OAK RIDGE, N.J., July 25, 2013 (GLOBE NEWSWIRE) -- Lakeland Bancorp, Inc. (Nasdaq:LBAI) reported Net Income Available to Common Shareholders in the second quarter of 2013 of $5.9 million or $0.19 per diluted share compared to $5.5 million, or $0.20 per diluted share for the same period last year. Second quarter results included $1.5 million in merger expenses relating to the acquisition of Somerset Hills Bancorp. Excluding merger expenses, Net Income Available to Common Shareholders was $6.9 million, or $0.22 per diluted share. Second quarter results also included a $1.2 million pre-tax gain on the purchase and early extinguishment of $9.0 million of trust preferred securities previously issued. Net Income Available to Common Shareholders for the first six months of 2013 was $11.0 million or $0.36 per diluted share compared to $9.8 million, or $0.36 per diluted share for the same period last year. Excluding merger costs, Net Income Available to Common Shareholders was $12.6 million or $0.41 per diluted share for the first six months of 2013. The Return on Average Assets for the six months ended June 30, 2013 was 0.76%, the Return on Average Common Equity was 7.55% and the Return on Tangible Common Equity was 10.96%.
The Company declared a quarterly cash dividend of $0.07 per common share, payable on August 15, 2013 to holders of record as of the close of business on August 5, 2013.
Thomas J. Shara, Lakeland Bancorp's President and CEO said, "We are extremely pleased with the consummation of the merger with Somerset Hills Bancorp in the second quarter of 2013. After this acquisition, which increased our total assets to $3.3 billion, our footprint of 52 branches now extends into eight counties in the northern part of the state, including Somerset and Union. Additionally, our core earnings in the second quarter of 2013 were strong, driven by a stable Net Interest Margin and improved asset quality."
Somerset Hills Bancorp Acquisition
The Somerset Hills acquisition, which was consummated on May 31, 2013, added six full service branches, $355.9 million in total assets, $10.4 million in investment securities, $246.4 million in loans (including $2.5 million in mortgages held for sale), and $311.8 million in deposits ($80.8 million in non-interest bearing demand deposits and $231.0 million in interest-bearing deposits) at fair value. Goodwill amounted to $23.3 million and Core Deposit Intangibles were $2.7 million. Accordingly, the Company's financial statements reflect the impact of the merger from the date of acquisition, which should be considered when comparing comparable periods for net income in the second quarter of 2013 and six month's ended June 30, 2013. Merger related costs totaled $1.5 million and $2.1 million, respectively, for the second quarter of 2013 and first six months of 2013.
Earnings
Net Interest Income
Net interest income for the second quarter of 2013 was $25.1 million, as compared to $23.7 million for the same period in 2012. Annualized Net Interest Margin ("NIM") has been stable for the last five quarters. In the second quarter of 2013, NIM was 3.68%, which compared to 3.71% reported in the first quarter of 2013, and 3.70% in the second quarter of 2012. The annualized yield on interest-earning assets declined to 4.04% in the second quarter of 2013 compared to 4.35% for the same period last year. The annualized cost of interest-bearing liabilities decreased from 0.81% in the second quarter of 2012 to 0.47% in the second quarter of 2013.
Year-to-date, net interest income at $49.1 million compared to the $47.7 million reported for the first six months of 2012. Annualized Net Interest Margin for the first six months of 2013 at 3.69% compared to 3.73% for the same period last year. The Company's annualized yield on earning assets decreased from 4.39% for the first six months of 2012, to 4.07% for the same period this year. The Company's cost of interest bearing liabilities decreased from 0.82% for the first six months of 2012 to 0.49% for the first six months of this year.
Noninterest Income
Noninterest income, exclusive of gains on sales of investment securities, totaled $5.8 million for the second quarter of 2013, as compared to $4.5 million for the same period last year. In the second quarter of 2013, the Company acquired and extinguished Lakeland Bancorp Capital Trust I trust preferred securities having a notional value of $9.0 million, recording a $1.2 million gain on this transaction, or $0.03 per diluted share. The interest rate on this floating rate borrowing at the time of the extinguishment was 3.38%. In the second quarter of 2013, the Company recorded $1 thousand on gains on sales of investment securities, as compared to $241,000 on gains for the same period last year. Service charges on deposit accounts totaling $2.7 million were equivalent to the same period last year, while commissions and fees at $1.1 million decreased by $116,000 primarily due to reduced loan fees. Other income at $420,000 was $198,000, or 89% higher, primarily due to gains on sale of mortgage loans.
Noninterest income, exclusive of gains on sales of investment securities and the aforementioned gain on the acquisition and extinguishment of the referenced trust preferred issue, totaled $9.1 million for the first six months of 2013, which was $586,000 higher than last year's six month total. Gains on investment securities totaled $506,000 in 2013 as compared to $273,000 in 2012. Service charges on deposit accounts at $5.2 million were equivalent to last year's total, while commissions and fees at $2.4 million increased by $117,000, primarily due to increased investment commission income. Other income at $918,000 increased by $437,000 primarily due to an increase in gains on sales of mortgage loans.
