Lakeland Bancorp Announces First Quarter Results and Increases Cash Dividend 9%


OAK RIDGE, N.J., April 29, 2019 (GLOBE NEWSWIRE) -- Lakeland Bancorp, Inc. (NASDAQ: LBAI) (the “Company”), the parent company of Lakeland Bank (“Lakeland”), reported net income of $15.6 million and earnings per diluted share ("EPS") of $0.31 for the three months ended March 31, 2019 versus net income of $15.3 million and EPS of $0.32 for the prior year quarter. Excluding merger-related expenses pertaining to the Company’s January 2019 acquisition of Highlands Bancorp, Inc. ("Highlands") of $2.1 million, tax-effected, net income for the first quarter of 2019 was $17.8 million, or $0.35 per diluted share.

For the first quarter of 2019, annualized return on average assets was 1.02%, annualized return on average common equity was 9.41% and annualized return on average tangible common equity was 12.32%. Excluding merger-related expenses these ratios were 1.17%, 10.71% and 14.01%, respectively.

The acquisition of Highlands, completed on January 4, 2019, added $496.9 million in total assets, $428.1 million in total loans and $409.6 million in total deposits. Goodwill totaled $17.7 million and core deposit intangibles were $3.7 million. The Company’s financial statements reflect the impact of the merger from the date of acquisition, which should be considered when comparing periods.

Thomas Shara, Lakeland Bancorp’s President and CEO commented, "We’re excited to complete the Highlands Bancorp acquisition this quarter and welcome the Highlands customers and shareholders to the Lakeland family. Another highlight is our successful completion the Highlands core conversion to our systems and additional services their customers will benefit from as part of a larger institution. Lakeland continues to carefully grow our assets in a very competitive environment and as a sign of continued confidence, our Board increased the annual cash dividend from $0.46 to $0.50 per share."

Net Interest Margin and Income

Net interest margin for the first quarter of 2019 of 3.42% increased three basis points from the first quarter of 2018 and 13 basis points from the fourth quarter of 2018. The increase in net interest margin from the prior quarter was due to the continued increase in loan portfolio yield as a result of the origination of higher yielding loans and $1.0 million of accretion income on Highlands' loans and deposits.

The yield on interest-earning assets for the first quarter of 2019 was 4.44% compared to 4.02% for the first quarter of 2018 and 4.20% for the fourth quarter of 2018. The increase in yield from the prior quarter was a result of originating higher yielding loans, $787,000 in accretion income on loans and higher investment securities yields.

The cost of interest-bearing liabilities for the first quarter of 2019 was 1.34% compared to 0.83% for the first quarter of 2018 and 1.21% for the fourth quarter of 2018. The cost of interest-bearing transaction accounts, time deposits and borrowings have increased since the first quarter of 2018 largely driven by competitive pressures and higher market interest rates.

Net interest income increased to $48.6 million for the first quarter of 2019 compared to $42.2 million for the first quarter of 2018, due primarily to the growth of interest-earning assets and increases in loan yields, partially offset by an increase in interest-bearing liabilities and higher interest rates on deposits and borrowings.

Noninterest Income

Noninterest income increased $389,000 to $5.7 million for the first quarter of 2019 from $5.3 million for the first quarter of 2018. The Company recorded a $353,000 gain on equity securities in the first quarter of 2019 compared to a loss of $18,000 during the same period in 2018. In addition, commissions and fees increased $140,000 compared to the first quarter of 2018 due primarily to an increase in investment services income, while gains on sales of loans increased $125,000. Other income decreased $173,000 due primarily to a decrease in loan swap income.

Noninterest Expense

Noninterest expense totaled $34.0 million for the first quarter of 2019 compared to $27.1 million for the first quarter of 2018. Excluding $2.9 million in pre-tax merger related expenses, noninterest expense increased $4.0 million primarily due to salary and employee benefit expense increasing $2.4 million as a result of additions to our staff from the Highlands merger, normal merit increases and higher benefit costs. In the first quarter of 2019, data processing expense increased $861,000 compared to the first quarter of 2018 due primarily to the Company’s expansion and improvement of its digital infrastructure. Net occupancy expense and core deposit intangible amortization increased $216,000 and $147,000, respectively, due primarily to the Highlands merger.

