Lakeland Bancorp Reports a 25% Increase in Earnings Per Share

Lakeland Bancorp Reports a 25% Increase in Earnings Per Share

OAK RIDGE, N.J., Oct. 26, 2016 (GLOBE NEWSWIRE) — Lakeland Bancorp, Inc. (NASDAQ:LBAI) (the “Company”) reported the following results as of September 30, 2016:

  • Net income for the third quarter of 2016 was $11.3 million, or $0.25 per diluted share, compared to $7.8 million, or $0.20 per diluted share, for the same period in 2015.  Excluding merger related expenses and other items, net income for the third quarter of 2016 was $12.4 million, or $0.28 per diluted share, compared to $8.3 million, or $0.22 per diluted share, for the third quarter of 2015.
  • For the third quarter of 2016, annualized return on average assets was 0.94%, annualized return on average common equity was 9.10%, and annualized return on average tangible common equity was 12.68%.  Excluding merger related expenses, these ratios were 1.03%, 9.96% and 13.89%, respectively. 
  • Net income for the first nine months of 2016 was $29.6 million, or $0.69 per diluted share, compared to $24.0 million, or $0.63 per diluted share, for the same period in 2015.  Excluding merger related expenses and other items, net income for the first nine months of 2016 was $32.3 million, or $0.76 per diluted share, compared to $24.5 million, or $0.64 per diluted share, for the first nine months of 2015.
  • The annualized return on average assets for the nine months ended September 30, 2016 was 0.88%, the annualized return on average common equity was 8.54%, and the annualized return on average tangible common equity was 11.95%.  Excluding merger related expenses, these ratios were 0.96%, 9.34% and 13.07%, respectively. 
  • The Company reported strong loan growth in the third quarter of 2016.  Excluding the acquisition of Harmony Bank (“Harmony”), total loans and leases increased by $80.5 million, or 2%, to $3.79 billion during the quarter.  This overall increase was primarily due to the addition of $65.8 million in commercial real estate loans and $23.3 million in commercial, industrial and other loans.  For the first nine months of 2016, total loans and leases increased by $826.6 million, or 28%.  Excluding the acquisitions of Pascack and Harmony, this increase was $247.3 million, or 8%.
  • The Company also reported robust deposit growth in the third quarter of 2016.  Excluding the acquisition of Harmony, total deposits increased $126.4 million, or 4%, to $3.94 billion during the quarter.  Most notably, non-interest bearing deposits increased $63.6 million, or 8%, during the quarter excluding the impact of Harmony.  Total deposits have increased $946.2 million, or 32%, since December 31, 2015.  This increase was $363.6 million, or 12%, after excluding the acquisitions of Pascack and Harmony.
  • The efficiency ratio was 53.42% for the three months ended September 30, 2016, as compared to 60.77% for the same period in 2015.  The decrease in this ratio, in part, reflects the realization of cost savings from the Pascack acquisition and the closure of six branches in 2016. 
  • Net interest margin (“NIM”) was 3.45% for the third quarter of 2016 compared to 3.47% for the second quarter of 2016 and 3.42% for the third quarter of 2015. 
  • On September 30, 2016, the Company closed the offering of $75 million of its Fixed-to-Floating Rate Subordinated Notes due September 30, 2026 (the “Notes”).  The Notes bear interest at a rate of 5.125% per annum until September 2021 and the interest rate will then reset quarterly to the then current three-month LIBOR rate plus 397 basis points.
  • On October 24, 2016, the Company declared a quarterly cash dividend of $0.095 per common share, payable on November 15, 2016 to holders of record as of the close of business on November 7, 2016.

Thomas J. Shara, Lakeland Bancorp’s President and CEO, commented, “We are very proud of the Company’s continued progress during the third quarter marked by our completion of the Harmony acquisition, substantial organic growth in both loans and deposits, as well as a marked improvement in our efficiency ratio. In the last year, our assets have grown 31% to $4.9 billion and with the completion of our subordinated debt offering, our capital position has strengthened to foster future growth.”

Harmony Acquisition

On July 1, 2016, the Company completed its acquisition of Harmony, which operated three branches in Ocean County, New Jersey, and had $326.4 million in total assets, $259.7 million in total loans and $278.1 million in total deposits.  Goodwill amounted to $11.1 million and core deposit intangibles were $1.0 million.       

Earnings

Net income for the third quarter of 2016 was $11.3 million, as compared to $7.8 million for the third quarter of 2015.  Excluding merger related expenses and other items, net income for the third quarter of 2016 was $12.4 million compared to $8.3 million for the third quarter of 2015.

Net income for the first nine months of 2016 was $29.6 million, as compared to $24.0 million for the same period in 2015.  Excluding merger related expenses and other items, net income for the first nine months of 2016 was $32.3 million, compared to $24.5 million for the first nine months of 2015.

Net Interest Income
Net interest income for the third quarter of 2016 was $38.5 million, as compared to $29.3 million for the same period in 2015.  This increase was primarily due to higher levels of loans in 2016, as a result of the 2016 acquisitions of Pascack and Harmony as well as organic growth.  NIM was 3.45% for the third quarter of 2016, compared to 3.42% for the third quarter of 2015.  Included within these percentages were $0.5 million, or five basis points, of loan prepayment fees in the third quarter of 2016, versus $0.1 million, or one basis point, in 2015.  The yield on interest earning assets for the third quarter of 2016 was 3.85%, as compared to 3.75% reported in the third quarter of 2015.  The cost of interest bearing liabilities for the third quarter of 2016 was 0.53%, as compared to 0.44% in the third quarter of 2015, reflecting the higher cost of deposits.

