Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Landmark Bancorp Inc
Landmark Bancorp, Inc. Announces Growth in First Quarter 2025 Net Earnings of 43.2%. Declares Cash Dividend of $0.21 per Share
Business
Apr 30 2025
22 min read

Landmark Bancorp, Inc. Announces Growth in First Quarter 2025 Net Earnings of 43.2%. Declares Cash Dividend of $0.21 per Share

news images

Manhattan, KS, April 30, 2025 (GLOBE NEWSWIRE) -- Landmark Bancorp, Inc. (“Landmark”; Nasdaq: LARK) reported diluted earnings per share of $0.81 for the three months ended March 31, 2025, compared to $0.57 per share in the fourth quarter of 2024 and $0.48 per share in the same quarter last year. Net income for the first quarter totaled $4.7 million, compared to $3.3 million in the prior quarter and $2.8 million in the first quarter of 2024. For the three months ended March 31, 2025, the return on average assets was 1.21%, the return on average equity was 13.71% and the efficiency ratio(1) was 64.1%.

First Quarter 2025 Performance Highlights

  • Loan growth totaled $22.6 million or an annualized increase of 8.7% over the prior quarter.

  • Net interest margin improved 25 basis points to 3.76% compared to 3.51% in prior quarter.

  • Deposits increased $42.3 million, or 3.3%, from the same quarter last year and $7.1 million, or 2.2%, from prior quarter.

  • Other borrowed funds decreased $11.8 million compared to the prior quarter.

  • Non-interest expenses declined $1.1 million compared to the prior quarter.

  • Credit quality remained stable with net charge-offs totaling $23,000 in the first quarter.

  • Ratio of equity to assets increased to 9.04% this quarter.

In making this announcement, Abby Wendel, President and Chief Executive Officer of Landmark, commented, “I am pleased to report strong growth in net income this quarter driven by growth in net interest income, lower expenses and excellent credit quality. We continued to experience solid loan demand in the first quarter 2025, especially for commercial real estate and residential mortgage loans. In the first quarter 2025, total gross loans increased by $22.6 million or 8.7% (annualized) with growth in most loan categories. Total deposits also increased in the first quarter by $7.1 million, exceeding the typical seasonal decline in money market and interest checking accounts. Over the last two quarters, deposits have increased over $60 million. Other borrowed funds declined by $11.8 million, which reduced interest expense and improved our net interest margin. Growth in our balance sheet, plus the shift in our funding position led to net interest income growth of 22.1% over the previous year and net interest margin expansion of 25 basis points to 3.76%. Non-interest expense also declined this quarter by $1.1 million compared to the prior quarter. Credit quality remained solid overall with minimal net charge-offs, and no provision for credit losses was taken this quarter. These strong results are a tribute to the associates who work hard every day to make Landmark the bank of choice for our customers and stockholders.”

Landmark’s Board of Directors declared a cash dividend of $0.21 per share, to be paid June 4, 2025, to common stockholders of record as of the close of business on May 21, 2025.

Management will host a conference call to discuss the Company’s financial results at 9:30 a.m. (Central time) on Thursday, May 1, 2025. Investors may participate via telephone by dialing (833) 470-1428 and using access code 866149. A replay of the call will be available through May 8, 2025, by dialing (866) 813-9403 and using access code 282640.

Net Interest Income

Net interest income in the first quarter of 2025 amounted to $13.1 million representing an increase of $720,000, or 5.8%, compared to the previous quarter. The increase in net interest income resulted from a combination of both higher interest income on loans and lower interest expense on deposits and other borrowed funds (FHLB, repurchase agreements and other debt). Net interest margin increased to 3.76% during the first quarter from 3.51% during the prior quarter. Compared to the previous quarter, interest income on loans increased $440,000 to $16.4 million due to higher average balances combined with higher yields on loans. Average loan balances increased $38.4 million, while the average tax-equivalent yield on the loan portfolio increased 6 basis points to 6.34%. Interest on investment securities declined slightly due to lower balances, partially offset by higher earning rates. Compared to the fourth quarter of 2024, interest on deposits decreased $114,000, or 2.1%, due to lower rates as average interest-bearing deposit balances increased by $34.8 million. Interest on other borrowed funds declined by $216,000, due to lower rates and average balances. The average rate on interest-bearing deposits decreased 8 basis points to 2.17% while the average rate on other borrowed funds decreased 15 basis points to 5.09% in the first quarter.