Income Tax Expense

The effective tax rate for the first quarter of 2019 was 21.2% compared to 20.3% for the same period last year.

Financial Condition

At March 31, 2019, total assets were $6.37 billion, an increase of $559.0 million, including $496.9 million from Highlands compared to December 31, 2018. Total loans grew $464.2 million, including $428.1 million from Highlands, to $4.92 billion and investment securities increased $29.2 million, including $24.5 million from Highlands, to $850.7 million. On the funding side, total deposits increased $443.9 million, including $409.6 million from Highlands, to $5.06 billion, while borrowings increased $35.2 million, including $41.0 million from Highlands to $555.2 million. At March 31, 2019, total loans as a percent of total deposits was 97.2%.

Asset Quality

At March 31, 2019, non-performing assets totaled $16.4 million, 0.26% of total assets, compared to $13.0 million, 0.22% of total assets, at December 31, 2018. Non-accrual loans as a percent of total loans equaled 0.32% at March 31, 2019 compared to 0.27% at December 31, 2018. The allowance for loan losses increased to $38.0 million, 0.77% of total loans, at March 31, 2019, compared to $37.7 million, 0.84% of total loans, at December 31, 2018. The Company's allowance for loan losses excluding acquired loans would be 0.91%. In the first quarter of 2019, the Company had net charge-offs of $217,000, 0.02% of average loans, annualized, compared to net charge-offs of $1.1 million, 0.10% of average loans, annualized, for the same period in 2018. The first quarter of 2019 provision for loan losses was $508,000 compared to $1.3 million in the first quarter of 2018.

Capital

At March 31, 2019, stockholders' equity was $681.3 million compared to $623.7 million at December 31, 2018, a 9% increase. Lakeland Bank remains above FDIC “well capitalized” standards, with a Tier 1 Leverage Ratio of 9.23% at March 31, 2019. The book value per common share and tangible book value per common share increased 9.0% and 9.2% to $13.51 and $10.35, respectively,  compared to $12.40 and $9.48 at March 31, 2018. On April 25, 2019, the Company increased the quarterly cash dividend by $0.01 per share, or 9% to $0.125 per share to be paid on May 17, 2019 to shareholders of record as of May 9, 2019.

Forward-Looking Statements

The information disclosed in this document includes various forward-looking statements 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. The Company 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 and regulation affecting the financial services industry, government intervention in the U.S. financial system, changes in federal and state tax laws, changes in levels of market interest rates, pricing pressures on loan and deposit products, credit risks of the Company’s lending and leasing activities, successful implementation, deployment and upgrades of new and existing technology, systems, services and products, customers’ acceptance of the Company’s products and services, competition and failure to realize anticipated efficiencies and synergies from the merger of Highlands Bancorp, Inc. into Lakeland Bancorp and the merger of Highlands State Bank into Lakeland Bank. Any statements made by the Company that are not historical facts (including statements regarding anticipated synergies from the Highlands Bancorp and Highlands State Bank mergers and regarding positioning for 2019) should be considered to be forward-looking statements. The Company 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 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 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 uses an efficiency ratio that is a non-GAAP financial measure. The ratio that the Company uses excludes amortization of core deposit intangibles, 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 gains and losses from the sale of investment securities and gain on debt extinguishment, which can vary from period to period. The Company uses this ratio because it believes the ratio provides a relevant measure to compare the operating performance period to period.

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. See accompanying non-GAAP tables.

