Lakeland Financial Reports Record Second Quarter 2022 Performance; Year-to-Date Record Net Income Improves by 4% to $49.3 million

Lake City Bank

WARSAW, Ind., July 25, 2022 (GLOBE NEWSWIRE) -- Lakeland Financial Corporation (Nasdaq Global Select/LKFN), parent company of Lake City Bank, today reported record second quarter net income of $25.7 million for the three months ended June 30, 2022, an increase of 5%, or $1.3 million, versus $24.3 million for the second quarter of 2021. Diluted earnings per share increased 5% to $1.00 for the second quarter of 2022, versus $0.95 for the second quarter of 2021. On a linked quarter basis, net income increased 9%, or $2.0 million, from the first quarter of 2022 in which the company had net income of $23.6 million, or $0.92 diluted earnings per share. Pretax pre-provision earnings, which is a non-GAAP financial measure, were $31.3 million for the second quarter of 2022, an increase of 10%, or $2.9 million, from $28.4 million for the second quarter of 2021. On a linked quarter basis, pretax pre-provision earnings increased 9%, or $2.7 million, from $28.6 million for the first quarter of 2022.

The company further reported record net income of $49.3 million for the six months ended June 30, 2022 versus $47.3 million for the comparable period of 2021, an increase of 4%, or $2.0 million. Diluted earnings per share also increased 4% to $1.92 for the six months ended June 30, 2022 versus $1.85 for the comparable period of 2021. Pretax pre-provision earnings were $59.9 million for the six months ended June 30, 2022, versus $57.8 million for the comparable period of 2021, an increase of 3%, or $2.0 million.

David M. Findlay, President and Chief Executive Officer commented, “On May 14^th, we began a yearlong celebration of Lake City Bank’s 150^th anniversary. On a spring day in 1872, a group of investors came together to form Lake City Bank, and that name has been on the door ever since. We are proud of our history as a community bank and our exceptional track record of serving the Indiana communities where we live and work. Our 150^th anniversary celebration will focus on our Lake City Bank team members and those communities and kicked off with a $150,000 donation given in $10,000 increments to the community foundations in the 15 Indiana Counties we serve.”

Findlay continued, “Our record results for the quarter and first six months of 2022 reflect our disciplined and consistent track record of strong operating performance. Our long history of organic balance sheet growth continued in the quarter with healthy loan growth and our asset sensitive balance sheet benefitted from the Federal Reserve’s interest rate actions during the first six months of 2022.”

Financial Performance – Second Quarter 2022

Second Quarter 2022 versus Second Quarter 2021 highlights:

• Return on average equity of 17.65%, compared to 14.71%

• Return on average assets of 1.59%, compared to 1.58%

• Core loan growth, excluding PPP loans, of $260.0 million, or 6%

• Core deposit growth of $226.9 million, or 4%

• Noninterest bearing demand deposit account growth of $54.6 million, or 3%

• Net interest income increase of $5.0 million, or 11%

• Net interest margin expansion of 25 basis points to 3.26% compared to 3.01%

• Provision expense of $0 compared to a reverse provision of $1.7 million

• Noninterest expense increase of $1.3 million, or 5%

• Dividend per share increase of 18%, or $0.06 per share, to $0.40 from $0.34

• Watch list loans decreased by $68.5 million, or 26%, from $260.5 million to $192.1 million

• Total risk-based capital ratio of 15.15% compared to 15.04%

• Tangible capital ratio of 8.92% compared to 10.81%
  

Second Quarter 2022 versus First Quarter 2022 highlights:

• Return on average equity of 17.65%, compared to 14.04%

• Return on average assets of 1.59% compared to 1.44%

• Core loan growth, excluding PPP loans, of $78.3 million, or 2%

• Core deposit reduction of $198.8 million, or 3%

• Noninterest bearing demand deposit account contraction of $82.8 million, or 4%

• Net interest income increase of $3.8 million, or 8%

• Net interest margin expansion of 33 basis points to 3.26% compared to 2.93%

• Provision expense of $0 compared to provision expense of $417,000

• Noninterest expense increase of $944,000, or 4%

• Watch list loans decreased by $26.7 million, or 12%, from $218.8 million to $192.1 million

• Total risk-based capital of 15.15% at the end of each period

• Tangible capital ratio of 8.92% compared to 9.22%

As announced on July 12, 2022, the board of directors approved a cash dividend for the second quarter of $0.40 per share, payable on August 5, 2022, to shareholders of record as of July 25, 2022. The second quarter dividend per share of $0.40 is unchanged from the dividend per share paid for the first quarter of 2022 and reflects an 18% increase from the dividend rate a year ago.

