PREMIER FINANCIAL CORP - Quarter Report: 2019 March (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934. |
For the Quarterly Period Ended March 31, 2019 |
OR
¨ | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934. |
For the Transition Period from ___________to__________ |
Commission file number 0-26850
First Defiance Financial Corp.
(Exact name of registrant as specified in its charter)
Ohio | 34-1803915 | |
(State or other jurisdiction of | (I.R.S. Employer | |
incorporation or organization) | Identification Number) | |
601 Clinton Street, Defiance, Ohio | 43512 | |
(Address of principal executive office) | (Zip Code) |
Registrant's telephone number, including area code: (419) 782-5015
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yesx No ¨
Indicate by check mark whether the registrant submitted electronically, every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ¨ | Accelerated filer | x |
Non-accelerated filer | ¨ | Smaller reporting company | ¨ |
Emerging growth company | ¨ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
Title of each class | Trading symbol | Name of each exchange on which registered | ||
Common Stock, Par Value $0.01 Per Share | FDEF | The NASDAQ Stock Market |
APPLICABLE ONLY TO CORPORATE ISSUERS
Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practical date. Common Stock, $.01 Par Value – 19,719,969 shares outstanding at April 30, 2019.
FIRST DEFIANCE FINANCIAL CORP.
INDEX
1 |
FIRST DEFIANCE FINANCIAL CORP.
Consolidated Condensed Statements of Financial Condition
(UNAUDITED)
(Amounts in Thousands, except share and per share data)
March 31, 2019 | December 31, 2018 | |||||||
Assets | ||||||||
Cash and cash equivalents: | ||||||||
Cash and amounts due from depository institutions | $ | 45,517 | $ | 55,962 | ||||
Federal funds sold | 67,000 | 43,000 | ||||||
112,517 | 98,962 | |||||||
Securities: | ||||||||
Available-for-sale, carried at fair value | 299,895 | 294,076 | ||||||
Held-to-maturity, carried at amortized cost (fair value $523 and $526 at March 31, 2019 and December 31, 2018, respectively) | 523 | 526 | ||||||
300,418 | 294,602 | |||||||
Loans held for sale | 6,239 | 6,613 | ||||||
Loans receivable, net of allowance of $28,164 at March 31, 2019 and $28,331 at December 31, 2018, respectively | 2,520,804 | 2,511,708 | ||||||
Mortgage servicing rights | 9,998 | 10,119 | ||||||
Accrued interest receivable | 11,180 | 9,641 | ||||||
Federal Home Loan Bank stock | 12,235 | 14,217 | ||||||
Bank owned life insurance | 68,052 | 67,660 | ||||||
Premises and equipment | 40,422 | 40,670 | ||||||
Real estate and other assets held for sale | 941 | 1,205 | ||||||
Goodwill | 98,569 | 98,569 | ||||||
Core deposit and other intangibles | 4,092 | 4,391 | ||||||
Other assets | 35,782 | 23,365 | ||||||
Total assets | $ | 3,221,249 | $ | 3,181,722 |
(continued)
2 |
FIRST DEFIANCE FINANCIAL CORP.
Consolidated Condensed Statements of Financial Condition
(UNAUDITED)
(Amounts in Thousands, except share and per share data)
March 31, 2019 | December 31, 2018 | |||||||
Liabilities and stockholders’ equity | ||||||||
Liabilities: | ||||||||
Deposits | $ | 2,685,792 | $ | 2,620,882 | ||||
Advances from the Federal Home Loan Bank | 55,158 | 85,189 | ||||||
Subordinated debentures | 36,083 | 36,083 | ||||||
Securities sold under repurchase agreements | 3,513 | 5,741 | ||||||
Advance payments by borrowers | 2,943 | 3,652 | ||||||
Deferred taxes | 1,304 | 264 | ||||||
Other liabilities | 40,667 | 30,322 | ||||||
Total liabilities | 2,825,460 | 2,782,133 | ||||||
Stockholders’ equity: | ||||||||
Preferred stock, $.01 par value per share: 37,000 shares authorized; no shares issued | – | – | ||||||
Preferred stock, $.01 par value per share: 4,963,000 shares authorized; no shares issued | – | – | ||||||
Common stock, $.01 par value per share: 50,000,000 shares authorized; 25,373,619 and 25,398,992 shares issued and 19,713,192 and 20,171,392 shares outstanding at March 31, 2019 and December 31, 2018, respectively | 127 | 127 | ||||||
Additional paid-in capital | 160,828 | 161,593 | ||||||
Accumulated other comprehensive income (loss), net of tax of $417 and $(468), respectively | 1,569 | (2,148 | ) | |||||
Retained earnings | 303,277 | 295,588 | ||||||
Treasury stock, at cost, 5,660,427 shares at March 31, 2019 and 5,227,600 shares at December 31, 2018 | (70,012 | ) | (55,571 | ) | ||||
Total stockholders’ equity | 395,789 | 399,589 | ||||||
Total liabilities and stockholders’ equity | $ | 3,221,249 | $ | 3,181,722 |
See accompanying notes.