About Lakeland

Lakeland Bancorp, Inc. (NASDAQ:LBAI) has approximately $6.37 billion in total assets. Lakeland Bank, a wholly-owned subsidiary of Lakeland Bancorp, Inc., operates 53 branch offices throughout Bergen, Essex, Morris, Ocean, Passaic, Somerset, Sussex, and Union counties in New Jersey including one branch in Highland Mills, New York; five New Jersey regional commercial lending centers in Bernardsville, Jackson, Montville, Teaneck and Waldwick; and one New York commercial lending center to serve the Hudson Valley region. Lakeland also has a commercial loan production office serving Middlesex and Monmouth counties in New Jersey.  Lakeland Bank offers an extensive suite of financial products and services for businesses and consumers. Visit LakelandBank.com for more information.

Thomas J. Shara
President & CEO

Thomas F. Splaine
EVP & CFO
973-697-2000


Lakeland Bancorp, Inc.
Consolidated Statements of Income
(Unaudited)
    
  Three Months Ended
March 31,
(Dollars in thousands, except per share amounts)20192018
    
INTEREST INCOME  
Loans and net deferred fees and costs$57,642 $45,544 
Federal funds sold and interest-bearing deposits with banks254 166 
Taxable investment securities and other4,873 3,992 
Tax exempt investment securities408 443 
 TOTAL INTEREST INCOME63,177 50,145 
INTEREST EXPENSE  
Deposits11,497 5,755 
Federal funds purchased and securities sold under agreements to repurchase608 134 
Other borrowings2,466 2,020 
 TOTAL INTEREST EXPENSE14,571 7,909 
NET INTEREST INCOME48,606 42,236 
Provision for loan losses508 1,284 
 NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES48,098 40,952 
NONINTEREST INCOME  
Service charges on deposit accounts2,573 2,611 
Commissions and fees1,412 1,272 
Income on bank owned life insurance683 719 
Gain (loss) on equity securities353 (18)
Gains on sales of loans371 246 
Other income331 504 
 TOTAL NONINTEREST INCOME5,723 5,334 
NONINTEREST EXPENSE  
Salaries and employee benefit expense19,231 16,861 
Net occupancy expense2,954 2,738 
Furniture and equipment expense2,116 2,206 
FDIC insurance expense450 425 
Stationary, supplies and postage expense447 416 
Marketing expense469 361 
Data processing expense1,327 466 
Telecommunications expense493 421 
ATM and debit card expense602 510 
Core deposit intangible amortization304 157 
Other real estate owned and other repossessed assets expense86 46 
Merger related expenses2,860  
Other expenses2,645 2,530 
 TOTAL NONINTEREST EXPENSE33,984 27,137 
INCOME BEFORE PROVISION FOR INCOME TAXES19,837 19,149 
Provision for income taxes4,211 3,894 
NET INCOME$15,626 $15,255 
    
EARNINGS PER COMMON SHARE:  
 Basic$0.31 $0.32 
 Diluted$0.31 $0.32 
DIVIDENDS PAID PER COMMON SHARE$0.115 $0.100 


Lakeland Bancorp, Inc.
Consolidated Balance Sheets
    
(Dollars in thousands)March 31, 2019 December 31, 2018
 (Unaudited)  
ASSETS   
Cash$205,322  $205,199 
Interest-bearing deposits due from banks21,037  3,400 
  Total cash and cash equivalents226,359  208,599 
Investment securities available for sale, at fair value659,238  638,618 
Equity securities, at fair value15,232  15,921 
Investment securities held to maturity; fair value of $158,219 at March 31,
2019 and $150,932 at December 31, 2018
159,308  153,646 
Federal Home Loan Bank and other membership stocks, at cost16,951  13,301 
Loans held for sale600  1,113 
Loans, net of deferred fees4,921,391  4,456,733 
Allowance for loan losses(37,979) (37,688)
         Net loans4,883,412  4,419,045 
Premises and equipment, net51,703  49,175 
Operating lease right-of-use assets
19,239   
Accrued interest receivable17,515  16,114 
Goodwill154,153  136,433 
Other identifiable intangible assets5,192  1,768 
Bank owned life insurance110,430  110,052 
Other assets45,731  42,308 
     TOTAL ASSETS$6,365,063  $5,806,093 
    