Return on average total equity for the second quarter of 2022 was 17.65%, compared to 14.71% in the second quarter of 2021 and 14.04% in the linked first quarter of 2022. Return on average assets for the second quarter of 2022 was 1.59%, compared to 1.58% in the second quarter of 2021 and 1.44% in the linked first quarter of 2022. The company’s total capital as a percent of risk-weighted assets was 15.15% at June 30, 2022, compared to 15.04% at June 30, 2021 and 15.15% at March 31, 2022.

“The strength of our balance sheet continues to support the significant increase in our dividend to shareholder and our record profitability further bolstered our fortress balance sheet,” Findlay stated.

The company’s tangible common equity to tangible assets ratio, which is a non-GAAP financial measure, was 8.92% at June 30, 2022, compared to 10.81% at June 30, 2021 and 9.22% at March 31, 2022. Tangible equity and tangible assets have been negatively impacted by the decline in market value of the company’s available-for-sale investment securities portfolio. The market value decline was a result of the yield curve steepening during the first half of 2022. The increase in market interest rates led to an unrealized loss in market value of $175.6 million as of June 30, 2022, compared to an unrealized gain in market value of $29.9 million at June 30, 2021 and an unrealized loss in market value of $117.4 million at March 31, 2022. When excluding the impact of accumulated other comprehensive income on tangible common equity, the company's adjusted tangible common equity to adjusted tangible assets ratio was 11.08% at June 30, 2022 compared to 10.49% at June 30, 2021 and 10.44% at March 31, 2022.

The company elected to transfer $151.4 million of municipal bonds from the available-for-sale securities portfolio to held-to-maturity designation on April 1, 2022 as a balance sheet management strategy.

Average total loans, excluding PPP loans, were $4.42 billion for the second quarter of 2022 compared to $4.14 billion for the second quarter of 2021, an increase of $276.4 million, or 7%. On a linked quarter basis, average total loans, excluding PPP loans, increased by $132.7 million, or 3%.

“Core loan growth was encouraging this quarter and included gross commercial originations in excess of $548 million. Although the commercial line utilization rate remained unchanged at 43% on a linked quarter basis, our commercial lines increased by $105 million, while line usage increased by $59 million in the second quarter. Notably, the loan pipeline remains encouraging,” added Findlay.

Average total loans were $4.43 billion in the second quarter of 2022, an increase of $124.8 million, or 3%, from $4.30 billion for the first quarter of 2022, and a decrease of $62.0 million, or 1%, from $4.49 billion for the second quarter 2021. PPP average loan forgiveness of $338.4 million during the past 12 months brought PPP average loan balances to $9.7 million during the second quarter of 2022, compared to $348.0 million average PPP loans during the second quarter of 2021.

Total loans, excluding PPP loans, increased by $260.0 million, or 6%, as of June 30, 2022 compared to June 30, 2021. On a linked quarter basis, total loans, excluding PPP loans, were $4.42 billion as of June 30, 2022, an increase of $78.3 million, or 2%, as compared to March 31, 2022. Total loans outstanding increased by $71.0 million, or 2%, from $4.35 billion as of June 30, 2021 to $4.42 billion as of June 30, 2022, due primarily to organic loan growth of $260.0 million and offset by PPP loan forgiveness of $189.0 million. PPP loans outstanding were $5.2 million as of June 30, 2022, $12.5 million as of March 31, 2022, and $194.2 million as of June 30, 2021.

