Landmark Bancorp, Inc. Announces 30.5% Increase in Third Quarter Net Earnings and Earnings Per Share of $0.72. Declares Cash Dividend of $0.21 per Share and 5% Stock Dividend

GlobeNewswire Inc.

October 30, 2024 8:28PM GMT

Manhattan, KS, Oct. 30, 2024 (GLOBE NEWSWIRE) -- Landmark Bancorp, Inc. (“Landmark”; Nasdaq: LARK) reported diluted earnings per share of $0.72 for the three months ended September 30, 2024, compared to $0.55 per share in the second quarter of 2024 and $0.52 per share in the same quarter last year. Net earnings for the third quarter of 2024 amounted to $3.9 million, compared to $3.0 million in the prior quarter and $2.9 million for the third quarter of 2023. For the three months ended September 30, 2024, the return on average assets was 1.00%, the return on average equity was 11.82%, and the efficiency ratio was 66.5%.

For the first nine months of 2024, diluted earnings per share totaled $1.77 compared to $1.75 during the same period in 2023. Net earnings for the first nine months of 2024 totaled $9.7 million, compared to $9.6 million in the first nine months of 2023. For the nine months ended September 30, 2024, the return on average assets was 0.84%, the return on average equity was 10.18%, and the efficiency ratio was 68.8%.

In making this announcement, Abby Wendel, President and Chief Executive Officer of Landmark, said, “The Company delivered strong results in the third quarter 2024. Net earnings grew 30.5 percent over the prior quarter and 36.6 percent over the same period last year. Earnings per share also increased 36.5 percent over the third quarter last year. Growth in loans, margin expansion, and higher non-interest income all contributed to strong revenue growth. This quarter total loans grew $21.3 million, or 8.6 percent annualized, driven mainly by strong growth in residential mortgage, agriculture and commercial real estate loans. Additionally, net interest income grew 5.7 percent, to $11.6 million, as higher interest on loans exceeded interest costs on deposits and our net interest margin expanded by nine basis points and was 3.30 percent for the quarter. Non-interest income also increased $533,000 over the prior quarter mainly due to increases in fees and service charges earned along with a gain on the sale of a former branch. During the third quarter 2024, non-interest expense declined by $536,000, as the prior quarter included a $979,000 valuation adjustment on a former branch facility. Deposit balances increased 8.0 percent annualized during the third quarter mainly due to growth in money market, checking, and certificate of deposit accounts. Stockholders’ equity also increased by $11.4 million as lower rates this quarter reduced our net unrealized securities losses and increased our book value per share.”

Landmark’s Board of Directors declared a cash dividend of $0.21 per share, to be paid November 27, 2024, to common stockholders of record as of the close of business on November 13, 2024. The Board of Directors also declared a 5% stock dividend payable on December 16, 2024, to common stockholders of record on December 2, 2024. This is the 24th consecutive year that the Board has declared a 5% stock dividend.

Management will host a conference call to discuss the Company’s financial results at 10:00 a.m. (Central time) on Thursday, October 31, 2024. Investors may participate via telephone by dialing (833) 470-1428 and using access code 242414. A replay of the call will be available through November 30, 2024, by dialing (866) 813-9403 and using access code 908094.

SUMMARY OF THIRD QUARTER RESULTS

Net earnings in the third quarter of 2024 increased $919,000, to $3.9 million mainly due to growth in net interest income coupled with higher non-interest income and lower non-interest expense. The current quarter included a gain of $273,000 on the sale of a former branch and we also recorded a provision for credit losses of $500,000.

