-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, DTJPjbjOiqWnPGlVP1OBV6/29bFnCFn+AsYJa2axNCjE/ZSWDnS9jBi2rhpmdmIp ggIqwxTzZOyy5IHRjKoHeA== 0000721994-96-000004.txt : 19960506 0000721994-96-000004.hdr.sgml : 19960506 ACCESSION NUMBER: 0000721994-96-000004 CONFORMED SUBMISSION TYPE: 10-Q PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 19960331 FILED AS OF DATE: 19960503 SROS: NONE FILER: COMPANY DATA: COMPANY CONFORMED NAME: LAKELAND FINANCIAL CORP CENTRAL INDEX KEY: 0000721994 STANDARD INDUSTRIAL CLASSIFICATION: STATE COMMERCIAL BANKS [6022] IRS NUMBER: 351559596 STATE OF INCORPORATION: IN FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-Q SEC ACT: 1934 Act SEC FILE NUMBER: 000-11487 FILM NUMBER: 96555821 BUSINESS ADDRESS: STREET 1: 202 E CENTER ST STREET 2: P O BOX 1387 CITY: WARSAW STATE: IN ZIP: 46581-1387 BUSINESS PHONE: 2192676144 MAIL ADDRESS: STREET 1: 202 E CENTER ST STREET 2: PO BOX 1387 CITY: WARSAW STATE: IN ZIP: 46581 10-Q 1 MARCH 31, 1996 FORM 10Q UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-Q [X] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended March 31, 1996 OR [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from ____________ to _____________ Commission File Number 0-11487 LAKELAND FINANCIAL CORPORATION (Exact name of registrant as specified in its charter) INDIANA 35-1559596 (State or other jurisdiction of (I.R.S. Employer incorporation or organization) Identification Number) 202 East Center Street P.O. Box 1387, Warsaw, Indiana 46581-1387 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code (219)267-6144 Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES [x] NO [ ] Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the last practicable date. Class Outstanding at March 31, 1996 Common Stock, $1 Stated Value 1,448,496 Part I Item 1 - Financial Statements LAKELAND FINANCIAL CORPORATION CONSOLIDATED BALANCE SHEETS As of March 31, 1996 and December 31, 1995 (in thousands) (Unaudited) (Page 1 of 2) March 31, December 31, 1996 1995 ---------- ----------- ASSETS - ------ Cash and cash equivalents Cash and due from banks $ 22,806 $ 26,185 Short-term investments 358 710 ----------- ----------- Total cash and cash equivalents 23,164 26,895 Securities available-for-sale U. S. Treasury securities 27,571 27,844 Mortgage-backed securities 51,132 51,034 State and municipal securities 2,142 2,176 Other debt securities 2,675 1,066 ----------- ----------- Total securities available-for-sale (carried at fair value at March 31, 1996 and December 31, 1995) 83,520 82,120 Securities held-to-maturity U. S. Treasury securities 13,580 13,611 Mortgage-backed securities 76,957 80,217 State and municipal securities 19,971 19,047 Other debt securities 3,713 1,013 ----------- ----------- Total securities held-to-maturity (fair value of $114,265,000 at March 31, 1996, and $115,328,000 at December 31, 1995) 114,221 113,888 Real estate mortgages held-for-sale 492 145 Loans: Total loans 337,028 327,617 Less: Allowance for loan losses 5,378 5,472 ----------- ----------- Net loans 331,650 322,145 Land, premises and equipment, net 13,803 13,736 Accrued income receivable 3,812 4,003 Other assets 5,653 5,647 ----------- ----------- Total assets $ 576,315 $ 568,579 =========== =========== (Continued) -1- Part I Item 1 - Financial Statements LAKELAND FINANCIAL CORPORATION CONSOLIDATED BALANCE SHEETS As of March 31, 1996 and December 31, 1995 (in thousands) (Unaudited) (Page 2 of 2) March 31, December 31, 1996 1995 ----------- ----------- LIABILITIES AND STOCKHOLDERS' EQUITY - ------------------------------------ LIABILITIES - ----------- Deposits: Noninterest bearing deposits $ 65,554 $ 67,856 Interest bearing deposits 385,465 364,078 ----------- ----------- Total deposits 451,019 431,934 Short-term borrowings Federal funds purchased 1,600 17,100 U.S. Treasury demand notes 2,481 1,880 Securities sold under agreements to repurchase 58,583 58,151 ----------- ----------- Total short-term borrowings 62,664 77,131 Accrued expenses payable 4,581 4,481 Other liabilities 738 847 Long-term debt 19,432 17,432 ----------- ----------- Total liabilities 538,434 531,825 Commitments, off-balance sheet risks and contingencies STOCKHOLDERS' EQUITY - -------------------- Common stock: $1.00 stated value, 2,750,000 shares authorized, 1,448,496 shares issued and outstanding as of March 31, 1996 and 1,438,496 shares issued and outstanding at December 31, 1995 1,448 1,438 Additional paid-in capital 8,232 7,827 Retained earnings 28,071 26,858 Unrealized net gain (loss) on securities available-for-sale 130 631 ----------- ----------- Total stockholders' equity 37,881 36,754 Total liabilities and stockholders' equity $ 576,315 $ 568,579 =========== =========== The accompanying notes are an integral part of these consolidated financial statements. -2- LAKELAND FINANCIAL CORPORATION CONSOLIDATED STATEMENTS OF INCOME For the Three Months Ended March 31, 1996 and 1995 (in thousands except for share data) (Unaudited) (Page 1 of 2) Three Months Ended March 31, ------------------------- 1996 1995 ----------- ----------- INTEREST AND DIVIDEND INCOME - ---------------------------- Interest and fees on loans: Taxable $ 7,788 $ 6,817 Tax exempt 61 65 ----------- ----------- Total loan income 7,849 6,882 Short-term investments 33 65 Securities: U.S. Treasury and Government agency securities 633 599 Mortgage-backed securities 1,988 1,785 Obligations of state and political subdivisions 340 226 Other debt securities 91 101 ----------- ----------- Total interest and dividend income 10,934 9,658 INTEREST EXPENSE - ---------------- Interest on deposits 4,548 3,732 Interest on short-term borrowings 875 832 Interest on long-term debt 272 245 ----------- ----------- Total interest expense 5,695 4,809 ----------- ----------- NET INTEREST INCOME 5,239 4,849 - ------------------- Provision