Home
Lakeland Financial Corporation
Lakeland Financial Reports Record First Quarter Performance; Loan Growth of 5% and Revenue Growth of 9% Contribute to 32% Increase in Net Income to $26.5 Million
Business
3h ago
35 min read

Lakeland Financial Reports Record First Quarter Performance; Loan Growth of 5% and Revenue Growth of 9% Contribute to 32% Increase in Net Income to $26.5 Million

news images

WARSAW, Ind., April 27, 2026 (GLOBE NEWSWIRE) -- Lakeland Financial Corporation (Nasdaq Global Select/LKFN), parent company of Lake City Bank, today reported record first quarter net income of $26.5 million for the three months ended March 31, 2026, which represents an increase of $6.4 million, or 32%, compared to net income of $20.1 million for the three months ended March 31, 2025. Diluted earnings per share of $1.04 for the first quarter of 2026 also represents a record first quarter performance and increased $0.26, or 33%, compared to $0.78 for the first quarter of 2025. On a linked quarter basis, net income decreased $3.4 million, or 11%, from $29.9 million. Diluted earnings per share decreased $0.12, or 10%, from $1.16 on a linked quarter basis.

Pretax pre-provision earnings, which is a non-GAAP measure, were $34.6 million for the three months ended March 31, 2026, an increase of $3.5 million, or 11%, compared to $31.0 million for the three months ended March 31, 2025. On a linked quarter basis, pretax pre-provision earnings declined by $1.8 million, or 5%, from $36.4 million.

“We started 2026 with robust, record net income for the second consecutive quarter and high single-digit revenue growth on a year-over-year basis,” noted David M. Findlay, Chairman and CEO. “Our record profitability in the first quarter was driven by healthy loan growth, strong net interest margin expansion, and across-the-board growth in fee based revenue. We entered 2026 with a focus of expanding existing client relationships and increasing market share growth opportunities and the Lake City Bank team delivered great results on the revenue generating front. It was a terrific start to 2026.”

Quarterly Financial Performance

First Quarter 2026 versus First Quarter 2025 highlights:

  • Return on average equity improved to 13.89%, compared to 11.70%

  • Return on average assets improved to 1.52%, compared to 1.20%

  • Tangible book value per share grew by $2.84, or 11%, to $29.69

  • Average loans grew by $255.0 million, or 5%, to $5.44 billion

  • Average deposits grew by $180.8 million, or 3%, to $6.06 billion

  • Net interest margin improved 9 basis points to 3.49% versus 3.40%

  • Net interest income increased by $3.9 million, or 7%

  • Noninterest income increased by $2.0 million, or 18%

  • Watch list loans as a percentage of total loans improved to 3.33% from 4.13%

  • Nonaccrual loans declined to $20.9 million, compared to $57.4 million

  • Common dividend per share increased to $0.52, or 4%, compared to $0.50

  • Repurchased 336,853 shares at a weighted average per share price of $56.99, compared to zero shares

  • Common equity tier 1 capital ratio of 14.45%, compared to 14.51%

  • Total risk-based capital ratio of 15.58%, compared to 15.77%

  • Tangible capital ratio improved to 10.53%, compared to 10.09%

  • Tangible common equity improved by $54.5 million, or 8%

First Quarter 2026 versus Fourth Quarter 2025 highlights:

  • Return on average equity of 13.89%, compared to 15.59%

  • Return on average assets of 1.52%, compared to 1.70%

  • Average loans improved by $169.2 million, or 3%, to $5.44 billion

  • Net interest margin improved by 1 basis point to 3.49% versus 3.48%

  • Noninterest income increased by $330,000, or 3%

  • Watch list loans as a percentage of total loans improved to 3.33% from 3.42%

  • Repurchased 336,853 shares at a weighted average per share price of $56.99, compared to 307,590 shares at $58.23

  • Common equity tier 1 capital ratio decreased to 14.45%, compared to 14.77%

  • Total risk-based capital ratio decreased to 15.58%, compared to 15.92%

  • Tangible capital ratio decreased to 10.53%, compared to 10.86%

Capital Strength

The company’s total capital as a percentage of risk-weighted assets was 15.58% at March 31, 2026, compared to 15.77% at March 31, 2025 and 15.92% at December 31, 2025. These capital levels significantly exceeded the 10.00% regulatory threshold required to be characterized as "well capitalized" and reflect the company's robust capital base.

The company’s tangible common equity to tangible assets ratio, which is a non-GAAP financial measure, was 10.53% at March 31, 2026, compared to 10.09% at March 31, 2025 and 10.86% at December 31, 2025. Unrealized losses from available-for-sale investment securities were $154.5 million at March 31, 2026, compared to $188.3 million at March 31, 2025 and $143.3 million at December 31, 2025. Excluding the impact of accumulated other comprehensive income (loss) on tangible common equity and tangible assets, the company’s ratio of adjusted tangible common equity to adjusted tangible assets, a non-GAAP financial measure, was 12.20% at March 31, 2026, compared to 12.19% at March 31, 2025, and 12.45% at December 31, 2025.

The company utilized its share repurchase program to repurchase 336,853 shares of its common stock at a weighted average price per share of $56.99 during the first quarter of 2026. The aggregate purchase price of these repurchases was $19.2 million. The current program, as amended on March 5, 2026, authorizes the company to repurchase up to $60.0 million in aggregate purchase price of the company's common stock through April 30, 2027. The company has repurchased a total of 674,743 shares at a weighted average purchase price of $57.51 under the current program and has $21.2 million in remaining repurchase authority as of March 31, 2026.

As announced on April 14, 2026, the board of directors approved a cash dividend for the first quarter of $0.52 per share, payable on May 5, 2026, to shareholders of record as of April 25, 2026. The first quarter dividend per share represents a 4% increase from the $0.50 dividend per share paid for the first quarter of 2025.
Kristin L. Pruitt, President, commented, “We continue to operate with strong levels of capital to support our organic loan growth strategy and cash dividend return to shareholders, which increased by 4% in 2026. In addition, we opportunistically repurchased 3% of our year-end outstanding common stock during the last two quarters, reflecting our confidence in our continued ability to generate future shareholder value.”

Net Interest Margin

Net interest margin was 3.49% for the first quarter of 2026, representing a 9 basis point increase from 3.40% for the first quarter of 2025. This improvement was driven by a reduction in the company's funding costs, with interest expense as a percentage of average earning assets falling by 25 basis points from 2.37% for the first quarter of 2025 to 2.12% for the first quarter of 2026. Offsetting the decrease in funding costs was a decrease to earning asset yields of 16 basis points from 5.77% for the first quarter of 2025 to 5.61% for the first quarter of 2026. The easing of monetary policy by the Federal Reserve Bank through the duration of 2025 favorably impacted net interest margin as the reduction in deposit pricing outpaced the decline in earning asset yields. The cumulative loan beta for the current rate-easing cycle that began in September 2024 is 33% compared to the deposit beta of 47% during this period and has resulted in net interest margin expansion that has benefited net interest income.