Net Interest Income

Net interest income in the third quarter of 2024 amounted to $11.6 million representing an increase of $630,000, or 5.7%, compared to the previous quarter. The increase in net interest income was due mainly to growth in interest income on loans, but partially offset by higher interest expense on deposits. The net interest margin increased to 3.30% during the third quarter from 3.21% during the prior quarter. Compared to the previous quarter, interest income on loans increased $911,000, or 6.1%, to $15.9 million due to both higher average balances and rates. The average tax-equivalent yield on the loan portfolio increased 10 basis points to 6.43%. Interest expense on deposits increased $157,000, or 2.8%, in the third quarter 2024, compared to the prior quarter, mainly due to higher rates on interest-bearing deposits. The average rate on interest-bearing deposits increased in the third quarter to 2.48% compared to 2.44% in the prior quarter. Interest on borrowed funds increased $55,000 due to slightly higher average balances in the current quarter.

Non-Interest Income

Non-interest income totaled $4.3 million for the third quarter of 2024, an increase of $533,000, or 14.3%, from the previous quarter. The increase in non-interest income compared to the second quarter of 2024 was primarily the result of increases of $282,000 in other non-interest income and $189,000 in fees and service charges. Gain on sales of residential mortgage loans also increased 8.6% compared to the prior quarter. The increase in other non-interest income was primarily due to a $273,000 gain on the sale of a former branch.

Non-Interest Expense

During the third quarter of 2024, non-interest expense totaled $10.6 million, a decrease of $536,000, or 4.8%, compared to the prior quarter. As mentioned above, non-interest expense in the prior quarter included a valuation allowance of $979,000 recorded on a former branch facility that was ultimately sold in the third quarter of 2024. Partially offsetting that decline were increases of $299,000 in compensation and benefits and $135,000 in occupancy and equipment.

Income Tax Expense

Landmark recorded income tax expense of $867,000 in the third quarter of 2024 compared to $587,000 in the prior quarter. The effective tax rate was 18.1% in the third quarter of 2024 compared to 16.3% in the second quarter of 2024. The increase in the effective tax rate was primarily due to higher earnings before taxes as tax-exempt income was consistent between the periods.

Balance Sheet Highlights

As of September 30, 2024, gross loans totaled $1.0 billion, an increase of $21.3 million, or 8.6% annualized since June 30, 2024. During the quarter, loan growth was primarily comprised of one-to-four family residential real estate (growth of $12.3 million), agriculture (growth of $7.5 million) and commercial real estate (growth of $5.2 million) loans. The increase in one-to-four family residential real estate loans reflects continued demand for adjustable-rate mortgage loans which are retained in our portfolio. Investment securities decreased $9.4 million during the third quarter of 2024, while pre-tax unrealized net losses on these investment securities decreased from $24.8 million at June 30, 2024 to $13.3 million at September 30, 2024.

Period end deposit balances increased $25.0 million to $1.3 billion at September 30, 2024. The increase in deposits was mainly driven by increases in money market and checking (increase of $19.2 million) and certificates of deposit (increase of $11.4 million). Average interest-bearing deposits however were down slightly this quarter compared to the second quarter. Total borrowings decreased $38.5 million during the third quarter 2024. Average borrowings, including FHLB advances and repurchase agreements increased $4.3 million this quarter compared to the second quarter. At September 30, 2024, the loan to deposits ratio was 77.6% compared to 77.5% in the prior quarter.

Stockholders’ equity increased to $139.7 million (book value of $25.39 per share) as of September 30, 2024, from $128.3 million (book value of $23.45 per share) as of June 30, 2024. The increase in stockholders’ equity was primarily due to a decline in accumulated other comprehensive losses as the unrealized net losses on investments securities declined during the third quarter. The ratio of equity to total assets increased to 8.93% on September 30, 2024, from 8.22% on June 30, 2024.

The allowance for credit losses totaled $11.5 million, or 1.15% of total gross loans on September 30, 2024, compared to $10.9 million, or 1.11% of total gross loans on June 30, 2024. Net loan charge-offs totaled $9,000 in the third quarter of 2024, compared to net loan recoveries of $52,000 during the second quarter of 2024. A provision for credit losses of $500,000 was recorded in the third quarter of 2024 compared to a no provision for credit losses in the second quarter of 2024.