3 |
FIRST DEFIANCE FINANCIAL CORP.
Consolidated Condensed Statements of Income
(UNAUDITED)
(Amounts in Thousands, except per share data)
Three Months Ended | ||||||||
March 31, | ||||||||
2019 | 2018 | |||||||
Interest Income | ||||||||
Loans | $ | 31,214 | $ | 26,526 | ||||
Investment securities: | ||||||||
Taxable | 1,365 | 1,049 | ||||||
Non-taxable | 840 | 802 | ||||||
Interest-bearing deposits | 285 | 297 | ||||||
FHLB stock dividends | 215 | 231 | ||||||
Total interest income | 33,919 | 28,905 | ||||||
Interest Expense | ||||||||
Deposits | 5,005 | 2,611 | ||||||
FHLB advances and other | 276 | 319 | ||||||
Subordinated debentures | 364 | 280 | ||||||
Notes payable | 4 | 8 | ||||||
Total interest expense | 5,649 | 3,218 | ||||||
Net interest income | 28,270 | 25,687 | ||||||
Provision for loan losses | 212 | (1,095 | ) | |||||
Net interest income after provision for loan losses | 28,058 | 26,782 | ||||||
Non-interest Income | ||||||||
Service fees and other charges | 3,007 | 3,131 | ||||||
Insurance commissions | 4,115 | 4,277 | ||||||
Mortgage banking income | 1,841 | 1,742 | ||||||
Gain on sale of non-mortgage loans | 89 | 224 | ||||||
Trust income | 523 | 552 | ||||||
Income from Bank Owned Life Insurance | 392 | 400 | ||||||
Other non-interest income | 846 | 377 | ||||||
Total non-interest income | 10,813 | 10,703 | ||||||
Non-interest Expense | ||||||||
Compensation and benefits | 14,085 | 13,249 | ||||||
Occupancy | 2,241 | 2,071 | ||||||
FDIC insurance premium | 273 | 360 | ||||||
Financial institutions tax | 556 | 531 | ||||||
Data processing | 2,297 | 2,105 | ||||||
Amortization of intangibles | 299 | 347 | ||||||
Other non-interest expense | 5,115 | 4,588 | ||||||
Total non-interest expense | 24,866 | 23,251 | ||||||
Income before income taxes | 14,005 | 14,234 | ||||||
Federal income taxes | 2,523 | 2,497 | ||||||
Net Income | $ | 11,482 | $ | 11,737 | ||||
Earnings per common share (Note 6) | ||||||||
Basic | $ | 0.57 | $ | 0.58 | ||||
Diluted | $ | 0.57 | $ | 0.57 | ||||
Dividends declared per share (Note 5) | $ | 0.19 | $ | 0.15 | ||||
Average common shares outstanding (Note 6) | ||||||||
Basic | 20,014 | 20,330 | ||||||
Diluted | 20,095 | 20,438 |
(1) | Share and per share data has been adjusted to reflect a 2-for-1 stock split on July 12, 2018. |
See accompanying notes.
4 |
FIRST DEFIANCE FINANCIAL CORP.
Consolidated Condensed Statements of Comprehensive Income
(UNAUDITED)
(Amounts in Thousands)
Three Months Ended | ||||||||
March 31, | ||||||||
2019 | 2018 | |||||||
Net income | $ | 11,482 | $ | 11,737 | ||||
Other comprehensive income (loss): | ||||||||
Unrealized gains (losses) on securities available for sale | 4,603 | (3,557 | ) | |||||
Reclassification adjustment for security gains | ||||||||
included in net income | - | - | ||||||
Income tax expense (benefit) | (968 | ) | 747 | |||||
Net of tax amount | 3,635 | (2,810 | ) | |||||
Change in unrealized gain/(loss) on postretirement benefit: | ||||||||
Reclassification adjustment for deferred tax on defined benefit postretirement medical plan | 82 | - | ||||||
Net of tax amount | 82 | - | ||||||
Total other comprehensive income (loss) | 3,717 | (2,810 | ) | |||||
Comprehensive income | $ | 15,199 | $ | 8,927 |
See accompanying notes.
5 |
FIRST DEFIANCE FINANCIAL CORP.