Net interest margin expanded by 1 basis point to 3.49% for the first quarter of 2026, compared to 3.48% for the linked fourth quarter of 2025. Average earning asset yields decreased by 7 basis points from 5.68% to 5.61% on a linked quarter basis and interest expense as a percentage of average earning assets decreased 8 basis points from 2.20% to 2.12%. The linked fourth quarter cost of funds was impacted by seasonal public funds deposits in higher priced deposit products.

Net interest income was $56.8 million for the first quarter of 2026, representing an increase of $3.9 million, or 7%, as compared to the first quarter of 2025. On a linked quarter basis, net interest income decreased $420,000, or 1%, from $57.2 million for the fourth quarter of 2025.

“We are pleased to report 3.49% net interest margin for the first quarter of 2026, which reflects margin expansion of 9 basis points as compared to the first quarter of 2025. Our cost of deposits has repriced quicker than loans following the three rate cuts by the Federal Reserve Bank in September, November and December of 2025 totaling 75 basis points,” stated Lisa M. O’Neill, Executive Vice President and Chief Financial Officer. “We believe that our neutral interest rate position provides flexibility in the current interest rate environment.”

Loan Portfolio

Average total loans of $5.44 billion in the first quarter of 2026 increased $255.0 million, or 5%, from $5.19 billion for the first quarter of 2025, and increased $169.2 million, or 3%, from $5.27 billion for the fourth quarter of 2025.

Total loans, net of deferred loan fees, increased by $250.3 million, or 5%, from $5.23 billion as of March 31, 2025, to $5.48 billion as of March 31, 2026. The growth in loans was driven by increases in both the commercial and consumer segments of the portfolio, with increases to commercial real estate and multi-family residential loans of $119.5 million, or 5%, commercial and industrial loan portfolio of $55.2 million, or 4%, consumer 1-4 family mortgage loans of $70.6 million, or 14%, and other consumer loans of $13.9 million, or 14%. Agri-business and agricultural loans declined $9.7 million, or 3%, due to seasonal fluctuations inherent in the portfolio. On a linked quarter basis, total loans increased by $98.0 million, or 2%, from $5.38 billion at December 31, 2025. The linked quarter increase was driven by growth in both the commercial and consumer segments of the portfolio, with increases to commercial real estate and multi-family residential loans of $73.8 million, or 3%, total commercial and industrial loans of $25.1 million, or 2%, and consumer 1-4 family mortgage loans of $33.6 million, or 6%. Agri-business and agricultural loans declined by $32.8 million, or 8%.

Commercial loan originations for the first quarter were approximately $478.0 million and were offset by approximately $414.0 million in loan pay downs. Line of credit usage increased to 45% as of March 31, 2026, from 43% at March 31, 2025, and 44% at December 31, 2025. Total available lines of credit expanded by $186.0 million, or 4%, as compared to a year ago, and line usage increased by $180.0 million, or 9%, over that period.

“We continued to experience healthy organic loan growth and are laser-focused on our strategy to increase market share in our commercial banking business,” commented Findlay. “The growth in our commercial and consumer loan portfolios reflects our continued investment in human capital with additional bankers and physical capital with strategic branch expansion in our footprint. We are encouraged that commercial line utilization continues to grow and has reached 45% in the quarter. We are also encouraged by the commercial loan pipeline as we move into the second quarter. The double-digit loan growth generated by our consumer lending teams is also contributing to our overall loan growth.”

Diversified Deposit Base

The bank's diversified deposit base has grown on a year-over-year basis and core deposits, which exclude brokered deposits, represented 94% of total deposits.

(in thousands)

March 31, 2026

 

December 31, 2025

 

March 31, 2025

Retail

$

1,800,420

 

 

29.1

 

%

 

$

1,763,452

 

 

29.5

 

%

 

$

1,787,992

 

 

30.0

 

%

Commercial

 

2,136,404

 

 

34.5

 

 

 

 

2,179,999

 

 

36.5

 

 

 

 

2,336,910

 

 

39.2

 

 

Public funds

 

1,877,855

 

 

30.3

 

 

 

 

1,979,327

 

 

33.2

 

 

 

 

1,709,883

 

 

28.7

 

 

Core deposits

 

5,814,679

 

 

93.9

 

 

 

 

5,922,778

 

 

99.2

 

 

 

 

5,834,785

 

 

97.9

 

 

Brokered deposits

 

375,581

 

 

6.1

 

 

 

 

50,572

 

 

0.8

 

 

 

 

125,409

 

 

2.1

 

 

Total

$

6,190,260

 

 

100.0

 

%

 

$

5,973,350

 

 

100.0

 

%

 

$

5,960,194

 

 

100.0

 

%


Total deposits increased $230.1 million, or 4%, from $5.96 billion as of March 31, 2025, to $6.19 billion as of March 31, 2026. The increase in total deposits was driven by an increase in brokered deposits of $250.2 million, or 199%. Core deposits decreased by $20.1 million, or less than 1%. Public funds deposits grew annually by $168.0 million, or 10%, to $1.88 billion. Public funds deposits as a percentage of total deposits were 30%, up from 29% a year ago. Growth in public funds was positively impacted by the addition of new public funds customers in the Lake City Bank footprint, including their operating accounts. Retail deposits expanded by $12.4 million, or 1%, to $1.80 billion. Commercial deposits contracted by $200.5 million, or 9%, to $2.14 billion.

On a linked quarter basis, total deposits increased $216.9 million, or 4%, from $5.97 billion at December 31, 2025, to $6.19 billion at March 31, 2026. Core deposits decreased by $108.1 million, or 2%, while brokered deposits increased by $325.0 million. The linked quarter reduction in core deposits was driven primarily by a seasonal reduction in public funds of $101.5 million, or 5%. Additionally, commercial deposits decreased by $43.6 million, or 2%. Retail deposits grew by $37.0 million, or 2%.

Average total deposits were $6.06 billion for the first quarter of 2026, an increase of $180.8 million, or 3%, from $5.87 billion for the first quarter of 2025. Average interest-bearing deposits drove the increase in average total deposits and increased by $204.6 million, or 4%. Contributing to the overall growth of interest-bearing deposits was an increase to average interest-bearing checking accounts of $200.2 million, or 6%. Average noninterest-bearing demand deposits decreased by $23.8 million, or 2%, to $1.23 billion.

On a linked quarter basis, average total deposits decreased by $100.0 million, or 2%, from $6.16 billion for the fourth quarter of 2025 to $6.06 billion for the first quarter of 2026. Average interest-bearing deposits drove the decrease in total average deposits, which declined by $62.5 million, or 1%. Interest bearing checking accounts declined by $163.5 million, or 4%, and were offset by growth in total average time deposits of $94.0 million, or 12%. Average noninterest bearing demand deposits decreased by $37.5 million, or 3%.