Non-performing loans totaled $13.4 million, or 1.34% of gross loans at September 30, 2024 compared to $5.0 million, or 0.51% of gross loans at June 30, 2024. The increase in non-accrual loans was primarily related to one commercial loan which was put on non-accrual status this quarter. Loans 30-89 days delinquent totaled $7.3 million, or 0.73% of gross loans, as of September 30, 2024, compared to $1.9 million, or 0.19% of gross loans, as of June 30, 2024. The increase in delinquent loans was primarily related to two commercial-related loans. Foreclosed real estate owned totaled $428,000 at September 30, 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 30 locations in 24 communities across Kansas: Manhattan (2), Auburn, Dodge City (2), Fort Scott (2), Garden City, Great Bend (2), Hoisington, Iola, Junction City, Kincaid, 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, national and international economies, including the effects of inflationary pressures and supply chain constraints on such economies; (ii) changes in state and federal laws, regulations and governmental policies concerning banking, securities, consumer protection, insurance, monetary, trade and tax matters, including any changes in response to the recent failures of other banks; (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) changes and uncertainty in benchmark interest rates, including the timing of rate changes, if any, by the Federal Reserve; (x) the 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) unexpected outcomes of existing or new litigation; (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 the current Israeli-Palestinian conflict and the conflict in 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, large loans to certain borrowers, and large deposits from certain clients; (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) cyber-attacks; (xxiv) declines in real estate values; (xxv) the effects of fraud on the part of our employees, customers, vendors or counterparties; and (xxvi) 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)

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

 

2024

 

 

2024

 

 

2024

 

 

2023

 

 

2023

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

21,211

 

 

$

23,889

 

 

$

16,468

 

 

$

27,101

 

 

$

23,821

 

Interest-bearing deposits at other banks

 

 

4,363

 

 

 

4,881

 

 

 

4,920

 

 

 

4,918

 

 

 

5,904

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasury securities

 

 

83,753

 

 

 

89,325

 

 

 

93,683

 

 

 

95,667

 

 

 

118,341

 

Municipal obligations, tax exempt

 

 

112,126

 

 

 

114,047

 

 

 

118,445

 

 

 

120,623

 

 

 

115,706

 

Municipal obligations, taxable

 

 

75,129

 

 

 

74,588

 

 

 

75,371

 

 

 

79,083

 

 

 

73,993

 

Agency mortgage-backed securities

 

 

140,004

 

 

 

142,499

 

 

 

149,777

 

 

 

157,396

 

 

 

148,817

 

Total investment securities available-for-sale

 

 

411,012

 

 

 

420,459

 

 

 

437,276

 

 

 

452,769

 

 

 

456,857

 

Investment securities held-to-maturity

 

 

3,643

 

 

 

3,613

 

 

 

3,584

 

 

 

3,555

 

 

 

3,525

 

Bank stocks, at cost

 

 

7,894

 

 

 

9,647

 

 

 

7,850

 

 

 

8,123

 

 

 

8,009

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family residential real estate

 

 

344,380

 

 

 

332,090

 

 

 

312,833

 

 

 

302,544

 

 

 

289,571

 

Construction and land

 

 

23,454

 

 

 

30,480

 

 

 

24,823

 

 

 

21,090

 

 

 

21,657

 

Commercial real estate

 

 

324,016

 

 

 

318,850

 

 

 

323,397

 

 

 

320,962

 

 

 

323,427

 

Commercial

 

 

181,652

 

 

 

178,876

 

 

 

181,945

 

 

 

180,942

 

 

 

185,831

 

Agriculture

 

 

91,986

 

 

 

84,523

 

 

 

86,808

 

 

 

89,680

 

 

 

84,560

 

Municipal

 

 

7,098

 

 

 

6,556

 

 

 

5,690

 

 

 

4,507

 

 

 

3,200

 