Average total deposits were $5.75 billion for the second quarter of 2022, an increase of $365.3 million, or 7%, versus $5.39 billion for the second quarter of 2021. On a linked quarter basis, average total deposits decreased by $96.1 million, or 2%. Total deposits increased $226.9 million, or 4%, from $5.39 billion as of June 30, 2021 to $5.62 billion as of June 30, 2022. On a linked quarter basis, total deposits decreased by $199.0 million, or 3%, from $5.82 billion as of March 31, 2022.

Core deposits, which exclude brokered deposits, increased by $226.9 million, or 4%, from $5.38 billion at June 30, 2021 to $5.61 billion at June 30, 2022. This increase was due to growth in public fund deposits of $182.8 million, or 14%; growth in retail deposits of $73.8 million, or 4%; and contraction in commercial deposits of $29.7 million, or 1%. On a linked quarter basis, core deposits decreased by $198.8 million, or 3%, at June 30, 2022 compared to March 31, 2022. Linked quarter decreases resulted from commercial deposit contraction of $189.7 million, an 8% decrease; retail deposit contraction of $126.7 million, a 6% decrease; and public funds growth of $117.6 million, a 9% increase.

Investment securities were $1.43 billion at June 30, 2022, an increase of $303.8 million, or 27%, as compared to $1.12 billion at June 30, 2021. Investment securities represented 23% of total assets on June 30, 2022 compared to 18% on June 30, 2021 and 23% on March 31, 2022. The company paused additions to the investment securities portfolio at the end of the second quarter as excess liquidity on the balance sheet was reduced by loan growth and deposit outflows during the quarter. The company expects to use cash flows from the investment securities portfolio to help fund loan growth and for the investment securities portfolio to represent a lower percent of total assets over time.

Findlay added, “We are pleased that excess liquidity on our balance sheet declined by $305 million during the quarter due to the combined effects of loan growth and commercial deposit outflows. The improvement in the loan to deposit ratio to 79% from 75% in March is also an encouraging development.”

The company’s net interest margin increased 25 basis points to 3.26% for the second quarter of 2022 compared to 3.01% for the second quarter of 2021. The increased margin in the second quarter of 2022 compared to the prior year period was due to higher yields on loans, partially offset by a higher cost of funds. The higher yields were driven by three Federal Reserve Bank increases to the target Federal Funds rate in March, May, and June of 2022. The overall effect of these rate increases raised the Federal Funds rate by a cumulative 150 basis points and increased the target Federal Funds rate range from a zero-bound range of 0.00% - 0.25% prior to the first rate increase in March of 2022 to a range of 1.50 - 1.75% at June 30, 2022.

Total PPP loan income recognized for the second quarter of 2022 was $204,000 compared to $3.7 million for the second quarter of 2021, a decrease of 94%. PPP interest and fees had a nominal impact on the second quarter 2022 net interest margin compared to net interest margin compression of 6 basis points for the second quarter 2021. Despite the decrease in PPP loan fee income, earning asset yields increased 30 basis points from 3.28% for the second quarter of 2021 to 3.58% for the second quarter of 2022. Offsetting the increased yield on earning assets was an increase to the company's cost of funds of 5 basis points. Interest expense as a percentage of earning assets increased to 0.32% for the three-month period ended June 30, 2022, from 0.27% for the three-month period ended June 30, 2021.

Linked quarter net interest margin was 33 basis points higher at 3.26% for the second quarter of 2022 compared to 2.93% for the first quarter of 2022. Earning asset yields increased by 45 basis points. Interest expense as a percentage of earning assets increased 12 basis points for the three-month period ended June 30, 2022, from a historical low of 0.20% for the three-month period ended March 31, 2022.

Net interest income increased by $5.0 million, or 11%, for the three months ended June 30, 2022 compared to the three months ended June 30, 2021. On a linked quarter basis, net interest income increased $3.8 million, or 8%, from the first quarter of 2022. PPP loan income, including interest and fees, was $204,000 for the second quarter of 2022, compared to $3.7 million for the second quarter of 2021, and $505,000 during the first quarter of 2022. Net interest income increased by $6.2 million for the six months ended June 30, 2022 as compared to the six months ended June 30, 2021 due primarily to an increase in investment security income of $7.2 million offset by a decline in loan interest income of $1.7 million.