Net interest income for the first nine months of 2016 was $107.5 million, as compared to $86.5 million reported for the first nine months of 2015.  NIM for the first nine months of 2016 was 3.47%, compared to 3.48% for the same period in 2015.  Included within these percentages were $1.5 million, or five basis points, of loan prepayment fees, gains on called securities, and interest recoveries in 2016, versus $0.8 million, or three basis points, in 2015.  The yield on earning assets was 3.86% for the first nine months of 2016 and 3.79% for the same period in 2015.  The cost of interest bearing liabilities for 2016 was 0.51%, as compared to 0.42% in the first nine months of 2015, reflecting the higher cost of deposits.

Non-interest Income
Non-interest income totaled $6.4 million for the third quarter of 2016, as compared to $6.7 million for the same period in 2015.  Non-interest income in 2016 included $0.9 million in bank owned life insurance (“BOLI”) death benefits.  Non-interest income in 2015 included several items not present in 2016, principally the $1.8 million gain on debt extinguishment and $173 thousand gain on sale of investment securities. 

Non-interest income totaled $16.2 million for the first nine months of 2016, as compared to $16.4 million for the same period in 2015.  The major variances include the $1.8 million gain on debt extinguishment in 2015 and $0.9 million BOLI death benefits received in 2016 compared to $0.4 million received in 2015. 

Non-interest Expense
Non-interest expense for the third quarter of 2016 was $26.0 million, an increase of $2.2 million compared to $23.8 million for the same period in 2015.  Excluding the impact of merger related expenses and the 2015 long-term debt prepayment fee of $2.4 million, non-interest expense increased by $3.2 million.  Salary and benefit expense of $14.6 million increased by $2.3 million, due primarily to the additions of Pascack and Harmony employees and year-over-year increases in employee salary and benefit costs.  Primarily due to the acquisitions of Pascack and Harmony, several non-interest expenses increased a total of $0.8 million related to net occupancy, FDIC insurance, data processing and core deposit intangible amortization.

For the first nine months of 2016, non-interest expense was $75.1 million, an increase of $10.1 million compared to the same period in 2015.  Excluding the impact of merger related expenses and the 2015 long-term debt prepayment fee of $2.4 million, non-interest expense increased by $8.7 million.  Salary and benefit expense of $41.8 million increased by $5.5 million due primarily to the additions of Pascack and Harmony employees and year-over-year increases in employee salary and benefit costs.  The remaining increases in non-interest expense categories were primarily due to higher expenses related to the Pascack and Harmony branches, including net occupancy, furniture and equipment, FDIC insurance and data processing. 

Financial Condition

From December 31, 2015 to September 30, 2016, total assets increased $1.03 billion to $4.90 billion, including $405.3 million from Pascack and $326.4 million from Harmony.  During the same period, total loans and leases increased by $826.6 million to $3.79 billion, including $319.6 million from Pascack and $259.7 million from Harmony.  Likewise, total deposits increased $946.2 million to $3.94 billion, including $304.5 million from Pascack and $278.1 million from Harmony. 

Asset Quality
At September 30, 2016, non-performing assets totaled $24.6 million (0.50% of total assets), compared to $23.7 million (0.61% of total assets) at December 31, 2015.  Non-performing loans and leases as a percent of total loans and leases of 0.60% decreased 16 basis points from December 31, 2015.  The allowance for loan and lease losses totaled $31.4 million at September 30, 2016, and represented 0.83% of total loans and leases, compared to $30.9 million at December 31, 2015, which represented 1.04% of total loans and leases.  The decline in the allowance coverage is primarily attributed to the acquired loans from Pascack and Harmony at fair market value with no allowance for losses.  The Company’s allowance for loan and lease losses excluding acquired loans would be 0.99%.  The Company had net charge-offs of $3.4 million (0.13% of average loans) for the first nine months of 2016 and $1.1 million for the third quarter of 2016.  The provision for loan and lease losses for the first nine months of 2016 was $3.8 million, versus $1.9 million for the same period in 2015.

Capital
At September 30, 2016, stockholders’ equity was $498.7 million, while book value per common share was $11.22, an increase of 6% from December 31, 2015.  Tangible book value per common share was $8.07, an increase of 6% from December 31, 2015.  As of September 30, 2016, the Company’s leverage ratio was 8.26%.  Tier I and total risk based capital ratios were 9.70% and 12.40%, respectively, reflecting the issuance of the subordinated notes.  The common equity tier 1 capital ratio was 8.94%.  The tangible common equity ratio was 7.53%.  The regulatory capital ratios exceed those necessary to be considered a well-capitalized institution under Federal regulatory guidelines.

