TMCnet News

First Defiance Financial Corp. Reports Record Full Year Earnings of $3.19 Per Share for 2016, Up 13.1% from Full Year 2015
[January 23, 2017]

First Defiance Financial Corp. Reports Record Full Year Earnings of $3.19 Per Share for 2016, Up 13.1% from Full Year 2015


First Defiance Financial Corp. (NASDAQ: FDEF) announced today that net income for the fiscal year ended December 31, 2016 totaled $28.8 million, or $3.19 per diluted common share, compared to $26.4 million or $2.82 per diluted common share for the year ended December 31, 2015.

For the fourth quarter 2016, First Defiance earned $7.4 million, or $0.81 per diluted common share compared to $6.6 million, or $0.71 per diluted common share for the fourth quarter of 2015.

"We are very pleased that our strong finish to 2016 allowed us to mark our fourth consecutive year of record earnings performance, with diluted earnings per share up 13.1% over last year. Also for the year, our return on assets was 1.20% on total assets that grew $178 million, or 7.7%," said Donald P. Hileman, President and Chief Executive Officer of First Defiance Financial Corp. "This notable performance in 2016 leaves us optimistic for overcoming potential challenges in 2017 and completing our upcoming merger with Commercial Bancshares, Inc. in February."

Net interest income up compared to fourth quarter 2015

Net interest income of $20.5 million in the fourth quarter of 2016 was up from $19.0 million in the fourth quarter of 2015. The growth in net interest income of $1.5 million included interest recoveries primarily from loan payoffs of $501,000 in the fourth quarter 2016 compared to $228,000 of interest recoveries in the fourth quarter 2015. Net interest margin was 3.76% for the fourth quarter of 2016, up from 3.69% in the third quarter 2016, but down slightly from 3.77% in the fourth quarter of 2015. Yield on interest earning assets increased by 4 basis points, to 4.16% in the fourth quarter of 2016 from 4.12% in the fourth quarter of 2015. The cost of interest-bearing liabilities increased by 7 basis points in the fourth quarter of 2016 to 0.53% from 0.46% in the fourth quarter of 2015.

"Our net interest income expansion in the fourth quarter was mainly driven by our continued balance sheet growth coupled with our steady net interest margin and further enhanced by recovered interest on loan payoffs," said Hileman. "In addition, we believe our interest rate risk is well balanced and positioned for prospective rate changes in 2017."

Non-interest income up from fourth quarter 2015

First Defiance's non-interest income for the fourth quarter of 2016 was $8.3 million compared to $7.7 million in the fourth quarter of 2015. Mortgage banking income increased to $1.9 million in the fourth quarter of 2016, up from $1.5 million in the fourth quarter of 2015 due to higher volumes of both purchase and refinance loans throughout our market area. Gains from the sale of mortgage loans increased in the fourth quarter of 2016 to $1.2 million from $836,000 in the fourth quarter of 2015. Mortgage loan servicing revenue was $922,000 in the fourth quarter of 2016, up slightly from $910,000 in the fourth quarter of 2015. First Defiance had a positive change in the valuation adjustment in mortgage servicing assets of $241,000 in the fourth quarter of 2016 compared to a positive adjustment of $75,000 in the fourth quarter of 2015.

For the fourth quarter 2016, service fees and other charges were $2.7 million, down $33,000 from $2.7 million in the fourth quarter of 2015; and commissions from the sale of insurance products were $2.3 million, up $45,000 from $2.3 million in the fourth quarter of 2015. Trust income was $445,000 in the fourth quarter of 2016, up from $367,000 in the fourth quarter of 2015.

"Total non-interest income in the fourth quarter grew $563,000, up 7.3% over the fourth quarter last year," said Hileman. "We were particularly pleased with our success in mortgage banking with fourth quarter loan origination levels up 38% from a year ago, and in trust income with revenues up 21% over the fourth quarter last year."

