EX-99.1 2 tv525590_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

  NEWS RELEASE  
 

 

Contact:

 

Donald P. Hileman

President and CEO

(419) 782-5104

dhileman@first-fed.com  

 

For Immediate Release

 

FIRST DEFIANCE FINANCIAL CORP. ANNOUNCES 2019

SECOND QUARTER EARNINGS

 

·Diluted earnings per share of $0.61 for 2019 second quarter, up 13% from $0.54 in the 2018 second quarter
·Net income of $12.2 million for 2019 second quarter, up 10% from $11.1 million in the 2018 second quarter
·Return on average assets of 1.52% for the 2019 second quarter, compared to 1.48% in the 2018 second quarter
·Net interest margin of 4.03% for the 2019 second quarter, up from 3.95% in the 2018 second quarter
·Loan growth of $75.3 million during 2019 second quarter
·Non-performing assets of $15.3 million as of 2019 second quarter, compared to $20.1 million as of 2018 second quarter

 

DEFIANCE, OHIO (July 22, 2019) – First Defiance Financial Corp. (NASDAQ: FDEF) announced today its unaudited financial results for the three and six-month periods ended June 30, 2019. Net income for the second quarter ended June 30, 2019, totaled $12.2 million, or $0.61 per diluted common share compared to $11.1 million or $0.54 per diluted common share for the quarter ended June 30, 2018. Net income for the six months ended June 30, 2019, totaled $23.7 million, or $1.19 per diluted common share compared to $22.8 million or $1.12 per diluted common share for the six months ended June 30, 2018.

 

“Solid loan growth, net interest margin expansion, and continued asset quality improvement from a year ago are all highlights within our quarterly results,” said Donald P. Hileman, President and Chief Executive Officer of First Defiance Financial Corp. “Our return on average assets increased to 1.52% in the second quarter from 1.48% last year while total assets grew 7.8% over prior year. Our performance encourages our very positive outlook for the rest of the year.”

 

Net Interest Income up from Second Quarter of 2018

 

Net interest income of $29.0 million in the second quarter of 2019 was up from $26.5 million in the second quarter of 2018. The increase was primarily due to the growth in earning assets supplemented by expansion in the net interest margin versus the second quarter of last year. Net interest margin was 4.03% for the second of 2019, and up from 3.95% in the second quarter of 2018. Yield on interest earning assets increased by 38 basis points, to 4.89% in the second quarter of 2019 from 4.51% in the second quarter of 2018. The cost of interest-bearing liabilities increased by 40 basis points in the second quarter of 2019 to 1.14% from 0.74% in the second quarter of 2018.

 

1

 

 

“Successes in the implementation of our growth strategies were evident this quarter with annualized loan growth of 11.8%,” said Hileman. “Further, our net interest margin remains strong at 4.03%, consistent with prior quarter and up 8 basis points from prior year. Loan growth and margin expansion combined to increase net interest income 9.2% over the second quarter last year.”

 

Non-Interest Income up from Second Quarter of 2018

 

First Defiance’s non-interest income for the second quarter of 2019 was $10.5 million compared with $10.2 million in the second quarter of 2018. Results for the second quarter of 2019 included $93,000 of BOLI income death benefit whereas the second quarter of 2018 included $168,000 of BOLI income death benefit.

 

Mortgage banking income was $2.1 million in the second quarter of 2019, up from $2.0 million in the second quarter of 2018. Mortgage originations totaled $85.5 million in the second quarter of 2019, up seasonally from the first quarter of 2019 and up from $80.5 million in the same quarter of last year. Gains from the sale of mortgage loans increased in the second quarter of 2019 to $1.8 million from $1.4 million in the second quarter of 2018. Mortgage loan servicing revenue was $943,000 in the second quarter of 2019, up slightly from $933,000 in the second quarter of 2018. First Defiance had a negative change in the valuation adjustment in mortgage servicing assets of $190,000 in the second quarter of 2019 compared with a positive adjustment of $47,000 in the second quarter of 2018. In addition, gains on the sale of non-mortgages, which include SBA and FSA loans, totaled $21,000 in the second quarter of 2019 compared to $43,000 in the second quarter of 2018.

 

For the second quarter of 2019, commissions from the sale of insurance products were $3.6 million, up from $3.5 million in the second quarter of 2018. Service fees and other charges were $3.3 million in the second quarter of 2019, consistent with $3.3 million in the second quarter of 2018. Trust income was $476,000 in the second quarter of 2019, down from $522,000 in the second quarter of 2018. Income from BOLI was $528,000 in the second quarter of 2019, down from $566,000 in the second quarter of 2018 primarily due to the decrease in death benefits described above. Other non-interest income was $407,000 in the second quarter of 2019, up from $281,000 in the second quarter of 2018.