LIABILITIES AND STOCKHOLDERS' EQUITY   
LIABILITIES   
Deposits:   
Noninterest-bearing$1,071,890  $950,218 
Savings and interest-bearing transaction accounts3,046,322  2,913,414 
Time deposits $250 thousand and under736,957  589,737 
Time deposits over $250 thousand209,415  167,301 
        Total deposits5,064,584  4,620,670 
Federal funds purchased and securities sold under agreements to repurchase261,266  233,905 
Other borrowings175,783  181,118 
Subordinated debentures118,193  105,027 
Operating lease liabilities20,823   
Other liabilities43,071  41,634 
     TOTAL LIABILITIES5,683,720  5,182,354 
    
STOCKHOLDERS' EQUITY   
Common stock, no par value; authorized 100,000,000 shares at March 31,
2019 and at December 31, 2018; issued shares 50,435,663 at
March 31, 2019 and 47,486,250 shares at December 31, 2018
558,245  514,703 
Retained earnings126,787  116,874 
Accumulated other comprehensive loss(3,689) (7,838)
     TOTAL STOCKHOLDERS' EQUITY681,343  623,739 
     TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY$6,365,063  $5,806,093 


Lakeland Bancorp, Inc.
Financial Highlights
(Unaudited)
      
 For the Quarter Ended
 March 31,Dec 31,Sept 30,June 30,March 31,
(Dollars in thousands, except per share data)20192018201820182018
      
INCOME STATEMENT     
Net interest income$48,606 $44,206 $43,624 $43,493 $42,236 
Provision for loan losses(508)(591)(1,046)(1,492)(1,284)
Gains on sales of loans371 299 484 300 246 
Gain (loss) on equity securities353 (199)(439)73 (18)
Other noninterest income4,999 5,528 5,594 5,336 5,106 
Merger related expenses(2,860)(464)   
Other noninterest expense(31,124)(28,199)(27,793)(27,574)(27,137)
  Pretax income19,837 20,580 20,424 20,136 19,149 
Provision for income taxes(4,211)(5,030)(3,666)(4,298)(3,894)
  Net income$15,626 $15,550 $16,758 $15,838 $15,255 
      
Basic earnings per common share$0.31 $0.32 $0.35 $0.33 $0.32 
Diluted earnings per common share$0.31 $0.32 $0.35 $0.33 $0.32 
Dividends paid per common share$0.115 $0.115 $0.115 $0.115 $0.100 
Dividends paid$5,838 $5,510 $5,510 $5,509 $4,778 
Weighted average shares - basic50,275 47,605 47,605 47,600 47,503 
Weighted average shares - diluted50,442 47,780 47,788 47,770 47,736 
      
SELECTED OPERATING RATIOS     
Annualized return on average assets1.02%1.08%1.19%1.17%1.14%
Annualized return on average common equity9.41%10.05%11.02%10.71%10.60%
Annualized return on average tangible common equity (1)12.32%12.98%14.31%13.97%13.90%
Annualized net interest margin3.42%3.29%3.32%3.43%3.39%
Efficiency ratio (1)56.62%56.18%56.00%55.60%56.58%
Common stockholders' equity to total assets10.70%10.74%10.80%10.80%10.75%
Tangible common equity to tangible assets (1)8.41%8.57%8.55%8.51%8.43%
Tier 1 risk-based ratio10.98%11.26%11.21%11.16%11.08%
Total risk-based ratio13.48%13.71%13.69%13.67%13.61%
Tier 1 leverage ratio9.23%9.39%9.42%9.43%9.28%
Common equity tier 1 capital ratio10.38%10.62%10.56%10.49%10.40%
Book value per common share$13.51 $13.14 $12.79 $12.59 $12.40 
Tangible book value per common share (1)$10.35 $10.22 $9.88 $9.67 $9.48 
      