Consumer

 

 

29,263

 

 

 

29,200

 

 

 

28,544

 

 

 

28,931

 

 

 

29,180

 

Total gross loans

 

 

1,001,849

 

 

 

980,575

 

 

 

964,040

 

 

 

948,656

 

 

 

937,426

 

Net deferred loan (fees) costs and loans in process

 

 

(63

)

 

 

(583

)

 

 

(578

)

 

 

(429

)

 

 

(396

)

Allowance for credit losses

 

 

(11,544

)

 

 

(10,903

)

 

 

(10,851

)

 

 

(10,608

)

 

 

(10,970

)

Loans, net

 

 

990,242

 

 

 

969,089

 

 

 

952,611

 

 

 

937,619

 

 

 

926,060

 

Loans held for sale, at fair value

 

 

3,250

 

 

 

2,513

 

 

 

2,697

 

 

 

853

 

 

 

1,857

 

Bank owned life insurance

 

 

39,176

 

 

 

38,826

 

 

 

38,578

 

 

 

38,333

 

 

 

38,090

 

Premises and equipment, net

 

 

20,976

 

 

 

20,986

 

 

 

20,696

 

 

 

19,709

 

 

 

23,911

 

Goodwill

 

 

32,377

 

 

 

32,377

 

 

 

32,377

 

 

 

32,377

 

 

 

32,377

 

Other intangible assets, net

 

 

2,729

 

 

 

2,900

 

 

 

3,071

 

 

 

3,241

 

 

 

3,414

 

Mortgage servicing rights

 

 

3,041

 

 

 

2,997

 

 

 

2,977

 

 

 

3,158

 

 

 

3,368

 

Real estate owned, net

 

 

428

 

 

 

428

 

 

 

428

 

 

 

928

 

 

 

934

 

Other assets

 

 

23,309

 

 

 

28,149

 

 

 

29,684

 

 

 

28,988

 

 

 

29,459

 

Total assets

 

$

1,563,651

 

 

$

1,560,754

 

 

$

1,553,217

 

 

$

1,561,672

 

 

$

1,557,586

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand

 

 

360,188

 

 

 

360,631

 

 

 

364,386

 

 

 

367,103

 

 

 

395,046

 

Money market and checking

 

 

565,629

 

 

 

546,385

 

 

 

583,315

 

 

 

613,613

 

 

 

586,651

 

Savings

 

 

145,825

 

 

 

150,996

 

 

 

154,000

 

 

 

152,381

 

 

 

157,112

 

Certificates of deposit

 

 

203,860

 

 

 

192,470

 

 

 

191,823

 

 

 

183,154

 

 

 

169,225

 

Total deposits

 

 

1,275,502

 

 

 

1,250,482

 

 

 

1,293,524

 

 

 

1,316,251

 

 

 

1,308,034

 

FHLB and other borrowings

 

 

92,050

 

 

 

131,330

 

 

 

74,716

 

 

 

64,662

 

 

 

82,569

 

Subordinated debentures

 

 

21,651

 

 

 

21,651

 

 

 

21,651

 

 

 

21,651

 

 

 

21,651

 

Repurchase agreements

 

 

9,528

 

 

 

8,745

 

 

 

15,895

 

 

 

12,714

 

 

 

12,590

 

Accrued interest and other liabilities

 

 

25,229

 

 

 

20,292

 

 

 

20,760

 

 

 

19,480

 

 

 

23,185

 

Total liabilities

 

 

1,423,960

 

 

 

1,432,500

 

 

 

1,426,546

 

 

 

1,434,758

 

 

 

1,448,029

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

55

 

 

 

55

 

 

 

55

 

 

 

55

 

 

 

52

 

Additional paid-in capital

 

 

89,532

 

 

 

89,469

 

 

 

89,364

 

 

 

89,208

 

 

 

84,568

 

Retained earnings

 

 

60,549

 

 

 