 

“All of our non-interest income business lines are continuing to positively contribute to our earnings,” said Hileman. “Insurance commissions and mortgage banking had good growth compared to the second quarter of last year, which more than offset the results from other lines. Total non-interest income, excluding BOLI death benefits, increased 3.5% over the second quarter of 2018.”

 

Non-Interest Expenses up from Second Quarter of 2018

 

Total non-interest expense was $24.2 million in the second quarter of 2019, an increase from $22.7 million in the second quarter of 2018. Compensation and benefits increased to $14.4 million in the second quarter of 2019, compared to $12.9 million in the second quarter of 2018. The increase in compensation and benefits from a year ago is mainly due to additions to staff to support growth strategies, merit increases, and higher medical benefit costs. Occupancy, FDIC premiums, financial institution taxes, data processing and intangibles amortization increased to $5.7 million in the second quarter of 2019, up from $5.2 million in the second quarter of 2018. Other non-interest expenses of $4.2 million in the second quarter of 2019 was down from $4.6 million in the second quarter of 2018.

 

2

 

 

Credit Quality

 

Non-performing loans totaled $15.3 million at June 30, 2019, a decrease from $18.3 million at June 30, 2018. In addition, First Defiance had no real estate owned at June 30, 2019, compared to $1.8 million at June 30, 2018. Accruing troubled debt restructured loans were $10.3 million at June 30, 2019, compared with $15.8 million at June 30, 2018.

 

The second quarter 2019 results include net recoveries of $488,000 and a provision expense for loan losses of $282,000 compared with net charge-offs of $369,000 and a provision expense of $423,000 for the same period in 2018. The allowance for loan loss as a percentage of total loans was 1.10% at June 30, 2019, compared with 1.10% at March 31, 2019, and 1.15% at June 30, 2018.

 

“We are very pleased with the decrease in our non-performing assets and improvements in our asset quality ratios this quarter,” said Hileman. “Non-performing assets at June 30, 2019, declined 24% from last year and now represents only 0.47% of assets. However, we seek further improvements in asset quality throughout the remainder of the year.”

 

Year-To-Date Results

 

For the six-month period ended June 30, 2019, net income totaled $23.7 million, or $1.19 per diluted common share, compared to $22.8 million, or $1.12 per diluted common share for the six months ended June 30, 2018. The year-to-year comparison is impacted by the prior year’s results, including a significant loan recovery and a credit loan loss provision of $672,000, which had an after tax benefit of $531,000, or $0.03 per diluted share. The first half 2019 included a provision for loan losses expense of $494,000, which had an after tax cost of $390,000, or $0.02 per diluted share.

 

Net interest income was $57.3 million for the first six months of 2019 compared with $52.2 million in the first six months of 2018. Average interest-earning assets increased to $2.89 billion in the first six months of 2019 compared to $2.69 billion in the first six months of 2018. Net interest margin for the first six months of 2019 was 4.03%, up eight basis points from the 3.95% margin reported in the six-month period ended June 30, 2018.

 

Non-interest income for the first six months of 2019 was $21.3 million compared to $20.9 million during the same period of 2018. Service fees and other charges were $6.3 million for the first six months of 2019, down from $6.4 million during the same period of 2018. Mortgage banking income was $4.0 million for the first six months of 2019, up from $3.8 million during the same period of 2018. Insurance commissions were $7.7 million for the first six months of 2019 compared with $7.8 million for the same period of 2018.

 

Non-interest expense was $49.1 million for the first six months of 2019, up from $45.9 million for the same period of 2018. Compensation and benefits expense was $28.5 million for the first six months of 2019 compared with $26.1 million during the same period of 2018. Expenses also included increases in occupancy of $448,000 and data processing of $376,000.

 

3

 

 

Total Assets at $3.28 Billion

 

Total assets at June 30, 2019, were $3.28 billion compared to $3.18 billion at December 31, 2018, and $3.04 billion at June 30, 2018. Net loans receivable (excluding loans held for sale) were $2.60 billion at June 30, 2019, compared to $2.51 billion at December 31, 2018, and $2.36 billion at June 30, 2018. Also, at June 30, 2019, goodwill and other intangible assets totaled $102.4 million compared to $103.0 million at December 31, 2018, and $103.6 million at June 30, 2018. Total deposits at June 30, 2019, were $2.68 billion compared with $2.62 billion at December 31, 2018, and $2.49 billion at June 30, 2018. Total stockholders’ equity was $407.2 million at June 30, 2019, compared to $399.6 million at December 31, 2018, and $386.9 million at June 30, 2018. During the quarter ended March 31, 2019, the company completed the repurchase of 515,000 shares of its common stock for $15.1 million. During the quarter ended June 30, 2019, the company announced a new 500,000 share repurchase plan authorization with all such shares available for repurchase as of June 30, 2019.