Non-interest expenses up from fourth quarter 2015

Total non-interest expense was $18.2 million in the fourth quarter of 2016, up from $17.3 million in the fourth quarter of 2015. The fourth quarter 2016 included expenses of $292,000 related to the pending merger of Commercial Bancshares, Inc. and $300,000 for a termination of a lease. Compensation and benefits in the fourth quarter of 2016 was $9.9 million, an increase of $64,000 compared to the fourth quarter of 2015. Increases in compensation for merit raises and staff additions for growth were mostly offset by lower costs for medical insurance and other benefits. Occupancy expense was $2.0 million in the fourth quarter 2016, up $147,000 from the fourth quarter 2015. Data processing cost was $1.6 million in the fourth quarter of 2016, up $213,000 from the fourth quarter of 2015. Other non-interest expense of $3.9 million in the fourth quarter of 2016, increased from $3.3 million in the fourth quarter of 2015 primarily due to merger related expenses and the lease termination.

Credit quality

Non-performing loans totaled $14.3 million at December 31, 2016, a decrease from $16.3 million at December 31, 2015. In addition, First Defiance had $455,000 of real estate owned at December 31, 2016, down from $1.3 million at December 31, 2015. Accruing troubled debt restructured loans were $10.5 million at December 31, 2016, a decrease from $11.2 million at December 31, 2015. For the fourth quarter of 2016, First Defiance recorded net recoveries of $110,000, compared to net recoveries of $129,000 in the fourth quarter of 2015. The allowance for loan loss as a percentage of total loans was 1.33% at December 31, 2016, compared to 1.41% at December 31, 2015.

The fourth quarter results included a credit provision for loan losses of $149,000 compared to an expense of $43,000 for the same period in 2015.

"Our fourth quarter results showed continued improvement in our asset quality as non-performing assets declined $4.1 million during the quarter to 0.60% of total assets," said Hileman. "This reduction, along with net recoveries on loans in the quarter, resulted in both a credit provision expense for the fourth quarter and an increase of our allowance for loan losses coverage of non-performing loans to 180% at year end."

Annual results

For the full year ended on December 31, 2016, net income totaled $28.8 million, or $3.19 per diluted common share, compared to $26.4 million or $2.82 per diluted common share for 2015.

Net interest income for 2016 totaled $78.9 million, compared with $74.1 million for 2015. Average interest-earning assets increased to $2.17 billion for 2016, compared to $2.00 billion in 2015. Net interest margin for 2016 was 3.74%, down 7 basis points from the 3.81% margin for 2015.

The provision for loan losses for 2016 was $283,000, compared to $136,000 in 2015, reflecting the continued strong credit quality throughout the year.

Non-interest income for the year 2016 was $34.0 million, compared to $31.8 million in 2015. Service fees and other charges were $10.9 million for 2016, up from $10.8 million in 2015. Mortgage banking income increased to $7.3 million for 2016, compared to $6.7 million in 2015. Gains on the sale of non-mortgage loans were $753,000 for 2016, compared to $824,000 during 2015. Insurance and investment sales revenues increased to $10.4 million for 2016, compared to $10.1 million for 2015. Non-interest income for 2016 included $509,000 of net securities gains compared to $22,000 of net securities gains for 2015.

Non-interest expense increased to $71.1 million for 2016 from $67.9 million in 2015. Compensation and benefits expense was $40.2 million for 2016 compared with $37.8 million for 2015. The $2.4 million increase in compensation and benefits over the prior year is mainly related to merit increases and new staff for growth strategies, higher incentive compensation accruals and higher medical insurance costs. Other expenses increased $603,000 mainly due to acquisition related costs for the pending acquisition of Commercial Bancshares, Inc. and the expense related to the lease termination. Occupancy expense also increased $221,000, and data processing expense increased $284,000. These increases were partially offset by decreases in FDIC insurance premiums of $155,000, amortization of intangibles of $165,000 and financial institutions taxes of $2,000.

Total assets at $2.5 billion

Total assets at December 31, 2016 were $2.48 billion compared to $2.30 billion at December 31, 2015. Net loans receivable (excluding loans held for sale) were $1.91 billion at December 31, 2016, compared to $1.78 billion at December 31, 2015. Total cash and cash equivalents were $99.0 million at December 31, 2016, compared to $79.8 million at December 31, 2015. Also, at December 31, 2016, goodwill and other intangible assets totaled $63.1 million compared to $63.7 million at December 31, 2015.