for loan losses 30 30 ----------- ----------- NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES 5,209 4,819 - ------------------------- ----------- ----------- NONINTEREST INCOME - ------------------ Trust fees 286 225 Service charges on deposit accounts 578 522 Other income (net) 392 302 Net gains on the sale of real estate mortgages held-for-sale 100 17 Net investment securities gains (losses) (2) (16) ----------- ----------- Total noninterest income 1,354 1,050 (Continued) -3- LAKELAND FINANCIAL CORPORATION CONSOLIDATED STATEMENTS OF INCOME For the Three Months Ended March 31, 1996 and 1995 (in thousands except for share data) (Unaudited) (Page 2 of 2) Three Months Ended March 31, ------------------------- 1996 1995 ----------- ----------- NONINTEREST EXPENSE - ------------------- Salaries and employee benefits 2,237 1,965 Occupancy and equipment expenses 723 620 Other expenses 1,264 1,241 ----------- ----------- Total noninterest expense 4,224 3,826 INCOME BEFORE INCOME TAX EXPENSE 2,339 2,043 - -------------------------------- Income tax expense 835 737 ----------- ----------- NET INCOME $ 1,504 $ 1,306 - ---------- =========== =========== AVERAGE COMMON SHARES OUTSTANDING (Note 3) 2,896,992 2,876,992 EARNINGS PER COMMON SHARE - ------------------------- Net Income (Note 3) $ 0.52 $ 0.45 =========== =========== The accompanying notes are an integral part of these consolidated financial statements. -4- LAKELAND FINANCIAL CORPORATION CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY For the Three Months Ended March 31, 1996 and 1995 (in thousands except for shares) (Unaudited)
Unrealized Net Gain (Loss) Common Stock on Securities Total ------------------------ Paid in Retained Available- Stockholders' Shares Amount Capital Earnings For-Sale Equity ----------- ----------- ----------- ----------- ----------- ----------- Balances, January 1, 1995 1,438,496 $ 1,438 $ 7,827 $ 22,279 ($ 1,655) $ 29,889 Net income for three months ended March 31, 1995 1,306 1,306 Net change in unrealized net gain (loss) on securities available-for-sale 910 910 Cash dividends declared - $.17 per share (246) (246) ----------- ----------- ----------- ----------- ----------- ----------- Balances, March 31, 1995 1,438,496 $ 1,438 $ 7,827 $ 23,339 ($ 745) $ 31,859 =========== =========== =========== =========== =========== =========== Balances, January 1, 1996 1,438,496 $ 1,438 $ 7,827 $ 26,858 $ 631 $ 36,754 Net income for three months ended March 31, 1996 1,504 1,504 Net change in unrealized net gain (loss) on securities available-for-sale (501) (501) Issued 10,000 shares of previously authorized, unissued shares. 10,000 10 405 415 Cash dividends declared - $.20 per share (291) (291) ----------- ----------- ----------- ----------- ----------- ----------- Balances, March 31, 1996 1,448,496 $ 1,448 $ 8,232 $ 28,071 $ 130 $ 37,881 =========== =========== =========== =========== =========== =========== The accompanying notes are an integral part of these consolidated financial statements.
-5- Part I LAKELAND FINANCIAL CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS For the Three Months Ended March 31, 1996 and 1995 (in thousands) (Unaudited) (Page 1 of 2)
1996 1995 ----------- ----------- Cash flows from operating activities: Net income $ 1,504 $ 1,306 ----------- ----------- Adjustments to reconcile net income to net cash from operating activites: Depreciation 317 283 Provision for loan losses 30 30 Loans originated for sale (8,605) (3,067) Net (gain) loss on sale of loans (100) (17) Proceeds from sale of loans 7,948 3,023 Net (gain) loss on sale of premises and equipment 1 0 Net (gain) loss on sale of securities available-for-sale 0 16 Net (gain) loss on calls of securities held-to-maturity 2 0 Net investment amortization (accretion) 80 66 Increase (decrease) in taxes payable 983 612 (Increase) decrease in income receivable 191 (312) Increase (decrease) in accrued expenses payable (555) (29) (Increase) decrease in other assets (7) 7 Increase (decrease) in other liabilities (109) (471) ----------- ----------- Total adjustments 176 141 ----------- ----------- Net cash from operating activities 1,680 1,447 ----------- ----------- Cash flows from investing activities: Proceeds from maturities and calls of securities held-to-maturity 2,051 1,461 Proceeds from maturities and calls of securities available-for-sale 1,176 207 Purchases of securities available-for-sale (3,472) (959) Purchases of securities held-to-maturity (2,398) (9,900) Proceeds from sales of securities available-for-sale 0 337 Net (increase) decrease in total loans (9,125) (4,170) Purchases of premises and equipment (385) (536) ----------- ----------- Net cash from investing activities (12,153) (13,560) ----------- ----------- (Continued)
-6- Part I LAKELAND FINANCIAL CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS For the Three Months Ended March 31, 1996 and 1995 (in thousands) (Unaudited) (Page 2 of 2)
1996 1995 ----------- ----------- Cash flows from financing activities: Net increase (decrease) in total deposits $ 19,086 $ (825) Proceeds from short-term borrowings 144,802 126,592 Payments on short-term borrowings (159,269) (111,525) Proceeds from long-term borrowings 2,000 0 Dividends paid (292) (246) Proceeds from issuance of common stock 415 0 ----------- ----------- Net cash from financing activities 6,742 13,996 ----------- ----------- Net increase (decrease) in cash and cash equivalents (3,731) 1,883 Cash and cash equivalents at beginning of the period 26,895 24,147 ----------- ----------- Cash and cash equivalents at end of the period $ 23,164 $ 26,030 =========== =========== Cash paid during the period for: Interest $ 5,410 $ 4,408 =========== =========== Income taxes $ 180 $ 175 =========== =========== The accompanying notes are an integral part of these consolidated financial statements.
