 | NEWS RELEASE |
| |
Contact: | Donald P. Hileman |
| President and CEO |
| (419) 782-5104 |
| dhileman@first-fed.com |
Exhibit 99.1 |
For Immediate Release |
FIRST DEFIANCE FINANCIAL CORP. REVISES 2014 EARNINGS UPWARD BY $0.06 PER DILUTED SHARE FOR ADJUSTED TAX EXPENSE
DEFIANCE, OHIO (February 17, 2015)– First Defiance Financial Corp. (NASDAQ: FDEF)announced today an upward adjustment of $551,000, or $0.06 per diluted common share, to its previously reported fourth quarter and full year 2014 net income. The adjustment relates to First Defiance's provision for income taxes for the fourth quarter and has no effect on any other previously reported period. The adjustment to the provision for income taxes reflects the utilization of capital loss carryforwards greater than previously identified. As a result, the provision for income taxes for the quarter and full year ended December 31, 2014 was previously overstated by $551,000.
First Defiance's revised earnings of $6.4 million, or $0.65 per diluted common share, for the quarter ended December 31, 2014, compares to $5.1 million or $0.50 per diluted common share for the fourth quarter a year ago. For the year ended December 31, 2014, First Defiance's net income increased to $24.3 million, or $2.44 per diluted common share, compared to $22.2 million, or $2.19 per diluted common share, in 2013.
The attached financial statements and highlights reflect the adjustment to the provision for income taxes and related effects on net income, earnings per common share, liabilities, stockholders equity, common book value and tangible common book value per share, and financial ratios for return on average assets, return on average equity, shareholders’ equity/assets, common dividend payout ratio and effective tax rate.
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 operates 33 full-service branches and 43 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 five offices throughout northwest Ohio.
For more information, visit the company’s Web site atwww.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 of the Company 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 the Company 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 the Company's Securities and Exchange Commission (SEC) filings, including the Company's Annual Report on Form 10-K for the year ended December 31, 2013. One or more of these factors have affected or could in the future affect the Company'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 the Company or any other persons, that the objectives and plans of the Company will be achieved. All forward-looking statements made in this news release are based on information presently available to the management of the Company. The Company assumes no obligation to update any forward-looking statements.
Consolidated Balance Sheets (Unaudited)
First Defiance Financial Corp.
| | December 31, | | | December 31, | |
(in thousands) | | 2014 | | | 2013 | |
| | | | | | | | |
Assets | | | | | | | | |
Cash and cash equivalents | | | | | | | | |
Cash and amounts due from depository institutions | | $ | 41,936 | | | $ | 36,318 | |
Interest-bearing deposits | | | 71,000 | | | | 143,000 | |
| | | 112,936 | | | | 179,318 | |
Securities | | | | | | | | |
Available-for sale, carried at fair value | | | 239,321 | | | | 198,170 | |
Held-to-maturity, carried at amortized cost | | | 313 | | | | 387 | |
| | | 239,634 | | | | 198,557 | |
| | | | | | | | |
Loans | | | 1,646,786 | | | | 1,580,448 | |
Allowance for loan losses | | | (24,766 | ) | | | (24,950 | ) |
Loans, net | | | 1,622,020 | | | | 1,555,498 | |
Loans held for sale | | | 4,535 | | | | 9,120 | |
Mortgage servicing rights | | | 9,012 | | | | 9,106 | |
Accrued interest receivable | | | 6,037 | | | | 5,778 | |
Federal Home Loan Bank stock | | | 13,802 | | | | 19,350 | |
Bank Owned Life Insurance | | | 47,013 | | | | 42,715 | |
Office properties and equipment | | | 40,496 | | | | 38,597 | |