Forward-Looking Statements

The information disclosed in this document includes various forward-looking statements (with respect to corporate objectives, trends, and other financial and business matters) that are made in reliance upon the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.  The words “anticipates”, “projects”, “intends”, “estimates”, “expects”, “believes”, “plans”, “may”, “will”, “should”, “could”, and other similar expressions are intended to identify such forward-looking statements.  Lakeland cautions that these forward-looking statements are necessarily speculative and speak only as of the date made, and are subject to numerous assumptions, risks and uncertainties, all of which may change over time.  Actual results could differ materially from such forward-looking statements.  The following factors, among others, could cause actual results to differ materially and adversely from such forward-looking statements: changes in the financial services industry and the U.S. and global capital markets, changes in economic conditions nationally, regionally and in the Company’s markets, the nature and timing of actions of the Federal Reserve Board and other regulators, the nature and timing of legislation affecting the financial services industry, government intervention in the U.S. financial system, changes in levels of market interest rates, pricing pressures on loan and deposit products, credit risks of the Company’s lending and leasing activities, customers’ acceptance of the Company’s products and services, competition, and failure to successfully integrate and realize anticipated efficiencies and synergies after the Pascack Community Bank and Harmony Bank mergers.  Any statements made by Lakeland that are not historical facts should be considered to be forward-looking statements.  Lakeland is not obligated to update and does not undertake to update any of its forward-looking statements made herein.

Explanation of Non-GAAP Financial Measures

Reported amounts are presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”).  This press release also contains certain supplemental non-GAAP information that the Company’s management uses in its analysis of the Company’s financial results.  Specifically, the Company provides measurements and ratios based on tangible equity and tangible assets.  These measures are utilized by regulators and market analysts to evaluate a company’s financial condition and, therefore, the Company’s management believes that such information is useful to investors.

The Company also provides measures based on what it believes are its operating earnings on a consistent basis, and excludes material non-routine operating items which affect the GAAP reporting of results of operations.  The Company’s management believes that providing this information to analysts and investors allows them to better understand and evaluate the Company’s core financial results for the periods in question.

The Company also uses an efficiency ratio that is a non-GAAP financial measure.  The ratio that the Company uses excludes amortization of core deposit intangibles, expenses on other real estate owned and other repossessed assets, provision for unfunded lending commitments and, where applicable, long-term debt prepayment fees and merger related expenses.  Income for the non-GAAP ratio is increased by the favorable effect of tax-exempt income and excludes securities gains and losses and gain on debt extinguishment, which can vary from period to period.  The Company uses this ratio because it believes the ratio provides a better comparison of period to period operating performance.

These disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures which may be presented by other companies.

About Lakeland Bank
Lakeland Bancorp, the holding company for Lakeland Bank, has $4.9 billion in total assets with 52 New Jersey branch offices in Bergen, Essex, Morris, Ocean, Passaic, Somerset, Sussex, and Union counties, five New Jersey regional commercial lending centers in Bernardsville, Jackson, Montville, Teaneck and Waldwick and two commercial loan production offices serving Middlesex and Monmouth counties in New Jersey and the Hudson Valley region of New York.  Lakeland Bank offers an extensive array of consumer and commercial products and services, including online and mobile banking, localized commercial lending teams, and 24-hour or less turnaround time on consumer loan applications.  For more information about the full line of products and services, visit LakelandBank.com.

 
Lakeland Bancorp, Inc.
Financial Highlights
(Unaudited)
                     
        Three Months Ended September 30,   Nine Months Ended September 30,
(Dollars in thousands, except per share amounts)   2016       2015       2016       2015  
                     
INCOME STATEMENT                
Net interest income     $   38,518     $   29,334     $   107,470     $   86,521  
Provision for loan and lease losses       (1,763 )       (332 )       (3,848 )       (1,942 )
Other non-interest income       5,664         4,169         14,201         13,119  
Gain on sale of investment securities       -          173         370         190  
Gain on sale of loans         753         515         1,598         1,244  
Gain on debt extinguishment       -          1,830         -          1,830  
Long-term debt prepayment fee       -          (2,407 )       -          (2,407 )
Merger related expenses         (1,697 )       (330 )       (4,103 )       (330 )
Other non-interest expense       (24,309 )       (21,095 )       (71,042 )       (62,332 )
  Pretax income         17,166         11,857         44,646         35,893  
Provision for income taxes       (5,839 )       (4,032 )       (15,081 )       (11,876 )
  Net income      $   11,327     $   7,825     $   29,565     $   24,017  
                     
Basic earnings per common share   $   0.25     $   0.20     $   0.69     $   0.63  
Diluted earnings per common share   $   0.25     $   0.20     $   0.69     $   0.63  
Dividends per common share   $   0.095     $   0.085     $   0.275     $   0.245  
Weighted average shares – basic       44,439         37,856         42,211         37,837  
Weighted average shares – diluted       44,659         38,015         42,390         37,976  
                     
SELECTED OPERATING RATIOS                
Annualized return on average assets     0.94 %     0.84 %     0.88 %     0.89 %
Annualized return on average common equity   9.10 %     7.86 %     8.54 %     8.24 %
Annualized return on average tangible common equity (1)   12.68 %     10.96 %     11.95 %     11.56 %
Annualized return on interest earning assets   3.85 %     3.75 %     3.86 %     3.79 %
Annualized cost of interest bearing liabilities   0.53 %     0.44 %     0.51 %     0.42 %
Annualized net interest spread     3.32 %     3.31 %     3.35 %     3.37 %
Annualized net interest margin     3.45 %     3.42 %     3.47 %     3.48 %
Efficiency ratio (1)       53.42 %     60.77 %     56.50 %     60.68 %
Stockholders’ equity to total assets             10.17 %     10.62 %
Book value per common share           $   11.22     $   10.49  
Tangible book value per common share (1)         $   8.07     $   7.55  
Tangible common equity to tangible assets (1)           7.53 %     7.88 %
                     