-7- LAKELAND FINANCIAL CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS March 31, 1996 (Unaudited) NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES This report is filed for Lakeland Financial Corporation (the Corporation) and its wholly owned subsidiary, Lake City Bank (the Bank). All significant intercompany balances and transactions have been eliminated in consolidation. The condensed consolidated financial statements included herein have been prepared by the Corporation, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations. The Corporation believes that the disclosures are adequate and do not make the information presented misleading. It is suggested that these condensed consolidated financial statements be read in conjunction with the financial statements and notes thereto included in the Corporation's latest annual report and Form 10-K. In the opinion of management, all adjustments which are necessary for a fair statement of the results for interim periods are reflected in the quarterly statements included herein. NOTE 2. CHANGES IN ACCOUNTING The Bank originates mortgage loans for sale to the secondary market, and sells the loans with servicing retained. Effective January 1, 1996, the Bank adopted Statement of Financial Accounting Standards No. 122 (SFAS 122) on accounting for mortgage servicing rights, which requires capitalizing the rights to service originated mortgage loans. Prior to adoption of SFAS 122, only purchased mortgage service rights were capitalized. Beginning in 1996, the total cost of mortgage loans purchased or originated with the intent to sell is allocated between the loan servicing right and the mortgage loan without servicing, based upon their relative fair values. The capitalized cost of loan servicing rights is amortized in proportion to, and over the period of, estimated net future servicing revenue. Mortgage servicing rights are periodically evaluated for impairment by stratifying them based upon predominate risk characteristics of the underlying -8- serviced loans, such as loan type, term, and note rate. Impairment represents the excess of cost of an individual mortgage servicing rights stratum over its fair value, and is recognized through a valuation allowance. Fair values for individual stratum are based on quoted market prices. Estimates of fair value include assumptions about prepayment, default and interest rates, and other factors which are subject to change over time. Changes in these underlying assumptions could cause the fair value of loan servicing rights, and the related valuation allowance, to change significantly in the future. Other information relating to mortgage servicing rights is not material for disclosure purposes. NOTE 3. EARNINGS PER SHARE The average common shares outstanding and the net income per share for the three months ended March 31, 1995 and 1996, have been restated to reflect a declared two for one stock split. The record date for the stock split is April 30, 1996, with new shares being issued on May 15, 1996. (Intentionally left blank) -9- Part 1 LAKELAND FINANCIAL CORPORATION ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION and RESULTS OF OPERATION March 31, 1996 FINANCIAL CONDITION The financial statements reflect the Corporation's continued growth within the Bank's traditional markets, and expansion into contiguous market areas. Construction of the Bank's Kendallville, Indiana, office continues and it is anticipated this office will open during the second quarter of 1996. The Bank has received regulatory approval to open an office at 58404 State Road 19, Elkhart, Indiana. This office will be called the Hubbard Hill office and construction is due to start during the second quarter of 1996. The Bank is also installing a free-standing ATM in the Linwood Plaza, 614 W. Lincoln Avenue, Goshen, Indiana. Construction on this facility is in process. Total assets of the Corporation totaled $576,315,000 as of March 31, 1996. This is an increase of $7,736,000 or 1.4 percent from $568,579,000 reported at December 31, 1995. Total loans were $337,028,000 at March 31, 1996. This is an increase of $9,411,000 or 2.9 percent from balances at December 31, 1995. Total securities (including available-for-sale (AFS) and held-to-maturity (HTM)) increased $1,733,000 or 0.9 percent to $197,741,000 as of March 31, 1996, from $196,008,000 at December 31, 1995. Earning assets increased to $530,241,000 at March 31, 1996. This is an increase of $11,233,000 or 2.2 percent from the December 31, 1995, total of $519,008,000. Total deposits and securities sold under agreements to repurchase (repurchase agreements) consist primarily of funds generated within the Bank's primary market area as defined by its Community Reinvestment Act (CRA) statement. At March 31, 1996, these funds totaled $509,602,000. This represented a $19,517,000 or 4.0 percent increase from December 31, 1995. The growth has been primarily in time deposits and repurchase agreements. Time deposits increased $23,863,000 or 9.0 percent from the balance at December 31, 1995. The repurchase agreement balance increased $432,000 or .7 percent from the balance at December 31, 1995. The repurchase agreement balance is a combination of fixed rate contracts and excess cash management accounts, a variable rate repurchase agreement product. In addition to these local funding -10- sources, the Bank borrows modestly through the Treasury, Tax and Loan program, occasionally through federal fund lines with correspondent banks and through term advances from the Federal Home Loan Bank of Indianapolis (FHLB). Including these non-local sources, funding totaled $533,115,000 at March 31, 1996. This is a $6,618,000 or 1.3 percent increase from $526,497,000 reported at December 31, 1995. On an average daily basis, total earning assets increased 14.6 percent for the three month period ended March 31, 1996, as compared to similar period ended March 31, 1995. On an average daily basis, total deposits and purchased funds increased 13.4 percent for the three month period ended March 31, 1996, as compared to the three month period ended March 31, 1995. The Bank's investment portfolio consists of U.S. Treasuries, agencies, mortgage-backed securities, municipal bonds, and corporates. During 1996, new investments