 

Dividend to be Paid August 23

 

The Board of Directors declared a quarterly cash dividend of $0.19 per common share payable August 23, 2019, to shareholders of record at the close of business on August 16, 2019. The dividend represents an annual dividend of 2.79 percent based on the First Defiance common stock closing price on July 19, 2019. First Defiance has approximately 19,727,628 common shares outstanding.

 

Conference Call

 

First Defiance Financial Corp. will host a conference call at 11:00 a.m. ET on Tuesday, July 23, 2019, to discuss the earnings results and business trends. The conference call may be accessed by calling 1-877-444-1726. In addition, a live webcast may be accessed at

https://services.choruscall.com/links/fdef190722.html. The replay of the conference call Webcast will be available at www.fdef.com until 9:00 a.m. ET on July 22, 2020.

 

First Defiance Financial Corp.

 

First Defiance Financial Corp. (NASDAQ:FDEF), headquartered in Defiance, Ohio, is the holding company for First Federal Bank of the Midwest and First Insurance Group. First Federal Bank operates 44 full-service branches in northwest and central Ohio, southeast Michigan and northeast Indiana and a loan production office in Ann Arbor, Michigan. First Insurance Group is a full-service insurance agency with nine offices throughout northwest Ohio.

 

For more information, visit the company’s website at www.fdef.com.

 

Financial Statements and Highlights Follow-

 

4

 

 

Safe Harbor Statement

This news release may contain certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21 B of the Securities Act of 1934, as amended, which are intended to be safe harbors created thereby. Those statements may include, but are not limited to, all statements regarding intent, beliefs, expectations, projections, forecasts and plans of First Defiance Financial Corp. and its management, and specifically include statements regarding: changes in economic conditions, the nature, extent and timing of governmental actions and reforms, future movements of interest rates, the production levels of mortgage loan generation, the ability to continue to grow loans and deposits, the ability to benefit from a changing interest rate environment, the ability to sustain credit quality ratios at current or improved levels, the ability to sell real estate owned properties, continued strength in the market area for First Federal Bank of the Midwest, and the ability to grow in existing and adjacent markets. These forward-looking statements involve numerous risks and uncertainties, including those inherent in general and local banking, insurance and mortgage conditions, competitive factors specific to markets in which First Defiance and its subsidiaries operate, future interest rate levels, legislative and regulatory decisions or capital market conditions and other risks and uncertainties detailed from time to time in our Securities and Exchange Commission (SEC) filings, including our Annual Report on Form 10-K for the year ended December 31, 2018. One or more of these factors have affected or could in the future affect First Defiance's business and financial results in future periods and could cause actual results to differ materially from plans and projections. Therefore, there can be no assurances that the forward-looking statements included in this news release will prove to be accurate. In light of the significant uncertainties in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by First Defiance or any other persons, that our objectives and plans will be achieved. All forward-looking statements made in this news release are based on information presently available to the management of First Defiance. We assume no obligation to update any forward-looking statements.

 

As required by U.S. GAAP, First Defiance will evaluate the impact of subsequent events through the issuance date of its June 30, 2019, consolidated financial statements as part of its Quarterly Report on Form 10-Q to be filed with the SEC. Accordingly, subsequent events could occur that may cause First Defiance to update its critical accounting estimates and to revise its financial information from that which is contained in this news release.

 

5

 

 

Consolidated Balance Sheets (Unaudited)

First Defiance Financial Corp.

 

   June 30,   December 31, 
(in thousands)  2019   2018 
Assets          
Cash and cash equivalents          
Cash and amounts due from depository institutions  $50,597   $55,962 
Interest-bearing deposits   33,000    43,000 
    83,597    98,962 
Securities          
Available-for sale, carried at fair value   296,115    294,076 
Held-to-maturity, carried at amortized cost   485    526 
    296,600    294,602 
           
Loans   2,624,219    2,540,039 
Allowance for loan losses   (28,934)   (28,331)
Loans, net   2,595,285    2,511,708 
Loans held for sale   14,509    6,613 
Mortgage servicing rights   9,855    10,119 
Accrued interest receivable   10,771    9,641 
Federal Home Loan Bank stock   11,915    14,217 
Bank Owned Life Insurance   75,086    67,660 
Office properties and equipment   39,959    40,670 
Real estate and other assets held for sale   -    1,205 
Goodwill   98,569    98,569 
Core deposit and other intangibles   3,816    4,391 
Other assets   37,590    23,365 
Total Assets  $3,277,552   $3,181,722 
           