ASSET QUALITY RATIOS           9/30/2016   9/30/2015
Ratio of allowance for loan and lease losses to total loans and leases         0.83 %     1.09 %
Non-performing loans and leases to total loans and leases          0.60 %     0.75 %
Non-performing assets to total assets              0.50 %     0.60 %
Annualized net charge-offs to average loans and leases           0.13 %     0.08 %
                     
SELECTED BALANCE SHEET DATA AT PERIOD-END       9/30/2016   9/30/2015
Loans and leases             $   3,794,519     $   2,853,764  
Allowance for loan and lease losses              (31,369 )       (30,994 )
Investment securities                 638,091         559,295  
Total assets                   4,904,291         3,743,100  
Total deposits                3,941,742         2,919,673  
Short-term borrowings                 29,699         131,356  
Other borrowings                 398,671         275,666  
Stockholders’ equity                498,722         397,687  
                     
SELECTED AVERAGE BALANCE SHEET DATA For the Three Months Ended   For the Nine Months Ended
        9/30/2016   9/30/2015   9/30/2016   9/30/2015
Loans and leases     $   3,743,434     $   2,811,581     $   3,481,053     $   2,731,518  
Investment securities         606,779         581,565         584,271         588,337  
Interest earning assets        4,467,524         3,431,018         4,166,190         3,349,755  
Total assets        4,805,381         3,685,573         4,486,979         3,604,713  
Non-interest bearing demand deposits       895,851         710,011         819,459         686,652  
Savings deposits         487,918         398,147         483,140         398,491  
Interest bearing transaction accounts       1,988,405         1,497,340         1,816,003         1,491,166  
Time deposits         533,224         309,235         495,278         295,460  
Total deposits        3,905,398         2,914,733         3,613,880         2,871,769  
Short-term borrowings         35,608         61,679         39,165         56,303  
Other borrowings         339,204         297,140         344,859         270,871  
Total interest bearing liabilities       3,384,359         2,563,542         3,178,445         2,512,291  
Stockholders’ equity         495,343         394,948         462,445         389,604  
                     
(1) See Supplemental Information – Non-GAAP Financial Measures            

 

                     
Lakeland Bancorp, Inc. 
Consolidated Statements of Operations
(Unaudited)
                     
            Three Months Ended September 30,   Nine Months Ended September 30,
(Dollars in thousands, except per share amounts)           2016     2015       2016     2015  
                     
INTEREST INCOME                  
Loans and fees         $   39,766   $   29,123     $   109,687   $   85,230  
Federal funds sold and interest bearing deposits with banks      142      7        341      30  
Taxable investment securities and other        2,627      2,639        8,285      8,001  
Tax exempt investment securities          470      390        1,300      1,198  
  TOTAL INTEREST INCOME          43,005      32,159        119,613      94,459  
INTEREST EXPENSE                  
Deposits              2,886      1,464        7,495      4,093  
Federal funds purchased and securities sold under agreements to repurchase      19      33        66      92  
Other borrowings            1,582      1,328        4,582      3,753  
  TOTAL INTEREST EXPENSE        4,487      2,825        12,143      7,938  
NET INTEREST INCOME          38,518      29,334        107,470      86,521  
Provision for loan and lease losses            1,763      332         3,848       1,942  
  NET INTEREST INCOME AFTER PROVISION FOR LOAN AND LEASE LOSSES    36,755      29,002        103,622      84,579  
NON-INTEREST INCOME                
Service charges on deposit accounts          2,615      2,614        7,580      7,404  
Commissions and fees            1,182      984        3,260      3,487  
Gain on sale of investment securities           -        173        370      190  
Gain on sale of loans            753      515        1,598      1,244  
Gain on debt extinguishment           -        1,830         -        1,830  
Income on bank owned life insurance          1,303      455        2,125      1,542  
Other income             564      116        1,236      686  
  TOTAL NON-INTEREST INCOME            6,417      6,687        16,169      16,383  
NON-INTEREST EXPENSE                
Salaries and employee benefits          14,626      12,376        41,802      36,270  
Net occupancy expense            2,372      2,067        7,401      6,888  
Furniture and equipment             1,876      1,881        5,904      5,166  
Stationary, supplies and postage          412      395        1,271      1,137  
Marketing expense            429      396        1,123      1,052  
FDIC insurance expense            715      474        1,986      1,523  
ATM and debit card expense          420      357        1,149      1,081  
Telecommunications expense          479      371        1,289      1,074  
Data processing expense            518      359        1,497      1,132  
Other real estate owned and other repossessed assets expense     (32 )    27        33      46  
Long-term debt prepayment fee           -        2,407         -        2,407  
Merger related expenses             1,697       330         4,103       330  
Core deposit intangible amortization           201       98         532       316  
Other expenses             2,293      2,294        7,055      6,647  
  TOTAL NON-INTEREST EXPENSE      26,006      23,832        75,145      65,069  
INCOME BEFORE PROVISION FOR INCOME TAXES             17,166      11,857        44,646      35,893  
Provision for income taxes             5,839      4,032        15,081      11,876  
NET INCOME          $   11,327   $   7,825     $   29,565   $   24,017  
EARNINGS PER COMMON SHARE              
Basic           $   0.25   $   0.20     $   0.69   $   0.63  
Diluted           $   0.25   $   0.20     $   0.69   $   0.63  
DIVIDENDS PER COMMON SHARE          $   0.095   $   0.085     $   0.275   $   0.245  