Non-Interest Income

Non-interest income totaled $3.4 million for the first quarter of 2025, a decrease of $13,000 from the previous quarter. The decrease in non-interest income during the first quarter of 2025 was primarily due to a $704,000 decline in bank owned life insurance income relating to one-time benefits recorded in the fourth quarter, coupled with a $322,000 decline in fees and service charges relating to lower deposit related fee income, partially due to fewer days in the quarter. Partially offsetting those declines was a $1.0 million loss on the sales of lower yielding investment securities in the fourth quarter of 2024, compared to a loss of only $2,000 in the first quarter of 2025.

(1) Non-GAAP financial measure. See the “Non-GAAP Financial Measures” section of this press release for a reconciliation.

Non-Interest Expense

During the first quarter of 2025, non-interest expense totaled $10.8 million, a decrease of $1.1 million compared to the prior quarter. The decrease in non-interest expense was primarily due to decreases of $350,000 in other non-interest expense, $298,000 in occupancy and equipment and $298,000 in professional fees. The decreases in other non-interest expenses and occupancy and equipment were primarily related to branch closures in 2024 and associated cost savings in 2025. The decrease in professional fees this quarter was primarily due to higher consulting costs in the prior quarter related to several initiatives.

Income Tax Expense (Benefit)

Landmark recorded income tax expense of $1.0 million in the first quarter of 2025 compared to an income tax benefit of $886,000 in the fourth quarter of 2024. The effective tax rate was 17.8% in the first quarter of 2025. The fourth quarter of 2024 included the recognition of $1.0 million of previously unrecognized tax benefits, which significantly reduced the effective tax rate.

Balance Sheet Highlights

As of March 31, 2025, gross loans totaled $1.1 billion, an increase of $22.6 million, or 8.7% annualized since December 31, 2024. During the quarter, loan growth was primarily comprised of commercial real estate (growth of $14.4 million), one-to-four family residential real estate (growth of $3.4 million) and construction and land loans (growth of $3.3 million). Investment securities decreased $16.5 million during the first quarter of 2025 mainly due to maturities. Pre-tax unrealized net losses on the investment securities portfolio decreased from $20.9 million at December 31, 2024, to $17.1 million at March 31, 2025, mainly due to lower market rates for these securities at March 31, 2025.

Period end deposit balances increased $7.1 million to $1.3 billion at March 31, 2025. The increase in deposits was driven by increases in non-interest-bearing demand deposits (increase of $16.9 million), certificates of deposit (increase of $10.0 million) and savings (increase of $3.7 million), partially offset by a decline in money market and checking accounts (decrease of $23.5 million). The decrease in money market and checking accounts was mainly driven by a seasonal decline in public fund deposit account balances. Total borrowings decreased $11.8 million during the first quarter 2025. At March 31, 2025, the loan to deposits ratio was 79.5% compared to 78.2% in the prior quarter.

Stockholders’ equity increased to $142.7 million (book value of $24.69 per share) as of March 31, 2025, from $136.2 million (book value of $23.59 per share) as of December 31, 2024. The increase in stockholders’ equity was due mainly to a decrease in accumulated other comprehensive losses (lower unrealized net losses on investment securities) along with net earnings from the quarter. The ratio of equity to total assets increased to 9.04% on March 31, 2025, from 8.65% on December 31, 2024.