Real estate and other assets held for sale | | | 6,181 | | | | 5,859 | |
Goodwill | | | 61,525 | | | | 61,525 | |
Core deposit and other intangibles | | | 2,395 | | | | 3,497 | |
Deferred taxes | | | - | | | | 565 | |
Other assets | | | 13,366 | | | | 7,663 | |
Total Assets | | $ | 2,178,952 | | | $ | 2,137,148 | |
| | | | | | | | |
Liabilities and Stockholders’ Equity | | | | | | | | |
Non-interest-bearing deposits | | $ | 379,552 | | | $ | 348,943 | |
Interest-bearing deposits | | | 1,381,261 | | | | 1,386,849 | |
Total deposits | | | 1,760,813 | | | | 1,735,792 | |
Advances from Federal Home Loan Bank | | | 21,544 | | | | 22,520 | |
Notes payable and other interest-bearing liabilities | | | 54,759 | | | | 51,919 | |
Subordinated debentures | | | 36,083 | | | | 36,083 | |
Advance payments by borrowers for tax and insurance | | | 2,309 | | | | 1,519 | |
Deferred Taxes | | | 1,176 | | | | - | |
Other liabilities | | | 22,763 | | | | 17,168 | |
Total Liabilities | | | 1,899,447 | | | | 1,865,001 | |
Stockholders’ Equity | | | | | | | | |
Preferred stock | | | - | | | | - | |
Common stock, net | | | 127 | | | | 127 | |
Common stock warrant | | | 878 | | | | 878 | |
Additional paid-in-capital | | | 136,266 | | | | 136,403 | |
Accumulated other comprehensive income | | | 4,114 | | | | 545 | |
Retained earnings | | | 200,600 | | | | 182,290 | |
Treasury stock, at cost | | | (62,480 | ) | | | (48,096 | ) |
Total stockholders’ equity | | | 279,505 | | | | 272,147 | |
Total Liabilities and Stockholders’ Equity | | $ | 2,178,952 | | | $ | 2,137,148 | |
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) | | 2014 | | | 2013 | | | 2014 | | | 2013 | |
Interest Income: | | | | | | | | | | | | | | | | |
Loans | | $ | 17,788 | | | $ | 17,037 | | | $ | 68,682 | | | $ | 68,077 | |
Investment securities | | | 1,719 | | | | 1,397 | | | | 6,575 | | | | 5,596 | |
Interest-bearing deposits | | | 66 | | | | 108 | | | | 349 | | | | 282 | |
FHLB stock dividends | | | 140 | | | | 195 | | | | 642 | | | | 826 | |
Total interest income | | | 19,713 | | | | 18,737 | | | | 76,248 | | | | 74,781 | |
Interest Expense: | | | | | | | | | | | | | | | | |
Deposits | | | 1,293 | | | | 1,399 | | | | 5,283 | | | | 5,913 | |
FHLB advances and other | | | 131 | | | | 136 | | | | 528 | | | | 434 | |
Subordinated debentures | | | 148 | | | | 149 | | | | 587 | | | | 601 | |
Notes Payable | | | 40 | | | | 44 | | | | 161 | | | | 222 | |
Total interest expense | | | 1,612 | | | | 1,728 | | | | 6,559 | | | | 7,170 | |
Net interest income | | | 18,101 | | | | 17,009 | | | | 69,689 | | | | 67,611 | |
Provision for loan losses | | | 162 | | | | 475 | | | | 1,117 | | | | 1,824 | |
Net interest income after provision for loan losses | | | 17,939 | | | | 16,534 | | | | 68,572 | | | | 65,787 | |
Non-interest Income: | | | | | | | | | | | | | | | | |
Service fees and other charges | | | 2,766 | | | | 2,506 | | | | 10,258 | | | | 10,045 | |
Mortgage banking income | | | 1,270 | | | | 1,324 | | | | 5,602 | | | | 8,443 | |
Gain on sale of non-mortgage loans | | | 102 | | | | 49 | | | | 181 | | | | 101 | |
Gain on sale of securities | | | 1 | | | | - | | | | 932 | | | | 97 | |
Impairment on securities | | | - | | | | (337 | ) | | | - | | | | (337 | ) |
Insurance commissions | | | 2,219 | | | | 2,089 | | | | 9,859 | | | | 9,627 | |
Trust income | | | 345 | | | | 274 | | | | 1,240 | | | | 969 | |
Income from Bank Owned Life Insurance | | | 218 | | | | 211 | | | | 1,802 | | | | 883 | |
Other non-interest income | | | 421 | | | | 415 | | | | 1,767 | | | | 950 | |
Total Non-interest Income | | | 7,342 | | | | 6,531 | | | | 31,641 | | | | 30,778 | |
Non-interest Expense: | | | | | | | | | | | | | | | | |
Compensation and benefits | | | 9,075 | | | | 8,310 | | | | 35,543 | | | | 34,301 | |
Occupancy | | | 1,778 | | | | 1,733 | | | | 6,683 | | | | 6,970 | |
FDIC insurance premium | | | 332 | | | | 359 | | | | 1,419 | | | | 1,616 | |