have been primarily municipal bonds and mortgage-backed securities. At March 31, 1996, and December 31, 1995, the Bank's investment in mortgage-backed securities comprised approximately 64.8 and 67.0 percent, respectively, of the total securities and consisted mainly of CMO's and mortgage pools issued by GNMA, FNMA and FHLMC. As such, these securities are backed directly or indirectly by the Federal Government. All mortgage-backed securities purchased conform to the FFIEC high risk standards which prohibit the purchase of securities that have excessive price, prepayment, extension and original life risk characteristics. The Bank uses Bloomberg analytics to evaluate and monitor all purchases. At March 31, 1996, the mortgage-backed securities in the HTM portfolio had a three year average life, with approximately 9 percent price volatility should rates move up or down 300 basis points. The mortgage-backed securities in the AFS portfolio had a two year average life and a potential for approximately 6 percent price depreciation should rates increase 300 basis points and approximately 4 percent price appreciation should rates move down 300 basis points. As of March 31, 1996, all mortgage-backed securities continue to be in compliance with FFIEC guidelines and are performing in a manner consistent with management's original expectations. The Bank's AFS portfolio is managed with consideration given to factors such as the Bank's capital levels, growth prospects, asset/liability structure and liquidity needs. At March 31, 1996, the AFS portfolio constituted 42.2 percent of the total investment security portfolio. During the first three months of 1995, purchases for the HTM and AFS portfolios were $2,398,000 and $3,472,000 respectively. At March 31, 1996, the net after-tax unrealized gain in the AFS portfolio included in stockholders' equity was $130,000, a reduction of $501,000 from the unrealized gain included in stockholders' -11- equity at December 31, 1995. Since the securities portfolio is primarily fixed rate, a negative equity adjustment should occur whenever interest rates increase. Future investment activity is difficult to predict, as it is dependent upon loan and deposit trends. All mortgage-backed securities are purchased in compliance with the FFIEC high risk security tests. As previously indicated, total loans increased $9,411,000 to $337,028,000 as of March 31, 1996, from $327,617,000 at December 31, 1995. Loan growth is net of loans reclassified to other real estate. The Bank continues to experience good commercial loan demand, particularly in Elkhart and LaGrange Counties. Commercial loans at March 31, 1996, increased 4.4 percent from the level at December 31, 1995. Retail loans at March 31, 1996, increased 3.2 percent from December 31, 1995. Real estate loans (excluding mortgages held-for-sale) decreased 2.8 percent from December 31, 1995. The balances in the real estate loan portfolio are impacted by the sale of real estate mortgages in the secondary market and the level of refinance and new mortgage activity in the existing rate environment. The Bank had 60.7 percent of its loans concentrated in commercial loans at March 31, 1996, and 59.8 percent at December 31, 1995. Traditionally, this type of lending may have more credit risk than other types of lending. This is attributed to the fact that individual commercial loans are generally larger than residential real estate and retail loans, and because the type of borrower and purpose of commercial loans are not as homogeneous as with residential and retail customers. The Bank manages this risk by pricing to the perceived risk of each individual credit, and by diversifying the portfolio by customer, product, industry and geography. Customer diversification is accomplished through a relatively low administrative loan limit of $4,000,000. Product diversification is accomplished by offering a wide variety of financing options. Management reviews the loan portfolios to ensure loans are diversified by industry. The loan portfolios are distributed throughout the Bank's principal trade area, which encompasses eight counties in Indiana. Other than loans disclosed elsewhere in this filing as past-due, nonaccrual or restructured, the Bank is not aware of any loans classified for regulatory purposes at March 31, 1996, that are expected to have a material impact on the Bank's future operating results, liquidity or capital resources. The Bank is not aware of any material credits in which there is serious doubt as to the borrower's ability to comply with the loan repayment terms, other than those disclosed as past due, nonaccrual or restructured. -12- The Bank continues to actively serve the mortgage needs of its CRA defined market area by originating both conforming and nonconforming real estate mortgages. During the first three months of 1996, $4,463,000 of real estate loans were originated and sold in the secondary market. This program of mortgage sales continues to produce the liquidity needed to meet the mortgage needs of the markets served by the Bank, and to generate a long-term servicing portfolio. As a part of the CRA commitment to making real estate financing available in all markets, the Bank continues to originate non-conforming loans which are held to maturity or prepayment. Loans renegotiated as troubled debt restructuring are those loans for which either the contractual interest rate has been reduced and/or other concessions are granted to the borrower because of a deterioration in the financial condition of the borrower which results in the inability of the borrower to meet the terms of the loan. Loans renegotiated as troubled debt restructuring totaled $1,418,000 at March 31, 1996, as compared to $1,432,000 at December 31, 1995. The loans classified as troubled debt restructuring at March 31, 1996, are performing in accordance with the modified terms. At March 31, 1996, there were no loans that would be considered impaired as defined in SFAS Nos. 114 and 118. The Indiana State legislature has enacted laws relating to a state chartered bank's legal lending limit, by adopting the basic regulations applied by the Office of the Comptroller of the Currency (OCC) to national banks. These guidelines set overall limits on lending activity, but actual