The allowance for credit losses totaled $12.8 million, or 1.19% of total gross loans on March 31, 2025, compared to $12.8 million, or 1.22% of total gross loans on December 31, 2024. Net loan charge-offs totaled $23,000 in the first quarter of 2025, compared to $219,000 during the fourth quarter of 2024. No provision for credit losses on loans was recorded in the first quarter of 2025 compared to a provision of $1.5 million recorded in the fourth quarter of 2024.

Non-performing loans totaled $13.3 million, or 1.24% of gross loans, at March 31, 2025, compared to $13.1 million, or 1.25% of gross loans, at December 31, 2024. Loans 30-89 days delinquent totaled $10.0 million, or 0.93% of gross loans, as of March 31, 2025, compared to $6.2 million, or 0.59% of gross loans, as of December 31, 2024.

About Landmark

Landmark Bancorp, Inc., the holding company for Landmark National Bank, is listed on the Nasdaq Global Market under the symbol “LARK.” Headquartered in Manhattan, Kansas, Landmark National Bank is a community banking organization dedicated to providing quality financial and banking services. Landmark National Bank has 29 locations in 23 communities across Kansas: Manhattan (2), Auburn, Dodge City (2), Fort Scott (2), Garden City, Great Bend (2), Hoisington, Iola, Junction City, La Crosse, Lawrence (2), Lenexa, Louisburg, Mound City, Osage City, Osawatomie, Overland Park, Paola, Pittsburg, Prairie Village, Topeka (2), Wamego and Wellsville, Kansas. Visit www.banklandmark.com for more information.

Contact:

Mark A. Herpich

Chief Financial Officer

(785) 565-2000

 

Special Note Concerning Forward-Looking Statements

This press release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to the financial condition, results of operations, plans, objectives, future performance and business of Landmark. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of our management and on information currently available to management, are generally identifiable by the use of words such as “believe,” “expect,” “anticipate,” “plan,” “intend,” “estimate,” “may,” “will,” “would,” “could,” “should” or other similar expressions. Additionally, all statements in this press release, including forward-looking statements, speak only as of the date they are made, and Landmark undertakes no obligation to update any statement in light of new information or future events. A number of factors, many of which are beyond our ability to control or predict, could cause actual results to differ materially from those in our forward-looking statements. These factors include, among others, the following: (i) the strength of the local, state, national and international economies and financial markets, including the effects of inflationary pressures and future monetary policies of the Federal Reserve in response thereto; (ii) changes in local, state and federal laws, regulations and governmental policies concerning the Company’s general business, including changes in interpretation or prioritization of such laws, regulations and policies; (iii) changes in interest rates and prepayment rates of our assets; (iv) increased competition in the financial services sector and the inability to attract new customers, including from non-bank competitors such as credit unions and “fintech” companies; (v) timely development and acceptance of new products and services; (vi) changes in technology and the ability to develop and maintain secure and reliable electronic systems; (vii) our risk management framework; (viii) interruptions in information technology and telecommunications systems and third-party services; (ix) effects on the U.S. economy resulting from the threat or implementation of, or changes to, existing policies and executive orders, including tariffs, immigration policy, regulatory and other governmental agencies, foreign policy and tax regulations; (x) the economic effects of severe weather, natural disasters, widespread disease or pandemics, or other external events; (xi) the loss of key executives or employees; (xii) changes in consumer spending; (xiii) integration of acquired businesses; (xiv) the commencement, cost and outcome of litigation and other legal proceedings and regulatory actions against us or to which the Company may become subject; (xv) changes in accounting policies and practices, such as the implementation of the current expected credit losses accounting standard; (xvi) the economic impact of past and any future terrorist attacks, acts of war, including ongoing conflicts in the Middle East and the Russian invasion of Ukraine, or threats thereof, and the response of the United States to any such threats and attacks; (xvii) the ability to manage credit risk, forecast loan losses and maintain an adequate allowance for loan losses; (xviii) fluctuations in the value of securities held in our securities portfolio; (xix) concentrations within our loan portfolio, concentration large loans to certain borrowers, and large deposits from certain clients (including commercial real estate loans); (xx) the concentration of large deposits from certain clients who have balances above current FDIC insurance limits and may withdraw deposits to diversify their exposure; (xxi) the level of non-performing assets on our balance sheets; (xxii) the ability to raise additional capital; (xxiii) the occurrence of fraudulent activity, breaches or failures of our or our third-party vendors’ information security controls or cybersecurity-related incidents, including as a result of sophisticated attacks using artificial intelligence and similar tools or as a result of insider fraud; (xxiv) declines in real estate values; (xxv) the effects of fraud on the part of our employees, customers, vendors or counterparties; (xxvi) the Company’s success at managing and responding to the risks involved in the foregoing items; and (xxvii) any other risks described in the “Risk Factors” sections of reports filed by Landmark with the Securities and Exchange Commission. These risks and uncertainties should be considered in evaluating forward-looking statements, and undue reliance should not be placed on such statements. Additional information concerning Landmark and its business, including additional risk factors that could materially affect Landmark’s financial results, is included in our filings with the Securities and Exchange Commission.