“The aggressive Federal Reserve Bank tightening during the second quarter and the resulting benefit to net interest margin highlighted our balance sheet sensitivity to market interest rates. Commercial loan yields improved by 28 basis points from 3.76% to 4.04% during the quarter,” Findlay stated.

The company recorded no provision for credit losses in the second quarter of 2022, compared to a reverse provision of $1.7 million in the second quarter of 2021. On a linked quarter basis, provision expense was $417,000 in the first quarter of 2022. Provision expense was $417,000 for the six months ended June 30, 2022, compared to reverse provision of $223,000 for the prior six-month period ended June 30, 2021. The company’s credit loss reserve to total loans was 1.53% at June 30, 2022 versus 1.65% at June 30, 2021 and 1.55% at March 31, 2022. The company’s credit loss reserve to total loans excluding PPP loans, which is a non-GAAP financial measure, was 1.53% at June 30, 2022 versus 1.72% at June 30, 2021 and 1.56% at March 31, 2022.

Net charge offs in the second quarter of 2022 were $3,000 versus net recoveries of $1.6 million in the second quarter of 2021 and net charge offs of $664,000 during the linked first quarter of 2022. Annualized net charge offs (recoveries) to average loans were 0.00% for the second quarter of 2022, (0.14%) for the second quarter of 2021, and 0.06% for the linked first quarter of 2022. Net charge offs were $667,000 for the six months ended June 30, 2022 compared to $1.5 million net recoveries recorded in the prior year six month period ending June 30, 2021. Annualized net charge offs as a percentage of average loans was 0.03% for the six months ended June 30, 2022 compared to net recoveries as a percent of average loans of 0.07% for the six months ended June 30, 2021.

Nonperforming assets increased $1.0 million, or 8%, to $12.8 million as of June 30, 2022 versus $11.8 million as of June 30, 2021. On a linked quarter basis, nonperforming assets decreased $1.3 million, or 9%, versus the $14.1 million reported as of March 31, 2022. The ratio of nonperforming assets to total assets at June 30, 2022 increased to 0.20% from 0.19% at June 30, 2021 and decreased from 0.22% at March 31, 2022. Total individually analyzed and watch list loans decreased by $68.5 million, or 26%, to $192.1 million at June 30, 2022 versus $260.5 million as of June 30, 2021. On a linked quarter basis, total individually analyzed and watch list loans decreased by $26.7 million, or 12%, from $218.8 million at March 31, 2022, due primarily to borrower risk rating upgrades.

Findlay commented, “We are pleased to report that watch list loans have decreased for six consecutive quarters. Further, the semi-annual commercial loan portfolio reviews notably did not include any borrower downgrades. We are closely monitoring the impact of ongoing supply chain challenges, the impact of inflation and rising interest rates on our borrowers, and broader economic conditions. While we are pleased with our overall loan quality measures, we will continue to look for any signs of a potential recession. Finally, as we always have, we will maintain our disciplined credit approval process.”

The company’s noninterest income decreased $848,000, or 7%, to $10.5 million for the second quarter of 2022, compared to $11.3 million for the second quarter of 2021. Noninterest income was positively impacted by elevated service charges on deposit accounts which increased by $361,000, or 14%, as a result of increased economic activity in the company's operating footprint. In addition, loan and service fee income increased by $153,000, or 5%; merchant card fee income increased by $138,000, or 18%; and wealth advisory fees increased by $126,000, or 6%. Driving the decrease was a reduction of $888,000 in bank owned life insurance income related to the company’s variable life insurance policies. These policies are tied to the equity markets and can be subject to volatility based on market performance. In addition, other income decreased $445,000, which was caused by a reduction in income recognized during the quarter related to various limited partnership investment holdings and other non-recurring items.