Total deposits at December 31, 2016 were $1.98 billion compared with $1.84 billion at December 31, 2015. Non-interest bearing deposits at December 31, 2016 were $487.7 million compared to $420.7 million at December 31, 2015. Total stockholders' equity was $293.0 million at December 31, 2016, compared to $280.2 million at December 31, 2015.

Pending merger with Commercial Bancshares, Inc.

On August 23, 2016, First Defiance announced a definitive agreement to acquire Commercial Bancshares, Inc. and its wholly-owned subsidiary, Commercial Savings Bank ("CSB"). CSB, a $342 million commercial bank, operates 7 full-service branches in Wyandot, Marion and Hancock counties in Ohio. The merger is expected to close in the first quarter of 2017 and is subject to Commercial Bancshares' shareholder approval and other conditions set forth in the merger agreement.

Dividend to be paid February 24

The Board of Directors declared a quarterly cash dividend of $0.25 per common share payable February 24, 2017 to shareholders of record at the close of business on February 17, 2017. The dividend represents an annual dividend of 2.09 percent based on the First Defiance common stock closing price on January 20, 2017. First Defiance has approximately 8,984,456 common shares outstanding.

Conference call

First Defiance Financial Corp. will host a conference call at 11:00 a.m. ET on Tuesday, January 24, 2017 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 http://services.choruscall.com/links/fdef170124.html.

The replay of the conference call Webcast will be available at www.fdef.com until Wednesday, January 24, 2018 at 9:00 a.m. ET.

First Defiance Financial Corp.

First Defiance Financial Corp., headquartered in Defiance, Ohio, is the holding company for First Federal Bank of the Midwest and First Insurance Group. First Federal Bank operates 35 full-service branches and numerous ATM locations in northwest Ohio, southeast Michigan and northeast Indiana and a loan production office in Columbus, Ohio. First Insurance Group is a full-service insurance agency with six offices throughout northwest Ohio.

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

Financial Statements and Highlights Follow

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, 2015. 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 December 31, 2016 consolidated financial statements as part of its Annual Report on Form 10-K 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.



     
Consolidated Balance Sheets (Unaudited)
First Defiance Financial Corp.
 
December 31, December 31,
(in thousands)   2016     2015
 
Assets
Cash and cash equivalents
Cash and amounts due from depository institutions $ 53,003 $ 38,769
Interest-bearing deposits   46,000     41,000  
99,003

 

79,769
Securities

 

Available-for sale, carried at fair value 250,992 236,435
Held-to-maturity, carried at amortized cost   184     243  
251,176 236,678
 
Loans 1,940,487 1,802,217
Allowance for loan losses   (25,884 )   (25,382 )
Loans, net 1,914,603 1,776,835
Loans held for sale 9,607 5,523
Mortgage servicing rights 9,595 9,248
Accrued interest receivable 6,760 6,171
Federal Home Loan Bank stock 13,798 13,801
Bank Owned Life Insurance 52,817 51,908
Office properties and equipment 36,958 38,166
Real estate and other assets held for sale 455 1,321
Goodwill 61,798 61,798
Core deposit and other intangibles 1,336 1,871
Deferred Taxes 358 -
Other assets   17,479     14,587  
Total Assets $ 2,475,743   $ 2,297,676  
 
Liabilities and Stockholders' Equity
Non-interest-bearing deposits $ 487,663 $ 420,691
Interest-bearing deposits   1,493,965     1,415,446  
Total deposits 1,981,628 1,836,137
Advances from Federal Home Loan Bank 103,943 59,902
Notes payable and other interest-bearing liabilities 31,816 57,188
Subordinated debentures 36,083 36,083
Advance payments by borrowers for tax and insurance 2,650 2,674
Deferred taxes - 877
Other liabilities   26,605     24,618  
Total Liabilities 2,182,725 2,017,479
Stockholders' Equity
Preferred stock - -
Common stock, net 127 127
Additional paid-in-capital 126,390 125,734
Accumulated other comprehensive income 215 3,622
Retained earnings 240,592 219,737
Treasury stock, at cost   (74,306 )   (69,023 )
Total stockholders' equity   293,018     280,197  
Total Liabilities and Stockholders' Equity $ 2,475,743   $ 2,297,676  
         