 

Lakeland Bancorp, Inc.
Consolidated Balance Sheets
               
          September 30,   December 31,
(Dollars in thousands)         2016       2015  
          (Unaudited)    
ASSETS              
Cash and due from banks       $   182,356     $   113,894  
Federal funds sold and interest bearing deposits due from banks           12,995       4,599  
  Total cash and cash equivalents            195,351        118,493  
               
Investment securities available for sale, at fair value      480,392        442,349  
Investment securities held to maturity; fair value of $143,939 in 2016      
  and $117,594 in 2015          141,124        116,740  
Federal Home Loan Bank and other membership stocks, at cost    16,575        14,087  
Loans held for sale           3,690         1,233  
Loans and leases:            
  Commercial, real estate          2,675,154        1,879,659  
  Commercial, industrial and other        339,291        307,044  
  Leases            65,659        56,660  
  Residential mortgages          370,766        389,692  
  Consumer and home equity        343,649        334,891  
  Total loans and leases        3,794,519        2,967,946  
  Net deferred costs         (3,187 )       (2,746 )
  Allowance for loan and lease losses       (31,369 )     (30,874 )
  Net loans and leases            3,759,963        2,934,326  
Premises and equipment, net         52,384        35,881  
Accrued interest receivable        11,551        9,208  
Goodwill             136,392        109,974  
Other identifiable intangible assets        3,545         1,545  
Bank owned life insurance          71,930        65,361  
Other assets             31,394        20,353  
  TOTAL ASSETS         $   4,904,291     $   3,869,550  
               
LIABILITIES AND STOCKHOLDERS’ EQUITY        
LIABILITIES            
Deposits:              
  Non-interest bearing       $   931,385     $   693,741  
  Savings and interest bearing transaction accounts      2,471,097        1,958,510  
  Time deposits through $250,000            408,904        270,623  
  Time deposits over $250,000            130,356        72,698  
  Total deposits            3,941,742        2,995,572  
Federal funds purchased and securities sold under agreements to repurchase    29,699        151,234  
Other borrowings          293,875        271,905  
Subordinated debentures          104,796         31,238  
Other liabilities              35,457        19,085  
  TOTAL LIABILITIES          4,405,569        3,469,034  
               
STOCKHOLDERS’ EQUITY          
Common stock, no par value; authorized 70,000,000 shares;       
  issued 44,442,621 shares at September 30, 2016              
  and 37,906,481 shares at December 31, 2015            461,460        386,287  
Retained earnings          30,903        13,079  
Accumulated other comprehensive gain          6,359        1,150  
  TOTAL STOCKHOLDERS’ EQUITY            498,722        400,516  
  TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY         $   4,904,291     $   3,869,550  
               

 

Lakeland Bancorp, Inc.  
Financial Highlights  
(Unaudited)  
                 
      For the Quarter Ended  
      Sept 30, June 30, Mar 31, Dec 31, Sept 30,  
(Dollars in thousands, except per share data)     2016     2016     2016     2015     2015    
                 
INCOME STATEMENT              
Net interest income   $   38,518   $   35,102   $   33,850   $   30,119   $   29,334    
Provision for loan and lease losses       (1,763 )     (1,010 )     (1,075 )     -        (332 )  
Other non-interest income       5,664       4,460       4,077       4,290       4,169    
Gain on investment securities       -        -        370       51       173    
Gain on sale of loans       753       425       420       437       515    
Gain on debt extinguishment       -        -        -        -        1,830    
Long-term debt prepayment fee       -        -        -        -        (2,407 )  
Merger related expenses       (1,697 )     (685 )     (1,721 )     (822 )     (330 )  
Other non-interest expense       (24,309 )     (23,030 )     (23,703 )     (21,320 )     (21,095 )  
  Pretax income       17,166       15,262       12,218       12,755       11,857    
Provision for income taxes       (5,839 )     (5,132 )     (4,110 )     (4,291 )     (4,032 )  
  Net income   $   11,327   $   10,130   $   8,108   $   8,464   $   7,825    
                 
Basic earnings per common share   $   0.25   $   0.24   $   0.20   $   0.22   $   0.20    
Diluted earnings per common share   $   0.25   $   0.24   $   0.20   $   0.22   $   0.20    
Dividends per common share   $   0.095   $   0.095   $   0.085   $   0.085   $   0.085    
Dividends paid   $   4,261   $   3,955   $   3,525   $   3,246   $   3,244    
Weighted average shares – basic       44,439       41,238       40,931       37,865       37,856    
Weighted average shares – diluted       44,659       41,406       41,091       38,048       38,016    
                 