LANDMARK BANCORP, INC. AND SUBSIDIARIES

 

Consolidated Balance Sheets (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

 

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2024

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

21,881

 

 

$

20,275

 

 

$

21,211

 

 

$

23,889

 

 

$

16,468

 

Interest-bearing deposits at other banks

 

 

3,973

 

 

 

4,110

 

 

 

4,363

 

 

 

4,881

 

 

 

4,920

 

Investment securities available-for-sale, at fair value:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasury securities

 

 

58,424

 

 

 

64,458

 

 

 

83,753

 

 

 

89,325

 

 

 

93,683

 

Municipal obligations, tax exempt

 

 

101,812

 

 

 

107,128

 

 

 

112,126

 

 

 

114,047

 

 

 

118,445

 

Municipal obligations, taxable

 

 

70,614

 

 

 

71,715

 

 

 

75,129

 

 

 

74,588

 

 

 

75,371

 

Agency mortgage-backed securities

 

 

125,142

 

 

 

129,211

 

 

 

140,004

 

 

 

142,499

 

 

 

149,777

 

Total investment securities available-for-sale

 

 

355,992

 

 

 

372,512

 

 

 

411,012

 

 

 

420,459

 

 

 

437,276

 

Investment securities held-to-maturity

 

 

3,701

 

 

 

3,672

 

 

 

3,643

 

 

 

3,613

 

 

 

3,584

 

Bank stocks, at cost

 

 

6,225

 

 

 

6,618

 

 

 

7,894

 

 

 

9,647

 

 

 

7,850

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family residential real estate

 

 

355,632

 

 

 

352,209

 

 

 

344,380

 

 

 

332,090

 

 

 

312,833

 

Construction and land

 

 

28,645

 

 

 

25,328

 

 

 

23,454

 

 

 

30,480

 

 

 

24,823

 

Commercial real estate

 

 

359,579

 

 

 

345,159

 

 

 

324,016

 

 

 

318,850

 

 

 

323,397

 

Commercial

 

 

190,881

 

 

 

192,325

 

 

 

181,652

 

 

 

178,876

 

 

 

181,945

 

Agriculture

 

 

101,808

 

 

 

100,562

 

 

 

91,986

 

 

 

84,523

 

 

 

86,808

 

Municipal

 

 

7,082

 

 

 

7,091

 

 

 

7,098

 

 

 

6,556

 

 

 

5,690

 

Consumer

 

 

31,297

 

 

 

29,679

 

 

 

29,263

 

 

 

29,200

 

 

 

28,544

 

Total gross loans

 

 

1,074,924

 

 

 

1,052,353

 

 

 

1,001,849

 

 

 

980,575

 

 

 

964,040

 

Net deferred loan (fees) costs and loans in process

 

 

(426

)

 

 

(307

)

 

 

(63

)

 

 

(583

)

 

 

(578

)

Allowance for credit losses

 

 

(12,802

)