Consolidated Statements of Income (Unaudited)
First Defiance Financial Corp.
Three Months Ended Twelve Months Ended
December 31, December 31,
(in thousands, except per share amounts)   2016   2015 2016   2015
Interest Income:
Loans $ 20,975 $ 18,901 $ 80,217 $ 73,346
Investment securities 1,576 1,680 6,247 6,769
Interest-bearing deposits 80 56 367 169
FHLB stock dividends   139     139   552   552
Total interest income 22,770 20,776 87,383 80,836
Interest Expense:

 

Deposits 1,648 1,394 6,261 5,341
FHLB advances and other 348 214 1,288 675
Subordinated debentures 205 162 753 613
Notes Payable   30     39   138   152
Total interest expense   2,231     1,809   8,440   6,781
Net interest income 20,539 18,967 78,943 74,055
Provision for loan losses   (149 )   43   283   136
Net interest income after provision for loan losses 20,688 18,924 78,660 73,919
Non-interest Income:
Service fees and other charges 2,701 2,734 10,909 10,752
Mortgage banking income 1,928 1,465 7,270 6,713
Gain on sale of non-mortgage loans 149 48 753 824
Gain on sale of securities - 22 509 22
Insurance commissions 2,328 2,283 10,441 10,076
Trust income 445 367 1,701 1,462
Income from Bank Owned Life Insurance 223 237 909 895
Other non-interest income   519     574   1,538   1,059
Total Non-interest Income 8,293 7,730 34,030 31,803
Non-interest Expense:
Compensation and benefits 9,937 9,873 40,187 37,769
Occupancy 1,983 1,836 7,418 7,197
FDIC insurance premium 161 325 1,169 1,324
Financial institutions tax 442 443 1,781 1,783
Data processing 1,644 1,431 6,367 6,083
Amortization of intangibles 116 163 535 699
Other non-interest expense   3,897     3,276   13,636   13,034
Total Non-interest Expense   18,180     17,347   71,093   67,889
Income before income taxes 10,801 9,307 41,597 37,833
Income taxes   3,436     2,744   12,754   11,410
Net Income $ 7,365   $ 6,563 $ 28,843 $ 26,423
 
 
Earnings per common share:
Basic $ 0.82 $ 0.72 $ 3.21 $ 2.87
Diluted $ 0.81 $ 0.71 $ 3.19 $ 2.82
 
Average Shares Outstanding:
Basic 8,982 9,146 8,980 9,221
Diluted 9,060 9,235 9,053 9,383
           
Financial Summary and Comparison (Unaudited)
First Defiance Financial Corp.
Three Months Ended Twelve Months Ended
December 31, December 31,
(dollars in thousands, except per share data)   2016   2015   % change   2016   2015   % change
Summary of Operations
 