SELECTED OPERATING RATIOS              
Annualized return on average assets      0.94 %   0.93 %   0.77 %   0.89 %   0.84 %  
Annualized return on average common equity      9.10 %   9.04 %   7.40 %   8.40 %   7.86 %  
Annualized return on average tangible common equity (1)   12.68 %   12.63 %   10.40 %   11.64 %   10.96 %  
Annualized net interest margin     3.45 %   3.47 %   3.48 %   3.43 %   3.42 %  
Efficiency ratio (1)     53.42 %   56.23 %   60.38 %   58.70 %   60.77 %  
Common stockholders’ equity to total assets     10.17 %   10.18 %   10.15 %   10.35 %   10.62 %  
Tangible common equity to tangible assets (1)     7.53 %   7.53 %   7.45 %   7.69 %   7.88 %  
Tier 1 risk-based ratio     9.70 %   9.73 %   9.93 %   10.53 %   10.81 %  
Total risk-based ratio     12.40 %   10.65 %   10.87 %   11.61 %   11.93 %  
Tier 1 leverage ratio     8.26 %   8.24 %   8.33 %   8.70 %   8.77 %  
Common equity tier 1 capital ratio     8.94 %   8.90 %   9.06 %   9.54 %   9.78 %  
Book value per common share   $   11.22   $   11.03   $   10.84   $   10.57   $   10.49    
Tangible book value per common share (1)   $   8.07   $   7.93   $   7.72   $   7.62   $   7.55    
                 
(1) See Supplemental Information – Non-GAAP Financial Measures          

 

Lakeland Bancorp, Inc.
Financial Highlights
(Unaudited)
                 
        For the Quarter Ended
        Sept 30, June 30, Mar 31, Dec 31, Sept 30,
(Dollars in thousands)       2016     2016     2016     2015     2015  
             
SELECTED BALANCE SHEET DATA AT PERIOD-END        
Loans and leases     $   3,794,519   $   3,454,304   $   3,368,961   $   2,967,946   $   2,853,764  
Allowance for loan and lease losses      (31,369 )     (30,667 )     (30,553 )     (30,874 )     (30,994 )
Investment securities         638,091       602,408       573,136       573,176       559,295  
Total assets           4,904,291       4,467,860       4,404,233       3,869,550       3,743,100  
Total deposits         3,941,742       3,537,331       3,462,636       2,995,571       2,919,673  
Short-term borrowings         29,699       123,662       128,841       151,234       131,356  
Other borrowings         398,671       326,009       341,269       303,143       275,666  
Stockholders’ equity         498,722       454,934       446,875       400,516       397,687  
                 
LOANS AND LEASES              
Commercial, real estate     $   2,675,154   $   2,353,125   $   2,243,335   $   1,879,659   $   1,776,911  
Commercial, industrial and other       339,291       313,062       332,097       307,044       290,961  
Leases           65,659       63,338       60,925       56,660       55,057  
Residential mortgages         370,766       383,823       392,387       389,692       400,247  
Consumer and home equity       343,649       340,956       340,217       334,891       330,588  
  Total loans and leases     $   3,794,519   $   3,454,304   $   3,368,961   $   2,967,946   $   2,853,764  
                 
DEPOSITS                
Non-interest bearing     $   931,385   $   824,077   $   774,487   $   693,741   $   694,267  
Savings and interest bearing transaction accounts     2,471,097       2,235,918       2,204,356       1,958,510       1,907,858  
Time deposits         539,260       477,336       483,793       343,321       317,548  
  Total deposits     $   3,941,742   $   3,537,331   $   3,462,636   $   2,995,572   $   2,919,673  
                 
SELECTED AVERAGE BALANCE SHEET DATA        
Loans and leases     $   3,743,434   $   3,412,503   $   3,284,339   $   2,898,477   $   2,811,581  
Investment securities         606,779       575,206       570,581       561,024       581,565  
Interest earning assets         4,467,524       4,094,575       3,933,160       3,509,867       3,431,018  
Total assets        4,805,381       4,403,588       4,248,468       3,779,819       3,685,573  
Non-interest bearing demand deposits       895,851       801,488       760,198       722,270       710,011  
Savings deposits         487,918       485,580       475,870       402,217       398,147  
Interest bearing transaction accounts       1,988,405       1,775,129       1,682,580       1,573,638       1,497,340  
Time deposits         533,224       487,169       465,024       328,080       309,235  
Total deposits        3,905,398       3,549,366       3,383,672       3,026,205       2,914,733  
Short-term borrowings         35,608       31,591       50,335       47,276       61,679  
Other borrowings         339,204       346,347       349,088       286,887       297,140  
Total interest bearing liabilities       3,384,359       3,125,815       3,022,897       2,638,098       2,563,542  
Stockholders’ equity         495,343       450,806       440,823       399,987       394,948  

 

Lakeland Bancorp, Inc.
Financial Highlights
(Unaudited)
                 
        For the Quarter Ended
        Sept 30, June 30, Mar 31, Dec 31, Sept 30,
(Dollars in thousands) 2016 2016 2016 2015 2015
AVERAGE ANNUALIZED YIELDS (TAXABLE EQUIVALENT BASIS)        
ASSETS                
Loans and leases       4.23 %   4.22 %   4.18 %   4.12 %   4.11 %
Taxable investment securities and other     2.06 %   2.18 %   2.39 %   2.09 %   2.06 %
Tax-exempt securities       3.01 %   3.15 %   3.40 %   3.49 %   3.41 %
Federal funds sold and interest bearing cash accounts   0.48 %   0.46 %   0.38 %   0.25 %   0.07 %
  Total interest earning assets     3.85 %   3.85 %   3.86 %   3.76 %   3.75 %
                 
LIABILITIES              
Savings accounts       0.06 %   0.05 %   0.08 %   0.05 %   0.05 %
Interest bearing transaction accounts     0.34 %   0.31 %   0.30 %   0.26 %   0.25 %
Time deposits       0.81 %   0.79 %   0.74 %   0.70 %   0.63 %
Borrowings         1.71 %   1.62 %   1.52 %   1.53 %   1.52 %
  Total interest bearing liabilities     0.53 %   0.50 %   0.49 %   0.44 %   0.44 %
Net interest spread (taxable equivalent basis)   3.32 %   3.35 %   3.37 %   3.32 %   3.31 %
                 