57,774

 

 

 

55,912

 

 

 

54,282

 

 

 

57,280

 

Treasury stock, at cost

 

 

(396

)

 

 

(330

)

 

 

(249

)

 

 

(75

)

 

 

-

 

Accumulated other comprehensive loss

 

 

(10,049

)

 

 

(18,714

)

 

 

(18,411

)

 

 

(16,556

)

 

 

(32,343

)

Total stockholders’ equity

 

 

139,691

 

 

 

128,254

 

 

 

126,671

 

 

 

126,914

 

 

 

109,557

 

Total liabilities and stockholders’ equity

 

$

1,563,651

 

 

$

1,560,754

 

 

$

1,553,217

 

 

$

1,561,672

 

 

$

1,557,586

 


LANDMARK BANCORP, INC. AND SUBSIDIARIES
Consolidated Statements of Earnings (unaudited)

(Dollars in thousands, except per share amounts)

 

Three months ended,

 

 

Nine months ended,

 

 

 

September 30,

 

 

June 30,

 

 

September 30,

 

 

September 30,

 

 

September 30,

 

 

 

2024

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

15,933

 

 

$

15,022

 

 

$

13,531

 

 

$

45,445

 

 

$

37,530

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

2,301

 

 

 

2,359

 

 

 

2,445

 

 

 

7,088

 

 

 

7,141

 

Tax-exempt

 

 

747

 

 

 

759

 

 

 

772

 

 

 

2,270

 

 

 

2,333

 

Interest-bearing deposits at banks

 

 

41

 

 

 

40

 

 

 

46

 

 

 

144

 

 

 

193

 

Total interest income

 

 

19,022

 

 

 

18,180

 

 

 

16,794

 

 

 

54,947

 

 

 

47,197

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

5,830

 

 

 

5,673

 

 

 

4,384

 

 

 

16,960

 

 

 

10,375

 

FHLB and other borrowings

 

 

1,100

 

 

 

1,027

 

 

 

1,251

 

 

 

3,149

 

 

 

2,845

 

Subordinated debentures

 

 

416

 

 

 

418

 

 

 

417

 

 

 

1,246

 

 

 

1,168

 

Repurchase agreements

 

 

72

 

 

 

88

 

 

 

116

 

 

 

267

 

 

 

403

 

Total interest expense

 

 

7,418

 

 

 

7,206

 

 

 

6,168

 

 

 

21,622

 

 

 

14,791

 

Net interest income

 

 

11,604

 

 

 

10,974

 

 

 

10,626

 

 

 

33,325

 

 

 

32,406

 

Provision for credit losses

 

 

500

 

 

 

-

 

 

 

-

 

 

 

800

 

 

 

299

 

Net interest income after provision for credit losses

 

 

11,104

 

 

 

10,974

 

 

 

10,626

 

 

 

32,525

 

 

 

32,107

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fees and service charges

 

 

2,880

 

 

 

2,691

 

 

 

2,618

 

 

 

8,032

 

 

 

7,457

 

Gains on sales of loans, net

 

 

704

 

 

 

648

 

 

 

491

 

 

 

1,864

 

 

 

2,014

 

Bank owned life insurance

 

 

254

 

 

 

248

 

 

 

230

 

 

 

747

 

 

 

671

 

Other

 

 

415

 

 

 

133

 

 

 

313

 

 

 

730

 

 

 

834

 

Total non-interest income

 

 

4,253

 

 

 

3,720

 

 

 

3,652

 

 

 

11,373

 

 

 

10,976

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

 

5,803

 

 

 

5,504

 

 

 

5,811

 

 

 

16,839

 

 

 

16,925

 

Occupancy and equipment

 

 

1,429

 

 

 

1,294

 

 

 

1,373

 

 

 

4,113

 

 

 

4,136

 

Data processing

 

 

464

 

 

 

492

 

 

 

458

 

 

 

1,437

 

 

 