Financial institutions tax | | | 239 | | | | 486 | | | | 1,762 | | | | 2,323 | |
Data processing | | | 1,523 | | | | 1,313 | | | | 5,856 | | | | 5,125 | |
Amortization of intangibles | | | 269 | | | | 296 | | | | 1,102 | | | | 1,241 | |
Other non-interest expense | | | 3,753 | | | | 3,490 | | | | 14,393 | | | | 13,476 | |
Total Non-interest Expense | | | 16,969 | | | | 15,987 | | | | 66,758 | | | | 65,052 | |
Income before income taxes | | | 8,312 | | | | 7,078 | | | | 33,455 | | | | 31,513 | |
Income taxes | | | 1,957 | | | | 1,991 | | | | 9,163 | | | | 9,278 | |
Net Income | | $ | 6,355 | | | $ | 5,087 | | | $ | 24,292 | | | $ | 22,235 | |
| | | | | | | | | | | | | | | | |
Earnings per common share: | | | | | | | | | | | | | | | | |
Basic | | $ | 0.68 | | | $ | 0.52 | | | $ | 2.55 | | | $ | 2.28 | |
Diluted | | $ | 0.65 | | | $ | 0.50 | | | $ | 2.44 | | | $ | 2.19 | |
| | | | | | | | | | | | | | | | |
Average Shares Outstanding: | | | | | | | | | | | | | | | | |
Basic | | | 9,316 | | | | 9,766 | | | | 9,511 | | | | 9,764 | |
Diluted | | | 9,801 | | | | 10,198 | | | | 9,975 | �� | | | 10,171 | |
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) | | 2014 | | | 2013 | | | % change | | | 2014 | | | 2013 | | | % change | |
Summary of Operations | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Tax-equivalent interest income (1) | | $ | 20,174 | | | $ | 19,143 | | | | 5.4 | % | | $ | 78,046 | | | $ | 76,413 | | | | 2.1 | % |
Interest expense | | | 1,612 | | | | 1,728 | | | | (6.7 | ) | | | 6,559 | | | | 7,170 | | | | (8.5 | ) |
Tax-equivalent net interest income (1) | | | 18,562 | | | | 17,415 | | | | 6.6 | | | | 71,487 | | | | 69,243 | | | | 3.2 | |
Provision for loan losses | | | 162 | | | | 475 | | | | (65.9 | ) | | | 1,117 | | | | 1,824 | | | | (38.8 | ) |
Tax-equivalent NII after provision for loan loss (1) | | | 18,400 | | | | 16,940 | | | | 8.6 | | | | 70,370 | | | | 67,419 | | | | 4.4 | |
Investment Securities gains | | | 1 | | | | - | | | | NM | | | | 932 | | | | 97 | | | | NM | |
Non-interest income (excluding securities gains/losses) | | | 7,341 | | | | 6,810 | | | | 7.8 | | | | 30,709 | | | | 30,810 | | | | (0.3 | ) |
Non-interest expense | | | 16,969 | | | | 15,929 | | | | 6.5 | | | | 66,758 | | | | 64,844 | | | | 3.0 | |
Income taxes | | | 1,957 | | | | 1,991 | | | | (1.7 | ) | | | 9,163 | | | | 9,278 | | | | (1.2 | ) |
Net Income | | | 6,355 | | | | 5,087 | | | | 24.9 | | | | 24,292 | | | | 22,235 | | | | 9.3 | |
Tax equivalent adjustment (1) | | | 461 | | | | 406 | | | | 13.5 | | | | 1,798 | | | | 1,632 | | | | 10.2 | |
At Period End | | | | | | | | | | | | | | | | | | | | | | | | |
Assets | | | 2,178,952 | | | | 2,137,148 | | | | 2.0 | | | | | | | | | | | | | |
Earning assets | | | 1,975,757 | | | | 1,950,475 | | | | 1.3 | | | | | | | | | | | | | |
Loans | | | 1,646,786 | | | | 1,580,448 | | | | 4.2 | | | | | | | | | | | | | |
Allowance for loan losses | | | 24,766 | | | | 24,950 | | | | (0.7 | ) | | | | | | | | | | | | |
Deposits | | | 1,760,813 | | | | 1,735,792 | | | | 1.4 | | | | | | | | | | | | | |
Stockholders’ equity | | | 279,505 | | | | 272,147 | | | | 2.7 | | | | | | | | | | | | | |
Average Balances | | | | | | | | | | | | | | | | | | | | | | | | |
Assets | | | 2,184,792 | | | | 2,124,109 | | | | 2.9 | | | | 2,162,468 | | | | 2,052,250 | | | | 5.4 | |
Earning assets | | | 1,964,074 | | | | 1,915,508 | | | | 2.5 | | | | 1,947,078 | | | | 1,845,462 | | | | 5.5 | |
Loans | | | 1,615,657 | | | | 1,543,057 | | | | 4.7 | | | | 1,574,753 | | | | 1,528,176 | | | | 3.0 | |
Deposits and interest-bearing liabilities | | | 1,879,918 | | | | 1,833,291 | | | | 2.5 | | | | 1,862,834 | | | | 1,766,579 | | | | 5.4 | |
Deposits | | | 1,764,908 | | | | 1,719,319 | | | | 2.7 | | | | 1,750,184 | | | | 1,661,895 | | | | 5.3 | |
Stockholders’ equity | | | 278,944 | | | | 270,856 | | | | 3.0 | | | | 276,537 | | | | 265,065 | | | | 4.3 | |