Noninterest Expense
Noninterest expense for the second quarter of 2013 was $19.4 million, as compared to $16.5 million for the same period last year. Included in non-interest expenses in the second quarter of 2013 were $1.5 million in merger related expenses and one month's expenses post acquisition. Salary and benefit expense at $10.1 million increased by 3% in the second quarter this year excluding Somerset. Occupancy, furniture and equipment expense at $3.4 million increased by $617,000, or 22%, primarily due to the opening of a Training and Operations Center in the latter part of the second quarter last year, a new branch opening in the fourth quarter of 2012, as well as increases in service agreement and depreciation costs resulting from the updating of the bank's computer systems. Other expenses at $2.7 million increased $345,000, including an increase in data processing expenses of $148,000 reflecting technological improvements as well as Somerset costs. The efficiency ratio for the second quarter of 2013 was 59.7%.
For the first six months of 2013, non-interest expenses, exclusive of $2.1 million in merger related expenses and $526,000 in prepayment fees on long-term debt recorded in the first quarter of 2013, totaled $35.0 million, compared to $32.7 million in 2012. Salary and benefit costs at $20.1 million increased 6%, while occupancy, furniture and equipment expenses at $6.8 million increased by $1.2 million, primarily for the same reasons outlined in the three month analysis. Marketing expense at $723,000 decreased by $205,000, while legal expenses at $528,000 decreased by $217,000 reflecting the improvement in asset quality.
Financial Condition
At June 30, 2013, total assets were $3.26 billion, an increase of $343.7 million from December 31, 2012, or 12%. This includes Somerset Hills' assets of $355.9 million. Total loans were $2.45 billion, an increase of $302.8 million from $2.15 billion at year-end 2012. Somerset Hills' loans, including mortgages held for sale, totaled $246.4 million. Excluding Somerset Hills, total loans have increased by 3%, primarily in commercial real estate loans. Total deposits were $2.67 billion, an increase of $301.9 million from December 31, 2012. Somerset Hills' deposits totaled $311.8 million. Noninterest bearing demand deposits, excluding $80.8 million in Somerset Hills' demand deposits, have increased by $22.0 million or 4% from year-end 2012.
Asset Quality
At June 30, 2013, non-performing assets totaled $20.1 million (0.62% of total assets) compared to $25.8 million (0.89% of total assets) at March 31, 2013, a decline of 22%. The Allowance for Loan and Lease Losses totaled $29.6 million at June 30, 2013 and represented 1.21% of total loans (1.34% excluding Somerset). In the second quarter of 2013, the Company had net charge offs totaling $2.6 million. For the first six months of 2013, the Company had net charge-offs of $5.1 million, or 0.46% of average loans, as compared to $8.3 million for the same period last year.
Capital
At June 30, 2013, stockholders' equity was $341.1 million and book value per common share was $9.55. As of June 30, 2013, the Company's leverage ratio was 9.43%. Tier I and total risk based capital ratios were 11.53% and 12.78%, respectively. The Tangible Common Equity ratio was 7.24%, an increase from 6.84% reported at December 31, 2012. These regulatory capital ratios exceed those necessary to be considered a well-capitalized institution under Federal 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 the failure to realize anticipated efficiencies and synergies of the merger between Lakeland Bancorp, Inc. and Somerset Hills Bancorp. 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"). The Company's management believes that the supplemental non-GAAP information, which consists of measurements and ratios based on tangible equity and tangible assets, is utilized by regulators and market analysts to evaluate a company's financial condition and therefore, such information is useful to investors. 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.
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.
About Lakeland Bank