 

 

(12,825

)

 

 

(11,544

)

 

 

(10,903

)

 

 

(10,851

)

Loans, net

 

 

1,061,696

 

 

 

1,039,221

 

 

 

990,242

 

 

 

969,089

 

 

 

952,611

 

Loans held for sale, at fair value

 

 

2,997

 

 

 

3,420

 

 

 

3,250

 

 

 

2,513

 

 

 

2,697

 

Bank owned life insurance

 

 

39,329

 

 

 

39,056

 

 

 

39,176

 

 

 

38,826

 

 

 

38,578

 

Premises and equipment, net

 

 

19,886

 

 

 

20,220

 

 

 

20,976

 

 

 

20,986

 

 

 

20,696

 

Goodwill

 

 

32,377

 

 

 

32,377

 

 

 

32,377

 

 

 

32,377

 

 

 

32,377

 

Other intangible assets, net

 

 

2,426

 

 

 

2,578

 

 

 

2,729

 

 

 

2,900

 

 

 

3,071

 

Mortgage servicing rights

 

 

3,045

 

 

 

3,061

 

 

 

3,041

 

 

 

2,997

 

 

 

2,977

 

Real estate owned, net

 

 

167

 

 

 

167

 

 

 

428

 

 

 

428

 

 

 

428

 

Other assets

 

 

24,894

 

 

 

26,855

 

 

 

23,309

 

 

 

28,149

 

 

 

29,684

 

Total assets

 

$

1,578,589

 

 

$

1,574,142

 

 

$

1,563,651

 

 

$

1,560,754

 

 

$

1,553,217

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand

 

 

368,480

 

 

 

351,595

 

 

 

360,188

 

 

 

360,631

 

 

 

364,386

 

Money market and checking

 

 

613,459

 

 

 

636,963

 

 

 

565,629

 

 

 

546,385

 

 

 

583,315

 

Savings

 

 

149,223

 

 

 

145,514

 

 

 

145,825

 

 

 

150,996

 

 

 

154,000

 

Certificates of deposit

 

 

204,660

 

 

 

194,694

 

 

 

203,860

 

 

 

192,470

 

 

 

191,823

 

Total deposits

 

 

1,335,822

 

 

 

1,328,766

 

 

 

1,275,502

 

 

 

1,250,482

 

 

 

1,293,524

 

FHLB and other borrowings

 

 

48,767

 

 

 

53,046

 

 

 

92,050

 

 

 

131,330

 

 

 

74,716

 

Subordinated debentures

 

 

21,651

 

 

 

21,651

 

 

 

21,651

 

 

 

21,651

 

 

 

21,651

 

Repurchase agreements

 

 

6,256

 

 

 

13,808

 

 

 

9,528

 

 

 

8,745

 

 

 

15,895

 

Accrued interest and other liabilities

 

 

23,442

 

 

 

20,656

 

 

 

25,229

 

 

 

20,292

 

 

 

20,760

 

Total liabilities

 

 

1,435,938

 

 

 

1,437,927

 

 

 

1,423,960

 

 

 

1,432,500

 

 

 

1,426,546

 

Stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

58

 

 

 

58

 

 

 

55

 

 

 

55

 

 

 

55

 

Additional paid-in capital

 

 

95,148

 

 

 

95,051

 

 

 

89,532

 

 

 

89,469

 

 

 

89,364

 

Retained earnings

 

 

60,422

 

 

 

56,934

 

 

 

60,549

 

 

 

57,774

 

 

 

55,912

 

Treasury stock, at cost

 

 

-

 

 

 

-

 

 

 

(396

)

 

 

(330

)

 

 

(249

)

Accumulated other comprehensive loss

 

 

(12,977

)

 

 

(15,828

)

 

 

(10,049

)

 

 

(18,714

)

 

 

(18,411

)

Total stockholders' equity

 

 

142,651

 

 

 

136,215

 

 

 

139,691

 

 

 

128,254

 

 

 

126,671

 