(1) See Supplemental Information - Non-GAAP Financial Measures    


Lakeland Bancorp, Inc.
Financial Highlights
(Unaudited)
      
 For the Quarter Ended
 March 31,Dec 31,Sept 30,June 30,March 31,
(Dollars in thousands)20192018201820182018
      
SELECTED BALANCE SHEET DATA AT PERIOD-END    
Loans$4,924,671 $4,460,447 $4,332,238 $4,281,302 $4,228,052 
Allowance for loan losses37,979 37,688 37,293 36,604 35,644 
Investment securities850,729 821,486 801,315 798,096 805,654 
Total assets6,365,063 5,806,093 5,627,057 5,534,488 5,477,829 
Total deposits5,064,584 4,620,670 4,642,443 4,400,019 4,447,965 
Short-term borrowings261,266 233,905 47,398 197,870 126,485 
Other borrowings293,976 286,145 289,635 301,339 281,906 
Stockholders' equity681,343 623,739 607,555 597,864 588,648 
      
LOANS     
Commercial, real estate$3,769,545 $3,377,324 $3,281,946 $3,222,461 $3,169,375 
Commercial, industrial and other389,230 336,735 334,241 339,974 339,665 
Equipment financing90,791 87,925 82,881 82,006 78,238 
Residential mortgages335,290 329,854 315,135 321,717 323,054 
Consumer and home equity339,815 328,609 318,035 315,144 317,720 
  Total loans$4,924,671 $4,460,447 $4,332,238 $4,281,302 $4,228,052 
      
DEPOSITS     
Noninterest-bearing$1,071,890 $950,218 $996,296 $967,911 $974,641 
Savings and interest-bearing transaction accounts3,046,322 2,913,414 2,855,318 2,625,325 2,682,726 
Time deposits946,372 757,038 790,829 806,783 790,598 
  Total deposits$5,064,584 $4,620,670 $4,642,443 $4,400,019 $4,447,965 
      
Total loans to total deposits ratio97.2%96.5%93.3%97.3%95.1%
      
SELECTED AVERAGE BALANCE SHEET DATA     
Loans$4,871,534 $4,393,382 $4,296,244 $4,247,443 $4,194,207 
Investment securities858,046 823,193 811,217 811,361 821,055 
Interest-earning assets5,772,853 5,346,934 5,221,612 5,094,048 5,062,628 
Total assets6,183,224 5,694,827 5,570,286 5,437,540 5,409,409 
Noninterest-bearing demand deposits1,056,060 1,003,508 999,217 969,965 964,498 
Savings deposits513,270 483,606 491,095 496,630 487,666 
Interest-bearing transaction accounts2,554,865 2,446,325 2,319,863 2,195,553 2,240,044 
Time deposits890,070 769,129 789,691 792,270 761,418 
Total deposits5,014,265 4,702,568 4,599,866 4,454,418 4,453,626 
Short-term borrowings128,972 50,196 36,702 73,305 55,137 
Other borrowings306,529 288,126 291,477 283,206 283,645 
Total interest-bearing liabilities4,393,706 4,037,382 3,928,828 3,840,964 3,827,910 
Stockholders' equity673,205 613,583 603,059 593,388 583,700 


Lakeland Bancorp, Inc.
Financial Highlights
(Unaudited)
      
 For the Quarter Ended
 March 31,Dec 31,Sept 30,June 30,March 31,
(Dollars in thousands)20192018201820182018
      
AVERAGE ANNUALIZED YIELDS (TAXABLE EQUIVALENT BASIS)   
ASSETS     
Loans4.80%4.58%4.54%4.50%4.40%
Taxable investment securities and other2.49%2.44%2.26%2.21%2.17%
Tax-exempt securities2.74%2.74%2.71%2.66%2.65%
Federal funds sold and interest-bearing cash accounts2.35%2.19%1.87%1.65%1.40%
  Total interest-earning assets4.44%4.20%4.14%4.12%4.02%
      