Lakeland Bancorp, the holding company for Lakeland Bank, has $3.3 billion in total assets with 52 offices spanning eight northern New Jersey counties: Bergen, Essex, Morris, Passaic, Somerset, Sussex, Union and Warren. Lakeland Bank is the second largest commercial bank headquartered in the state and 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 June 30, | Six months Ended June 30, | |||
| 2013 | 2012 | 2013 | 2012 | |
| (Dollars in thousands except per share amounts) | ||||
| INCOME STATEMENT | ||||
| Net Interest Income | $ 25,146 | $ 23,748 | $ 49,082 | $ 47,694 |
| Provision for Loan and Lease Losses | (2,594) | (3,877) | (5,777) | (8,433) |
| Noninterest Income (excluding investment securities gains/losses) | 4,595 | 4,530 | 9,141 | 8,555 |
| Gains on investment securities | 1 | 241 | 506 | 273 |
| Gain on debt extinguishment | 1,197 | -- | 1,197 | -- |
| Long-term debt prepayment fee | -- | ` | (526) | -- |
| Merger related expenses | (1,452) | -- | (2,083) | -- |
| Noninterest Expense | (17,941) | (16,470) | (35,011) | (32,745) |
| Pretax Income | 8,952 | 8,172 | 16,529 | 15,344 |
| Tax Expense | (3,049) | (2,719) | (5,518) | (4,920) |
| Net Income | $ 5,903 | $ 5,453 | $ 11,011 | $ 10,424 |
| Dividends on Preferred Stock and Discount Accretion | -- | -- | -- | (620) |
| Net Income Available to Common Stockholders | $ 5,903 | $ 5,453 | $ 11,011 | $ 9,804 |
| Basic Earnings Per Common Share (1) | $ 0.19 | $ 0.20 | $ 0.36 | $ 0.36 |
| Diluted Earnings Per Common Share (1) | $ 0.19 | $ 0.20 | $ 0.36 | $ 0.36 |
| Dividends per Common Share (1) | $ 0.07 | $ 0.06 | $ 0.14 | $ 0.12 |
| Weighted Average Shares - Basic (1) | 31,527 | 26,737 | 30,551 | 26,719 |
| Weighted Average Shares - Diluted (1) | 31,618 | 26,800 | 30,627 | 26,774 |
| SELECTED OPERATING RATIOS | ||||
| Annualized Return on Average Assets | 0.79% | 0.78% | 0.76% | 0.75% |
| Annualized Return on Average Common Equity | 7.76% | 8.94% | 7.55% | 8.59% |
| Annualized Return on Average Tangible Common Equity (3) | 11.31% | 13.87% | 10.96% | 13.35% |
| Annualized Return on Interest Earning Assets | 4.04% | 4.35% | 4.07% | 4.39% |
| Annualized Cost of Interest Bearing Liabilities | 0.47% | 0.81% | 0.49% | 0.82% |
| Annualized Net Interest Spread | 3.58% | 3.54% | 3.59% | 3.57% |
| Annualized Net Interest Margin | 3.68% | 3.70% | 3.69% | 3.73% |
| Efficiency ratio (3) | 59.70% | 57.18% | 59.77% | 57.44% |
| Stockholders' equity to total assets | 10.46% | 8.65% | ||
| Book value per common share (1) (2) | $ 9.55 | $ 9.15 | ||
| Tangible book value per common share (1) (2) (3) | $ 6.39 | $ 5.92 | ||
| Tangible common equity to tangible assets (2) (3) | 7.24% | 5.78% | ||
| ASSET QUALITY RATIOS | 6/30/2013 | 12/31/2012 | ||
| Ratio of allowance for loan and lease losses to total loans | 1.21% | 1.35% | ||
| Non-performing loans to total loans | 0.81% | 1.30% | ||
| Non-performing assets to total assets | 0.62% | 0.98% | ||
| Annualized net charge-offs to average loans | 0.46% | 0.54% | ||
| SELECTED BALANCE SHEET DATA AT PERIOD-END | 6/30/2013 | 12/31/2012 | ||
| Loans and Leases | $ 2,450,038 | $ 2,147,207 | ||
| Allowance for Loan and Lease Losses | (29,626) | (28,931) | ||
| Investment Securities | 500,204 | 496,017 | ||
| Total Assets | 3,262,411 | 2,918,703 | ||
| Total Deposits | 2,672,859 | 2,370,997 | ||
| Short-Term Borrowings | 116,627 | 117,289 | ||
| Other Borrowings | 117,548 | 136,548 | ||
| Stockholders' Equity | 341,109 | 280,867 | ||
| SELECTED AVERAGE BALANCE SHEET DATA | For the Three Months Ended | For the Six Months Ended | ||
| 6/30/2013 | 6/30/2012 | 6/30/2013 | 6/30/2012 | |
| Loans and Leases, net | $ 2,264,713 | $ 2,077,813 | $ 2,200,838 | $ 2,063,953 |
| Investment Securities | 470,018 | 502,931 | 472,904 | 511,485 |
| Interest-Earning Assets | 2,765,229 | 2,605,294 | 2,704,284 | 2,599,719 |
| Total Assets | 3,001,360 | 2,820,789 | 2,935,053 | 2,813,493 |
| Non Interest-Bearing Demand Deposits | 542,976 | 473,853 | 522,708 | 461,407 |
| Savings Deposits | 369,703 | 352,095 | 363,739 | 345,158 |
| Interest-Bearing Transaction Accounts | 1,284,233 | 1,141,263 | 1,255,333 | 1,139,163 |
| Time Deposits | 311,230 | 332,669 | 306,719 | 341,806 |