bank limits are subject to Board of Director approval. Based upon these regulations, the Bank's March 31, 1996, legal loan limit was approximately $6,464,000. The legal loan limit will continue to increase as the Bank's combined equity and allowance for loan losses continues to increase. At its January 9, 1996, meeting, the Bank's Board of Directors modestly increased the Bank's policy limit by $500,000, to $4,000,000 for any one borrower. With a relatively low administrative loan limit of $4,000,000, it appears that the Bank's loan portfolios consist primarily of loans to consumers and small businesses. As noted above, for the first three months of 1996, deposits have been growing faster than loans. Demand deposits and other transaction accounts have decreased $2,302,000 and $2,476,000 respectively, while time deposits have increased $23,863,00 for a net increase of $19,085,000. During this same period loans have increased $9,411,000. As a result of these loan and deposit trends, the Bank's average daily loans/deposits ratio amounted to 74.7 percentat March 31, 1996, a decrease from 75.8 percent at year-end 1995. The Bank's average daily loans/total deposits and repurchase agreements ratio -13- amounted to 68.2 percent at March 31, 1996. This is an increase from 67.8 percent at year-end 1995. The Bank, through its Asset/Liability Committee (ALCO), manages interest rate risk by monitoring both its GAP position and the computer simulated earnings impact of various rate scenarios. The Bank then modifies its long- term risk by attempting to generate the type of loans, investments, and deposits that currently fit ALCO needs. The current long-term guideline approved by the Board of Directors defines a neutral rate sensitivity ratio (GAP/Total Assets) as plus or minus 20 percent. However, the ALCO is authorized to manage this ratio outside these limits on a short term basis, as the committee's expectation of interest rates dictates. Management has estimated that as of March 31, 1996, the Bank's GAP/Total Assets ratios were (1.9) percent, (7.4) percent, and (9.7) percent for the three, six, and twelve month time periods, respectively. For this analysis, savings accounts and demand deposit accounts have been assumed to be repriceable beyond twelve months, and therefore are not included as repriceable liabilities in each of these ratios. The December 31, 1995, three, six, and twelve month GAP ratios were (5.2) percent, (11.7) percent, and (12.8) percent, respectively. Management supplements the GAP analysis with a computer simulation approach to manage the interest rate risk of the Bank. This computer simulation analysis measures the net interest income impact of a 300 basis point change, both up and down, in interest rates during the next 12 months. If the change in net interest income under either scenario is less than 3 percent of primary capital, the balance sheet structure is considered to be within acceptable risk levels. At March 31, 1996, the Bank's potential pretax exposure was well within the Bank's policy limit. This policy was last reviewed and approved by the Board of Directors in May, 1995. The Bank is a member of the FHLB of Indianapolis. Membership has enabled the Bank to participate in the housing programs sponsored by the FHLB, thereby enhancing the Bank's ability to offer additional programs throughout its trade area. At its meeting in March, 1996, the Board of Directors of the Bank passed a resolution authorizing the Bank to borrow up to $50 million under the FHLB program. The Bank first borrowed under this program in December, 1992. This advance was $8,000,000 payable in three years and was paid as agreed in January, 1996. The Bank's second advance was made on June 25, 1993. This advance was $1,300,000 to be paid June 24, 2003. Another borrowing was $8,132,000 made in March, 1994, to be paid January 14, 1997. The most recent advance was $10,000,000 made in January, 1996, to be paid December 18, 1998. -14- All borrowings are collateralized by residential real estate mortgages. Membership in the FHLB requires an equity investment in FHLB stock. The amount required is computed annually, and is based upon a formula which considers the Bank's total investment in residential real estate loans, mortgage-backed securities and any FHLB advances outstanding at year-end. The Bank's current investment in FHLB stock totals $1,902,500. The Federal Deposit Insurance Corporation's (FDIC) risk based capital regulations require that all banks maintain an 8.0 percent Tier II risk based capital ratio. The FDIC has also established definitions of "well capitalized" as a 5.0 percent Tier I leverage capital ratio, a 6.0 percent Tier I risk based capital ratio and a 10.0 percent Tier II risk based capital ratio. As of March 31, 1996, the Bank's ratios were 6.4 percent, 10.2 percent and 11.4 percent respectively, excluding the SFAS No. 115 adjustment. These are comparable to the ratios of 6.3 percent, 10.1 percent and 11.4 percent reported at December 31, 1995, and ratios of 6.3 percent, 10.2 percent and 11.4 percent reported at March 31, 1995. Including the SFAS No. 115 equity adjustment at March 31, 1996, results in Tier I leverage ratio, Tier I risk based capital and Tier II risk based capital ratios of 6.5 percent, 10.2 percent and 11.5 percent. All ratios continue to be above "well capitalized" regardless of whether SFAS No. 115 is included or excluded from the calculation. The Bank was examined by the Indiana Department of Financial Institutions (DFI) as of March 31, 1995, in June, 1995. The Bank was also examined by the FDIC as of March 31, 1994, in June, 1994, and is scheduled for examination in May, 1996, as of March 31, 1996. Management is not aware of any regulatory recommendations that if implemented would have a material effect on liquidity, capital or results of operations. Total stockholders' equity increased $1,127,000 or 3.1 percent from December 31, 1995 to $37,881,000 at March 31, 1996. Net income of $1,504,000, less cash dividends paid of $291,000, less the decrease in the unrealized net gain on securities available-for-sale of $501,000 plus the issuance of 10,000 shares of common stock at $41.50 per share were responsible for this overall increase. Over the last five years the Bank has been growing at