1,478

 

Amortization of mortgage servicing rights and other intangibles

 

 

256

 

 

 

256

 

 

 

474

 

 

 

924

 

 

 

1,407

 

Professional fees

 

 

573

 

 

 

649

 

 

 

624

 

 

 

1,869

 

 

 

1,722

 

Valuation allowance on real estate held for sale

 

 

-

 

 

 

979

 

 

 

-

 

 

 

1,108

 

 

 

-

 

Other

 

 

2,034

 

 

 

1,921

 

 

 

1,989

 

 

 

5,915

 

 

 

5,753

 

Total non-interest expense

 

 

10,559

 

 

 

11,095

 

 

 

10,729

 

 

 

32,205

 

 

 

31,421

 

Earnings before income taxes

 

 

4,798

 

 

 

3,599

 

 

 

3,549

 

 

 

11,693

 

 

 

11,662

 

Income tax expense

 

 

867

 

 

 

587

 

 

 

671

 

 

 

1,972

 

 

 

2,065

 

Net earnings

 

$

3,931

 

 

$

3,012

 

 

$

2,878

 

 

$

9,721

 

 

$

9,597

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.72

 

 

$

0.55

 

 

$

0.53

 

 

$

1.77

 

 

$

1.75

 

Diluted

 

 

0.72

 

 

 

0.55

 

 

 

0.52

 

 

 

1.77

 

 

 

1.75

 

Dividends per share (1)

 

 

0.21

 

 

 

0.21

 

 

 

0.20

 

 

 

0.63

 

 

 

0.60

 

Shares outstanding at end of period (1)

 

 

5,501,221

 

 

 

5,469,566

 

 

 

5,481,805

 

 

 

5,501,221

 

 

 

5,481,805

 

Weighted average common shares outstanding - basic (1)

 

 

5,490,808

 

 

 

5,471,724

 

 

 

5,479,909

 

 

 

5,477,453

 

 

 

5,476,703

 

Weighted average common shares outstanding - diluted (1)

 

 

5,495,728

 

 

 

5,474,336

 

 

 

5,482,633

 

 

 

5,481,456

 

 

 

5,481,270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent net interest income

 

$

11,777

 

 

$

11,167

 

 

$

10,809

 

 

$

33,852

 

 

$

32,974

 

(1) Share and per share values at or for the period ended September 30, 2023 have been adjusted to give effect to the 5% stock dividend paid during December 2023.

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,

 

 

As of or for the

nine months ended,

 

 

 

September 30,

 

 

June 30,

 

 

September 30,

 

 

September 30,

 

 

September 30,

 

 

 

2024

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Performance ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

1.00

%

 

 

0.78

%

 

 

0.74

%

 

 

0.84

%

 

 

0.84

%

Return on average equity (1)

 

 

11.82

%

 

 

9.72

%

 

 

9.87

%

 

 

10.18

%

 

 

11.13

%

Net interest margin (1)(2)

 

 

3.30

%

 

 

3.21

%

 

 

3.06

%

 

 

3.21

%

 

 

3.19

%

Effective tax rate

 

 

18.1

%

 

 

16.3

%

 

 

18.9

%

 

 

16.9

%

 

 

17.7

%

Efficiency ratio (3)

 

 

66.5

%

 

 

67.9

%

 

 

73.8

%

 

 

68.8

%

 

 

71.0

%

Non-interest income to total income (3)

 

 

25.5

%

 

 

25.4

%

 

 

25.6

%

 

 

25.0

%

 

 

25.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

$

428,301

 

 

$

437,136

 

 

$

486,706

 

 

$

440,744

 

 

$

493,853

 

Loans

 

 

985,659

 

 

 

955,104

 

 

 

906,289

 

 

 

962,252

 

 

 

877,048

 

Assets

 

 

1,562,482

 

 

 

1,545,816

 

 

 

1,549,724

 

 

 

1,554,682

 