Liabilities and Stockholders’ Equity          
Non-interest-bearing deposits  $584,735   $607,198 
Interest-bearing deposits   2,095,902    2,013,684 
Total deposits   2,680,637    2,620,882 
Advances from Federal Home Loan Bank   105,178    85,189 
Notes payable and other interest-bearing liabilities   3,064    5,741 
Subordinated debentures   36,083    36,083 
Advance payments by borrowers for tax and insurance   3,550    3,652 
Deferred taxes   2,205    264 
Other liabilities   39,619    30,322 
Total Liabilities   2,870,336    2,782,133 
Stockholders’ Equity          
Preferred stock   -    - 
Common stock, net   127    127 
Additional paid-in-capital   161,205    161,593 
Accumulated other comprehensive income (loss)   4,167    (2,148)
Retained earnings   312,282    295,588 
Treasury stock, at cost   (70,565)   (55,571)
Total stockholders’ equity   407,216    399,589 
Total Liabilities and Stockholders’ Equity  $3,277,552   $3,181,722 

 

6

 

 

Consolidated Statements of Income (Unaudited)

First Defiance Financial Corp.

 

   Three Months Ended   Six Months Ended 
   June 30,   June 30, 
(in thousands, except per share amounts)  2019   2018   2019   2018 
Interest Income:                    
Loans  $32,660   $27,660   $63,874   $54,186 
Investment securities   2,138    2,039    4,343    3,890 
Interest-bearing deposits   260    373    545    670 
FHLB stock dividends   183    227    398    458 
Total interest income   35,241    30,299    69,160    59,204 
Interest Expense:                    
Deposits   5,581    3,144    10,586    5,755 
FHLB advances and other   304    282    580    601 
Subordinated debentures   350    320    714    600 
Notes Payable   17    6    21    14 
Total interest expense   6,252    3,752    11,901    6,970 
Net interest income   28,989    26,547    57,259    52,234 
Provision for loan losses   282    423    494    (672)
Net interest income after provision for loan losses   28,707    26,124    56,765    52,906 
Non-interest Income:                    
Service fees and other charges   3,301    3,296    6,308    6,427 
Mortgage banking income   2,137    2,013    3,978    3,755 
Gain on sale of non-mortgage loans   21    43    110    267 
Gain on sale of securities   -    -    -    - 
Insurance commissions   3,616    3,493    7,731    7,770 
Trust income   476    522    999    1,074 
Income from Bank Owned Life Insurance   527    566    919    966 
Other non-interest income   408    281    1,254    658 
Total Non-interest Income   10,486    10,214    21,299    20,917 
Non-interest Expense:                    
Compensation and benefits   14,398    12,885    28,483    26,134 
Occupancy   2,304    2,026    4,545    4,097 
FDIC insurance premium   258    202    531    562 
Financial institutions tax   556    531    1,112    1,062 
Data processing   2,267    2,083    4,564    4,188 
Amortization of intangibles   276    332    575    679 
Other non-interest expense   4,176    4,606    9,291    9,194 
Total Non-interest Expense   24,235    22,665    49,101    45,916 
Income before income taxes   14,958    13,673    28,963    27,907 
Income taxes   2,759    2,564    5,282    5,061 
Net Income  $12,199   $11,109   $23,681   $22,846 
                     
Earnings per common share:                    
Basic  $0.62   $0.54   $1.19   $1.12 
Diluted  $0.61   $0.54   $1.19   $1.12 
                     
Average Shares Outstanding:                    
Basic   19,780    20,388    19,897    20,359 
Diluted   19,860    20,492    19,976    20,466 

 

7

 

 

Financial Summary and Comparison (Unaudited)

First Defiance Financial Corp.