| Total Deposits | 2,508,142 | 2,299,880 | 2,448,499 | 2,287,534 |
| Short-Term Borrowings | 48,652 | 71,558 | 49,143 | 70,085 |
| Other Borrowings | 125,268 | 190,478 | 129,336 | 194,515 |
| Total Interest-Bearing Liabilities | 2,139,086 | 2,088,062 | 2,104,270 | 2,090,727 |
| Stockholders' Equity | 304,950 | 245,253 | 293,934 | 247,964 |
| Common Stockholders' Equity | 304,950 | 245,253 | 293,934 | 244,105 |
| (1) Adjusted for 5% stock dividend paid on April 16, 2012 to shareholders of record March 30, 2012. | ||||
| (2) Excludes preferred stock | ||||
| (3) See supplemental information - non-GAAP financial measures | ||||
| Lakeland Bancorp, Inc. and Subsidiaries | ||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | ||||
| (Unaudited) | ||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||
| 2013 | 2012 | 2013 | 2012 | |
| (dollars in thousands, except per share amounts) | ||||
| INTEREST INCOME | ||||
| Loans and fees | $25,365 | $25,272 | $49,772 | $50,730 |
| Federal funds sold and interest bearing deposits with banks | 17 | 6 | 30 | 12 |
| Taxable investment securities and other | 1,808 | 2,207 | 3,527 | 4,547 |
| Tax exempt investment securities | 440 | 453 | 870 | 943 |
| TOTAL INTEREST INCOME | 27,630 | 27,938 | 54,199 | 56,232 |
| INTEREST EXPENSE | ||||
| Deposits | 1,560 | 2,139 | 3,222 | 4,395 |
| Federal funds purchased and securities sold under agreements to repurchase | 13 | 28 | 22 | 56 |
| Other borrowings | 911 | 2,023 | 1,873 | 4,087 |
| TOTAL INTEREST EXPENSE | 2,484 | 4,190 | 5,117 | 8,538 |
| NET INTEREST INCOME | 25,146 | 23,748 | 49,082 | 47,694 |
| Provision for loan and lease losses | 2,594 | 3,877 | 5,777 | 8,433 |
| NET INTEREST INCOME AFTER PROVISION FOR LOAN AND LEASE LOSSES | 22,552 | 19,871 | 43,305 | 39,261 |
| NONINTEREST INCOME | ||||
| Service charges on deposit accounts | 2,692 | 2,710 | 5,214 | 5,157 |
| Commissions and fees | 1,143 | 1,259 | 2,356 | 2,239 |
| Gains on sales of investment securities | 1 | 241 | 506 | 273 |
| Gain on debt extinguishment | 1,197 | -- | 1,197 | -- |
| Income on bank owned life insurance | 340 | 339 | 653 | 678 |
| Other income | 420 | 222 | 918 | 481 |
| TOTAL NONINTEREST INCOME | 5,793 | 4,771 | 10,844 | 8,828 |
| NONINTEREST EXPENSE | ||||
| Salaries and employee benefits | 10,133 | 9,565 | 20,086 | 19,000 |
| Net occupancy expense | 1,887 | 1,636 | 3,861 | 3,324 |
| Furniture and equipment | 1,505 | 1,139 | 2,910 | 2,222 |
| Stationery, supplies and postage | 368 | 355 | 738 | 691 |
| Marketing expense | 435 | 458 | 723 | 928 |
| FDIC insurance expense | 556 | 546 | 1,069 | 1,101 |
| Legal expense | 286 | 346 | 528 | 745 |
| Other real estate owned and other repossessed asset expense | (2) | 38 | 17 | 76 |
| Long-term debt prepayment fee | -- | -- | 526 | -- |
| Merger related expenses | 1,452 | -- | 2,083 | -- |
| Core deposit intangible amortization | 41 | -- | 41 | -- |
| Other expenses | 2,732 | 2,387 | 5,038 | 4,658 |
| TOTAL NONINTEREST EXPENSE | 19,393 | 16,470 | 37,620 | 32,745 |
| INCOME BEFORE PROVISION FOR INCOME TAXES | 8,952 | 8,172 | 16,529 | 15,344 |
| Provision for income taxes | 3,049 | 2,719 | 5,518 | 4,920 |
| NET INCOME | $5,903 | $5,453 | $11,011 | $10,424 |
| Dividends on Preferred Stock and Discount Accretion | -- | -- | -- | 620 |
| Net Income Available to Common Stockholders | $5,903 | $5,453 | $11,011 | $9,804 |
| EARNINGS PER COMMON SHARE | ||||
| Basic | $0.19 | $0.20 | $0.36 | $0.36 |
| Diluted | $0.19 | $0.20 | $0.36 | $0.36 |
| DIVIDENDS PER COMMON SHARE | $0.07 | $0.06 | $0.14 | $0.12 |
| Lakeland Bancorp, Inc. and Subsidiaries | ||
| CONSOLIDATED BALANCE SHEETS | ||
| June 30, | December 31, | |
| ASSETS | 2013 | 2012 |
| (dollars in thousands) | (unaudited) | |
| Cash and due from banks | $102,260 | $100,926 |
| Federal funds sold and interest-bearing deposits due from banks | 7,147 | 6,619 |
| Total cash and cash equivalents | 109,407 | 107,545 |
| Investment securities available for sale, at fair value | 397,763 | 393,710 |
| Investment securities held to maturity; fair value of $96,105 in 2013 and $99,784 in 2012 | 96,466 | 96,925 |
| Federal Home Loan Bank Stock, at cost | 5,975 | 5,382 |