Stockholders’ equity / assets | | | 12.77 | % | | | 12.75 | % | | | 0.1 | | | | 12.79 | % | | | 12.92 | % | | | (1.0 | ) |
Per Common Share Data | | | | | | | | | | | | | | | | | | | | | | | | |
Net Income | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | 0.68 | | | $ | 0.52 | | | | 30.8 | | | $ | 2.55 | | | $ | 2.28 | | | | 11.8 | |
Diluted | | | 0.65 | | | | 0.50 | | | | 30.0 | | | | 2.44 | | | | 2.19 | | | | 11.4 | |
Dividends | | | 0.175 | | | | 0.10 | | | | 75.0 | | | | 0.625 | | | | 0.40 | | | | 56.3 | |
Market Value: | | | | | | | | | | | | | | | | | | | | | | | | |
High | | $ | 35.70 | | | $ | 27.25 | | | | 31.0 | | | $ | 35.70 | | | $ | 27.25 | | | | 31.0 | |
Low | | | 26.95 | | | | 23.31 | | | | 15.6 | | | | 24.24 | | | | 23.31 | | | | 4.0 | |
Close | | | 34.06 | | | | 25.97 | | | | 31.2 | | | | 34.06 | | | | 25.97 | | | | 31.2 | |
Common Book Value | | | 30.17 | | | | 27.91 | | | | 8.1 | | | | 30.17 | | | | 27.91 | | | | 8.1 | |
Tangible Common Book Value | | | 23.25 | | | | 21.22 | | | | 9.6 | | | | 23.25 | | | | 21.22 | | | | 9.6 | |
Shares outstanding, end of period (000) | | | 9,235 | | | | 9,720 | | | | (5.0 | ) | | | 9,235 | | | | 9,720 | | | | (5.0 | ) |
Performance Ratios (annualized) | | | | | | | | | | | | | | | | | | | | | | | | |
Tax-equivalent net interest margin (1) | | | 3.76 | % | | | 3.61 | % | | | 4.2 | | | | 3.68 | % | | | 3.76 | % | | | (2.1 | ) |
Return on average assets | | | 1.15 | % | | | 0.95 | % | | | 21.5 | | | | 1.12 | % | | | 1.08 | % | | | 3.7 | |
Return on average equity | | | 9.04 | % | | | 7.45 | % | | | 21.3 | | | | 8.78 | % | | | 8.39 | % | | | 4.7 | |
Efficiency ratio (2) | | | 65.51 | % | | | 65.75 | % | | | (0.4 | ) | | | 65.32 | % | | | 64.81 | % | | | 0.8 | |
Effective tax rate | | | 23.54 | % | | | 28.13 | % | | | (16.3 | ) | | | 27.39 | % | | | 29.44 | % | | | (7.0 | ) |
Dividend payout ratio (basic) | | | 25.74 | % | | | 19.23 | % | | | 33.8 | | | | 24.51 | % | | | 17.54 | % | | | 39.7 | |
| (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 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) | | 2014 | | | 2013 | | | 2014 | | | 2013 | |
| | | | | | | | | | | | |
Gain from sale of mortgage loans | | $ | 734 | | | $ | 756 | | | $ | 3,335 | | | $ | 5,716 | |
Mortgage loan servicing revenue (expense): | | | | | | | | | | | | | | | | |
Mortgage loan servicing revenue | | | 900 | | | | 918 | | | | 3,552 | | | | 3,564 | |
Amortization of mortgage servicing rights | | | (375 | ) | | | (346 | ) | | | (1,401 | ) | | | (2,098 | ) |
Mortgage servicing rights valuation adjustments | | | 11 | | | | (4 | ) | | | 116 | | | | 1,261 | |
| | | 536 | | | | 568 | | | | 2,267 | | | | 2,727 | |
Total revenue from sale and servicing of mortgage loans | | $ | 1,270 | | | $ | 1,324 | | | $ | 5,602 | | | $ | 8,443 | |
Yield Analysis
First Defiance Financial Corp.
| | Three Months Ended December 31, | |
| | (dollars in thousands) | |
| | 2014 | | | 2013 | |
| | Average | | | | | | Yield | | | Average | | | | | | Yield | |
| | Balance | | | Interest(1) | | | Rate(2) | | | Balance | | | Interest(1) | | | Rate(2) | |
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Loans receivable | | $ | 1,615,657 | | | $ | 17,833 | | | | 4.38 | % | | $ | 1,543,057 | | | $ | 17,055 | | | | 4.39 | % |
Securities | | | 238,553 | | | | 2,135 | | | | 3.65 | % | | | 187,230 | | | | 1,785 | | | | 3.82 | % |
Interest Bearing Deposits | | | 96,062 | | | | 66 | | | | 0.27 | % | | | 165,871 | | | | 108 | | | | 0.26 | % |
FHLB stock | | | 13,802 | | | | 140 | | | | 4.02 | % | | | 19,350 | | | | 195 | | | | 4.00 | % |
Total interest-earning assets | | | 1,964,074 | | | | 20,174 | | | | 4.09 | % | | | 1,915,508 | | | | 19,143 | | | | 3.97 | % |
Non-interest-earning assets | | | 220,718 | | | | | | | | | | | | 208,601 | | | | | | | | | |
Total assets | | $ | 2,184,792 | | | | | | | | | | | $ | 2,124,109 | | | | | | | | | |
Deposits and Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest bearing deposits | | $ | 1,393,584 | | | $ | 1,293 | | | | 0.37 | % | | $ | 1,382,526 | | | $ | 1,399 | | | | 0.40 | % |