Checking account growth as of March 31, 2026, compared to March 31, 2025, includes growth of $259.1 million, or 17%, in aggregate public fund checking account balances and growth of $6.2 million, or 1%, in aggregate retail checking account balances. Aggregate commercial checking account balances declined by $239.7 million, or 11%. The number of accounts grew for all three segments, with growth of 7% for public funds accounts, 2% for commercial accounts and 1% for retail accounts.

“Our deposit base continues to be well-diversified and stable, with core deposits representing 94% of total deposits. Our strong loan growth during the quarter outpaced deposit growth and resulted in increased utilization of brokered funding currently at 6% of total deposits,” noted O’Neill. “While we did experience some one-time commercial outflows during the quarter, our checking accounts for all three segments continue to grow annually. Core deposit growth is a focus for Lake City Bank and a driver of our continued branch expansion initiatives in our Indiana footprint.”

Asset Quality

The company recorded a provision for credit losses of $2.0 million in the first quarter of 2026, compared to $6.8 million in the first quarter of 2025 and none for the linked fourth quarter of 2025.

The allowance for credit loss reserve to total loans was 1.26% at March 31, 2026, down from 1.77% at March 31, 2025, and 1.28% at December 31, 2025. The decrease in allowance coverage compared to the prior year was primarily driven by the previously disclosed commercial net charge off in 2025. The company recorded net charge offs of $2.1 million in the first quarter of 2026, compared to net charge offs of $327,000 in the first quarter of 2025 and net recoveries of $827,000 during the linked fourth quarter of 2025. Annualized net charge offs (recoveries) to average loans were 0.16% for the first quarter of 2026, compared to 0.03% for the first quarter of 2025 and (0.06)% for the linked fourth quarter of 2025.

Nonperforming assets decreased by $36.9 million, or 64%, to $20.9 million as of March 31, 2026, versus $57.9 million as of March 31, 2025. On a linked quarter basis, nonperforming assets were unchanged. The ratio of nonperforming assets to total assets at March 31, 2026, decreased to 0.30% from 0.84% at March 31, 2025. The ratio was unchanged at 0.30% when compared to December 31, 2025.

Total individually analyzed and watch list loans decreased by $33.3 million, or 15%, to $182.3 million as of March 31, 2026, versus $215.6 million as of March 31, 2025. On a linked quarter basis, total individually analyzed and watch list loans decreased by $1.7 million, or 1%, from $184.0 million at December 31, 2025. Watch list loans as a percentage of total loans were 3.33% at March 31, 2026, an 80 basis point decrease compared to 4.13% at March 31, 2025, and a 9 basis point decrease compared to 3.42% at December 31, 2025.

“We are pleased to report continued stable asset quality at Lake City Bank,” commented Findlay. “Watch list loans have declined since year end and our asset quality metrics reflect our confidence in the strength of the portfolio. Our borrowers continue to manage through the uncertainty of the current economic environment, and we are encouraged by overall portfolio performance.”

Investment Portfolio Overview

Total investment securities were $1.16 billion at March 31, 2026, reflecting an increase of $27.8 million, or 2%, as compared to $1.13 billion at March 31, 2025. Investment securities represented 16% of total assets on March 31, 2026, down from 17% at March 31, 2025, and December 31, 2025. The company anticipates receiving principal and interest cash flows of approximately $88.2 million during the remainder of 2026 from the investment securities portfolio and plans to use that liquidity to fund loan growth as well as reinvestments to the investment securities portfolio. Tax equivalent adjusted effective duration for the investment portfolio was 6.0 years at March 31, 2026, compared to 5.9 years at March 31, 2025, and December 31, 2025.

Noninterest Income

The company’s noninterest income increased $2.0 million, or 18%, to $12.9 million for the first quarter of 2026, compared to $10.9 million for the first quarter of 2025. Loan and service fees income increased $323,000, or 11%, driven by increased commercial loan fees. Wealth advisory fees increased $196,000, or 7%, driven by continued growth in customers and assets under management. Investment brokerage fees increased $72,000, or 16%, due to increased volume and commissions on product mix. Bank owned life insurance income increased $654,000, or 203%, from improved market performance of the bank's variable owned life insurance policies, which reflect returns in the equity markets, as well as incremental income from policies purchased in 2025. Interest rate swap fee income was $701,000 for the first quarter of 2026, which is borrower and market driven. Offsetting these increases was a decrease to other income of $128,000, or 15%, primarily driven by reduced limited partnership investment income.

Noninterest income for the first quarter of 2026 increased by $330,000, or 3%, on a linked quarter basis from $12.6 million during the fourth quarter of 2025. Loan and service fee income increased $222,000, or 7%, and wealth advisory fees increased $87,000, or 3%. Interest rate swap fee income increased $638,000. Offsetting these increases was a decrease in bank owned life insurance of $351,000, or 26%, from reduced general account income, due to the timing of when annual insurance costs are charged against certain policies.

“Noninterest income was 18% higher in the first quarter of 2026 as compared to 2025, and importantly, our fee-based revenue for the first quarter improved by 7% as compared to 2025,” added Findlay. “We are pleased with the contribution of noninterest income to total revenue growth and it reflects the impact of our growing customer base in commercial, wealth advisory and retail areas of the bank.”

Noninterest Expense

Noninterest expense increased $2.4 million, or 7%, to $35.2 million for the first quarter of 2026, compared to $32.8 million during the first quarter of 2025. Salaries and employee benefits expense increased by $2.4 million, or 13%, primarily the result of increased salaries and wages, performance-based incentive pay, and benefits expenses. Deferred variable compensation expense, which is offset by noninterest income recorded from the performance of the company's variable bank owned life insurance policies, contributed further to the increase. Net occupancy expense increased $124,000, or 6%, and equipment costs increased $82,000, or 6%, from the company's continued expansion and reinvestment into its physical branch network. Corporate and business development expense increased $87,000, or 6%, and FDIC insurance and other regulatory fees increased $73,000, or 9%. Offsetting these increases was a decrease in professional fees of $443,000, or 19%, driven by reduced technology implementation fees incurred during the quarter.

On a linked quarter basis, noninterest expense increased by $1.7 million, or 5%, from $33.4 million during the fourth quarter of 2025. Salaries and employee benefits expense increased by $414,000, or 2%. Net occupancy expense and equipment costs increased by $184,000 and $42,000, or 10% and 3%, respectively. Corporate and business development expense increased by $345,000, or 30%, from increased seasonal advertising and other annual corporate expenses. Other expense increased by $383,000, or 16%, primarily from semi-annual board of directors share grants that occur in the first and third quarters each year.