 

 

1,528,938

 

Interest-bearing deposits

 

 

936,218

 

 

 

936,237

 

 

 

902,727

 

 

 

935,958

 

 

 

886,227

 

FHLB and other borrowings

 

 

77,958

 

 

 

72,875

 

 

 

89,441

 

 

 

74,496

 

 

 

70,774

 

Subordinated debentures

 

 

21,651

 

 

 

21,651

 

 

 

21,651

 

 

 

21,651

 

 

 

21,651

 

Repurchase agreements

 

 

10,774

 

 

 

11,524

 

 

 

15,387

 

 

 

12,218

 

 

 

19,903

 

Stockholders’ equity

 

$

132,271

 

 

$

124,624

 

 

$

115,644

 

 

$

127,597

 

 

$

115,275

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average tax equivalent yield/cost (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

 

2.99

%

 

 

3.04

%

 

 

2.77

%

 

 

2.99

%

 

 

2.72

%

Loans

 

 

6.43

%

 

 

6.33

%

 

 

5.93

%

 

 

6.31

%

 

 

5.72

%

Total interest-bearing assets

 

 

5.38

%

 

 

5.29

%

 

 

4.81

%

 

 

5.26

%

 

 

4.62

%

Interest-bearing deposits

 

 

2.48

%

 

 

2.44

%

 

 

1.93

%

 

 

2.42

%

 

 

1.57

%

FHLB and other borrowings

 

 

5.61

%

 

 

5.67

%

 

 

5.55

%

 

 

5.65

%

 

 

5.37

%

Subordinated debentures

 

 

7.64

%

 

 

7.76

%

 

 

7.64

%

 

 

7.69

%

 

 

7.21

%

Repurchase agreements

 

 

2.66

%

 

 

3.07

%

 

 

2.99

%

 

 

2.92

%

 

 

2.71

%

Total interest-bearing liabilities

 

 

2.82

%

 

 

2.78

%

 

 

2.38

%

 

 

2.77

%

 

 

1.98

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to total assets

 

 

8.93

%

 

 

8.22

%

 

 

7.03

%

 

 

 

 

 

 

 

 

Tangible equity to tangible assets (3)

 

 

6.84

%

 

 

6.09

%

 

 

4.85

%

 

 

 

 

 

 

 

 

Book value per share

 

$

25.39

 

 

$

23.45

 

 

$

19.99

 

 

 

 

 

 

 

 

 

Tangible book value per share (3)

 

$

19.01

 

 

$

17.00

 

 

$

13.46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rollforward of allowance for credit losses (loans):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

10,903

 

 

$

10,851

 

 

$

10,449

 

 

$

10,608

 

 

$

8,791

 

Adoption of CECL

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,523

 

Charge-offs

 

 

(153

)

 

 

(119

)

 

 

(142

)

 

 

(413

)

 

 

(408

)

Recoveries

 

 

144

 

 

 

171

 

 

 

663

 

 

 

449

 

 

 

814

 

Provision for credit losses for loans

 

 

650

 

 

 

-

 

 

 

-

 

 

 

900

 

 

 

250

 

Ending balance

 

$

11,544

 

 

$

10,903

 

 

$

10,970

 

 

$

11,544

 

 

$

10,970

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for unfunded loan commitments

 

$

150

 

 

$

300

 

 

$

200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

13,415

 

 

$

5,007

 

 

$

4,440

 

 

 

 

 

 

 

 

 

Accruing loans over 90 days past due

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

Real estate owned

 

 

428

 

 

 

428

 

 

 

934

 

 

 

 

 

 

 

 

 

Total non-performing assets

 

$

13,843

 

 

$

5,435

 

 

$

5,374

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans 30-89 days delinquent

 

$

7,301

 

 

$

1,872

 

 

$

6,173

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans to deposits

 

 

77.64

%

 

 

77.50

%

 

 

70.80

%

 