FHLB advances and other | | | 21,628 | | | | 131 | | | | 2.40 | % | | | 22,604 | | | | 136 | | | | 2.39 | % |
Subordinated debentures | | | 36,128 | | | | 148 | | | | 1.63 | % | | | 36,129 | | | | 149 | | | | 1.64 | % |
Notes payable | | | 57,254 | | | | 40 | | | | 0.28 | % | | | 55,239 | | | | 44 | | | | 0.32 | % |
Total interest-bearing liabilities | | | 1,508,594 | | | | 1,612 | | | | 0.42 | % | | | 1,496,498 | | | | 1,728 | | | | 0.46 | % |
Non-interest bearing deposits | | | 371,324 | | | | - | | | | - | | | | 336,793 | | | | - | | | | - | |
Total including non-interest-bearing demand deposits | | | 1,879,918 | | | | 1,612 | | | | 0.34 | % | | | 1,833,291 | | | | 1,728 | | | | 0.37 | % |
Other non-interest-bearing liabilities | | | 25,930 | | | | | | | | | | | | 19,962 | | | | | | | | | |
Total liabilities | | | 1,905,848 | | | | | | | | | | | | 1,853,253 | | | | | | | | | |
Stockholders' equity | | | 278,944 | | | | | | | | | | | | 270,856 | | | | | | | | | |
Total liabilities and stockholders' equity | | $ | 2,184,792 | | | | | | | | | | | $ | 2,124,109 | | | | | | | | | |
Net interest income; interest rate spread | | | | | | $ | 18,562 | | | | 3.67 | % | | | | | | $ | 17,415 | | | | 3.51 | % |
Net interest margin (3) | | | | | | | | | | | 3.76 | % | | | | | | | | | | | 3.61 | % |
Average interest-earning assets to average interest bearing liabilities | | | | | | | | | | | 130 | % | | | | | | | | | | | 128 | % |
| | Twelve Months Ended December 31, | |
| | 2014 | | | 2013 | |
| | Average | | | | | | Yield | | | Average | | | | | | Yield | |
| | Balance | | | Interest(1) | | | Rate | | | Balance | | | Interest(1) | | | Rate | |
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Loans receivable | | $ | 1,574,753 | | | $ | 68,828 | | | | 4.37 | % | | $ | 1,528,176 | | | $ | 68,147 | | | | 4.46 | % |
Securities | | | 223,534 | | | | 8,227 | | | | 3.79 | % | | | 191,039 | | | | 7,158 | | | | 3.78 | % |
Interest Bearing Deposits | | | 134,114 | | | | 349 | | | | 0.26 | % | | | 106,742 | | | | 282 | | | | 0.26 | % |
FHLB stock | | | 14,677 | | | | 642 | | | | 4.37 | % | | | 19,505 | | | | 826 | | | | 4.23 | % |
Total interest-earning assets | | | 1,947,078 | | | | 78,046 | | | | 4.01 | % | | | 1,845,462 | | | | 76,413 | | | | 4.14 | % |
Non-interest-earning assets | | | 215,390 | | | | | | | | | | | | 206,788 | | | | | | | | | |
Total assets | | $ | 2,162,468 | | | | | | | | | | | $ | 2,052,250 | | | | | | | | | |
Deposits and Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest bearing deposits | | $ | 1,399,507 | | | $ | 5,283 | | | | 0.38 | % | | $ | 1,353,304 | | | $ | 5,913 | | | | 0.44 | % |
FHLB advances and other | | | 21,995 | | | | 528 | | | | 2.40 | % | | | 17,709 | | | | 434 | | | | 2.45 | % |
Subordinated debentures | | | 36,131 | | | | 587 | | | | 1.62 | % | | | 36,133 | | | | 601 | | | | 1.66 | % |
Notes payable | | | 54,524 | | | | 161 | | | | 0.30 | % | | | 50,842 | | | | 222 | | | | 0.44 | % |
Total interest-bearing liabilities | | | 1,512,157 | | | | 6,559 | | | | 0.43 | % | | | 1,457,988 | | | | 7,170 | | | | 0.49 | % |
Non-interest bearing deposits | | | 350,677 | | | | - | | | | - | | | | 308,591 | | | | - | | | | - | |
Total including non-interest-bearing demand deposits | | | 1,862,834 | | | | 6,559 | | | | 0.35 | % | | | 1,766,579 | | | | 7,170 | | | | 0.41 | % |
Other non-interest-bearing liabilities | | | 23,097 | | | | | | | | | | | | 20,606 | | | | | | | | | |
Total liabilities | | | 1,885,931 | | | | | | | | | | | | 1,787,185 | | | | | | | | | |
Stockholders' equity | | | 276,537 | | | | | | | | | | | | 265,065 | | | | | | | | | |
Total liabilities and stockholders' equity | | $ | 2,162,468 | | | | | | | | | | | $ | 2,052,250 | | | | | | | | | |
Net interest income; interest rate spread | | | | | | $ | 71,487 | | | | 3.57 | % | | | | | | $ | 69,243 | | | | 3.65 | % |