| Loans: | ||
| Commercial, secured by real estate | 1,394,698 | 1,171,409 |
| Commercial, industrial and other | 234,022 | 216,129 |
| Leases | 33,330 | 26,781 |
| Residential mortgages | 445,584 | 423,262 |
| Consumer and home equity | 340,010 | 309,626 |
| Loans held for sale | 2,394 | -- |
| Total loans | 2,450,038 | 2,147,207 |
| Deferred cost | (1,012) | (364) |
| Allowance for loan and lease losses | (29,626) | (28,931) |
| Net loans | 2,419,400 | 2,117,912 |
| Premises and equipment, net | 37,883 | 33,280 |
| Accrued interest receivable | 8,629 | 7,643 |
| Goodwill | 110,381 | 87,111 |
| Other identifiable intangible assets | 2,671 | -- |
| Bank owned life insurance | 55,152 | 46,143 |
| Other assets | 18,684 | 23,052 |
| TOTAL ASSETS | $3,262,411 | $2,918,703 |
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||
| LIABILITIES: | ||
| Deposits: | ||
| Noninterest bearing | $600,868 | $498,066 |
| Savings and interest-bearing transaction accounts | 1,739,943 | 1,569,139 |
| Time deposits under $100,000 | 194,666 | 188,278 |
| Time deposits $100,000 and over | 137,382 | 115,514 |
| Total deposits | 2,672,859 | 2,370,997 |
| Federal funds purchased and securities sold under agreements to repurchase | 116,627 | 117,289 |
| Other borrowings | 75,000 | 85,000 |
| Subordinated debentures | 42,548 | 51,548 |
| Other liabilities | 14,268 | 13,002 |
| TOTAL LIABILITIES | 2,921,302 | 2,637,836 |
| STOCKHOLDERS' EQUITY | ||
| Common stock, no par value; authorized 70,000,000 shares; issued 35,736,046 shares at June 30, 2013 and 29,941,967 shares at December 31, 2012 | 361,797 | 303,794 |
| Accumulated Deficit | (17,305) | (24,145) |
| Treasury shares, at cost, 34,595 shares at June 30, 2013 and 216,077 shares at December 31, 2012 | (428) | (2,718) |
| Accumulated other comprehensive (loss) gain | (2,955) | 3,936 |
| TOTAL STOCKHOLDERS' EQUITY | 341,109 | 280,867 |
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $3,262,411 | $2,918,703 |
| Lakeland Bancorp, Inc. | |||||
| Financial Highlights | |||||
| (unaudited) | |||||
| For the Quarter Ended | |||||
| Jun 30, | Mar 31, | Dec 31, | Sept 30, | Jun 30, | |
| (dollars in thousands, except per share data) | 2013 | 2013 | 2012 | 2012 | 2012 |
| INCOME STATEMENT | (unaudited) | ||||
| Net Interest Income | $ 25,146 | $ 23,936 | $ 24,164 | $ 23,655 | $ 23,748 |
| Provision for Loan and Lease Losses | (2,594) | (3,183) | (3,124) | (3,350) | (3,877) |
| Noninterest Income (excluding investment securities gains) | 4,595 | 4,546 | 4,661 | 4,640 | 4,530 |
| Gains on investment securities | 1 | 505 | 776 | -- | 241 |
| Gain on debt extinguishment | 1,197 | -- | -- | -- | -- |
| Long-term debt prepayment fee | -- | (526) | (782) | -- | -- |
| Merger related expenses | (1,452) | (631) | -- | -- | -- |
| Core deposit intangible amortization | (41) | -- | -- | -- | -- |
| Noninterest Expense, excluding long-term debt prepayment fee | (17,900) | (17,070) | (17,178) | (16,968) | (16,470) |
| Pretax Income | 8,952 | 7,577 | 8,517 | 7,977 | 8,172 |
| Tax Expense | (3,049) | (2,469) | (2,688) | (2,488) | (2,719) |
| Net Income Available to Common Stockholders | $ 5,903 | $ 5,108 | $ 5,829 | $ 5,489 | $ 5,453 |
| Basic Earnings Per Common Share (1) | $ 0.19 | $ 0.17 | $ 0.20 | $ 0.20 | $ 0.20 |
| Diluted Earnings Per Common Share (1) | $ 0.19 | $ 0.17 | $ 0.20 | $ 0.20 | $ 0.20 |
| Dividends Per Common Share (1) | $ 0.07 | $ 0.07 | $ 0.07 | $ 0.06 | $ 0.06 |
| Weighted Average Shares - Basic (1) | 31,527 | 29,563 | 29,467 | 27,550 | 26,737 |
| Weighted Average Shares - Diluted (1) | 31,618 | 29,625 | 29,566 | 27,642 | 26,800 |
| SELECTED OPERATING RATIOS | |||||
| Annualized Return on Average Assets | 0.79% | 0.72% | 0.81% | 0.77% | 0.78% |
| Annualized Return on Average Common Equity | 7.76% | 7.33% | 8.30% | 8.48% | 8.94% |
| Annualized Return on Tangible Common Equity (2) | 11.31% | 10.59% | 12.06% | 12.81% | 13.87% |
| Annualized Net Interest Margin | 3.68% | 3.71% | 3.67% | 3.66% | 3.70% |
| Efficiency ratio (2) | 59.70% | 59.85% | 59.49% | 58.91% | 57.18% |
| Common stockholders' equity to total assets | 10.46% | 9.76% | 9.62% | 9.71% | 8.65% |