The company’s efficiency ratio was 50.4% for the first quarter of 2026, compared to 51.4% for the first quarter of 2025 and 47.9% for the linked fourth quarter of 2025.

“The growth in noninterest expense during the first quarter of 2026 reflects the continued investment in human capital and branch expansion to continue our organic growth plans,” added Findlay. “The majority of our employee additions during the past year have been customer facing, revenue generating team members throughout our footprint with a focus on commercial lending, wealth advisory and private banking teams. We have two new branch locations under development in Indianapolis that will open in late 2026 or early 2027.”

Information regarding Lakeland Financial Corporation may be accessed on the home page of its subsidiary, Lake City Bank, at lakecitybank.com. The company’s common stock is traded on the Nasdaq Global Select Market under "LKFN." Lake City Bank, a $7.1 billion bank headquartered in Warsaw, Indiana, was founded in 1872 and serves Central and Northern Indiana communities with 55 branch offices and a robust digital banking platform. Lake City Bank's community banking model prioritizes building in-market long-term customer relationships while delivering technology-forward solutions for retail and commercial clients.

This document contains, and future oral and written statements of the company and its management may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to the financial condition, results of operations, plans, objectives, performance and business of the company. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of the company’s management and on information currently available to management, are generally identifiable by the use of words such as "believe," "expect," "anticipate," "continue," "plan," "intend," "estimate," "may," "will," "would," "could," "should" or other similar expressions. The company’s ability to predict results or the actual effect of the company's operating environment or its plans or strategies is inherently uncertain and, accordingly, the reader is cautioned not to place undue reliance on any forward-looking statements made by the company. Additionally, all statements in this document, including forward-looking statements, speak only as of the date they are made, and the company undertakes no obligation to update any statement in light of new information or future events. Numerous factors could cause the company’s actual results to differ from those reflected in forward-looking statements, including the effects of economic, business and market conditions and changes, particularly in our Indiana market area, including prevailing interest rates and the rate of inflation; governmental trade, monetary and fiscal policies; including any effects resulting from international government conflicts; the risks of changes in interest rates on the levels, composition and costs of deposits, loan demand and the values and liquidity of loan collateral, securities and other interest sensitive assets and liabilities; and changes in borrowers’ credit risks and payment behaviors, as well as those identified in the company’s filings with the Securities and Exchange Commission, including the company’s Annual Report on Form 10-K and Quarterly Reports on Form 10-Q, which are incorporated herein by reference.

 

 

 

LAKELAND FINANCIAL CORPORATION

FIRST QUARTER 2026 FINANCIAL HIGHLIGHTS

 

 

 

 

Three Months Ended

(unaudited – dollars in thousands, except per share data)

March 31,

 

December 31,

 

March 31,

END OF PERIOD BALANCES

2026

 

2025

 

2025

Assets

$

7,083,680

 

 

 

$

6,990,022

 

 

 

$

6,851,178

 

 

Investments

 

1,160,608

 

 

 

 

1,185,270

 

 

 

 

1,132,854

 

 

Loans

 

5,473,358

 

 

 

 

5,375,349

 

 

 

 

5,223,221

 

 

Allowance for Credit Losses

 

68,914

 

 

 

 

68,995

 

 

 

 

92,433

 

 

Deposits

 

6,190,260

 

 

 

 

5,973,350

 

 

 

 

5,960,194

 

 

Brokered Deposits

 

375,581

 

 

 

 

50,572

 

 

 

 

125,409

 

 

Core Deposits (1)

 

5,814,679

 

 

 

 

5,922,778

 

 

 

 

5,834,785

 

 

Total Equity

 

748,993

 

 

 

 

762,492

 

 

 

 

694,509

 

 

Goodwill Net of Deferred Tax Assets

 

3,803

 

 

 

 

3,803

 

 

 

 

3,803

 

 

Tangible Common Equity (2)

 

745,190

 

 

 

 

758,689

 

 

 

 

690,706

 

 

Adjusted Tangible Common Equity (2)

 

880,296

 

 

 

 

885,298

 

 

 

 

854,585

 

 

AVERAGE BALANCES

 

 

 

 

 

Total Assets

$

7,082,213

 

 

 

$

6,993,954

 

 

 

$

6,762,970

 

 

Earning Assets

 

6,729,394

 

 

 

 

6,641,584

 

 

 

 

6,430,804

 

 

Investments

 

1,190,278

 

 

 

 

1,175,389

 

 

 

 

1,136,404

 

 

Loans

 

5,440,876

 

 

 

 

5,271,687

 

 

 

 

5,185,918

 

 

Total Deposits

 

6,055,539

 

 

 

 

6,155,526

 

 

 

 

5,874,725

 

 

Interest Bearing Deposits

 

4,821,000

 

 

 

 

4,883,496

 

 

 

 

4,616,381

 

 

Interest Bearing Liabilities

 

5,004,623

 

 

 

 

4,893,050

 

 

 

 

4,716,465

 

 

Total Equity

 

772,946

 

 

 

 

760,954

 

 

 

 

696,053

 

 

INCOME STATEMENT DATA

 

 

 

 

 

Net Interest Income

$

56,773

 

 

 

$

57,193

 

 

 

$

52,875

 

 

Net Interest Income-Fully Tax Equivalent

 

57,878

 

 

 

 

58,307

 

 

 

 

53,983

 

 

Provision for Credit Losses

 

2,000

 

 

 

 

0

 

 

 

 

6,800

 

 

Noninterest Income

 

12,933

 

 

 

 

12,603

 

 

 

 

10,928

 

 

Noninterest Expense

 

35,151

 

 

 

 

33,445

 

 

 

 

32,763

 

 

Net Income

 

26,478

 

 

 

 

29,906

 

 

 

 

20,085

 

 

Pretax Pre-Provision Earnings (2)

 

34,555

 

 

 

 

36,351

 

 

 

 

31,040

 

 

PER SHARE DATA

 

 

 

 

 

Basic Net Income Per Common Share

$

1.04

 

 

 

$

1.16

 

 

 

$

0.78

 

 

Diluted Net Income Per Common Share

 

1.04

 

 

 

 

1.16

 

 

 

 

0.78

 

 

Cash Dividends Declared Per Common Share

 

0.52

 

 

 

 

0.50

 

 

 

 

0.50

 

 

Dividend Payout

 

50.00

 

%

 

 

43.10

 

%

 

 

64.10

 

%

Book Value Per Common Share (equity per share issued)

$

29.84

 

 

 

$

30.02

 

 

 

$

26.99

 

 

Tangible Book Value Per Common Share (2)

 

29.69

 

 

 

 

29.87

 

 

 

 

26.85

 

 

Market Value – High

$

63.80

 

 

 

$

65.43

 

 

 

$

71.77

 

 

Market Value – Low

 

54.36

 

 

 

 

56.04

 

 

 

 

58.24

 

 

Basic Weighted Average Common Shares Outstanding

 