 

 

 

 

 

 

 

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

 

 

0.73

%

 

 

0.19

%

 

 

0.66

%

 

 

 

 

 

 

 

 

Total non-performing loans to gross loans outstanding

 

 

1.34

%

 

 

0.51

%

 

 

0.47

%

 

 

 

 

 

 

 

 

Total non-performing assets to total assets

 

 

0.89

%

 

 

0.35

%

 

 

0.35

%

 

 

 

 

 

 

 

 

Allowance for credit losses to gross loans outstanding

 

 

1.15

%

 

 

1.11

%

 

 

1.17

%

 

 

 

 

 

 

 

 

Allowance for credit losses to total non-performing loans

 

 

86.05

%

 

 

217.76

%

 

 

247.07

%

 

 

 

 

 

 

 

 

Net loan charge-offs to average loans (1)

 

 

0.00

%

 

 

-0.02

%

 

 

-0.23

%

 

 

0.00

%

 

 

-0.06

%

(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,

 

 

As of or for the

nine months ended,

 

 

 

September 30,

 

 

June 30,

 

 

September 30,

 

 

September 30,

 

 

September 30,

 

 

 

2024

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP financial ratio reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-interest expense

 

$

10,559

 

 

$

11,095

 

 

$

10,729

 

 

$

32,205

 

 

$

31,421

 

Less: foreclosure and real estate owned expense

 

 

(23

)

 

 

39

 

 

 

(1

)

 

 

(34

)

 

 

(21

)

Less: amortization of other intangibles

 

 

(171

)

 

 

(171

)

 

 

(196

)

 

 

(512

)

 

 

(591

)

Less: valuation allowance on real estate held for sale

 

 

-

 

 

 

(979

)

 

 

-

 

 

 

(1,108

)

 

 

-

 

Adjusted non-interest expense (A)

 

 

10,365

 

 

 

9,984

 

 

 

10,532

 

 

 

30,551

 

 

 

30,809

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (B)

 

 

11,604

 

 

 

10,974

 

 

 

10,626

 

 

 

33,325

 

 

 

32,406

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income

 

 

4,253

 

 

 

3,720

 

 

 

3,652

 

 

 

11,373

 

 

 

10,976

 

Less: losses (gains) on sales of investment securities, net

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

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

 

 

(273

)

 

 

9

 

 

 

-

 

 

 

(264

)

 

 

(1

)

Adjusted non-interest income (C)

 

$

3,980

 

 

$

3,729

 

 

$

3,652

 

 

$

11,109

 

 

$

10,975

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (A/(B+C))

 

 

66.5

%

 

 

67.9

%

 

 

73.8

%

 

 

68.8

%

 

 

71.0

%

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

 

 

25.5

%

 

 

25.4

%

 

 

25.6

%

 

 

25.0

%

 

 

25.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

$

139,691

 

 

$

128,254

 

 

$

109,557

 

 

 

 

 

 

 

 

 

Less: goodwill and other intangible assets

 

 

(35,106

)

 

 

(35,277

)

 

 

(35,791

)

 

 

 

 

 

 

 

 

Tangible equity (D)

 

$

104,585

 

 

$

92,977

 

 

$

73,766

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,563,651

 

 

$

1,560,754

 

 

$

1,557,586

 

 

 

 

 

 

 

 

 

Less: goodwill and other intangible assets

 

 

(35,106

)

 

 

(35,277

)

 

 

(35,791

)

 

 

 

 

 

 

 

 

Tangible assets (E)

 

$

1,528,545

 

 

$

1,525,477

 

 

$

1,521,795

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible equity to tangible assets (D/E)

 

 

6.84

%

 

 

6.09

%

 

 

4.85

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding at end of period (F)

 

 

5,501,221

 

 

 

5,469,566

 

 

 

5,481,805

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per share (D/F)

 

$

19.01

 

 

$

17.00

 

 

$

13.46