| Tangible common equity to tangible assets (2) | 7.24% | 6.98% | 6.84% | 6.87% | 5.78% |
| Tier 1 risk-based ratio | 11.53% | 11.60% | 11.52% | 12.24% | 10.21% |
| Total risk-based ratio | 12.78% | 12.85% | 12.77% | 14.14% | 12.59% |
| Tier 1 leverage ratio | 9.43% | 8.77% | 8.62% | 9.05% | 7.62% |
| Book value per common share (1) | $ 9.55 | $ 9.51 | $ 9.45 | $ 9.35 | $ 9.15 |
| Tangible book value per common share (1) (2) | $ 6.39 | $ 6.59 | $ 6.52 | $ 6.41 | $ 5.92 |
| (1) Adjusted for 5% stock dividend paid on April 16, 2012 to shareholders of record March 30, 2012. | |||||
| (2) See Supplemental Information - Non GAAP financial measures | |||||
| Lakeland Bancorp, Inc. | |||||
| Financial Highlights | |||||
| (unaudited) | |||||
| For the Quarter Ended | |||||
| Jun 30 | Mar 31, | Dec 31, | Sept 30, | Jun 30, | |
| (dollars in thousands) | 2013 | 2013 | 2012 | 2012 | 2012 |
| (unaudited) | |||||
| SELECTED BALANCE SHEET DATA AT PERIOD-END | |||||
| Loans and Leases | $ 2,450,038 | $ 2,171,456 | $ 2,147,207 | $ 2,064,913 | $ 2,088,695 |
| Allowance for Loan and Lease Losses | (29,626) | (29,623) | (28,931) | (28,669) | (28,543) |
| Investment Securities | 500,204 | 472,479 | 496,017 | 521,294 | 516,432 |
| Total Assets | 3,262,411 | 2,907,969 | 2,918,703 | 2,859,647 | 2,853,202 |
| Total Deposits | 2,672,859 | 2,388,675 | 2,370,997 | 2,341,108 | 2,277,400 |
| Short-Term Borrowings | 116,627 | 94,315 | 117,289 | 54,581 | 92,958 |
| Other Borrowings | 117,548 | 126,548 | 136,548 | 172,322 | 222,322 |
| Stockholders' Equity | 341,109 | 283,877 | 280,867 | 277,544 | 246,941 |
| Loans and Leases | |||||
| Commercial real estate | $ 1,394,698 | $ 1,214,467 | $ 1,171,409 | $ 1,107,907 | $ 1,116,726 |
| Commercial, industrial and other | 234,022 | 211,078 | 216,129 | 201,308 | 216,406 |
| Leases | 33,330 | 28,190 | 26,781 | 26,548 | 25,603 |
| Residential mortgages | 445,584 | 412,006 | 423,262 | 419,685 | 421,338 |
| Consumer and Home Equity | 340,010 | 305,715 | 309,626 | 309,465 | 308,622 |
| Total loans | $ 2,447,644 | $ 2,171,456 | $ 2,147,207 | $ 2,064,913 | $ 2,088,695 |
| Deposits | |||||
| Noninterest bearing | $ 600,868 | $ 521,045 | $ 498,066 | $ 485,256 | $ 474,233 |
| Savings and interest-bearing transaction accounts | 1,739,943 | 1,566,421 | 1,569,139 | 1,535,422 | 1,476,127 |
| Time deposits under $100,000 | 194,666 | 184,356 | 188,278 | 196,939 | 201,817 |
| Time deposits $100,000 and over | 137,382 | 116,853 | 115,514 | 123,491 | 125,223 |
| Total deposits | $ 2,672,859 | $ 2,388,675 | $ 2,370,997 | $ 2,341,108 | $ 2,277,400 |
| SELECTED AVERAGE BALANCE SHEET DATA | |||||
| Loans and Leases, net | $ 2,264,713 | $ 2,136,254 | $ 2,103,204 | $ 2,062,928 | $ 2,077,813 |
| Investment Securities | 470,018 | 475,823 | 499,455 | 501,862 | 502,931 |
| Interest-Earning Assets | 2,765,229 | 2,642,662 | 2,642,185 | 2,598,061 | 2,605,294 |
| Total Assets | 3,001,360 | 2,868,011 | 2,876,470 | 2,827,885 | 2,820,789 |
| Non Interest-Bearing Demand Deposits | 542,976 | 502,214 | 497,906 | 477,311 | 473,853 |
| Savings Deposits | 369,703 | 357,709 | 350,557 | 350,135 | 352,095 |
| Interest-Bearing Transaction Accounts | 1,284,233 | 1,226,112 | 1,236,294 | 1,169,953 | 1,141,263 |
| Time Deposits | 311,230 | 302,159 | 309,724 | 324,355 | 332,669 |
| Total Deposits | 2,508,142 | 2,388,194 | 2,394,481 | 2,321,754 | 2,299,880 |
| Short-Term Borrowings | 48,652 | 49,641 | 48,441 | 50,180 | 71,558 |
| Other Borrowings | 125,268 | 133,449 | 139,996 | 184,023 | 190,478 |
| Total Interest-Bearing Liabilities | 2,139,086 | 2,069,069 | 2,085,011 | 2,078,647 | 2,088,062 |
| Stockholders' Equity | 304,950 | 282,796 | 279,422 | 257,557 | 245,253 |
| Common Stockholders' Equity | 304,950 | 282,796 | 279,422 | 257,557 | 245,253 |
| Lakeland Bancorp, Inc. | |||||
| Financial Highlights | |||||
| (unaudited) | |||||
| For the Quarter Ended | |||||
| Jun 30, | Mar 31, | Dec 31, | Sept 30, | Jun 30, | |
| (dollars in thousands) | 2013 | 2013 | 2012 | 2012 | 2012 |
| (unaudited) | |||||
| AVERAGE ANNUALIZED YIELDS (taxable equivalent basis) | |||||
| Assets: | |||||
| Loans and leases | 4.49% | 4.63% | 4.70% | 4.81% | 4.89% |