Noninterest income decreased by $195,000, or 2%, on a linked quarter basis from $10.7 million. The linked quarter decrease resulted primarily from a decrease in other income of $648,000 and a decrease in mortgage banking income of $158,000, or 31%. The decrease in other income was driven by a decrease in income recognized during the quarter related to various limited partnership and low-income housing investment holdings. The decrease in mortgage banking income was caused by a decrease in volume due to a slowdown in demand as a result of the higher rate environment. Offsetting these decreases was an increase in loan and service fees of $306,000, or 11%, driven by increased interchange fee income, and an increase in interest rate swap fee income of $304,000.

Noninterest income decreased by $2.7 million to $21.2 million for the six months ended June 30, 2022, compared to $23.9 million for the prior year six month period. Notably, wealth advisory fees improved by 6%, service charges on deposit accounts improved by 14%, loan and service fees improved by 5% and merchant card fee income improved by 24%. The decrease in noninterest income resulted primarily from reduced bank owned life insurance income of $1.7 million due to decline in the equity markets as well as $1 million decline in mortgage banking income due to the impact of rising interest rates on reduced mortgage loan origination volumes.

The company’s noninterest expense increased by $1.3 million, or 5% to $27.9 million in the second quarter of 2022, compared to $26.6 million in the second quarter of 2021. Other expense increased $1.4 million driven by accruals for ongoing legal matters. In addition, corporate and business development expenses increased $734,000, or 105%, and net occupancy expense increased $261,000, or 18%. The increase in corporate and business development expenses was primarily a result of increased sponsorships and contributions, including $150,000 given in $10,000 increments to the 15 community foundations in our market footprint in recognition of Lake City Bank’s 150^th anniversary. In addition, corporate and business development expense reflects higher advertising costs and increased client development expense. The increase to net occupancy expense was caused by budgeted repairs to company facilities. Salaries and employee benefits decreased by $964,000, or 6%, and professional fees decreased $425,000, or 23%. The decrease to salary and benefits was driven by reduced deferred compensation expense, which is tied to equity market performance, and the reduction in professional fees was a result of reduced legal expenses during the second quarter of 2022.

On a linked quarter basis, noninterest expense increased by $944,000, or 4%, from $27.0 million. Salaries and employee benefits increased $406,000, or 3%, based on an increase in compensation for every hourly employee in the bank during the first quarter of 2022 in response to the competitive workforce environment and the impact of inflation on the employee base. Corporate and business development increased $214,000, or 18%, primarily driven by contributions associated with the company’s sesquicentennial celebration. FDIC insurance and other regulatory fees increased $180,000, or 41%, due to increased FDIC premiums caused by fluctuations in the bank's capital position and asset size. Offsetting these increases was a decrease in professional fees of $145,000, or 9%, due to a decrease in legal expense incurred during the quarter.

Noninterest expense increased by $1.5 million, or 3%, for the six months ended June 30, 2022, from $53.4 million to $54.9 million. The increase was due primarily to an increase of $2.4 million in other expense, offset by decreases in salaries and benefits of $957,000 and a $743,000 reduction in professional fees. The company’s efficiency ratio was 47.2% for the second quarter of 2022, compared to 48.5% for the second quarter of 2021 and 48.5% for the linked first quarter of 2022.

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.” In addition to the results presented in accordance with generally accepted accounting principles in the United States, this earnings release contains certain non-GAAP financial measures. The company believes that providing non-GAAP financial measures provides investors with information useful to understanding the company’s financial performance. Additionally, these non-GAAP measures are used by management for planning and forecasting purposes, including tangible common equity, tangible assets, tangible book value per share, tangible common equity to tangible assets ratio and pretax pre-provision earnings. A reconciliation of these and other non-GAAP measures to the most comparable GAAP equivalents is included in the attached financial tables where the non-GAAP measures are presented.

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, future 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 future 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 governmental monetary and fiscal policies and the impact on the current economic environment, including its effects on our customers, local economic conditions, our operations and vendors, and the responses of federal, state and local governmental authorities, 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.