 

   Three Months Ended   Six Months Ended 
   June 30,   June 30, 
(dollars in thousands, except per share data)  2019   2018   % change   2019   2018   % change 
Summary of Operations                        
                         
Tax-equivalent interest income (2)  $35,490   $30,550    16.2%  $69,656   $59,693    16.7%
Interest expense   6,252    3,752    66.6    11,901    6,970    70.7 
Tax-equivalent net interest income (2)   29,238    26,798    9.1    57,755    52,723    9.5 
Provision for loan losses   282    423    (33.3)   494    (672)   (173.5)
Tax-equivalent NII after provision for loan loss (2)   28,956    26,375    9.8    57,261    53,395    7.2 
Investment securities gains   -    -    -    -    -    - 
Non-interest income (excluding securities gains/losses)   10,486    10,214    2.7    21,299    20,917    1.8 
Non-interest expense   24,235    22,665    6.9    49,101    45,916    6.9 
Income taxes   2,759    2,564    7.6    5,282    5,061    4.4 
Net Income   12,199    11,109    9.8    23,681    22,846    3.7 
Tax equivalent adjustment (2)   249    251    (0.8)   496    489    1.4 
At Period End                              
Assets   3,277,552    3,039,589    7.8                
Earning assets   2,980,243    2,756,712    8.1                
Loans   2,624,219    2,385,344    10.0                
Allowance for loan losses   28,934    27,321    5.9                
Deposits   2,680,637    2,489,128    7.7                
Stockholders’ equity   407,216    386,920    5.2                
Average Balances                              
Assets   3,223,997    3,018,808    6.8    3,203,504    2,998,336    6.8 
Earning assets   2,914,587    2,714,328    7.4    2,892,964    2,689,216    7.6 
Loans   2,561,341    2,337,294    9.6    2,539,312    2,326,805    9.1 
Deposits and interest-bearing liabilities   2,781,216    2,600,029    7.0    2,761,921    2,582,782    6.9 
Deposits   2,678,060    2,487,430    7.7    2,660,109    2,460,934    8.1 
Stockholders’ equity   398,612    381,165    4.6    396,875    377,579    5.1 
Stockholders’ equity / assets   12.36%   12.63%   (2.1)   12.39%   12.59%   (1.6)
Per Common Share Data                              
Net Income                              
Basic  $0.62   $0.54    14.8   $1.19   $1.12    6.2 
Diluted   0.61    0.54    13.0    1.19    1.12    6.2 
Dividends   0.19    0.15    26.7    0.38    0.30    26.7 
Market Value:                              
High  $30.44   $33.72    (9.7)  $31.30   $33.72    (7.2)
Low   26.59    27.63    (3.8)   24.12    25.51    (5.4)
Close   28.57    33.53    (14.8)   28.57    33.53    (14.8)
Common Book Value   20.65    18.97    8.8    20.65    18.97    8.8 
Tangible Common Book Value (1)   15.46    13.89    11.3    15.46    13.89    11.3 
Shares outstanding, end of period (000)   19,723    20,396    (3.3)   19,723    20,396    (3.3)
Performance Ratios (annualized)                              
Tax-equivalent net interest margin (2)   4.03%   3.95%   1.8    4.03%   3.95%   1.9 
Return on average assets   1.52%   1.48%   2.8    1.49%   1.54%   (3.0)
Return on average equity   12.28%   11.69%   5.0    12.03%   12.20%   (1.4)
Efficiency ratio (3)   61.01%   61.24%   (0.4)   62.11%   62.35%   (0.4)
Effective tax rate   18.44%   18.75%   (1.6)   18.24%   18.14%   0.6 
Dividend payout ratio (basic)   30.65%   27.78%   10.3    31.93%   26.79%   19.2 

 

(1)Tangible common book value = total stockholders' equity less the sum of goodwill, core deposit and other intangibles, and preferred stock divided by shares outstanding at the end of the period.
(2)Interest income on tax-exempt securities and loans has been adjusted to a tax-equivalent basis using the statutory federal income tax rate of 21%
(3)Efficiency ratio = Non-interest expense divided by sum of tax-equivalent net interest income plus non-interest income, excluding securities gains or losses, net.
NMPercentage change not meaningful

 

8

 

 

Income from Mortgage Banking

 

Revenue from sales and servicing of mortgage loans consisted of the following:

 

   Three Months Ended   Six Months Ended 
   June 30,   June 30, 
(dollars in thousands)  2019   2018   2019   2018 
Gain from sale of mortgage loans  $1,775   $1,383   $3,076   $2,464 
Mortgage loan servicing revenue (expense):                    
Mortgage loan servicing revenue   943    933    1,882    1,877 
Amortization of mortgage servicing rights   (391)   (350)   (677)   (669)
Mortgage servicing rights valuation adjustments   (190)   47    (303)   83 
    362    630    902    1,291 
Total revenue from sale and servicing of mortgage loans  $2,137   $2,013   $3,978   $3,755 

 

9

 

 

Yield Analysis

First Defiance Financial Corp.