| Taxable investment securities and other | 1.82% | 1.70% | 1.78% | 1.96% | 2.03% |
| Tax-exempt securities | 3.67% | 3.71% | 3.86% | 3.84% | 4.09% |
| Federal funds sold and interest-bearing cash accounts | 0.22% | 0.17% | 0.22% | 0.20% | 0.10% |
| Total interest-earning assets | 4.04% | 4.11% | 4.14% | 4.25% | 4.35% |
| Liabilities: | |||||
| Savings accounts | 0.06% | 0.07% | 0.10% | 0.10% | 0.11% |
| Interest-bearing transaction accounts | 0.30% | 0.32% | 0.36% | 0.40% | 0.44% |
| Time deposits | 0.70% | 0.81% | 0.91% | 0.94% | 0.97% |
| Borrowings | 2.13% | 2.12% | 2.43% | 3.10% | 3.13% |
| Total interest-bearing liabilities | 0.47% | 0.51% | 0.59% | 0.74% | 0.81% |
| Net interest spread (taxable equivalent basis) | 3.58% | 3.60% | 3.55% | 3.51% | 3.54% |
| Annualized Net Interest Margin (taxable equivalent basis) | 3.68% | 3.71% | 3.67% | 3.66% | 3.70% |
| Annualized Cost of Deposits | 0.25% | 0.28% | 0.32% | 0.35% | 0.37% |
| ASSET QUALITY DATA | |||||
| Allowance for Loan and Lease Losses | |||||
| Balance at beginning of period | $ 29,623 | $ 28,931 | $ 28,669 | $ 28,543 | $ 28,700 |
| Provision for loan losses | 2,594 | 3,183 | 3,124 | 3,350 | 3,877 |
| Net Charge-offs | (2,591) | (2,491) | (2,862) | (3,224) | (4,034) |
| Balance at end of period | $ 29,626 | $ 29,623 | $ 28,931 | $ 28,669 | $ 28,543 |
| Net Loan Charge-offs (Recoveries) | |||||
| Commercial real estate | $ 1,778 | $ 1,350 | $ 1,945 | $ 1,420 | $ 2,938 |
| Commercial, industrial and other | 450 | 147 | 35 | 258 | 258 |
| Leases | 42 | 24 | 264 | 291 | 150 |
| Home equity and consumer | 196 | 406 | 289 | 334 | 528 |
| Real estate - mortgage | 125 | 564 | 329 | 921 | 160 |
| Net charge-offs | $ 2,591 | $ 2,491 | $ 2,862 | $ 3,224 | $ 4,034 |
| Nonperforming Assets | |||||
| Commercial real estate | $ 9,209 | $ 12,522 | $ 14,542 | $ 14,211 | $ 18,843 |
| Commercial, industrial and other | 797 | 1,203 | 1,476 | 1,533 | 1,650 |
| Leases | -- | -- | 32 | 294 | 536 |
| Home equity and consumer | 2,921 | 2,838 | 3,197 | 3,104 | 2,818 |
| Real estate - mortgage | 6,840 | 8,481 | 8,733 | 9,235 | 10,197 |
| Total non-accruing loans | 19,767 | 25,044 | 27,980 | 28,377 | 34,044 |
| Property acquired through foreclosure or repossession | 337 | 715 | 529 | 775 | 1,250 |
| Total non-performing assets | $ 20,104 | $ 25,759 | $ 28,509 | $ 29,152 | $ 35,294 |
| Loans past due 90 days or more | $ 1,620 | $ 1,752 | $ 1,437 | $ 1,828 | $ 1,566 |
| Loans restructured and still accruing | $ 12,538 | $ 9,012 | $ 7,336 | $ 10,937 | $ 10,776 |
| Ratio of allowance for loan and lease losses to total loans | 1.21% | 1.36% | 1.35% | 1.39% | 1.37% |
| Non-performing loans to total loans | 0.81% | 1.15% | 1.30% | 1.37% | 1.63% |
| Non-performing assets to total assets | 0.62% | 0.89% | 0.98% | 1.02% | 1.24% |
| Annualized net charge-offs to average loans | 0.46% | 0.47% | 0.54% | 0.63% | 0.78% |
| Lakeland Bancorp, Inc. | |||||
| Supplemental Information - Non-GAAP Financial Measures | |||||
| (unaudited) | |||||
| At or for the Quarter Ended, | |||||
| Jun 30, | Mar 31, | Dec 31, | Sept 30, | Jun 30, | |
| (dollars in thousands, except per share amounts) | 2013 | 2013 | 2012 | 2012 | 2012 |
| Calculation of tangible book value per common share | |||||
| Total common stockholders' equity at end of period - GAAP | $ 341,109 | $ 283,877 | $ 280,867 | $ 277,544 | $ 246,941 |
| Less: | |||||
| Goodwill | 110,381 | 87,111 | 87,111 | 87,111 | 87,111 |
| Other identifiable intangible assets, net | 2,671 | -- | -- | -- | -- |
| Total tangible common stockholders' equity at end of period - Non- GAAP | $ 228,057 | $ 196,766 | $ 193,756 | $ 190,433 | $ 159,830 |
| Shares outstanding at end of period (1) | 35,701 | 29,859 | 29,726 | 29,691 | 26,993 |
| Book value per share - GAAP (1) | $ 9.55 | $ 9.51 | $ 9.45 | $ 9.35 | $ 9.15 |
| Tangible book value per share - Non-GAAP (1) | $ 6.39 | $ 6.59 | $ 6.52 | $ 6.41 | $ 5.92 |
| Calculation of tangible common equity to tangible assets | |||||
| Total tangible common stockholders' equity at end of period - Non- GAAP | $ 228,057 | $ 196,766 | $ 193,756 | $ 190,433 | $ 159,830 |
| Total assets at end of period | $ 3,262,411 | $ 2,907,969 | $ 2,918,703 | $ 2,859,647 | $ 2,853,202 |