an approximate rate of 14 percent per year. Total assets have grown from $291,236,000 at March 31, 1991, to $576,315,000 at March 31, 1996. This is an increase of $285,079,000 or 97.9 percent which equates to a 14.0 percent rate of growth per year. Stockholders' equity has increased from $19,289,000 to $37,881,000 for the -15- same time period. That is an increase of $18,592,000 or 96.4 percent which equates to a 14.5 percent rate of growth per year. Net income for the three months ended March 31, 1991, compared to the net income for the same period of 1996, increased $808,000 or 116.1 percent from $696,000 to $1,504,000. From March 31, 1991, to March 31, 1996, the number of Lake City Bank offices increased from 18 to 30. This growth has been funded through results of operation and existing capital. Management anticipates the Bank will continue to fund its growth from current capital and results of operations. However, should the need arise, the Corporation would have the ability to issue additional stock as a means of pursuing growth. (Intentionally left blank) -16- RESULTS OF OPERATIONS Net Interest Income For the three month period ended March 31, 1996, total interest and dividend income increased $1,276,000 or 13.2 percent to $10,934,000, from $9,658,000 during the first quarter of 1995. Daily average earning assets for the first quarter of 1996 increased to $533,396,000, a 14.6 percent increase over the same period in 1995. As indicated earlier, the growth in earning assets was primarily in loans, with the majority of loan growth in the commercial and retail portfolios. The tax equivalent yields on average earning assets decreased by 11 basis points for the three month period ended March 31, 1996, when compared to the same respective period of 1995. The decline in the yield on average earning assets was mainly due to declining interest rates. The Bank's investment portfolio, which is primarily fixed rate, experienced only a 2 basis point reduction in yield between the first quarter of 1996 and the first quarter of 1995. However, the Bank's home equity portfolio and most of the commercial portfolio are variable rate and are tied to the Bank's base rate which is based upon the prime rate. The average prime rate was 49 basis points lower during the first three months of 1996 when compared to the same period of 1995. This resulted in a 20 basis point reduction in the overall tax equivalent yield on loans for the first quarter of 1996 as compared to the first quarter of 1995. Offsetting this yield reduction was good loan demand. Strong local economies, combined with lower interest rates, produced growth in average daily loan balances of 15.9 percent between the first quarter of 1996 and the same period of 1995. This growth in loan balances, coupled with the small decline in average yield, resulted in a 14.1 percent increase in total loan income to $7,849,000 during the first three months of 1996, from $6,882,000 reported for the first three months of 1995. Total investment income from all security portfolios amounted to $3,052,000 for the three month period ended March 31, 1996. This compares to the $2,711,000 recorded for the same period in 1995. This $341,000 increase in income reflects an increase in average daily balances of 14.1 percent. The investment income tax equivalent yields remained relatively unchanged, decreasing only 2 basis points when comparing the yields for the three months ending March 31, 1996, and March 31, 1995. Income from short-term investments amounted to $33,000 for the three month period ended March 31, 1996. This compares to $65,000 for the same period in 1995. This decrease is the result of lower balances being maintained -17- in short-term instruments plus an 8 basis point decrease in the average daily tax equivalent yield during the first three months of 1996, as compared to the similar period in 1995. Total interest expense increased $886,000 or 18.4 percent to $5,695,000 for the three month period ended March 31, 1996, from $4,809,000 for the three month period ended March 31, 1995. This is a result of the overall growth of deposits and the change in the deposit mix. On an average daily basis, total deposits (including demand deposits) increased 14.6 percent for the three month period ended March 31, 1996, as compared to the similar period ended March 31, 1995. When comparing these same periods, the average daily balances of the demand deposit accounts rose $6,830,000, while the average daily balances of savings and transaction accounts declined $6,077,000 and $1,436,000 respectively. The average daily balance of time deposits, which pay a higher rate of interest as compared to demand deposit and transaction accounts, increased $57,386,000. On an average daily basis, total deposits (including demand deposits) and purchased funds increased 13.4 percent for the three month period ended March 31, 1996, as compared to the three month period ended March 31, 1995. The Corporation's daily cost of funds during the three month period ended March 31, 1996, increased 18 basis points, as compared to the same period of 1995. The net effect of all factors affecting total interest and dividend income and total interest expense was to increase net interest income. For the three month period ended March 31, 1996, net interest income totaled $5,239,000, an increase of 8.0 percent or $390,000 over the first three months of 1995. The variation in net interest income reflects both local and national market conditions as well as the ALCO's efforts to manage the interest margin and asset growth. Provision for Loan Losses It is the policy of the Bank to maintain the allowance for loan losses at a level that is deemed appropriate based upon loan loss experience, the nature of the portfolio, the growth expected for the portfolio and the evaluation of the economic outlook for the current year and subsequent years. Special consideration is given to nonperforming and nonaccrual loans as well as factors that management feels deserve recognition during the entire life of the portfolio. For several years, the Bank has maintained a quarterly loan review program designed to provide reasonable assurance that the allowance is maintained at an appropriate level and that changes in the status of loans are -18- reflected in the financial statements in a timely manner. The adherence to this policy has resulted in fluctuations in the provision for loan losses. Consequently, the increase in net interest income before provision for loan losses, discussed above, may not necessarily flow through to the net interest income after provision for loan losses. The process of identifying credit losses that may occur based upon current circumstances is subjective. Therefore, management maintains a general allowance to cover all credit losses within the entire portfolio. The methodology management uses to determine the adequacy of the loan loss reserve is as follows: 1. Management reviews the larger individual loans for unfavorable collectibility factors and assesses the requirement for specific reserves on such credits. For those loans not subject to specific reviews, management reviews previous loan loss experience to establish historical ratios and trends in charge-offs by loan category. The ratios of net charge-offs to particular types of loans enables management to establish charge-offs in future periods by loan category and thereby establish appropriate reserves for loans not specifically reviewed. 2. Management reviews the current and anticipated economic conditions of its lending market to determine the effects on future loan charge-offs by loan category, in addition to the effects on the loan portfolio as a whole. 3. Management reviews delinquent loan reports to determine risk of future loan charge-offs. High delinquencies are generally indicative of an increase in future loan charge-offs. Given this methodology for determining the adequacy of the loan loss reserve, the provision for loan losses was the same in 1996 as compared to 1995. The provision amounted to $30,000 for each of the three month periods ended March 31, 1996 and 1995. These provisions reflect the levels of past due accruing loans (90 days or more). They also reflect the immaterial levels of nonaccrual loans over the same periods. These levels of non- performing loans reflect both the general economic conditions that have promoted growth and expansion in the Bank's trade area during the last several years, and a credit risk management strategy that promotes diversification. -19- At March 31, 1996, 73.4 percent of the Bank's allowance for loan losses was classified as unallocated as compared to 74.2 percent classified as unallocated at December 31, 1995. To a large extent, this reflects the growth in total loans with the concentration of growth in the commercial loan portfolio. With the commercial loan growth and the expansion into new markets, management believes that it is prudent to continue to provide for loan losses, due to the inherent credit risk involved with the commercial loan portfolio. As of March 31, 1996, loans delinquent 30 days or more that were included in the accompanying financial statements as accrual loans totaled approximately $1,336,000. At March 31, 1996, there were loans totaling $659,000 on nonaccrual. At December 31, 1995, there was $737,000 in loans delinquent 30 days or more included as accruing loans in the financial statements and $532,000 in nonaccrual loans. Following is a summary of the loan loss experience for the three months ending March 31, 1996, and the year ending December 31, 1995. March 31, December 31, 1996 1995 ----------- ----------- (in thousands) Amount of loans outstanding $ 337,028 $ 327,617 ----------- ----------- Average daily loans outstanding for the period $ 333,139 $ 309,241 ----------- ----------- Allowance for loan losses at the beginning of the period $ 5,472 $ 4,866 Charge-offs Commercial 120 137 Real estate 0 48 Installment 14 112 Credit card and personal lines of credit 7 58 ----------- ----------- Total charge-offs 141 355 -20- Recoveries Commercial 1 26 Real estate 0 0 Installment 15 63 Credit card and personal lines of credit 1 6 ----------- ----------- Total recoveries 17 95 ----------- ----------- Net charge-offs (recoveries) 124 260 Purchase loan adjustment 0 746 Provision charged to expense 30 120 ----------- ----------- Allowance for loan losses at the end of the period $ 5,378 $ 5,472 =========== =========== Ratio of net charge-offs during the period to average daily loans during the period Commercial 0.04% 0.03% Real estate 0.00% 0.01% Installment 0.00% 0.02% Credit card and personal credit lines 0.00% 0.02% ----------- ----------- Total 0.04% 0.08% =========== =========== The purchase loan adjustment was the result of the acquisition of Gateway Bank in July, 1995. Net interest income after provision for loan losses totaled $5,209,000 for the three month period ended March 31, 1996. This represents an increase of 8.1 percent over the same period ended March 31, 1995. Noninterest Income Total noninterest income increased $304,000 or 29.0 percent to $1,354,000 for the three month period ended March 31, 1996, from $1,050,000 recorded for the three month period ended March 31, 1995. Trust fees, which represent basic recurring service fee income, increased $61,000 or 27.1 percent to $286,000 for the three month period ended March 31, -21- 1996, as compared to $225,000 for the first three months of 1995. The major fee increases were in stock transfer fees and testamentary trust fees. Service charges on deposit accounts increased 10.7 percent or $56,000 during the three month period ended March 31, 1996, totaling $578,000, as compared to the same period in 1995. The fees on the LCB Club account (the Bank's low cost checking account service) and savings account fees increased 12.8 percent and 15.5 percent respectively, during the three month period ended March 31, 1996, as compared to the same period in 1995. Other income (net) consists of normal recurring fee income, as well as other income that management classifies as nonrecurring. Other income (net) increased 29.8 percent or $90,000 to $392,000 for the three month period ended March 31, 1996, as compared to the same period in 1995. Recurring components of other income increased 11.4 percent during the first three months of 1996, as compared to the first three months of 1995. Major increases were in discount brokerage fees and wire transfer fees. The profits from the sale of mortgages during the three month period ended March 31, 1996, totaled $100,000, as compared to $17,000 during the same period in 1995. This increase from the prior period is a reflection of the lower rate environment which has increased the volume of mortgages originated and the adoption of SFAS No. 122. The impact of adopting SFAS No. 122 was to increase the profits on the sale of mortgages during 1996 by approximately $53,000. Net investment security gains (losses) amounted to $(2,000) for the three month period ended March 31, 1996, as compared to $(16,000) for the three month period ended March 31, 1995. In the first three months of 1996 and 1995, special calls of zero coupon bonds were responsible for these small losses. Additional calls are expected in future periods. Noninterest Expense Noninterest expense increased $398,000 or 10.4 percent to $4,224,000 for the three month period ended March 31, 1996, as compared to the first three months of 1995. For the three months ended March 31, 1996, salaries and employee benefits increased to $2,237,000, a $272,000 increase or 13.8 percent as compared to the first three months of 1995. These increases reflect the staffing of the Middlebury, LaGrange, Elkhart Concord and Rochester locations opened during -22- 1995, as well as normal salary increases. Full-time equivalent employees increased to 292 at March 31, 1996, from 267 at March 31, 1995. For the three month period ended March 31, 1996, occupancy and equipment expenses were $723,000, a $103,000 increase or 16.6 percent from the same period one year ago. This three month performance reflects the ordinary timing differences incurred with these types of expenses, as well as additional occupancy expense related to the new locations added in 1995. These expenses are expected to continue to increase in 1996 with the Bank's continued growth and expansion. For the three month period ended March 31, 1996, other expenses totaled $1,264,000 as compared to $1,241,000 during the same period in 1995. This is an increase of 1.9 percent or $23,000. Increases in business development, data processing and telephone, supplies and postage expense were offset by a decline in professional and regulatory fees. Business development fees increased $68,000 or 30.5 percent, data processing fees increased $55,000 or 24.8 percent, telephone, supplies and postage increased $32,000 or 24.3 percent while professional and regulatory fees decreased $219,000 or 61.4 percent when comparing the first three months of 1996 to the same period of 1995. The significant factor in the reduction of professional and regulatory fees was the reduction in FDIC fees. Income Before Income Tax Expense As a result of the above factors, income before income tax expense increased to $2,339,000 for the first three months of 1996, as compared to $2,043,000 for the same period in 1994. This is an increase of $296,000 or 14.5 percent. Income Tax Expense Income tax expense increased to $835,000 for the first three months of 1996, as compared to $737,000 for the same period in 1995. This is a $98,000 or 13.3 percent increase. The combined State franchise tax expense and the Federal income tax expense as a percent of income before income tax expense decreased to 35.7 percent during the first three months of 1996, as compared to 36.1 percent during the same period in 1995. Currently the State franchise tax rate is 8.5 percent and is a deductible expense for computing Federal income tax. -23- Net Income As a result of all factors indicated above, net income increased to $1,504,000 for the first three months of 1996, an increase of $198,000 or 15.2 percent from the $1,306,000 recorded over the same period in 1995. After restatement for the two for one stock split effective May 15, 1996, earnings per share for the first three months of 1996 were $.52 per share as compared to $.45 per share for the first three months of 1995. -24- LAKELAND FINANCIAL CORPORATION FORM 10-Q March 31, 1996 Part II - Other Information Item 4 - Submission of Matters to a Vote of Security Holders There were no submissions of matters to a vote by security holders during the quarter ended March 31, 1996. At the annual meeting of shareholders held on April 9, 1996, the shareholders voted on a proposal to increase the capital stock of the Corporation from 2,750,000 shares to 10,000,000 shares. The Articles of Incorporation of Lakeland Financial Corporation require an affirmative vote of two-thirds of the issued and outstanding shares of the Corporation in order to increase the capital stock. At the annual meeting there were 1,138,676 votes for the increase and 56,411 against. All abstentions and non-votes were treated as no vote. In order for the proposal to pass there needed to be 965,664 shares voted for the proposal. There being more than the required two-thirds vote for the proposal to increase the capital stock, the proposal passed. -25- LAKELAND FINANCIAL CORPORATION FORM 10-Q March 31, 1996 Part II - Other Information Item 5 - Other Information Subsequent to the shareholder approval to increase the common stock of the Corporation, the Board of Directors of the Corporation declared a two for one stock split at their regularly scheduled meeting. The record date for the split will be April 30, 1996, with new certificates being issued on May 15, 1996. -26- LAKELAND FINANCIAL CORPORATION FORM 10-Q March 31, 1996 Part II - Other Information Signatures Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. LAKELAND FINANCIAL CORPORATION (Registrant) Date: May 3, 1996 R. Douglas Grant ----------------------------------------- R. Douglas Grant - President Date: May 3, 1996 Terry M. White ----------------------------------------- Terry M. White - Secretary/Treasurer -27- EX-27 2 FINANCIAL DATA SCHEDULE
9 THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE FIRST QUARTER 10-Q AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS. 1,000 3-MOS DEC-31-1996 JAN-01-1996 MAR-31-1996 22,806 244 114 0 83,520 114,221 114,265 337,520 5,378 576,315 451,019 62,664 5,319 19,432 0 0 1,448 36,433 576,315 7,849 3,052 33 10,934 4,548 5,695 5,239 30 (2) 4,224 2,339 1,504 0 0 1,504 .52 .52 3.98 659 71 1,418 0 5,472 141 17 5,378 1,429 0 3,949 The earnings per share have been restated to reflect a two for one stock split effective May 15, 1996.
-----END PRIVACY-ENHANCED MESSAGE-----