Tax-equivalent interest income (1) $ 23,219 $ 21,256 9.2 % $ 89,213 $ 82,741 7.8 %
Interest expense 2,231 1,809 23.3 8,440 6,781 24.5
Tax-equivalent net interest income (1) 20,988 19,447 7.9 80,773 75,960 6.3
Provision for loan losses (149 ) 43 NM 283 136 108.1
Tax-equivalent NII after provision for loan loss (1) 21,137 19,404 8.9 80,490 75,824 6.2
Investment Securities gains - 22 NM 509 22 NM
Non-interest income (excluding securities gains/losses) 8,293 7,708 7.6 33,521 31,781 5.5
Non-interest expense 18,180 17,347 4.8 71,093 67,889 4.7
Income taxes 3,436 2,744 25.2 12,754 11,410 11.8
Net Income 7,365 6,563 12.2 28,843 26,423 9.2
Tax equivalent adjustment (1)     449       480     (6.5 )     1,830       1,905     (3.9 )
At Period End
Assets 2,475,743 2,297,676 7.7
Earning assets 2,261,068 2,099,219 7.7
Loans 1,940,487 1,802,217 7.7
Allowance for loan losses 25,884 25,382 2.0
Deposits 1,981,628 1,836,137 7.9
Stockholders' equity     293,018       280,197     4.6              
Average Balances
Assets 2,458,952 2,276,060 8.0 2,397,439 2,222,866 7.9
Earning assets 2,226,868 2,051,331 8.6 2,168,046 2,000,477 8.4
Loans 1,908,731 1,732,472 10.2 1,853,419 1,687,413 9.8
Deposits and interest-bearing liabilities 2,133,868 1,967,199 8.5 2,080,444 1,916,758 8.5
Deposits 1,954,631 1,823,396 7.2 1,905,621 1,787,876 6.6
Stockholders' equity 292,301 279,192 4.7 285,634 277,645 2.9
Stockholders' equity / assets     11.89 %     12.27 %   (3.1 )     11.91 %     12.49 %   (4.6 )
Per Common Share Data
Net Income
Basic $ 0.82 $ 0.72 13.9 $ 3.21 $ 2.87 11.8
Diluted 0.81 0.71 14.1 3.19 2.82 13.1
Dividends 0.22 0.20 10.0 0.88 0.775 13.5
Market Value:
High $ 52.31 $ 42.46 23.2 $ 52.31 $ 42.46 23.2
Low 36.91 35.01 5.4 34.80 29.05 19.8
Close 50.74 37.78 34.3 50.74 37.78 34.3
Common Book Value 32.62 30.78 6.0 32.62 30.78 6.0
Tangible Common Book Value (1) 25.59 23.79 7.6 25.59 23.79 7.6
Shares outstanding, end of period (000)     8,983       9,102     (1.3 )     8,983       9,102     (1.3 )
Performance Ratios (annualized)
Tax-equivalent net interest margin (2) 3.76 % 3.77 % (0.4 ) 3.74 % 3.81 % (1.9 )
Return on average assets 1.19 % 1.14 % 4.2 1.20 % 1.19 % 1.2
Return on average equity 10.02 % 9.33 % 7.5 10.10 % 9.52 % 6.1
Efficiency ratio (3) 62.09 % 63.88 % (2.8 ) 62.20 % 63.01 % (1.3 )
Effective tax rate 31.81 % 29.48 % 7.9 30.66 % 30.16 % 1.7
Dividend payout ratio (basic)     26.83 %     27.78 %   (3.4 )     27.41 %     27.00 %   1.5  

(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 35%

(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.

NM

Percentage change not meaningful

           
Income from Mortgage Banking
 
Revenue from sales and servicing of mortgage loans consisted of the following:
Three Months Ended Twelve Months Ended
December 31, December 31,
(dollars in thousands)   2016   2015         2016   2015
 
Gain from sale of mortgage loans $ 1,208 $ 836 $ 5,311 $ 4,564
Mortgage loan servicing revenue (expense):
Mortgage loan servicing revenue 922 910 3,560 3,503
Amortization of mortgage servicing rights (443 ) (356 ) (1,724 ) (1,620 )
Mortgage servicing rights valuation adjustments   241       75     123       266  
  720       629     1,959       2,149  
Total revenue from sale and servicing of mortgage loans $ 1,928     $ 1,465   $ 7,270     $ 6,713  
               