 

   Three Months Ended June 30, 
   (dollars in thousands) 
   2019   2018 
   Average       Yield   Average       Yield 
   Balance   Interest(1)   Rate(2)   Balance   Interest(1)   Rate(2) 
Interest-earning assets:                              
Loans receivable  $2,561,341   $32,683    5.12%  $2,337,294   $27,685    4.75%
Securities   299,235    2,364    3.19% (3)   280,131    2,265    3.20% (3)
Interest Bearing Deposits   41,934    260    2.49%   80,914    373    1.85%
FHLB stock   12,077    183    6.08%   15,989    227    5.69%
Total interest-earning assets   2,914,587    35,490    4.89%   2,714,328    30,550    4.51%
Non-interest-earning assets   309,410              304,480           
Total assets  $3,223,997             $3,018,808           
Deposits and Interest-bearing liabilities:                              
Interest bearing deposits  $2,093,751   $5,581    1.07%  $1,933,409   $3,144    0.65%
FHLB advances and other   62,466    304    1.95%   67,261    282    1.68%
Subordinated debentures   36,083    350    3.89%   36,198    320    3.55%
Notes payable   4,607    17    1.48%   9,140    6    0.26%
Total interest-bearing liabilities   2,196,907    6,252    1.14%   2,046,008    3,752    0.74%
Non-interest bearing deposits   584,309    -    -    554,021    -    - 
Total including non-interest-bearing demand deposits   2,781,216    6,252    0.90%   2,600,029    3,752    0.58%
Other non-interest-bearing liabilities   44,169              37,614           
Total liabilities   2,825,385              2,637,643           
Stockholders' equity   398,612              381,165           
Total liabilities and stockholders' equity  $3,223,997             $3,018,808           
Net interest income; interest rate spread       $29,238    3.75%       $26,798    3.77%
Net interest margin (4)             4.03%             3.95%
Average interest-earning assets to average interest bearing liabilities             133%             133%

 

   Six Months Ended June 30, 
   2019   2018 
   Average       Yield   Average       Yield 
   Balance   Interest(1)   Rate   Balance   Interest(1)   Rate 
Interest-earning assets:                              
Loans receivable  $2,539,312   $63,921    5.08%  $2,326,805   $54,236    4.70%
Securities   297,530    4,792    3.25% (3)   271,864    4,329    3.21% (3)
Interest Bearing Deposits   43,343    545    2.54%   74,557    670    1.81%
FHLB stock   12,779    398    6.28%   15,990    458    5.78%
Total interest-earning assets   2,892,964    69,656    4.86%   2,689,216    59,693    4.48%
Non-interest-earning assets   310,540              309,120           
Total assets  $3,203,504             $2,998,336           
Deposits and Interest-bearing liabilities:                              
Interest bearing deposits  $2,077,387   $10,586    1.03%  $1,911,199   $5,755    0.61%
FHLB advances and other   60,710    580    1.93%   73,092    601    1.66%
Subordinated debentures   36,083    714    3.99%   36,195    600    3.34%
Notes payable   5,019    21    0.84%   12,561    14    0.22%
Total interest-bearing liabilities   2,179,199    11,901    1.10%   2,033,047    6,970    0.69%
Non-interest bearing deposits   582,722    -    -    549,735    -    - 
Total including non-interest-bearing demand deposits   2,761,921    11,901    0.87%   2,582,782    6,970    0.54%
Other non-interest-bearing liabilities   44,708              37,975           
Total liabilities   2,806,629              2,620,757           
Stockholders' equity   396,875              377,579           
Total liabilities and stockholders' equity  $3,203,504             $2,998,336           
Net interest income; interest rate spread       $57,755    3.76%       $52,723    3.79%
Net interest margin (4)             4.03%             3.95%
Average interest-earning assets to average interest bearing liabilities             133%             132%

 

(1)Interest on certain tax exempt loans and securities is not taxable for Federal income tax purposes.  In order to compare the tax-exempt yields on these assets to taxable yields, the interest earned on these assets is adjusted to a pre-tax equivalent amount based on the marginal corporate federal income tax rate of 21%.
(2)Annualized.
(3)Securities yield = annualized interest income divided by the average balance of securities, excluding average unrealized gains/losses.
(4)Net interest margin is tax equivalent net interest income divided by average interest-earning assets.

 

 10 

 

 

Selected Quarterly Information

First Defiance Financial Corp.