LAKELAND FINANCIAL CORPORATION
SECOND QUARTER 2022 FINANCIAL HIGHLIGHTS

	Three Months Ended												Six Months Ended
(Unaudited – Dollars in thousands, except per share data)	June 30,				March 31,				June 30,				June 30,				June 30,
END OF PERIOD BALANCES	2022				2022				2021				2022				2021
Assets	$	6,265,087			$	6,572,259			$	6,232,914			$	6,265,087			$	6,232,914
Deposits		5,621,584				5,820,623				5,394,664				5,621,584				5,394,664
Brokered Deposits		10,008				10,244				10,004				10,008				10,004
Core Deposits (1)		5,611,576				5,810,379				5,384,660				5,611,576				5,384,660
Loans		4,424,699				4,353,714				4,353,709				4,424,699				4,353,709
PPP Loans		5,219				12,506				194,212				5,219				194,212
Allowance for Credit Losses		67,523				67,526				71,713				67,523				71,713
Total Equity		562,063				609,102				677,471				562,063				677,471
Goodwill net of deferred tax assets		3,803				3,803				3,794				3,803				3,794
Tangible Common Equity (2)		558,260				605,299				673,677				558,260				673,677
AVERAGE BALANCES
Total Assets	$	6,460,888			$	6,651,943			$	6,171,427			$	6,555,888			$	6,030,178
Earning Assets		6,157,051				6,392,075				5,924,801				6,273,914				5,782,293
Investments		1,476,144				1,514,024				955,242				1,494,979				864,250
Loans		4,425,713				4,300,926				4,487,683				4,363,664				4,527,234
PPP Loans		9,665				17,555				348,026				13,588				375,226
Total Deposits		5,752,519				5,848,638				5,387,185				5,800,313				5,247,878
Interest Bearing Deposits		3,927,191				3,882,521				3,753,499				3,904,979				3,647,826
Interest Bearing Liabilities		3,981,587				3,957,547				3,828,499				3,969,634				3,723,580
Total Equity		583,324				682,692				663,993				632,733				658,690
INCOME STATEMENT DATA
Net Interest Income	$	48,678			$	44,880			$	43,661			$	93,558			$	87,340
Net Interest Income-Fully Tax Equivalent		50,079				46,148				44,452				96,227				88,818
Provision for Credit Losses		0				417				(1,700	)			417				(223	)
Noninterest Income		10,492				10,687				11,340				21,179				23,897
Noninterest Expense		27,913				26,969				26,648				54,882				53,394
Net Income		25,673				23,642				24,348				49,315				47,331
Pretax Pre-Provision Earnings (2)		31,257				28,598				28,353				59,855				57,843
PER SHARE DATA
Basic Net Income Per Common Share	$	1.00			$	0.93			$	0.96			$	1.93			$	1.86
Diluted Net Income Per Common Share		1.00				0.92				0.95				1.92				1.85
Cash Dividends Declared Per Common Share		0.40				0.40				0.34				0.80				0.68
Dividend Payout		40.00	%			43.48	%			35.79	%			41.67	%			36.76	%
Book Value Per Common Share (equity per share issued)		22.01				23.86				26.59				22.01				26.59
Tangible Book Value Per Common Share (2)		21.87				23.71				26.45				21.87				26.45
Market Value – High		79.14				85.71				70.25				85.71				77.05
Market Value – Low		64.84				72.78				57.02				64.84				53.03
	Three Months Ended												Six Months Ended
	June 30, 2022				March 31, 2022				June 30, 2021				June 30, 2022				June 30, 2021
Basic Weighted Average Common Shares Outstanding		25,527,896				25,515,271				25,473,497				25,521,618				25,465,621
Diluted Weighted Average Common Shares Outstanding		25,697,577				25,690,372				25,602,063				25,699,908				25,596,843