25,344,757

 

 

 

 

25,623,703

 

 

 

 

25,714,818

 

 

Diluted Weighted Average Common Shares Outstanding

 

25,493,920

 

 

 

 

25,770,280

 

 

 

 

25,802,865

 

 


 

 

 

Three Months Ended

(unaudited – dollars in thousands, except per share data)

March 31,

 

December 31,

 

March 31,

KEY RATIOS

2026

 

2025

 

2025

Return on Average Assets

 

1.52

 

%

 

 

1.70

 

%

 

 

1.20

 

%

Return on Average Total Equity

 

13.89

 

 

 

 

15.59

 

 

 

 

11.70

 

 

Average Equity to Average Assets

 

10.91

 

 

 

 

10.88

 

 

 

 

10.29

 

 

Net Interest Margin

 

3.49

 

 

 

 

3.48

 

 

 

 

3.40

 

 

Efficiency (Noninterest Expense/Net Interest Income plus Noninterest Income)

 

50.43

 

 

 

 

47.92

 

 

 

 

51.35

 

 

Loans to Deposits

 

88.42

 

 

 

 

89.99

 

 

 

 

87.64

 

 

Investment Securities to Total Assets

 

16.38

 

 

 

 

16.96

 

 

 

 

16.54

 

 

Tier 1 Leverage (3)

 

12.20

 

 

 

 

12.39

 

 

 

 

12.30

 

 

Tier 1 Risk-Based Capital (3)

 

14.45

 

 

 

 

14.77

 

 

 

 

14.51

 

 

Common Equity Tier 1 (CET1) (3)

 

14.45

 

 

 

 

14.77

 

 

 

 

14.51

 

 

Total Capital (3)

 

15.58

 

 

 

 

15.92

 

 

 

 

15.77

 

 

Tangible Capital (2)

 

10.53

 

 

 

 

10.86

 

 

 

 

10.09

 

 

Adjusted Tangible Capital (2)

 

12.20

 

 

 

 

12.45

 

 

 

 

12.19

 

 

ASSET QUALITY

 

 

 

 

 

Loans Past Due 30 - 89 Days

$

7,416

 

 

 

$

2,320

 

 

 

$

4,288

 

 

Loans Past Due 90 Days or More

 

7

 

 

 

 

7

 

 

 

 

7

 

 

Nonaccrual Loans

 

20,909

 

 

 

 

20,872

 

 

 

 

57,392

 

 

Nonperforming Loans

 

20,916

 

 

 

 

20,879

 

 

 

 

57,399

 

 

Other Real Estate Owned

 

0

 

 

 

 

0

 

 

 

 

284

 

 

Other Nonperforming Assets

 

22

 

 

 

 

47

 

 

 

 

193

 

 

Total Nonperforming Assets

 

20,938

 

 

 

 

20,926

 

 

 

 

57,876

 

 

Individually Analyzed Loans

 

43,160

 

 

 

 

43,024

 

 

 

 

81,346

 

 

Non-Individually Analyzed Watch List Loans

 

139,117

 

 

 

 

140,997

 

 

 

 

134,218

 

 

Total Individually Analyzed and Watch List Loans

 

182,277

 

 

 

 

184,021

 

 

 

 

215,564

 

 

Gross Charge Offs

 

2,196

 

 

 

 

221

 

 

 

 

508

 

 

Recoveries

 

115

 

 

 

 

1,048

 

 

 

 

181

 

 

Net Charge Offs/(Recoveries)

 

2,081

 

 

 

 

(827

)

 

 

 

327

 

 

Net Charge Offs/(Recoveries) to Average Loans

 

0.16

 

%

 

 

(0.06

)

%

 

 

0.03

 

%

Credit Loss Reserve to Loans

 

1.26

 

 

 

 

1.28

 

 

 

 

1.77

 

 

Credit Loss Reserve to Nonperforming Loans

 

329.48

 

 

 

 

330.45

 

 

 

 

161.04

 

 

Nonperforming Loans to Loans

 

0.38

 

 

 

 

0.39

 

 

 

 

1.10

 

 

Nonperforming Assets to Assets

 

0.30

 

 

 

 

0.30

 

 

 

 

0.84

 

 

Total Individually Analyzed and Watch List Loans to Total Loans

 

3.33

 

 

 

 

3.42

 

 

 

 

4.13

 

 

OTHER DATA

 

 

 

 

 

Full Time Equivalent Employees

 

674

 

 

 

 

669

 

 

 

 

647

 

 

Offices

 

55

 

 

 

 

55

 

 

 

 

54

 

 


_____________________________________________________

(1)

Core deposits equals deposits less brokered deposits.

(2)

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

(3)

Capital ratios for March 31, 2026 are preliminary until the Call Report is filed.


 

 

CONSOLIDATED BALANCE SHEETS (dollars in thousands, except share data)

 

 

March 31,

 

December 31,

 

2026

 

 

2025

 

(unaudited)

 

 

ASSETS

 

 

 

 

 

Cash and due from banks

$

65,698

 

 

$

57,139

 

Short-term investments

 

85,626

 

 

 

84,179

 

Total cash and cash equivalents

 

151,324

 

 

 

141,318

 

 

 

 

 

 

Securities available-for-sale, at fair value

 

1,026,991

 

 

 

1,052,062

 

Securities held-to-maturity, at amortized cost (fair value of $114,241 and $117,510, respectively)

 

133,617

 

 

 

133,208

 

Real estate mortgage loans held-for-sale

 

1,086

 

 

 

2,707

 

Loans, net of allowance for credit losses of $68,914 and $68,995

 

5,404,444

 

 

 

5,306,354

 

Land, premises and equipment, net

 

68,761

 

 

 

65,542

 

Bank owned life insurance

 

130,710

 

 

 

129,978

 

Federal Reserve and Federal Home Loan Bank stock

 

21,420

 

 

 

21,420

 

Accrued interest receivable

 

29,703

 

 

 

28,997

 

Goodwill

 

4,970

 

 

 

4,970

 

Other assets

 

110,654

 

 

 

103,466

 

Total assets

$

7,083,680

 

 

$

6,990,022

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

Noninterest bearing deposits

$

1,301,547

 

 

$

1,221,327

 

Interest bearing deposits

 

4,888,713

 

 

 

4,752,023

 

Total deposits

 

6,190,260

 

 

 

5,973,350

 

 

 

 

 

 

Borrowings - Federal Home Loan Bank advances:

 

 

 

 

 

Short-term advance

 

50,000

 

 

 

170,000

 

Long-term advance

 

1,200

 

 

 

1,200

 

Other borrowings

 

17,000

 

 

 

13,000

 

Total borrowings

 

68,200

 

 

 

184,200

 

 

 

 

 

 

Accrued interest payable

 

8,591

 

 

 

8,868

 

Other liabilities

 

67,636

 

 

 