 

(dollars in thousands, except per share data)  2nd Qtr 2019   1st Qtr 2019   4th Qtr 2018   3rd Qtr 2018   2nd Qtr 2018 
Summary of Operations                         
Tax-equivalent interest income (1)  $35,490   $34,166   $33,808   $32,220   $30,550 
Interest expense   6,252    5,649    5,058    4,434    3,752 
Tax-equivalent net interest income (1)   29,238    28,517    28,750    27,786    26,798 
Provision for loan losses   282    212    472    1,376    423 
Tax-equivalent NII after provision for loan losses (1)   28,956    28,305    28,278    26,410    26,375 
Investment securities gains, net of impairment   -    -    97    76    - 
Non-interest income (excluding securities gains/losses)   10,486    10,813    8,272    9,846    10,214 
Non-interest expense   24,235    24,866    21,210    22,286    22,665 
Income taxes   2,759    2,523    3,082    2,483    2,564 
Net income   12,199    11,482    12,097    11,306    11,109 
Tax equivalent adjustment (1)   249    247    258    257    251 
At Period End                         
Total assets  $3,277,552   $3,221,249   $3,181,722   $3,098,093   $3,039,589 
Earning assets   2,980,243    2,934,860    2,898,471    2,810,624    2,756,712 
Loans   2,624,219    2,548,968    2,540,039    2,456,357    2,385,344 
Allowance for loan losses   28,934    28,164    28,331    27,639    27,321 
Deposits   2,680,637    2,685,792    2,620,882    2,524,431    2,489,128 
Stockholders’ equity   407,216    395,789    399,589    393,457    386,920 
Stockholders’ equity / assets   12.42%   12.29%   12.56%   12.70%   12.73%
Goodwill   98,569    98,569    98,569    98,569    98,569 
Average Balances                         
Total assets  $3,223,997   $3,183,012   $3,138,202   $3,059,225   $3,018,808 
Earning assets   2,914,587    2,871,340    2,831,866    2,754,561    2,714,328 
Loans   2,561,341    2,517,283    2,474,221    2,403,932    2,337,294 
Deposits and interest-bearing liabilities   2,781,216    2,742,626    2,705,736    2,633,054    2,600,029 
Deposits   2,678,060    2,642,158    2,594,635    2,513,708    2,487,430 
Stockholders’ equity   398,612    395,138    392,701    389,361    381,165 
Stockholders’ equity / assets   12.36%   12.41%   12.51%   12.73%   12.63%
Per Common Share Data                         
Net Income:                         
Basic  $0.62   $0.57   $0.60   $0.55   $0.54 
Diluted   0.61    0.57    0.59    0.55    0.54 
Dividends   0.19    0.19    0.17    0.17    0.15 
Market Value:                         
High  $30.44   $31.30   $31.09   $35.00   $33.72 
Low   26.59    24.12    22.78    29.61    27.63 
Close   28.57    28.74    24.51    30.11    33.53 
Common Book Value   20.65    20.08    19.81    19.29    18.97 
Shares outstanding, end of period (in thousands)   19,723    19,713    20,171    20,396    20,396 
Performance Ratios (annualized)                         
Tax-equivalent net interest margin (1)   4.03%   4.03%   4.02%   4.00%   3.95%
Return on average assets   1.52%   1.46%   1.53%   1.47%   1.48%
Return on average equity   12.28%   11.78%   12.22%   11.52%   11.69%
Efficiency ratio (2)   61.01%   63.22%   57.29%   59.22%   61.24%
Effective tax rate   18.44%   18.01%   20.30%   18.01%   18.75%
Common dividend payout ratio (basic)   30.65%   33.33%   28.33%   30.91%   27.78%

 

(1)Interest income on tax-exempt securities and loans has been adjusted to a tax-equivalent basis using the statutory federal income tax rate of 21%.
(2)Efficiency ratio = Non-interest expense divided by sum of tax-equivalent net interest income plus non-interest income, excluding securities gains, net.

 

 11 

 

 

Selected Quarterly Information

First Defiance Financial Corp.

 

(dollars in thousands, except per share data)  2nd Qtr 2019   1st Qtr 2019   4th Qtr 2018   3rd Qtr 2018   2nd Qtr 2018 
Loan Portfolio Composition                         
One to four family residential real estate  $322,123   $321,644   $322,686   $313,300   $307,480 
Construction   335,847    304,241    265,772    274,344    283,911 
Commercial real estate   1,411,463    1,394,500    1,404,810    1,363,087    1,283,698 
Commercial   530,528    509,627    509,577    489,393    489,296 
Consumer finance   35,350    34,262    34,405    32,379    29,724 
Home equity and improvement   125,860    124,450    128,152    129,295    129,868 
Total loans   2,761,171    2,688,724    2,665,402    2,601,798    2,523,977 
Less:                         
Undisbursed loan funds   134,794    137,742    123,293    143,286    136,563 
Deferred loan origination fees   2,158    2,014    2,070    2,155    2,070 
Allowance for loan loss   28,934    28,164    28,331    27,639    27,321 
Net Loans  $2,595,285   $2,520,804   $2,511,708   $2,428,718   $2,358,023 
                          