Total liabilities and stockholders' equity

 

$

1,578,589

 

 

$

1,574,142

 

 

$

1,563,651

 

 

$

1,560,754

 

 

$

1,553,217

 


LANDMARK BANCORP, INC. AND SUBSIDIARIES

 

Consolidated Statements of Earnings (unaudited)

 

 

 

(Dollars in thousands, except per share amounts)

 

Three months ended,

 

 

 

March 31,

 

 

December 31,

 

 

March 31,

 

 

 

2025

 

 

2024

 

 

2024

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

16,395

 

 

$

15,955

 

 

$

14,490

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

2,180

 

 

 

2,210

 

 

 

2,428

 

Tax-exempt

 

 

719

 

 

 

738

 

 

 

764

 

Interest-bearing deposits at banks

 

 

48

 

 

 

49

 

 

 

63

 

Total interest income

 

 

19,342

 

 

 

18,952

 

 

 

17,745

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

5,236

 

 

 

5,350

 

 

 

5,457

 

FHLB and other borrowings

 

 

565

 

 

 

737

 

 

 

1,022

 

Subordinated debentures

 

 

357

 

 

 

389

 

 

 

412

 

Repurchase agreements

 

 

65

 

 

 

77

 

 

 

107

 

Total interest expense

 

 

6,223

 

 

 

6,553

 

 

 

6,998

 

Net interest income

 

 

13,119

 

 

 

12,399

 

 

 

10,747

 

Provision for credit losses

 

 

-

 

 

 

1,500

 

 

 

300

 

Net interest income after provision for credit losses

 

 

13,119

 

 

 

10,899

 

 

 

10,447

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

Fees and service charges

 

 

2,388

 

 

 

2,710

 

 

 

2,461

 

Gains on sales of loans, net

 

 

562

 

 

 

522

 

 

 

512

 

Bank owned life insurance

 

 

272

 

 

 

976

 

 

 

245

 

Losses on sales of investment securities, net

 

 

(2

)

 

 

(1,031

)

 

 

-

 

Other

 

 

138

 

 

 

194

 

 

 

182

 

Total non-interest income

 

 

3,358

 

 

 

3,371

 

 

 

3,400

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

 

6,154

 

 

 

6,264

 

 

 

5,532

 

Occupancy and equipment

 

 

1,252

 

 

 

1,550

 

 

 

1,390

 

Data processing

 

 

396

 

 

 

452

 

 

 

481

 

Amortization of mortgage servicing rights and other intangibles

 

 

239

 

 

 

240

 

 

 

412

 

Professional fees

 

 

745

 

 

 

1,043

 

 

 

647

 

Valuation allowance on real estate held for sale

 

 

-

 

 

 

-

 

 

 

129

 

Other

 

 

1,975

 

 

 

2,325

 

 

 

1,960

 

Total non-interest expense

 

 

10,761

 

 

 

11,874

 

 

 

10,551

 

Earnings before income taxes

 

 

5,716

 

 

 

2,396

 

 

 

3,296

 

Income tax expense (benefit)

 

 

1,015

 

 

 

(886

)

 

 

518

 

Net earnings

 

$

4,701

 

 

$

3,282

 

 

$

2,778

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share (1)

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.81

 

 

$

0.57

 

 

$

0.48

 

Diluted

 

 

0.81

 

 

 

0.57

 

 

 

0.48

 

Dividends per share (1)

 

 

0.21

 

 

 

0.20

 

 

 

0.20

 

Shares outstanding at end of period (1)

 

 

5,778,610

 

 

 

5,775,198

 

 

 

5,747,560

 

Weighted average common shares outstanding - basic (1)

 

 

5,777,593

 

 

 

5,775,227

 

 

 

5,743,452

 

Weighted average common shares outstanding - diluted (1)

 

 

5,814,650

 

 

 

5,789,764

 

 

 

5,748,595

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent net interest income

 

$

13,291

 

 

$

12,574

 

 

$

10,925

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Share and per share values at or for the periods ended March 31, 2024 and December 31, 2024 have been adjusted to give effect to the 5% stock dividend paid during December 2024.