61,112

 

Total liabilities

 

6,334,687

 

 

 

6,227,530

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

Common stock: 90,000,000 shares authorized, no par value

 

 

 

 

 

26,062,063 shares issued and 24,929,650 outstanding as of March 31, 2026

 

 

 

 

 

26,023,644 shares issued and 25,219,634 outstanding as of December 31, 2025

 

137,929

 

 

 

136,965

 

Retained earnings

 

801,617

 

 

 

788,345

 

Accumulated other comprehensive income (loss)

 

(135,622

)

 

 

(127,137

)

Treasury stock at cost (1,132,413 shares as of March 31, 2026, 804,010 shares as of December 31, 2025)

 

(55,020

)

 

 

(35,770

)

Total stockholders’ equity

 

748,904

 

 

 

762,403

 

Noncontrolling interest

 

89

 

 

 

89

 

Total equity

 

748,993

 

 

 

762,492

 

Total liabilities and equity

$

7,083,680

 

 

$

6,990,022

 


 

 

CONSOLIDATED STATEMENTS OF INCOME (unaudited - in thousands, except share and per share data)

 

 

Three Months Ended

March 31,

 

2026

 

 

 

2025

 

NET INTEREST INCOME

 

 

 

 

 

Interest and fees on loans

 

 

 

 

 

Taxable

$

83,111

 

 

$

81,740

 

Tax exempt

 

279

 

 

 

292

 

Interest and dividends on securities

 

 

 

 

 

Taxable

 

3,841

 

 

 

3,389

 

Tax exempt

 

3,907

 

 

 

3,910

 

Other interest income

 

849

 

 

 

1,124

 

Total interest income

 

91,987

 

 

 

90,455

 

 

 

 

Interest on deposits

 

33,431

 

 

 

36,458

 

Interest on short-term borrowings

 

1,783

 

 

 

1,122

 

Total interest expense

 

35,214

 

 

 

37,580

 

 

 

 

NET INTEREST INCOME

 

56,773

 

 

 

52,875

 

 

 

 

Provision for credit losses

 

2,000

 

 

 

6,800

 

 

 

 

NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES

 

54,773

 

 

 

46,075

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

Wealth advisory fees

 

3,063

 

 

 

2,867

 

Investment brokerage fees

 

524

 

 

 

452

 

Service charges on deposit accounts

 

2,874

 

 

 

2,774

 

Loan and service fees

 

3,207

 

 

 

2,884

 

Merchant and interchange fee income

 

777

 

 

 

822

 

Bank owned life insurance income

 

976

 

 

 

322

 

Interest rate swap fee income

 

701

 

 

 

0

 

Mortgage banking income (loss)

 

81

 

 

 

(51

)

Other income

 

730

 

 

 

858

 

Total noninterest income

 

12,933

 

 

 

10,928

 

 

 

 

NONINTEREST EXPENSE

 

 

 

 

 

Salaries and employee benefits

 

20,295

 

 

 

17,902

 

Net occupancy expense

 

2,104

 

 

 

1,980

 

Equipment costs

 

1,464

 

 

 

1,382

 

Data processing fees and supplies

 

4,259

 

 

 

4,265

 

Corporate and business development

 

1,493

 

 

 

1,406

 

FDIC insurance and other regulatory fees

 

873

 

 

 

800

 

Professional fees

 

1,937

 

 

 

2,380

 

Other expense

 

2,726

 

 

 

2,648

 

Total noninterest expense

 

35,151

 

 

 

32,763

 

 

 

 

INCOME BEFORE INCOME TAX EXPENSE

 

32,555

 

 

 

24,240

 

Income tax expense

 

6,077

 

 

 

4,155

 

NET INCOME

$

26,478

 

 

$

20,085

 

 

 

 

BASIC WEIGHTED AVERAGE COMMON SHARES

 

25,344,757

 

 

 

25,714,818

 

 

 

 

BASIC EARNINGS PER COMMON SHARE

$

1.04

 

 

$

0.78

 

 

 

 

 

 

DILUTED WEIGHTED AVERAGE COMMON SHARES

 

25,493,920

 

 

 

25,802,865

 

 

 

 

 

 

DILUTED EARNINGS PER COMMON SHARE

$

1.04

 

 

$

0.78

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

LAKELAND FINANCIAL CORPORATION

LOAN DETAIL

(unaudited, in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

March 31,

2026

2025

2025

Commercial and industrial loans:

 

 

 

 

 

 

 

 

 

 

Working capital lines of credit loans

$

742,655

 

 

13.6

 

%

 

$

711,742

 

 

13.2

 

%

 

$

716,522

 

 

13.7

 

%

Non-working capital loans

 

836,121

 

 

15.3

 

 

 

 

841,947

 

 

15.7

 

 

 

 

807,048

 

 

15.5

 

 

Total commercial and industrial loans

 

1,578,776

 

 

28.9

 

 

 

 

1,553,689

 

 

28.9

 

 

 

 

1,523,570

 

 

29.2

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate and multi-family residential loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development loans

 

509,143

 

 

9.3

 

 

 

 

497,239

 

 

9.2

 

 

 

 

623,905

 

 

12.0

 

 

Owner occupied loans

 

807,813

 

 

14.8

 

 

 

 

807,335

 

 

15.0

 

 

 

 

804,933

 

 

15.4

 

 

Nonowner occupied loans

 

960,395

 

 

17.5

 

 

 

 

923,708

 

 

17.2

 

 

 

 

852,033

 

 

16.3

 

 

Multifamily loans

 

462,984

 

 

8.5

 

 

 

 

438,233

 

 

8.1

 

 

 

 

339,946

 

 

6.5

 

 

Total commercial real estate and multi-family residential loans

 

2,740,335

 

 

50.1

 

 

 

 

2,666,515

 

 

49.5

 

 

 

 

2,620,817

 

 

50.2

 

 

 

 

 

 

 

 

 

 

 

 

 

Agri-business and agricultural loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans secured by farmland

 

177,823

 

 

3.2

 

 

 

 

155,073

 

 

2.9

 

 

 

 

156,112

 

 

3.0

 

 

Loans for agricultural production

 

196,258

 

 

3.6

 

 

 

 

251,783

 

 

4.7

 

 

 

 

227,659

 

 

4.3

 

 

Total agri-business and agricultural loans

 

374,081

 

 

6.8

 

 

 

 

406,856

 

 

7.6

 

 

 

 

383,771

 

 

7.3

 

 

 

 

 

 

 

 

 

 

 

 

 

Other commercial loans

 

95,764

 

 

1.7

 

 

 

 

97,381

 

 

1.8

 

 

 

 

94,927

 

 

1.8

 

 

Total commercial loans

 

4,788,956

 

 

87.5

 

 

 

 

4,724,441

 

 

87.8

 

 

 

 

4,623,085

 

 