KEY RATIOS
Return on Average Assets		1.59	%			1.44	%			1.58	%			1.52	%			1.58	%
Return on Average Total Equity		17.65				14.04				14.71				15.72				14.49
Average Equity to Average Assets		9.03				10.26				10.76				9.65				10.92
Net Interest Margin		3.26				2.93				3.01				3.09				3.10
Net Interest Margin, Excluding PPP Loans (2)		3.26				2.90				2.95				3.08				3.00
Efficiency (Noninterest Expense / Net Interest Income plus Noninterest Income)		47.17				48.53				48.45				47.83				48.00
Tier 1 Leverage (3)		10.83				10.47				10.59				10.83				10.59
Tier 1 Risk-Based Capital (3)		13.90				13.90				13.79				13.90				13.79
Common Equity Tier 1 (CET1) (3)		13.90				13.90				13.79				13.90				13.79
Total Capital (3)		15.15				15.15				15.04				15.15				15.04
Tangible Capital (2) (3)		8.92				9.22				10.81				8.92				10.81
ASSET QUALITY
Loans Past Due 30 - 89 Days	$	784			$	3,671			$	673			$	784			$	673
Loans Past Due 90 Days or More		105				18				18				105				18
Non-accrual Loans		12,494				13,900				10,709				12,494				10,709
Nonperforming Loans (includes nonperforming TDRs) (4)		12,599				13,918				10,727				12,599				10,727
Other Real Estate Owned		196				196				1,079				196				1,079
Other Nonperforming Assets		0				17				0				0				0
Total Nonperforming Assets		12,795				14,131				11,806				12,795				11,806
Performing Troubled Debt Restructurings (4)		0				0				5,040				0				5,040
Nonperforming Troubled Debt Restructurings (included in nonperforming loans) (4)		0				0				5,938				0				5,938
Total Troubled Debt Restructurings (4)		0				0				10,978				0				10,978
Individually Analyzed Loans		19,986				24,554				19,277				19,986				19,277
Non-Individually Analyzed Watch List Loans		172,084				194,222				241,265				172,084				241,265
Total Individually Analyzed and Watch List Loans		192,070				218,776				260,542				192,070				260,542
Gross Charge Offs		98				740				267				838				503
Recoveries		95				76				1,836				171				1,981
Net Charge Offs/(Recoveries)		3				664				(1,569	)			667				(1,478	)
Net Charge Offs/(Recoveries) to Average Loans		0.00	%			0.06	%			(0.14	%)			0.03	%			(0.07	%)
	Three Months Ended												Six Months Ended
	June 30, 2022				March 31, 2022				June 30, 2021				June 30, 2022				June 30, 2021
Credit Loss Reserve to Loans		1.53	%			1.55	%			1.65	%			1.53	%			1.65	%
Credit Loss Reserve to Loans, Excluding PPP Loans (2)		1.53	%			1.56	%			1.72	%			1.53	%			1.72	%
Credit Loss Reserve to Nonperforming Loans		535.97	%			485.18	%			668.51	%			535.97	%			668.51	%
Credit Loss Reserve to Nonperforming Loans and Performing TDRs (4)		535.97	%			485.18	%			454.82	%			535.97	%			454.82	%
Nonperforming Loans to Loans		0.28	%			0.32	%			0.25	%			0.28	%			0.25	%
Nonperforming Assets to Assets		0.20	%			0.22	%			0.19	%			0.20	%			0.19	%
Total Individually Analyzed and Watch List Loans to Total Loans		4.34	%			5.03	%			5.98	%			4.34	%			5.98	%
Total Individually Analyzed and Watch List Loans to Total Loans, Excluding PPP Loans (2)		4.35	%			5.04	%			6.26	%			4.35	%			6.26	%
OTHER DATA
Full Time Equivalent Employees		606				585				600				606				600
Offices		52				52				50				52				50