Annualized net interest margin (taxable equivalent basis)   3.45 %   3.47 %   3.48 %   3.43 %   3.42 %
Annualized cost of deposits     0.29 %   0.27 %   0.26 %   0.22 %   0.20 %
                 
ASSET QUALITY DATA            
ALLOWANCE FOR LOAN AND LEASE LOSSES          
Balance at beginning of period   $   30,667   $   30,553   $   30,874   $   30,994   $   30,174  
Provision for loan and lease losses       1,763       1,010       1,075       -        332  
Charge-offs           (1,273 )     (1,045 )     (1,543 )     (1,140 )     (584 )
Recoveries           212       149       147       1,020       1,072  
  Balance at end of period     $   31,369   $   30,667   $   30,553   $   30,874   $   30,994  
                 
NET LOAN AND LEASE CHARGE-OFFS (RECOVERIES)          
Commercial, real estate     $   (11 ) $   113   $   81   $   (450 ) $   (936 )
Commercial, industrial and other       (30 )     137       583       (56 )     88  
Leases           40       183       69       (1 )     13  
Home equity and consumer       677       250       574       561       204  
Real estate – mortgage         385       213       89       66       143  
  Net charge-offs (recoveries)   $   1,061   $   896   $   1,396   $   120   $   (488 )
                 
NON-PERFORMING ASSETS            
Commercial, real estate     $   13,068   $   12,554   $   11,943   $   10,446   $   8,176  
Commercial, industrial and other       39       41       1,163       103       832  
Leases           78       159       282       316       154  
Home equity and consumer       2,210       3,325       3,249       3,167       3,530  
Real estate – mortgage         7,264       8,865       8,330       8,664       8,805  
  Total non-accruing loans and leases       22,659       24,944       24,967       22,696       21,497  
Property acquired through foreclosure or repossession     1,918       1,594       792       983       819  
  Total non-performing assets   $   24,577   $   26,538   $   25,759   $   23,679   $   22,316  
                 
Loans past due 90 days or more and still accruing $   10   $   42   $   101   $   331   $   123  
Loans restructured and still accruing   $   9,251   $   9,509   $   10,545   $   10,108   $   11,927  
                 
Ratio of allowance for loan and lease losses to total loans and leases         0.83 %   0.89 %   0.91 %   1.04 %   1.09 %
Non-performing loans and leases to total loans and leases         0.60 %   0.72 %   0.74 %   0.76 %   0.75 %
Non-performing assets to total assets          0.50 %   0.59 %   0.58 %   0.61 %   0.60 %
Annualized net charge-offs (recoveries) to average loans          0.11 %   0.11 %   0.17 %   0.02 %   -0.07 %

 

Lakeland Bancorp, Inc.  
Supplemental Information – Non-GAAP Financial Measures  
(Unaudited)  
                   
        At or for the Quarter Ended  
        Sept 30, June 30, Mar 31, Dec 31, Sept 30,  
(Dollars in thousands, except per share amounts)   2016     2016     2016     2015     2015    
                   
CALCULATION OF TANGIBLE BOOK VALUE PER COMMON SHARE          
Total common stockholders’ equity at end of period – GAAP $   498,722   $   454,934   $   446,875   $   400,516   $   397,687    
Less:  Goodwill           136,392       125,285       125,443       109,974       109,974    
Less:  Other identifiable intangible assets       3,545       2,728       2,891       1,545       1,644    
  Total tangible common stockholders’ equity at end of period – Non-GAAP $   358,785   $   326,921   $   318,541   $   288,997   $   286,069    
                   
Shares outstanding at end of period       44,443       41,241       41,241       37,906       37,906    
                   
Book value per share – GAAP     $   11.22   $   11.03   $   10.84   $   10.57   $   10.49    
                   
Tangible book value per share – Non-GAAP   $   8.07   $   7.93   $   7.72   $   7.62   $   7.55    
                   
CALCULATION OF TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS          
Total tangible common stockholders’ equity at end of period – Non-GAAP $   358,785   $   326,921   $   318,541   $   288,997   $   286,069    
                   
Total assets at end of period – GAAP   $   4,904,291   $   4,467,860   $   4,404,233   $   3,869,550   $   3,743,100    
Less:  Goodwill           136,392       125,285       125,443       109,974       109,974    
Less:  Other identifiable intangible assets       3,545       2,728       2,891       1,545       1,644    
  Total tangible assets at end of period – Non-GAAP $   4,764,354   $   4,339,847   $   4,275,899   $   3,758,031   $   3,631,482    
                   
Common equity to assets – GAAP       10.17 %   10.18 %   10.15 %   10.35 %   10.62 %  
                   
Tangible common equity to tangible assets – Non-GAAP   7.53 %   7.53 %   7.45 %   7.69 %   7.88 %  
                   
CALCULATION OF RETURN ON AVERAGE TANGIBLE COMMON EQUITY          
Net income – GAAP       $   11,327   $   10,130   $   8,108   $   8,464   $   7,825    
                   