LIABILITIES     
Savings accounts0.07%0.06%0.06%0.06%0.06%
Interest-bearing transaction accounts1.18%1.04%0.89%0.69%0.61%
Time deposits1.79%1.79%1.61%1.34%1.23%
Borrowings2.82%2.65%2.66%2.51%2.54%
  Total interest-bearing liabilities1.34%1.21%1.08%0.91%0.83%
Net interest spread (taxable equivalent basis)3.10%2.99%3.06%3.21%3.19%
      
Annualized net interest margin (taxable equivalent basis)3.42%3.29%3.32%3.43%3.39%
Annualized cost of deposits0.93%0.84%0.73%0.59%0.52%
      
ASSET QUALITY DATA     
ALLOWANCE FOR LOAN LOSSES     
Balance at beginning of period$37,688 $37,293 $36,604 $35,644 $35,455 
Provision for loan losses508 591 1,046 1,492 1,284 
Charge-offs(516)(381)(753)(963)(1,250)
Recoveries299 185 396 431 155 
  Balance at end of period$37,979 $37,688 $37,293 $36,604 $35,644 
      
NET LOAN CHARGE-OFFS (RECOVERIES)     
Commercial, real estate$67 $132 $(115)$181 $(13)
Commercial, industrial and other50 (44)(26)213 992 
Equipment financing85 28 366 69 21 
Residential mortgages41 (2)36 (3)79 
Consumer and home equity(26)82 96 72 16 
  Net charge-offs$217 $196 $357 $532 $1,095 
      
NON-PERFORMING ASSETS     
Commercial, real estate$9,817 $7,192 $5,737 $7,353 $6,204 
Commercial, industrial and other2,202 1,019 1,189 1,171 1,505 
Equipment financing383 501 441 834 250 
Residential mortgages1,740 1,986 2,347 2,992 3,045 
Consumer and home equity1,581 1,432 1,410 1,917 2,341 
  Total non-accrual loans15,723 12,130 11,124 14,267 13,345 
Property acquired through foreclosure or repossession715 830 2,754 2,184 1,392 
  Total non-performing assets$16,438 $12,960 $13,878 $16,451 $14,737 
      
Loans past due 90 days or more and still accruing$78 $ $16 $ $1 
Loans restructured and still accruing$6,352 $9,293 $9,030 $7,926 $9,526 
      
Ratio of allowance for loan losses to total loans0.77%0.84%0.86%0.85%0.84%
Total non-accrual loans to total loans0.32%0.27%0.26%0.33%0.32%
Total non-performing assets to total assets0.26%0.22%0.25%0.30%0.27%
Annualized net charge-offs (recoveries) to average loans0.02%0.02%0.03%0.05%0.10%


Lakeland Bancorp, Inc.
Supplemental Information - Non-GAAP Financial Measures
(Unaudited)
      
 At or for the Quarter Ended
 March 31,Dec 31,Sept 30,June 30,March 31,
(Dollars in thousands, except per share amounts)20192018201820182018
      
CALCULATION OF TANGIBLE BOOK VALUE PER COMMON SHARE    
Total common stockholders' equity at end of period - GAAP$681,343 $623,739 $607,555 $597,864 $588,648 
Less:  Goodwill154,153 136,433 136,433 136,433 136,433 
Less:  Other identifiable intangible assets5,192 1,768 1,910 2,052 2,205 
  Total tangible common stockholders' equity at end of period - Non-GAAP$521,998 $485,538 $469,212 $459,379 $450,010 
      
Shares outstanding at end of period50,436 47,486 47,485 47,484 47,476 
      
Book value per share - GAAP$13.51 $13.14 $12.79 $12.59 $12.40 
      
Tangible book value per share - Non-GAAP$10.35 $10.22 $9.88 $9.67 $9.48 
      
CALCULATION OF TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS    
Total tangible common stockholders' equity at end of period - Non-GAAP$521,998 $485,538 $469,212 $459,379 $450,010 
      