__________________________________________________
(1)	Core deposits equals deposits less brokered deposits
(2)	Non-GAAP financial measure - see "Reconciliation of Non-GAAP Financial Measures"
(3)	Capital ratios for June 30, 2022 are preliminary until the Call Report is filed.
(4)	On April 1, 2022, the company adopted certain aspects of ASU 2022-02, whereby the company no longer recognizes or accounts for TDRs. Adoption of this standard was retrospective to January 1, 2022.

  

CONSOLIDATED BALANCE SHEETS (in thousands, except share data)
​	June 30, 2022				December 31, 2021
​	(Unaudited)				​
ASSETS
Cash and due from banks	$	72,386			$	51,830
Short-term investments		97,129				631,410
Total cash and cash equivalents		169,515				683,240
​
Securities available-for-sale, at fair value		1,300,580				1,398,558
Securities held-to-maturity, at amortized cost (fair value of $113,350 and $0, respectively)		127,411				0
Real estate mortgage loans held-for-sale		2,646				7,470
Loans, net of allowance for credit losses of $67,523 and $67,773		4,357,176				4,220,068
Land, premises and equipment, net		58,601				59,309
Bank owned life insurance		97,599				97,652
Federal Reserve and Federal Home Loan Bank stock		12,840				13,772
Accrued interest receivable		20,733				17,674
Goodwill		4,970				4,970
Other assets		113,016				54,610
Total assets	$	6,265,087			$	6,557,323
​
​
LIABILITIES
Noninterest bearing deposits	$	1,797,614			$	1,895,481
Interest bearing deposits		3,823,970				3,839,926
Total deposits		5,621,584				5,735,407
​
Borrowings - Federal Home Loan Bank advances		0				75,000
Accrued interest payable		1,948				2,619
Other liabilities		79,492				39,391
Total liabilities		5,703,024				5,852,417
​
STOCKHOLDERS’ EQUITY
Common stock: 90,000,000 shares authorized, no par value
25,816,997 shares issued and 25,345,162 outstanding as of June 30, 2022
25,777,609 shares issued and 25,300,793 outstanding as of December 31, 2021		123,571				120,615
Retained earnings		612,026				583,134
Accumulated other comprehensive income (loss)		(158,534	)			16,093
Treasury stock at cost (471,835 shares as of June 30, 2022, 476,816 shares as of December 31, 2021)		(15,089	)			(15,025	)
Total stockholders’ equity		561,974				704,817
Noncontrolling interest		89				89
Total equity		562,063				704,906
Total liabilities and equity	$	6,265,087			$	6,557,323

CONSOLIDATED STATEMENTS OF INCOME (unaudited - in thousands, except share and per share data)
​	Three Months Ended June 30,								Six Months Ended June 30,
​		2022				2021				2022				2021
NET INTEREST INCOME
Interest and fees on loans
Taxable	$	44,138			$	42,342			$	83,873			$	85,803
Tax exempt		280				101				449				205
Interest and dividends on securities	​				​
Taxable		3,727				2,177				7,005				4,012
Tax exempt		4,994				2,870				9,600				5,359
Other interest income		483				135				729				223
Total interest income		53,622				47,625				101,656				95,602
​	​				​				​				​
Interest on deposits		4,890				3,890				7,971				8,108
Interest on borrowings	​				​
Short-term		0				0				0				7
Long-term		54				74				127				147
Total interest expense		4,944				3,964				8,098				8,262
​	​				​				​				​
NET INTEREST INCOME		48,678				43,661				93,558				87,340
​	​				​				​				​
Provision (Reversal) for credit losses		0				(1,700	)			417				(223	)
​	​				​				​				​
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES		48,678				45,361				93,141				87,563
​	​				​				​				​
NONINTEREST INCOME
Wealth advisory fees		2,204				2,078				4,491				4,256
Investment brokerage fees		541				575				1,060				1,039
Service charges on deposit accounts		2,882				2,521				5,691				5,012
Loan and service fees		3,195				3,042				6,084				5,818
Merchant card fee income		904				766				1,719				1,388
Bank owned life insurance income (loss)		(183	)			705				(266	)			1,461
Interest rate swap fee income		354				505				404				754
Mortgage banking income		351				415				860				1,788
Net securities gains		0				44				0				797
Other income		244				689				1,136				1,584
Total noninterest income		10,492				11,340				21,179				23,897
​	​				​				​				​
NONINTEREST EXPENSE
Salaries and employee benefits		14,798				15,762				29,190				30,147
Net occupancy expense		1,688				1,427				3,317				2,930
Equipment costs		1,459				1,318				2,870				2,763
Data processing fees and supplies		3,203				3,204				6,284				6,523
Corporate and business development		1,433				699				2,652				2,208
FDIC insurance and other regulatory fees		619				495				1,058				959
Professional fees		1,414				1,839				2,973				3,716
Other expense		3,299				1,904				6,538				4,148
Total noninterest expense		27,913				26,648				54,882