Allowance for loan loss activity                         
Beginning allowance  $28,164   $28,331   $27,639   $27,321   $27,267 
Provision for loan losses   282    212    472    1,376    423 
Credit loss charge-offs:                         
One to four family residential real estate   11    172    31    136    78 
Commercial real estate   15    0    30    1,048    254 
Commercial   13    187    15    528    84 
Consumer finance   33    142    105    25    72 
Home equity and improvement   64    33    75    36    41 
Total charge-offs   136    534    256    1,773    529 
Total recoveries   624    155    476    715    160 
Net charge-offs (recoveries)   (488)   379    (220)   1,058    369 
Ending allowance  $28,934   $28,164   $28,331   $27,639   $27,321 
                          
Credit Quality                         
Total non-performing loans (1)  $15,334   $17,645   $19,016   $20,929   $18,340 
Real estate owned (REO)   -    941    1,205    1,676    1,795 
Total non-performing assets (2)  $15,334   $18,586   $20,221   $22,605   $20,135 
Net charge-offs (recoveries)   (488)   379    (220)   1,058    369 
                          
Restructured loans, accruing (3)   10,308    11,908    11,573    12,611    15,834 
                          
Allowance for loan losses / loans   1.10%   1.10%   1.12%   1.13%   1.15%
Allowance for loan losses / non-performing assets   188.69%   151.53%   140.11%   122.27%   135.69%
Allowance for loan losses / non-performing loans   188.69%   159.61%   148.99%   132.06%   148.97%
Non-performing assets / loans plus REO   0.58%   0.73%   0.80%   0.92%   0.84%
Non-performing assets / total assets   0.47%   0.58%   0.64%   0.73%   0.66%
Net charge-offs / average loans (annualized)   -0.08%   0.06%   -0.04%   0.18%   0.06%
                          
Deposit Balances                         
Non-interest-bearing demand deposits  $584,735   $586,033   $607,198   $556,316   $548,147 
Interest-bearing demand deposits and money market   1,088,694    1,107,511    1,040,471    1,016,294    1,021,445 
Savings deposits   304,051    300,244    292,829    293,359    297,870 
Retail time deposits less than $250,000   610,345    601,012    591,822    564,379    547,871 
Retail time deposits greater than $250,000   92,812    90,992    88,562    94,083    73,795 
Total deposits  $2,680,637   $2,685,792   $2,620,882   $2,524,431   $2,489,128 

 

(1)Non-performing loans consist of non-accrual loans.
(2)Non-performing assets are non-performing loans plus real estate and other assets acquired by foreclosure or deed-in-lieu thereof.
(3)Accruing restructured loans are loans with known credit problems that are not contractually past due and therefore are not included in non-performing loans.

 

 12 

 

 

Loan Delinquency Information

First Defiance Financial Corp.

 

(dollars in thousands)  Total Balance   Current   30 to 89 days
past due
   Non Accrual
Loans
 
June 30, 2019                    
One to four family residential real estate  $322,123   $317,671   $1,258   $3,194 
Construction   335,847    335,847    -    - 
Commercial real estate   1,411,463    1,403,096    134    8,233 
Commercial   530,528    527,023    168    3,337 
Consumer finance   35,350    35,099    231    20 
Home equity and improvement   125,860    124,215    1,095    550 
Total loans  $2,761,171   $2,742,951   $2,886   $15,334 
                     
December 31, 2018                    
One to four family residential real estate  $322,686   $317,740   $1,306   $3,640 
Construction   265,772    265,772    -    - 
Commercial real estate   1,404,810    1,394,211    242    10,357 
Commercial   509,577    504,884    193    4,500 
Consumer finance   34,405    34,079    200    126 
Home equity and improvement   128,152    126,188    1,571    393 
Total loans  $2,665,402   $2,642,874   $3,512   $19,016 
                     
June 30, 2018                    
One to four family residential real estate  $307,480   $303,263   $1,806   $2,411 
Construction   283,911    283,911    -    - 
Commercial real estate   1,283,698    1,273,236    222    10,240 
Commercial   489,296    483,574    577    5,145 
Consumer finance   29,724    29,438    221    65 
Home equity and improvement   129,868    128,234    1,155    479 
Total loans  $2,523,977   $2,501,656   $3,981   $18,340 

 

 13