Total average common stockholders’ equity – GAAP $   495,343   $   450,806   $   440,823   $   399,987   $   394,948    
Less:  Average goodwill         136,392       125,424       124,423       109,974       109,974    
Less:  Average other identifiable intangible assets     3,685       2,828       2,920       1,606       1,706    
  Total average tangible common stockholders’ equity – Non-GAAP $   355,266   $   322,554   $   313,480   $   288,407   $   283,268    
                   
Return on average common stockholders’ equity – GAAP   9.10 %   9.04 %   7.40 %   8.40 %   7.86 %  
                   
Return on average tangible common stockholders’ equity – Non-GAAP   12.68 %   12.63 %   10.40 %   11.64 %   10.96 %  
                   
CALCULATION OF EFFICIENCY RATIO              
Total non-interest expense     $   26,006   $   23,715   $   25,424   $   22,142   $   23,832    
Amortization of core deposit intangibles       (201 )     (164 )     (167 )     (99 )     (98 )  
Other real estate owned and other repossessed asset expense     32       (26 )     (39 )     (135 )     (27 )  
Long-term debt prepayment fee         -        -        -        -        (2,407 )  
Merger related expenses         (1,697 )     (685 )     (1,721 )     (822 )     (330 )  
Provision for unfunded lending commitments       -        (230 )     (208 )     (506 )     (168 )  
  Non-interest expense, as adjusted   $   24,140   $   22,610   $   23,289   $   20,580   $   20,802    
                   
Net interest income       $   38,518   $   35,102   $   33,850   $   30,119   $   29,334    
Total non-interest income         6,417       4,885       4,867       4,778       6,687    
  Total revenue           44,935       39,987       38,717       34,897       36,021    
Tax-equivalent adjustment on municipal securities     253       225       222       212       210    
Gain on debt extinguishment         -        -        -        -        (1,830 )  
Gains on sale of investment securities       -        -        (370 )     (51 )     (173 )  
  Total revenue, as adjusted     $   45,188   $   40,212   $   38,569   $   35,058   $   34,228    
                   
Efficiency ratio – Non-GAAP       53.42 %   56.23 %   60.38 %   58.70 %   60.77 %  
                   
        For the Quarter Ended For the Nine Months Ended    
        Sept 30, Sept 30, Sept 30, Sept 30,    
(Dollars in thousands, except per share amounts)        2016 2015 2016 2015    
RECONCILIATION OF EARNINGS PER SHARE            
Net income – GAAP       $   11,327   $   7,825   $   29,565   $   24,017      
                   
NON-ROUTINE TRANSACTIONS              
Debt prepayment charges ($2,407 before tax)       -        1,424       -        1,424      
Gain on debt extinguishment ($1,830 before tax)     -        (1,082 )     -        (1,082 )    
Associated gain on sale of investment securities ($173 before tax)     -        (102 )     -        (102 )    
Tax deductible merger related expenses       893       94       1,915       94      
Non-tax deductible merger related expenses       187       169       866       169      
  Net effect of non-routine transactions       1,080       503       2,781       503      
                   
Adjusted net income           12,407       8,328       32,346       24,520      
Less:  Earnings allocated to participating securities     (114 )     (68 )     (275 )     (189 )    
  Total adjusted net income – Non-GAAP   $   12,293   $   8,260   $   32,071   $   24,331      
                   
Weighted average shares – Basic         44,439       37,856       42,211       37,837      
Weighted average shares – Diluted       44,659       38,015       42,390       37,976      
                   
Basic earnings per share – Non-GAAP   $   0.28   $   0.22   $   0.76   $   0.64      
Diluted earnings per share – Non-GAAP   $   0.28   $   0.22   $   0.76   $   0.64      

 

Lakeland Bancorp, Inc.
Supplemental Information – Non-GAAP Financial Measures
(Unaudited)
        For the Nine Months Ended,
        Sept 30, Sept 30,
(Dollars in thousands)         2016     2015  
           
CALCULATION OF RETURN ON AVERAGE TANGIBLE COMMON EQUITY      
Net income – GAAP       $   29,565   $   24,017  
           
Total average common stockholders’ equity – GAAP     $   462,445   $   389,604  
Less:  Average goodwill           128,774       109,974  
Less:  Average other identifiable intangible assets         3,146       1,810  
  Total average tangible common stockholders’ equity – Non-GAAP   $   330,525   $   277,820  
           
Return on average common stockholders’ equity – GAAP       8.54 %   8.24 %
           
Return on average tangible common stockholders’ equity – Non-GAAP     11.95 %   11.56 %
           
CALCULATION OF EFFICIENCY RATIO          
Total non-interest expense       $   75,145   $   65,069  
Amortization of core deposit intangibles           (532 )     (316 )
Other real estate owned and other repossessed asset expense         (33 )     (46 )
Long-term debt prepayment fee           -        (2,407 )
Merger related expenses           (4,103 )     (330 )
Provision for unfunded lending commitments           (438 )     (358 )
  Non-interest expense, as adjusted       $   70,039   $   61,612  
           
Net interest income       $   107,470   $   86,521  
Non-interest income           16,169       16,383  
  Total revenue           123,639       102,904  
Tax-equivalent adjustment on municipal securities         700       645  
Gain on debt extinguishment           -        (1,830 )
Gain on sale of investment securities           (370 )     (190 )
  Total revenue, as adjusted       $   123,969   $   101,529  
           
Efficiency ratio – Non-GAAP         56.50 %   60.68 %
Thomas J. Shara President & CEO  Joseph F. Hurley EVP & CFO 973-697-2000