Total assets at end of period - GAAP$6,365,063 $5,806,093 $5,627,057 $5,534,488 $5,477,829 
Less:  Goodwill154,153 136,433 136,433 136,433 136,433 
Less:  Other identifiable intangible assets5,192 1,768 1,910 2,052 2,205 
  Total tangible assets at end of period - Non-GAAP$6,205,718 $5,667,892 $5,488,714 $5,396,003 $5,339,191 
      
Common equity to assets - GAAP10.70%10.74%10.80%10.80%10.75%
      
Tangible common equity to tangible assets - Non-GAAP8.41%8.57%8.55%8.51%8.43%
      
CALCULATION OF RETURN ON AVERAGE TANGIBLE COMMON EQUITY    
Net income - GAAP$15,626 $15,550 $16,758 $15,838 $15,255 
      
Total average common stockholders' equity - GAAP$673,205 $613,583 $603,059 $593,388 $583,700 
Less:  Average goodwill153,562 136,433 136,433 136,433 136,433 
Less:  Average other identifiable intangible assets5,254 1,844 1,982 2,134 2,300 
  Total average tangible common stockholders' equity - Non-GAAP$514,389 $475,306 $464,644 $454,821 $444,967 
      
Return on average common stockholders' equity - GAAP9.41%10.05%11.02%10.71%10.60%
      
Return on average tangible common stockholders' equity - Non-GAAP12.32%12.98%14.31%13.97%13.90%
      
CALCULATION OF EFFICIENCY RATIO     
Total noninterest expense$33,984 $28,663 $27,793 $27,574 $27,137 
Amortization of core deposit intangibles(304)(142)(142)(153)(157)
Merger related expenses(2,860)(464)   
  Noninterest expense, as adjusted$30,820 $28,057 $27,651 $27,421 $26,980 
      
Net interest income$48,606 $44,206 $43,624 $43,493 $42,236 
Total noninterest income5,723 5,628 5,639 5,709 5,334 
  Total revenue54,329 49,834 49,263 49,202 47,570 
Tax-equivalent adjustment on municipal securities108 109 113 114 118 
  Total revenue, as adjusted$54,437 $49,943 $49,376 $49,316 $47,688 
      
Efficiency ratio - Non-GAAP56.62%56.18%56.00%55.60%56.58%


Lakeland Bancorp, Inc.
Supplemental Information - Reconciliation of Net Income
(Unaudited)
 For the Quarter Ended
 March 31,March 31,
(Dollars in thousands, except per share amounts)20192018
   
Net income - GAAP$15,626 $15,255 
   
NON-ROUTINE TRANSACTIONS, NET OF TAX  
Tax deductible merger related expenses1,656  
Non-tax deductible merger related expenses491  
  Net effect of non-routine transactions2,147  
   
Net income available to common shareholders excluding non-routine transactions$17,773 $15,255 
Less:  Earnings allocated to participating securities(141)(141)
Net Income,  excluding non-routine transactions$17,632 $15,114 
   
Weighted average shares - Basic50,275 $47,503 
Weighted average shares - Diluted50,442 $47,736 
   
Basic earnings per share - GAAP$0.31 $0.32 
Diluted earnings per share - GAAP$0.31 $0.32 
   
Basic earnings per share, adjusted for non-routine transactions$0.35 $0.32 
Diluted earnings per share, adjusted for non-routine transactions (Core EPS)$0.35 $0.32 
   
Return on average assets - GAAP1.02%1.14%
Return on average assets, adjusted for non-routine transactions1.17%1.14%
   
Return on average common stockholders' equity - GAAP9.41%10.60%
Return on average common stockholders' equity, adjusted for non-routine transactions10.71%10.60%
   
Return on average tangible common stockholders' equity - Non-GAAP12.32%13.90%
Return on average tangible common stockholders' equity - Non-GAAP, adjusted for
non-routine transactions
14.01%13.90%