Yield Analysis
First Defiance Financial Corp.
Three Months Ended December 31,
(dollars in thousands)
2016 2015
Average Yield Average Yield
Balance Interest(1) Rate(2) Balance Interest(1) Rate(2)
Interest-earning assets:
Loans receivable $ 1,908,731 $ 21,028 4.38 % $ 1,732,472 $ 18,954 4.34 %
Securities 243,456 1,972 3.30 % (3) 236,361 2,107 3.64 % (3)
Interest Bearing Deposits 60,881 80 0.52 % 68,697 56 0.32 %
FHLB stock   13,800   139 4.01 %   13,801   139 4.00 %
Total interest-earning assets 2,226,868 23,219 4.16 % 2,051,331 21,256 4.12 %
Non-interest-earning assets   232,084   224,729
Total assets $ 2,458,952 $ 2,276,060
Deposits and Interest-bearing liabilities:
Interest bearing deposits $ 1,484,531 $ 1,648 0.44 % $ 1,408,283 $ 1,394 0.39 %
FHLB advances and other 95,631 348 1.45 % 50,419 214 1.68 %
Subordinated debentures 36,146 205 2.26 % 36,128 162 1.78 %
Notes payable   47,460   30 0.25 %   57,256   39 0.27 %
Total interest-bearing liabilities 1,663,768 2,231 0.53 % 1,552,086 1,809 0.46 %
Non-interest bearing deposits   470,100   - -   415,113   - -
Total including non-interest-bearing demand deposits 2,133,868 2,231 0.42 % 1,967,199 1,809 0.36 %
Other non-interest-bearing liabilities   32,783   29,669
Total liabilities 2,166,651 1,996,868
Stockholders' equity   292,301   279,192
Total liabilities and stockholders' equity $ 2,458,952   $ 2,276,060  
Net interest income; interest rate spread $ 20,988 3.63 % $ 19,447 3.66 %
Net interest margin (4) 3.76 % 3.77 %
Average interest-earning assets to average interest bearing liabilities 134 % 132 %
 
Twelve Months Ended December 31,
2016 2015
Average Yield Average Yield
Balance Interest(1) Rate Balance Interest(1) Rate
Interest-earning assets:
Loans receivable $ 1,853,419 $ 80,423 4.34 % $ 1,687,413 $ 73,544 4.36 %
Securities 233,407 7,871 3.48 % (3) 239,852 8,476 3.64 % (3)
Interest Bearing Deposits 67,420 367 0.54 % 59,410 169 0.27 %
FHLB stock   13,800   552 4.00 %   13,802   552 4.00 %
Total interest-earning assets 2,168,046 89,213 4.13 % 2,000,477 82,741 4.15 %
Non-interest-earning assets   229,393   222,389
Total assets $ 2,397,439 $ 2,222,866
Deposits and Interest-bearing liabilities:
Interest bearing deposits $ 1,463,890 $ 6,261 0.43 % $ 1,399,619 $ 5,341 0.38 %
FHLB advances and other 85,856 1,288 1.50 % 38,134 675 1.77 %
Subordinated debentures 36,141 753 2.09 % 36,129 613 1.70 %
Notes payable   52,826   138 0.26 %   54,619   152 0.28 %
Total interest-bearing liabilities 1,638,713 8,440 0.52 % 1,528,501 6,781 0.44 %
Non-interest bearing deposits   441,731   - -   388,257   - -
Total including non-interest-bearing demand deposits 2,080,444 8,440 0.41 % 1,916,758 6,781 0.35 %
Other non-interest-bearing liabilities   31,361   28,463
Total liabilities 2,111,805 1,945,221
Stockholders' equity   285,634   277,645
Total liabilities and stockholders' equity $ 2,397,439   $ 2,222,866  
Net interest income; interest rate spread $ 80,773 3.61 % $ 75,960 3.71 %
Net interest margin (4) 3.74 % 3.81 %
Average interest-earning assets to average interest bearing liabilities 132 % 131 %

(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 35%.

(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 net interest income divided by average interest-earning assets.

         
Selected Quarterly Information
First Defiance Financial Corp.
 