Net interest margin (3) | | | | | | | | | | | 3.68 | % | | | | | | | | | | | 3.76 | % |
Average interest-earning assets to average interest bearing liabilities | | | | | | | | | | | 129 | % | | | | | | | | | | | 127 | % |
| (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%. |
| (3) | 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 2014 | | | 3rd Qtr 2014 | | | 2nd Qtr 2014 | | | 1st Qtr 2014 | | | 4th Qtr 2013 | |
Summary of Operations | | | | | | | | | | | | | | | | | | | | |
Tax-equivalent interest income (1) | | $ | 20,174 | | | $ | 19,751 | | | $ | 19,221 | | | $ | 18,900 | | | $ | 19,143 | |
Interest expense | | | 1,612 | | | | 1,623 | | | | 1,645 | | | | 1,678 | | | | 1,728 | |
Tax-equivalent net interest income (1) | | | 18,562 | | | | 18,128 | | | | 17,576 | | | | 17,222 | | | | 17,415 | |
Provision for loan losses | | | 162 | | | | 406 | | | | 446 | | | | 103 | | | | 475 | |
Tax-equivalent NII after provision for loan losses (1) | | | 18,400 | | | | 17,722 | | | | 17,130 | | | | 17,119 | | | | 16,940 | |
Investment securities gains, net of impairment | | | 1 | | | | 460 | | | | 471 | | | | - | | | | (337 | ) |
Non-interest income (excluding securities gains/losses) | | | 7,341 | | | | 8,896 | | | | 7,146 | | | | 7,326 | | | | 6,869 | |
Non-interest expense | | | 16,969 | | | | 16,771 | | | | 16,357 | | | | 16,661 | | | | 15,987 | |
Income taxes | | | 1,957 | | | | 2,773 | | | | 2,254 | | | | 2,179 | | | | 1,991 | |
Net income | | | 6,355 | | | | 7,069 | | | | 5,689 | | | | 5,179 | | | | 5,087 | |
Tax equivalent adjustment (1) | | | 461 | | | | 465 | | | | 447 | | | | 426 | | | | 406 | |
At Period End | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 2,178,952 | | | $ | 2,151,079 | | | $ | 2,151,490 | | | $ | 2,163,659 | | | $ | 2,137,148 | |
Earning assets | | | 1,975,757 | | | | 1,954,496 | | | | 1,949,729 | | | | 1,965,225 | | | | 1,950,475 | |
Loans | | | 1,646,786 | | | | 1,636,266 | | | | 1,581,984 | | | | 1,563,953 | | | | 1,580,448 | |
Allowance for loan losses | | | 24,766 | | | | 24,567 | | | | 24,627 | | | | 24,783 | | | | 24,950 | |
Deposits | | | 1,760,813 | | | | 1,730,645 | | | | 1,741,812 | | | | 1,760,617 | | | | 1,735,792 | |
Stockholders’ equity | | | 279,505 | | | | 278,233 | | | | 276,449 | | | | 274,877 | | | | 272,147 | |
Stockholders’ equity / assets | | | 12.83 | % | | | 12.93 | % | | | 12.85 | % | | | 12.70 | % | | | 12.73 | % |
Goodwill | | | 61,525 | | | | 61,525 | | | | 61,525 | | | | 61,525 | | | | 61,525 | |
Average Balances | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 2,184,792 | | | $ | 2,153,226 | | | $ | 2,165,486 | | | $ | 2,146,369 | | | $ | 2,124,109 | |
Earning assets | | | 1,964,074 | | | | 1,934,651 | | | | 1,952,440 | | | | 1,937,145 | | | | 1,915,508 | |
Loans | | | 1,615,657 | | | | 1,586,652 | | | | 1,551,799 | | | | 1,544,902 | | | | 1,543,057 | |
Deposits and interest-bearing liabilities | | | 1,879,918 | | | | 1,853,271 | | | | 1,865,824 | | | | 1,852,322 | | | | 1,833,291 | |
Deposits | | | 1,764,908 | | | | 1,738,494 | | | | 1,756,098 | | | | 1,741,237 | | | | 1,719,319 | |
Stockholders’ equity | | | 278,944 | | | | 276,968 | | | | 276,490 | | | | 273,745 | | | | 270,856 | |
Stockholders’ equity / assets | | | 12.77 | % | | | 12.86 | % | | | 12.77 | % | | | 12.75 | % | | | 12.75 | % |
Per Common Share Data | | | | | | | | | | | | | | | | | | | | |
Net Income: | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | 0.68 | | | $ | 0.75 | | | $ | 0.59 | | | $ | 0.53 | | | $ | 0.52 | |
Diluted | | | 0.65 | | | | 0.71 | | | | 0.57 | | | | 0.51 | | | | 0.50 | |
Dividends | | | 0.18 | | | | 0.15 | | | | 0.15 | | | | 0.15 | | | | 0.10 | |
Market Value: | | | | | | | | | | | | | | | | | | | | |
High | | $ | 35.70 | | | $ | 29.00 | | | $ | 29.00 | | | $ | 28.23 | | | $ | 27.25 | |
Low | | | 26.95 | | | | 26.99 | | | | 26.50 | | | | 24.24 | | | | 23.31 | |
Close | | | 34.06 | | | | 27.01 | | | | 28.70 | | | | 27.12 | | | | 25.97 | |