88.5

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer 1-4 family mortgage loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Closed end first mortgage loans

 

292,724

 

 

5.3

 

 

 

 

267,134

 

 

5.0

 

 

 

 

265,855

 

 

5.1

 

 

Open end and junior lien loans

 

263,600

 

 

4.8

 

 

 

 

251,185

 

 

4.7

 

 

 

 

217,981

 

 

4.2

 

 

Residential construction and land development loans

 

14,429

 

 

0.3

 

 

 

 

18,873

 

 

0.3

 

 

 

 

16,359

 

 

0.3

 

 

Total consumer 1-4 family mortgage loans

 

570,753

 

 

10.4

 

 

 

 

537,192

 

 

10.0

 

 

 

 

500,195

 

 

9.6

 

 

 

 

 

 

 

 

 

 

 

 

 

Other consumer loans

 

116,158

 

 

2.1

 

 

 

 

116,224

 

 

2.2

 

 

 

 

102,254

 

 

1.9

 

 

Total consumer loans

 

686,911

 

 

12.5

 

 

 

 

653,416

 

 

12.2

 

 

 

 

602,449

 

 

11.5

 

 

Subtotal

 

5,475,867

 

 

100.0

 

%

 

 

5,377,857

 

 

100.0

 

%

 

 

5,225,534

 

 

100.0

 

%

Less: Allowance for credit losses

 

(68,914

)

 

 

 

(68,995

)

 

 

 

(92,433

)

 

Net deferred loan fees

 

(2,509

)

 

 

 

(2,508

)

 

 

 

(2,313

)

 

Loans, net

$

5,404,444

 

 

 

 

$

5,306,354

 

 

 

$

5,130,788

 

 


 

LAKELAND FINANCIAL CORPORATION

DEPOSITS AND BORROWINGS

(unaudited, in thousands)

 

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

March 31,

 

2026

 

 

2025

 

 

2025

 

Noninterest bearing demand deposits

$

1,301,547

 

 

$

1,221,327

 

 

$

1,296,907

 

Savings and transaction accounts:

 

 

 

 

 

 

 

 

Savings deposits

 

291,355

 

 

 

285,834

 

 

 

293,768

 

Interest bearing demand deposits

 

3,649,409

 

 

 

3,715,463

 

 

 

3,554,310

 

Time deposits:

 

 

 

 

 

 

 

 

Deposits of $100,000 or more

 

746,168

 

 

 

549,381

 

 

 

602,577

 

Other time deposits

 

201,781

 

 

 

201,345

 

 

 

212,632

 

Total deposits

$

6,190,260

 

 

$

5,973,350

 

 

$

5,960,194

 

FHLB advances and other borrowings

 

68,200

 

 

 

184,200

 

 

 

108,200

 

Total funding sources

$

6,258,460

 

 

$

6,157,550

 

 

$

6,068,394

 


 

LAKELAND FINANCIAL CORPORATION

AVERAGE BALANCE SHEET AND NET INTEREST ANALYSIS

(UNAUDITED)

 

 

 

Three Months Ended

 

Three Months Ended

 

Three Months Ended

March 31, 2026

December 31, 2025

March 31, 2025

(fully tax equivalent basis, dollars in thousands)

 

Average Balance

 

Interest Income

 

Yield (1)/

 

Average Balance

 

Interest Income

 

Yield (1)/

 

Average Balance

 

Interest Income

 

Yield (1)/

Rate

Rate

Rate

Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable (2)(3)

 

$

5,417,380

 

 

$

83,111

 

 

6.22

 

%

 

$

5,245,483

 

 

$

84,208

 

 

6.37

 

%

 

$

5,160,031

 

 

$

81,740

 

 

6.42

 

%

Tax exempt (1)

 

 

23,496

 

 

 

346

 

 

5.98

 

 

 

 

26,204

 

 

 

392

 

 

5.93

 

 

 

 

25,887

 

 

 

361

 

 

5.66

 

 

Investments: (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities

 

 

1,190,278

 

 

 

8,786

 

 

2.99

 

 

 

 

1,175,389

 

 

 

8,666

 

 

2.93

 

 

 

 

1,136,404

 

 

 

8,338

 

 

2.98

 

 

Short-term investments

 

 

2,701

 

 

 

21

 

 

3.15

 

 

 

 

2,752

 

 

 

24

 

 

3.46

 

 

 

 

2,964

 

 

 

28

 

 

3.83

 

 

Interest bearing deposits

 

 

95,539

 

 

 

828

 

 

3.51

 

 

 

 

191,756

 

 

 

1,832

 

 

3.79

 

 

 

 

105,518

 

 

 

1,096

 

 

4.21

 

 

Total earning assets

 

$

6,729,394

 

 

$

93,092

 

 

5.61

 

%

 

$

6,641,584

 

 

$

95,122

 

 

5.68

 

%

 

$

6,430,804

 

 

$

91,563

 

 

5.77

 

%

Less:  Allowance for credit losses

 

 

(68,944

)

 

 

 

 

 

 

 

(68,391

)

 

 

 

 

 

 

 

(87,477

)

 

 

 

 

 

Nonearning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

67,282

 

 

 

 

 

 

 

 

68,620

 

 

 

 

 

 

 

 

71,004

 

 

 

 

 

 

Premises and equipment

 

 

65,997

 

 

 

 

 

 

 

 

64,928

 

 

 

 

 

 

 

 

60,523

 

 

 

 

 

 

Other nonearning assets

 

 

288,484

 

 

 

 

 

 

 

 

287,213

 

 

 

 

 

 

 

 

288,116

 

 

 

 

 

 

Total assets

 

$

7,082,213

 

 

 

 

 

 

 

$

6,993,954

 

 

 

 

 

 

 

$

6,762,970

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings deposits

 

$

287,643

 

 

$

41

 

 

0.06

 

%

 

$

280,620

 

 

$

40

 

 

0.06

 

%

 

$

283,888

 

 

$

42

 

 

0.06

 

%

Interest bearing checking accounts

 

 

3,686,666

 

 

 

26,110

 

 

2.87

 

 

 

 

3,850,205

 

 

 

29,906

 

 

3.08

 

 

 

 

3,486,447

 

 

 

28,075

 

 

3.27

 

 

Time deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In denominations under $100,000

 

 

201,974

 

 

 

1,548

 

 

3.11

 

 

 

 

203,083

 

 

 

1,635

 

 

3.19

 

 

 

 

212,934

 

 

 

1,832

 

 

3.49

 

 

In denominations over $100,000

 

 

644,717

 

 

 

5,732

 

 

3.61

 

 

 

 

549,588

 

 

 

5,136

 

 

3.71

 

 

 

 

633,112

 

 

 

6,509

 

 

4.17

 

 

Short-term borrowings

 

 

182,423

 

 

 

1,783

 

 

3.96

 

 

 

 