LANDMARK BANCORP, INC. AND SUBSIDIARIES

Select Ratios and Other Data (unaudited)

 

 

 

 

 

 

 

(Dollars in thousands, except per share amounts)

 

As of or for the
three months ended,

 

 

March 31,

 

December 31,

 

March 31,

 

 

2025

 

2024

 

2024

Performance ratios:

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

1.21

%

 

 

0.83

%

 

 

0.72

%

Return on average equity (1)

 

 

13.71

%

 

 

9.54

%

 

 

8.88

%

Net interest margin (1)(2)

 

 

3.76

%

 

 

3.51

%

 

 

3.12

%

Effective tax rate

 

 

17.8

%

 

 

-37.0

%

 

 

15.7

%

Efficiency ratio (3)

 

 

64.1

%

 

 

70.8

%

 

 

72.1

%

Non-interest income to total income (3)

 

 

20.4

%

 

 

25.0

%

 

 

24.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Average balances:

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

$

377,845

 

 

$

409,648

 

 

$

456,933

 

Loans

 

 

1,048,585

 

 

 

1,010,153

 

 

 

945,737

 

Assets

 

 

1,574,295

 

 

 

1,568,821

 

 

 

1,555,662

 

Interest-bearing deposits

 

 

979,787

 

 

 

944,969

 

 

 

935,417

 

FHLB and other borrowings

 

 

48,428

 

 

 

57,507

 

 

 

72,618

 

Subordinated debentures

 

 

21,651

 

 

 

21,651

 

 

 

21,651

 

Repurchase agreements

 

 

8,634

 

 

 

12,212

 

 

 

14,371

 

Stockholders' equity

 

$

139,068

 

 

$

136,933

 

 

$

125,846

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average tax equivalent yield/cost (1):

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

 

3.29

%

 

 

3.03

%

 

 

2.96

%

Loans

 

 

6.34

%

 

 

6.28

%

 

 

6.16

%

Total interest-bearing assets

 

 

5.53

%

 

 

5.34

%

 

 

5.11

%

Interest-bearing deposits

 

 

2.17

%

 

 

2.25

%

 

 

2.35

%

FHLB and other borrowings

 

 

4.73

%

 

 

5.10

%

 

 

5.66

%

Subordinated debentures

 

 

6.69

%

 

 

7.15

%

 

 

7.65

%

Repurchase agreements

 

 

3.05

%

 

 

2.51

%

 

 

2.99

%

Total interest-bearing liabilities

 

 

2.38

%

 

 

2.52

%

 

 

2.70

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital ratios:

 

 

 

 

 

 

 

 

 

 

 

 

Equity to total assets

 

 

9.04

%

 

 

8.65

%

 

 

8.16

%

Tangible equity to tangible assets (3)

 

 

6.99

%

 

 

6.58

%

 

 

6.01

%

Book value per share

 

$

24.69

 

 

$

23.59

 

 

$

22.04

 

Tangible book value per share (3)

 

$

18.66

 

 

$

17.53

 

 

$

15.87

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rollforward of allowance for credit losses (loans):

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

12,825

 

 

$

11,544

 

 

$

10,608

 

Charge-offs

 

 

(108

)

 

 

(246

)

 

 

(141

)

Recoveries

 

 

85

 

 

 

27

 

 

 

134

 

Provision for credit losses for loans

 

 

 

 

 

1,500

 

 

 

250

 

Ending balance

 

$

12,802

 

 

$

12,825

 

 

$

10,851

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for unfunded loan commitments

 

$

150

 

 

$

150

 

 

$

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing assets:

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

13,280

 

 

$

13,115

 

 

$

3,621

 

Accruing loans over 90 days past due

 

 

 

 

 

 

 

 

 

Real estate owned

 

 

167

 

 

 

167

 