Common Book Value | | | 30.17 | | | | 29.60 | | | | 28.96 | | | | 28.38 | | | | 27.91 | |
Shares outstanding, end of period (in thousands) | | | 9,235 | | | | 9,371 | | | | 9,515 | | | | 9,653 | | | | 9,720 | |
Performance Ratios (annualized) | | | | | | | | | | | | | | | | | | | | |
Tax-equivalent net interest margin (1) | | | 3.76 | % | | | 3.73 | % | | | 3.62 | % | | | 3.61 | % | | | 3.61 | % |
Return on average assets | | | 1.15 | % | | | 1.30 | % | | | 1.05 | % | | | 0.98 | % | | | 0.95 | % |
Return on average equity | | | 9.04 | % | | | 10.13 | % | | | 8.25 | % | | | 7.67 | % | | | 7.45 | % |
Efficiency ratio (2) | | | 65.51 | % | | | 62.06 | % | | | 66.16 | % | | | 67.87 | % | | | 65.75 | % |
Effective tax rate | | | 23.54 | % | | | 28.18 | % | | | 28.38 | % | | | 29.61 | % | | | 28.13 | % |
Common dividend payout ratio (basic) | | | 25.74 | % | | | 20.00 | % | | | 25.42 | % | | | 28.30 | % | | | 19.23 | % |
| (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 2014 | | | 3rd Qtr 2014 | | | 2nd Qtr 2014 | | | 1st Qtr 2014 | | | 4th Qtr 2013 | |
Loan Portfolio Composition | | | | | | | | | | | | | | | | | | | | |
One to four family residential real estate | | $ | 206,437 | | | $ | 209,135 | | | $ | 199,886 | | | $ | 196,940 | | | $ | 195,752 | |
Construction | | | 112,385 | | | | 116,809 | | | | 108,478 | | | | 82,049 | | | | 86,058 | |
Commercial real estate | | | 840,488 | | | | 834,443 | | | | 801,923 | | | | 809,071 | | | | 819,618 | |
Commercial | | | 399,730 | | | | 392,465 | | | | 390,055 | | | | 380,144 | | | | 388,236 | |
Consumer finance | | | 15,466 | | | | 16,616 | | | | 15,800 | | | | 16,346 | | | | 16,902 | |
Home equity and improvement | | | 111,813 | | | | 111,151 | | | | 108,460 | | | | 106,632 | | | | 106,930 | |
Total loans | | | 1,686,319 | | | | 1,680,619 | | | | 1,624,602 | | | | 1,591,182 | | | | 1,613,496 | |
Less: | | | | | | | | | | | | | | | | | | | | |
Loans in process | | | 38,653 | | | | 43,548 | | | | 41,874 | | | | 26,487 | | | | 32,290 | |
Deferred loan origination fees | | | 880 | | | | 805 | | | | 744 | | | | 742 | | | | 758 | |
Allowance for loan loss | | | 24,766 | | | | 24,567 | | | | 24,627 | | | | 24,783 | | | | 24,950 | |
Net Loans | | $ | 1,622,020 | | | $ | 1,611,699 | | | $ | 1,557,357 | | | $ | 1,539,170 | | | $ | 1,555,498 | |
| | | | | | | | | | | | | | | | | | | | |
Allowance for loan loss activity | | | | | | | | | | | | | | | | | | | | |
Beginning allowance | | $ | 24,567 | | | $ | 24,627 | | | $ | 24,783 | | | $ | 24,950 | | | $ | 25,964 | |
Provision for loan losses | | | 162 | | | | 406 | | | | 446 | | | | 103 | | | | 475 | |
Credit loss charge-offs: | | | | | | | | | | | | | | | | | | | | |
One to four family residential real estate | | | 61 | | | | 95 | | | | 42 | | | | 228 | | | | 175 | |
Commercial real estate | | | 505 | | | | 246 | | | | 39 | | | | 228 | | | | 1,097 | |
Commercial | | | 212 | | | | 1,272 | | | | 973 | | | | 525 | | | | 670 | |
Consumer finance | | | 1 | | | | 16 | | | | 12 | | | | 11 | | | | 7 | |
Home equity and improvement | | | 87 | | | | 42 | | | | 80 | | | | 184 | | | | 144 | |
Total charge-offs | | | 866 | | | | 1,671 | | | | 1,146 | | | | 1,176 | | | | 2,093 | |
Total recoveries | | | 903 | | | | 1,205 | | | | 544 | | | | 906 | | | | 604 | |
Net charge-offs (recoveries) | | | (37 | ) | | | 466 | | | | 602 | | | | 270 | | | | 1,489 | |
Ending allowance | | $ | 24,766 | | | $ | 24,567 | | | $ | 24,627 | | | $ | 24,783 | | | $ | 24,950 | |
| | | | | | | | | | | | | | | | | | | | |
Credit Quality | | | | | | | | | | | | | | | | | | | | |
Total non-performing loans (1) | | $ | 24,130 | | | $ | 22,525 | | | $ | 24,863 | | | $ | 26,774 | | | $ | 27,847 | |
Real estate owned (REO) | | | 6,181 | | | | 5,326 | | | | 5,554 | | | | 6,028 | | | | 5,859 | |
Total non-performing assets (2) | | $ | 30,311 | | | $ | 27,851 | | | $ | 30,417 | | | $ | 32,802 | | | $ | 33,706 | |