(dollars in thousands, except per share data)   4th Qtr 2016   3rd Qtr 2016   2nd Qtr 2016   1st Qtr 2016   4th Qtr 2015
Summary of Operations
Tax-equivalent interest income (1) $ 23,219 $ 22,449 $ 21,940 $ 21,605 $ 21,256
Interest expense 2,231 2,183 2,084 1,942 1,809
Tax-equivalent net interest income (1) 20,988 20,266 19,856 19,663 19,447
Provision for loan losses (149 ) 15 53 364 43
Tax-equivalent NII after provision for loan losses (1) 21,137 20,251 19,803 19,299 19,404
Investment securities gains, net of impairment - 151 227 131 22
Non-interest income (excluding securities gains/losses) 8,293 8,375 8,348 8,505 7,708
Non-interest expense 18,180 18,292 17,347 17,274 17,347
Income taxes 3,436 2,994 3,307 3,017 2,744
Net income 7,365 7,045 7,264 7,169 6,563
Tax equivalent adjustment (1)     449       446       460       475       480  
At Period End
Total assets $ 2,475,743 $ 2,450,040 $ 2,409,599 $ 2,358,931 $ 2,297,676
Earning assets 2,261,068 2,240,747 2,200,517 2,158,177 2,099,219
Loans 1,940,487 1,925,694 1,861,403 1,824,986 1,802,217
Allowance for loan losses 25,884 25,923 25,948 25,668 25,382
Deposits 1,981,628 1,927,686 1,920,270 1,871,157 1,836,137
Stockholders' equity 293,018 292,138 286,616 280,418 280,197
Stockholders' equity / assets 11.84 % 11.92 % 11.89 % 11.89 % 12.19 %
Goodwill     61,798       61,798       61,798       61,798       61,798  
Average Balances
Total assets $ 2,458,952 $ 2,425,535 $ 2,391,064 $ 2,314,203 $ 2,276,060
Earning assets 2,226,868 2,194,170 2,162,574 2,088,582 2,051,331
Loans 1,908,731 1,879,760 1,828,984 1,796,200 1,732,472
Deposits and interest-bearing liabilities 2,133,868 2,103,054 2,079,442 2,005,395 1,967,199
Deposits 1,954,631 1,929,368 1,903,139 1,835,345 1,823,396
Stockholders' equity 292,301 288,609 282,573 279,051 279,192
Stockholders' equity / assets     11.89 %     11.90 %     11.82 %     12.06 %     12.27 %
Per Common Share Data
Net Income:
Basic $ 0.82 $ 0.78 $ 0.81 $ 0.80 $ 0.72
Diluted 0.81 0.78 0.80 0.79 0.71
Dividends 0.22 0.22 0.22 0.22 0.20
Market Value:
High $ 52.31 $ 46.83 $ 41.21 $ 40.98 $ 42.46
Low 36.91 35.90 37.53 34.80 35.01
Close 50.74 44.64 38.85 38.41 37.78
Common Book Value 32.62 32.53 31.95 31.29 30.78
Shares outstanding, end of period (in thousands)     8,983       8,980       8,971       8,961       9,102  
Performance Ratios (annualized)
Tax-equivalent net interest margin (1) 3.76 % 3.69 % 3.71 % 3.80 % 3.77 %
Return on average assets 1.19 % 1.16 % 1.22 % 1.25 % 1.14 %
Return on average equity 10.02 % 9.71 % 10.34 % 10.33 % 9.33 %
Efficiency ratio (2) 62.09 % 63.87 % 61.51 % 61.32 % 63.88 %
Effective tax rate 31.81 % 29.82 % 31.28 % 29.62 % 29.48 %
Common dividend payout ratio (basic)     26.83 %     28.21 %     27.16 %     27.50 %     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 35%

(2)

Efficiency ratio = Non-interest expense divided by sum of tax-equivalent net interest income plus non-interest income, excluding securities gains, net.

         
Selected Quarterly Information
First Defiance Financial Corp.
 
(dollars in thousands, except per share data)   4th Qtr 2016   3rd Qtr 2016   2nd Qtr 2016   1st Qtr 2016   4th Qtr 2015
Loan Portfolio Composition
One to four family residential real estate $ 207,550 $ 209,097 $ 206,861 $ 208,818 $ 205,330
Construction 182,886 177,075 161,282 145,635 163,877
Commercial real estate 1,040,562 1,043,820 1,001,315 989,468 948,428
Commercial 469,055 456,099 428,599 412,911 419,349
Consumer finance 16,680 17,251 16,690 15,679 16,281
Home equity and improvement   118,429       118,165       116,685       116,856       116,962  
Total loans 2,035,162 2,021,507 1,931,432 1,889,367 1,870,227
Less:
Undisbursed loan funds 93,355 94,552 68,850 63,267 66,902
Deferred loan origination fees 1,320 1,261 1,179 1,114 1,108
Allowance for loan loss   25,884       25,923       25,948       25,668       25,382  
Net Loans $ 1,914,603     $ 1,899,771     $ 1,835,455     $ 1,799,318     $ 1,776,835  
                     