 

 

428

 

Total non-performing assets

 

$

13,447

 

 

$

13,282

 

 

$

4,049

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans 30-89 days delinquent

 

$

9,977

 

 

$

6,201

 

 

$

4,064

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other ratios:

 

 

 

 

 

 

 

 

 

 

 

 

Loans to deposits

 

 

79.48

%

 

 

78.21

%

 

 

73.64

%

Loans 30-89 days delinquent and still accruing to gross loans outstanding

 

 

0.93

%

 

 

0.59

%

 

 

0.42

%

Total non-performing loans to gross loans outstanding

 

 

1.24

%

 

 

1.25

%

 

 

0.38

%

Total non-performing assets to total assets

 

 

0.85

%

 

 

0.84

%

 

 

0.26

%

Allowance for credit losses to gross loans outstanding

 

 

1.19

%

 

 

1.22

%

 

 

1.13

%

Allowance for credit losses to total non-performing loans

 

 

96.40

%

 

 

97.79

%

 

 

299.67

%

Net loan charge-offs to average loans (1)

 

 

0.01

%

 

 

0.09

%

 

 

0.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Information is annualized.

 

(2) Net interest margin is presented on a fully tax equivalent basis, using a 21% federal tax rate.

(3) Non-GAAP financial measures. See the "Non-GAAP Financial Measures" section of this press release for a reconciliation to the most comparable GAAP equivalent.


LANDMARK BANCORP, INC. AND SUBSIDIARIES

Non-GAAP Finacials Measures (unaudited)

 

 

 

 

 

 

 

(Dollars in thousands, except per share amounts)

 

As of or for the
three months ended,

 

 

March 31,

 

December 31,

 

March 31,

 

 

2025

 

2024

 

2024

 

 

 

 

 

 

 

Non-GAAP financial ratio reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

Total non-interest expense

 

$

10,761

 

 

$

11,874

 

 

$

10,551

 

Less: foreclosure and real estate owned expense

 

 

(50

)

 

 

(13

)

 

 

(50

)

Less: amortization of other intangibles

 

 

(152

)

 

 

(151

)

 

 

(170

)

Less: valuation allowance on real estate held for sale

 

 

 

 

 

 

 

 

(129

)

Adjusted non-interest expense (A)

 

 

10,559

 

 

 

11,710

 

 

 

10,202

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (B)

 

 

13,119

 

 

 

12,399

 

 

 

10,747

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income

 

 

3,358

 

 

 

3,371

 

 

 

3,400

 

Less: losses on sales of investment securities, net

 

 

2

 

 

 

1,031

 

 

 

 

Less: gains on sales of premises and equipment and foreclosed assets

 

 

 

 

 

(273

)

 

 

9

 

Adjusted non-interest income (C)

 

$

3,360

 

 

$

4,129

 

 

$

3,409

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (A/(B+C))

 

 

64.1

%

 

 

70.8

%

 

 

72.1

%

Non-interest income to total income (C/(B+C))

 

 

20.4

%

 

 

25.0

%

 

 

24.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

$

142,651

 

 

$

136,215

 

 

$

126,671

 

Less: goodwill and other intangible assets

 

 

(34,803

)

 

 

(34,955

)

 

 

(35,448

)

Tangible equity (D)

 

$

107,848

 

 

$

101,260

 

 

$

91,223

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,578,589

 

 

$

1,574,142

 

 

$

1,553,217

 

Less: goodwill and other intangible assets

 

 

(34,803

)

 

 

(34,955

)

 

 

(35,448

)

Tangible assets (E)

 

$

1,543,786

 

 

$

1,539,187

 

 

$

1,517,769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible equity to tangible assets (D/E)

 

 

6.99

%

 

 

6.58

%

 

 

6.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding at end of period (F)

 

 

5,778,610

 

 

 

5,775,198

 

 

 

5,747,560

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per share (D/F)

 

$

18.66

 

 

$

17.53

 

 

$

15.87