8,354

 

 

 

98

 

 

4.65

 

 

 

 

99,830

 

 

 

1,122

 

 

4.56

 

 

Long-term borrowings

 

 

1,200

 

 

 

0

 

 

0.00

 

 

 

 

1,200

 

 

 

0

 

 

0.00

 

 

 

 

254

 

 

 

0

 

 

0.00

 

 

Total interest bearing liabilities

 

$

5,004,623

 

 

$

35,214

 

 

2.85

 

%

 

$

4,893,050

 

 

$

36,815

 

 

2.99

 

%

 

$

4,716,465

 

 

$

37,580

 

 

3.23

 

%

Noninterest Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

1,234,539

 

 

 

 

 

 

 

 

1,272,030

 

 

 

 

 

 

 

 

1,258,344

 

 

 

 

 

 

Other liabilities

 

 

70,105

 

 

 

 

 

 

 

 

67,920

 

 

 

 

 

 

 

 

92,108

 

 

 

 

 

 

Stockholders' Equity

 

 

772,946

 

 

 

 

 

 

 

 

760,954

 

 

 

 

 

 

 

 

696,053

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

7,082,213

 

 

 

 

 

 

 

$

6,993,954

 

 

 

 

 

 

 

$

6,762,970

 

 

 

 

 

 

Interest Margin Recap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income/average earning assets

 

 

 

 

 

93,092

 

 

5.61

 

%

 

 

 

 

 

95,122

 

 

5.68

 

%

 

 

 

 

 

91,563

 

 

5.77

 

%

Interest expense/average earning assets

 

 

 

 

 

35,214

 

 

2.12

 

 

 

 

 

 

 

36,815

 

 

2.20

 

 

 

 

 

 

 

37,580

 

 

2.37

 

 

Net interest income and margin

 

 

 

 

$

57,878

 

 

3.49

 

%

 

 

 

 

$

58,307

 

 

3.48

 

%

 

 

 

 

$

53,983

 

 

3.40

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


(1)

Tax exempt income was converted to a fully taxable equivalent basis at a 21 percent tax rate. The tax equivalent rate for tax exempt loans and tax-exempt securities acquired after January 1, 1983, included the Tax Equity and Fiscal Responsibility Act of 1982 ("TEFRA") adjustment applicable to nondeductible interest expenses. Taxable equivalent basis adjustments were $1.11 million, in the three-month periods ended March 31, 2026, December 31, 2025, and March 31, 2025.

(2)

Loan fees, which are immaterial in relation to total taxable loan interest income for the three-month periods ended March 31, 2026, December 31, 2025, and March 31, 2025, are included as taxable loan interest income.

(3)

Nonaccrual loans are included in the average balance of taxable loans.

 

 


Reconciliation of Non-GAAP Financial Measures

Tangible common equity, adjusted tangible common equity, tangible assets, adjusted tangible assets, tangible book value per common share, tangible common equity to tangible assets, adjusted tangible common equity to adjusted tangible assets, and pretax pre-provision earnings are non-GAAP financial measures calculated based on GAAP amounts. Tangible common equity is calculated by excluding the balance of goodwill and other intangible assets from the calculation of equity, net of deferred tax. Tangible assets are calculated by excluding the balance of goodwill and other intangible assets from the calculation of total assets, net of deferred tax. Adjusted tangible assets and adjusted tangible common equity remove the fair market value adjustment impact of the available-for-sale investment securities portfolio in accumulated other comprehensive income (loss) ("AOCI"). Tangible book value per common share is calculated by dividing tangible common equity by the number of shares outstanding less true treasury stock. Pretax pre-provision earnings is calculated by adding net interest income to noninterest income and subtracting noninterest expense. Because not all companies use the same calculation of tangible common equity and tangible assets, this presentation may not be comparable to other similarly titled measures calculated by other companies. However, management considers these measures of the company’s value meaningful to understanding of the company’s financial information and performance.

A reconciliation of these non-GAAP financial measures is provided below (dollars in thousands, except per share data).

 

Three Months Ended

 

March 31, 2026

 

December 31, 2025

 

March 31, 2025

Total Equity

$

748,993

 

 

 

$

762,492

 

 

 

$

694,509

 

 

Less: Goodwill

 

(4,970

)

 

 

 

(4,970

)

 

 

 

(4,970

)

 

Plus: DTA Related to Goodwill

 

1,167

 

 

 

 

1,167

 

 

 

 

1,167

 

 

Tangible Common Equity

 

745,190

 

 

 

 

758,689

 

 

 

 

690,706

 

 

Market Value Adjustment in AOCI

 

135,106

 

 

 

 

126,609

 

 

 

 

163,879

 

 

Adjusted Tangible Common Equity

 

880,296

 

 

 

 

885,298

 

 

 

 

854,585

 

 

 

 

 

 

 

 

 

 

 

Assets

$

7,083,680

 

 

 

$

6,990,022

 

 

 

$

6,851,178

 

 

Less: Goodwill

 

(4,970

)

 

 

 

(4,970

)

 

 

 

(4,970

)

 

Plus: DTA Related to Goodwill

 

1,167

 

 

 

 

1,167

 

 

 

 

1,167

 

 

Tangible Assets

 

7,079,877

 

 

 

 

6,986,219

 

 

 

 

6,847,375

 

 

Market Value Adjustment in AOCI

 

135,106

 

 

 

 

126,609

 

 

 

 

163,879

 

 

Adjusted Tangible Assets

 

7,214,983

 

 

 

 

7,112,828

 

 

 

 

7,011,254

 

 

 

 

 

 

 

 

 

 

 

Ending Common Shares Issued

 

25,098,219

 

 

 

 

25,396,653

 

 

 

 

25,727,393

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value Per Common Share

$

29.69

 

 

 

$

29.87

 

 

 

$

26.85

 

 

 

 

 

 

 

 

 

 

 

Tangible Common Equity/Tangible Assets

 

10.53

 

%

 

 

10.86

 

%

 

 

10.09

 

%

Adjusted Tangible Common Equity/Adjusted Tangible Assets

 

12.20

 

%

 

 

12.45

 

%

 

 

12.19

 

%

 

 

 

 

 

 

 

 

 

Net Interest Income

$

56,773

 

 

 

$

57,193

 

 

 

$

52,875

 

 

Plus:  Noninterest Income

 

12,933

 

 

 

 

12,603

 

 

 

 

10,928

 

 

Minus:  Noninterest Expense

 

(35,151

)

 

 

 

(33,445

)

 

 

 

(32,763

)

 

Pretax Pre-Provision Earnings

$

34,555

 

 

 

$

36,351

 

 

 

$

31,040

 

 

 

 

 

 

 

 

 

 

 


Contact

Lisa M. O’Neill
Executive Vice President and Chief Financial Officer
(574) 267-9125
lisa.oneill@lakecitybank.com