Allowance for loan loss activity
Beginning allowance $ 25,923 $ 25,948 $ 25,668 $ 25,382 $ 25,209
Provision for loan losses (149 ) 15 53 364 43
Credit loss charge-offs:
One to four family residential real estate 147 111 37 55 8
Commercial real estate 0 79 0 13 103
Commercial 234 26 18 336 0
Consumer finance 53 24 18 0 32
Home equity and improvement   98       74       66       30       10  
Total charge-offs 532 314 139 434 153
Total recoveries   642       274       366       356       282  
Net charge-offs (recoveries)   (110 )     40       (227 )     78       (129 )
Ending allowance $ 25,884     $ 25,923     $ 25,948     $ 25,668     $ 25,382  
                     
Credit Quality
Total non-performing loans (1) $ 14,348 $ 18,198 $ 16,423 $ 17,707 $ 16,261
Real estate owned (REO)   455       704       1,079       1,111       1,321  
Total non-performing assets (2) $ 14,803     $ 18,902     $ 17,502     $ 18,818     $ 17,582  
Net charge-offs (recoveries) (110 ) 40 (227 ) 78 (129 )
 
Restructured loans, accruing (3) 10,544 9,113 9,648 11,284 11,178
 
Allowance for loan losses / loans 1.33 % 1.35 % 1.39 % 1.41 % 1.41 %
Allowance for loan losses / non-performing assets 174.86 % 137.14 % 148.26 % 136.40 % 144.36 %
Allowance for loan losses / non-performing loans 180.40 % 142.45 % 158.00 % 144.96 % 156.09 %
Non-performing assets / loans plus REO 0.76 % 0.98 % 0.94 % 1.03 % 0.97 %
Non-performing assets / total assets 0.60 % 0.77 % 0.73 % 0.80 % 0.77 %
Net charge-offs / average loans (annualized) -0.02 % 0.01 % -0.05 % 0.02 % -0.03 %
                     
Deposit Balances
Non-interest-bearing demand deposits $ 487,663 $ 443,321 $ 442,811 $ 426,053 $ 420,691
Interest-bearing demand deposits and money market 816,665 810,393 805,550 783,016 767,201
Savings deposits 243,369 241,016 240,316 233,546 219,655
Retail time deposits less than $250,000 400,080 399,749 399,494 401,350 403,902
Retail time deposits greater than $250,000   33,851       33,207       32,099       27,192       24,688  
Total deposits $ 1,981,628     $ 1,927,686     $ 1,920,270     $ 1,871,157     $ 1,836,137  

(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.

       
Loan Delinquency Information
First Defiance Financial Corp.
 
30 to 89 days Non Accrual
(dollars in thousands)   Total Balance   Current   past due   Loans
 
December 31, 2016                
One to four family residential real estate $ 207,550 $ 203,624 $ 998 $ 2,928
Construction 182,886 182,886 - -
Commercial real estate 1,040,562 1,030,833 137 9,592
Commercial 469,055 468,038 10 1,007
Consumer finance 16,680 16,438 151 91
Home equity and improvement   118,429     116,439     1,260     730
Total loans $ 2,035,162   $ 2,018,258   $ 2,556   $ 14,348
 
September 30, 2016                
One to four family residential real estate $ 209,097 $ 205,471 $ 706 $ 2,920
Construction 177,075 177,075 - -
Commercial real estate 1,043,820 1,032,260 258 11,302
Commercial 456,099 452,669 185 3,245
Consumer finance 17,251 17,048 190 13
Home equity and improvement   118,165     116,653     794     718
Total loans $ 2,021,507   $ 2,001,176   $ 2,133   $ 18,198
 
December 31, 2015                
One to four family residential real estate $ 205,330 $ 201,806 $ 914 $ 2,610
Construction 163,877 163,877 - -
Commercial real estate 948,428 937,844 736 9,848
Commercial 419,349 416,114 157 3,078
Consumer finance 16,281 16,215 30 36
Home equity and improvement   116,962     115,465     808     689
Total loans $ 1,870,227   $ 1,851,321   $ 2,645   $ 16,261


[ Back To TMCnet.com's Homepage ]