| Less: | |||||
| Goodwill | 110,381 | 87,111 | 87,111 | 87,111 | 87,111 |
| Other identifiable intangible assets, net | 2,671 | -- | -- | -- | -- |
| Total tangible assets at end of period - Non-GAAP | $ 3,149,359 | $ 2,820,858 | $ 2,831,592 | $ 2,772,536 | $ 2,766,091 |
| Common equity to assets - GAAP | 10.46% | 9.76% | 9.62% | 9.71% | 8.65% |
| Tangible common equity to tangible assets - Non-GAAP | 7.24% | 6.98% | 6.84% | 6.87% | 5.78% |
| Calculation of return on average tangible common equity | |||||
| Net income - GAAP | $ 5,903 | $ 5,108 | $ 5,829 | $ 5,489 | $ 5,453 |
| Total average common stockholders' equity | 304,950 | 282,796 | 279,422 | 257,557 | 245,253 |
| Less: | |||||
| Average goodwill | 94,783 | 87,111 | 87,111 | 87,111 | 87,111 |
| Average other identifiable intangible assets, net | 894 | -- | -- | -- | -- |
| Total average tangible common stockholders' equity - Non - GAAP | $ 209,273 | $ 195,685 | $ 192,311 | $ 170,446 | $ 158,142 |
| Return on average common stockholders' equity - GAAP | 7.76% | 7.33% | 8.30% | 8.48% | 8.94% |
| Return on average tangible common stockholders' equity - Non-GAAP | 11.31% | 10.59% | 12.06% | 12.81% | 13.87% |
| Calculation of efficiency ratio | |||||
| Total non-interest expense | $ 19,393 | $ 18,227 | $ 17,960 | $ 16,968 | $ 16,470 |
| Less: | |||||
| Amortization of core deposit intangibles | (41) | -- | -- | -- | -- |
| Other real estate owned and other repossessed asset (expense) income | 2 | (19) | (10) | (13) | (38) |
| Long-term debt prepayment fee | -- | (526) | (782) | -- | -- |
| Merger related expenses | (1,452) | (631) | |||
| Provision for unfunded lending commitments, net | (6) | 135 | 124 | (150) | (122) |
| Non-interest expense, as adjusted | $ 17,896 | $ 17,186 | $ 17,292 | $ 16,805 | $ 16,310 |
| Net interest income | $ 25,146 | $ 23,936 | $ 24,164 | $ 23,655 | $ 23,748 |
| Total noninterest income | 5,793 | 5,051 | 5,437 | 4,640 | 4,771 |
| Total revenue | 30,939 | 28,987 | 29,601 | 28,295 | 28,519 |
| Plus: Tax-equivalent adjustment on municipal securities | 237 | 232 | 242 | 230 | 244 |
| Less: | |||||
| Gains on debt extinguishment | (1,197) | -- | -- | -- | -- |
| Gains on sales investment securities | (1) | (505) | (776) | -- | (241) |
| Total revenue, as adjusted | $ 29,978 | $ 28,714 | $ 29,067 | $ 28,525 | $ 28,522 |
| Efficiency ratio - Non-GAAP | 59.70% | 59.85% | 59.49% | 58.91% | 57.18% |
| (1) Adjusted for 5% stock dividend payable on April 16, 2012 to shareholders of record March 30, 2012. | |||||
| Lakeland Bancorp, Inc. | ||
| Supplemental Information - Non-GAAP Financial Measures | ||
| (unaudited) | ||
| For the Six Months Ended, | ||
| June 30 | June 30 | |
| (dollars in thousands, except per share amounts) | 2013 | 2012 |
| Calculation of return on average tangible common equity | ||
| Net income - GAAP | $ 11,011 | $ 10,424 |
| Total average common stockholders' equity | $ 293,934 | $ 244,105 |
| Less: | ||
| Average goodwill | 90,968 | 87,111 |
| Average other identifiable intangible assets, net | 449 | -- |
| Total average tangible common stockholders' equity - Non GAAP | $ 202,517 | $ 156,994 |
| Return on average common stockholders' equity - GAAP | 7.55% | 8.59% |
| Return on average tangible common stockholders' equity - Non-GAAP | 10.96% | 13.35% |
| Calculation of efficiency ratio | ||
| Total non-interest expense | $ 37,620 | $ 32,745 |
| Less: | ||
| Amortization of core deposit intangibles | (41) | -- |
| Other real estate owned and other repossessed asset expense | (17) | (76) |
| Long-term debt prepayment fee | (526) | -- |
| Merger related expenses | (2,083) | -- |
| Provision for unfunded lending commitments | 129 | (67) |
| Non-interest expense, as adjusted | $ 35,082 | $ 32,602 |
| Net interest income | $ 49,082 | $ 47,694 |
| Noninterest income | 10,844 | 8,828 |
| Total revenue | 59,926 | 56,522 |
| Plus: Tax-equivalent adjustment on municipal securities | 468 | 508 |
| Less: | ||
| Gains on investment securities | (506) | (273) |
| Gains on extinguishment of debt | (1,197) | -- |
| Total revenue, as adjusted | $ 58,691 | $ 56,757 |
| Efficiency ratio - Non - GAAP | 59.77% | 57.44% |