Net charge-offs (recoveries) | | | (37 | ) | | | 466 | | | | 602 | | | | 270 | | | | 1,489 | |
| | | | | | | | | | | | | | | | | | | | |
Restructured loans, accruing (3) | | | 24,686 | | | | 26,579 | | | | 26,975 | | | | 26,654 | | | | 27,630 | |
| | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses / loans | | | 1.50 | % | | | 1.50 | % | | | 1.56 | % | | | 1.58 | % | | | 1.58 | % |
Allowance for loan losses / non-performing assets | | | 81.71 | % | | | 88.21 | % | | | 80.96 | % | | | 75.55 | % | | | 74.02 | % |
Allowance for loan losses / non-performing loans | | | 102.64 | % | | | 109.07 | % | | | 99.05 | % | | | 92.56 | % | | | 89.60 | % |
Non-performing assets / loans plus REO | | | 1.83 | % | | | 1.70 | % | | | 1.92 | % | | | 2.09 | % | | | 2.12 | % |
Non-performing assets / total assets | | | 1.39 | % | | | 1.29 | % | | | 1.41 | % | | | 1.52 | % | | | 1.58 | % |
Net charge-offs / average loans (annualized) | | | -0.01 | % | | | 0.12 | % | | | 0.16 | % | | | 0.07 | % | | | 0.39 | % |
| | | | | | | | | | | | | | | | | | | | |
Deposit Balances | | | | | | | | | | | | | | | | | | | | |
Non-interest-bearing demand deposits | | $ | 379,552 | | | $ | 340,575 | | | $ | 355,268 | | | $ | 338,412 | | | $ | 348,943 | |
Interest-bearing demand deposits and money market | | | 727,729 | | | | 739,292 | | | | 717,506 | | | | 740,783 | | | | 715,939 | |
Savings deposits | | | 203,673 | | | | 197,464 | | | | 200,626 | | | | 199,361 | | | | 185,121 | |
Retail time deposits less than $100,000 | | | 286,904 | | | | 289,326 | | | | 299,288 | | | | 309,758 | | | | 313,335 | |
Retail time deposits greater than $100,000 | | | 162,955 | | | | 163,988 | | | | 169,124 | | | | 172,303 | | | | 172,454 | |
Total deposits | | $ | 1,760,813 | | | $ | 1,730,645 | | | $ | 1,741,812 | | | $ | 1,760,617 | | | $ | 1,735,792 | |
| (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.
(dollars in thousands) | | Total Balance | | | Current | | | 30 to 89 days past due | | | Non Accrual Loans | |
| | | | | | | | | | | | |
December 31, 2014 | | | | | | | | | | | | |
One to four family residential real estate | | $ | 206,437 | | | $ | 201,931 | | | $ | 1,174 | | | $ | 3,332 | |
Construction | | | 112,385 | | | | 112,385 | | | | - | | | | - | |
Commercial real estate | | | 840,488 | | | | 824,770 | | | | 544 | | | | 15,174 | |
Commercial | | | 399,730 | | | | 394,671 | | | | 66 | | | | 4,993 | |
Consumer finance | | | 15,466 | | | | 15,330 | | | | 124 | | | | 12 | |
Home equity and improvement | | | 111,813 | | | | 109,993 | | | | 1,201 | | | | 619 | |
Total loans | | $ | 1,686,319 | | | $ | 1,659,080 | | | $ | 3,109 | | | $ | 24,130 | |
| | | | | | | | | | | | | | | | |
September 30, 2014 | | | | | | | | | | | | | | | | |
One to four family residential real estate | | $ | 209,135 | | | $ | 205,428 | | | $ | 654 | | | $ | 3,053 | |
Construction | | | 116,809 | | | | 116,809 | | | | - | | | | - | |
Commercial real estate | | | 834,443 | | | | 820,502 | | | | 68 | | | | 13,873 | |
Commercial | | | 392,465 | | | | 386,266 | | | | 669 | | | | 5,530 | |
Consumer finance | | | 16,616 | | | | 16,524 | | | | 92 | | | | - | |
Home equity and improvement | | | 111,151 | | | | 109,937 | | | | 1,145 | | | | 69 | |
Total loans | | $ | 1,680,619 | | | $ | 1,655,466 | | | $ | 2,628 | | | $ | 22,525 | |
| | | | | | | | | | | | | | | | |
December 31, 2013 | | | | | | | | | | | | | | | | |
One to four family residential real estate | | $ | 195,752 | | | $ | 190,854 | | | $ | 1,625 | | | $ | 3,273 | |
Construction | | | 86,058 | | | | 86,058 | | | | - | | | | - | |
Commercial real estate | | | 819,618 | | | | 803,218 | | | | 566 | | | | 15,834 | |
Commercial | | | 388,236 | | | | 379,889 | | | | 20 | | | | 8,327 | |
Consumer finance | | | 16,902 | | | | 16,771 | | | | 131 | | | | - | |
Home equity and improvement | | | 106,930 | | | | 105,211 | | | | 1,306 | | | | 413 | |
Total loans | | $ | 1,613,496 | | | $ | 1,582,001 | | | $ | 3,648 | | | $ | 27,847 | |