Consolidated Statement of Changes in Stockholders’ Equity
(UNAUDITED)
(Amounts in Thousands, except share data)
Accumulated | ||||||||||||||||||||||||||||||||
Common | Additional | Other | Total | |||||||||||||||||||||||||||||
Preferred | Stock | Common | Paid-In | Comprehensive | Retained | Treasury | Stockholders’ | |||||||||||||||||||||||||
Stock | Shares(1) | Stock | Capital | Income | Earnings | Stock | Equity | |||||||||||||||||||||||||
Balance at January 1, 2019 | $ | - | 20,171,392 | $ | 127 | $ | 161,593 | $ | (2,148 | ) | $ | 295,588 | $ | (55,571 | ) | $ | 399,589 | |||||||||||||||
Net income | 11,482 | 11,482 | ||||||||||||||||||||||||||||||
Other comprehensive income | 3,717 | 3,717 | ||||||||||||||||||||||||||||||
Deferred compensation plan | (22 | ) | 42 | 20 | ||||||||||||||||||||||||||||
Stock based compensation expenses | 11 | 11 | ||||||||||||||||||||||||||||||
Shares issued under stock option plan, net of 178 repurchased and retired | 17,822 | (22 | ) | (5 | ) | 212 | 185 | |||||||||||||||||||||||||
Restricted share activity under stock incentive plans net of 25,195 repurchased and retired | 38,890 | (751 | ) | 440 | (311 | ) | ||||||||||||||||||||||||||
Shares issued from direct stock sales | 1,065 | 19 | 12 | 31 | ||||||||||||||||||||||||||||
Shares repurchased | (515,977 | ) | (15,147 | ) | (15,147 | ) | ||||||||||||||||||||||||||
Common stock dividends declared | (3,788 | ) | (3,788 | ) | ||||||||||||||||||||||||||||
Balance at March 31, 2019 | $ | - | 19,713,192 | $ | 127 | $ | 160,828 | $ | 1,569 | $ | 303,277 | $ | (70,012 | ) | $ | 395,789 | ||||||||||||||||
Balance at January 1, 2018 | $ | - | 20,312,082 | $ | 127 | $ | 160,940 | $ | 217 | $ | 262,900 | $ | (50,898 | ) | $ | 373,286 | ||||||||||||||||
Net income | 11,737 | 11,737 | ||||||||||||||||||||||||||||||
Other comprehensive loss | (2,810 | ) | (2,810 | ) | ||||||||||||||||||||||||||||
Adoption of ASU 2018-02 – See Note 2 | 47 | (47 | ) | - | ||||||||||||||||||||||||||||
Stock based compensation expenses | 84 | 84 | ||||||||||||||||||||||||||||||
Shares issued under stock option plan, net of 1,224 repurchased and retired | 11,276 | (33 | ) | (36 | ) | 125 | 56 | |||||||||||||||||||||||||
Restricted share activity under stock incentive plans net of 17,818 repurchased and retired | 39,696 | (458 | ) | (81 | ) | 426 | (113 | ) | ||||||||||||||||||||||||
Shares issued from direct stock sales | 744 | 14 | 7 | 21 | ||||||||||||||||||||||||||||
Common stock dividends declared | (3,047 | ) | (3,047 | ) | ||||||||||||||||||||||||||||
Balance at March 31, 2018 | $ | - | 20,363,798 | $ | 127 | $ | 160,547 | $ | (2,546 | ) | $ | 271,426 | $ | (50,340 | ) | $ | 379,214 |
(1) | Share data has been adjusted to reflect a 2-for-1 stock split on July 12, 2018 |
See accompanying notes.
6 |
FIRST DEFIANCE FINANCIAL CORP.
Consolidated Condensed Statements of Cash Flows
(UNAUDITED)
(Amounts in Thousands)
Three Months Ended | ||||||||
March 31, | ||||||||
2019 | 2018 | |||||||
Operating Activities | ||||||||
Net income | $ | 11,482 | $ | 11,737 | ||||
Items not requiring (providing) cash: | ||||||||
Provision for loan losses | 212 | (1,095 | ) | |||||
Depreciation | 1,031 | 867 | ||||||
Amortization of mortgage servicing rights, net of impairment charges/recoveries | 399 | 282 | ||||||
Amortization of core deposit and other intangible assets | 299 | 347 | ||||||
Net accretion of premiums and discounts on loans and deposits | (155 | ) | (52 | ) | ||||
Amortization of premiums and discounts on securities | 285 | 284 | ||||||
Change in deferred taxes | 155 | 20 | ||||||
Proceeds from the sale of loans held for sale | 38,910 | 44,399 | ||||||
Originations of loans held for sale | (37,513 | ) | (44,474 | ) | ||||
Gain from sale of loans | (1,390 | ) | (1,304 | ) | ||||
Loss on sale or write down of property plant and equipment | 10 | - | ||||||
Gain/loss on sale / write-down of real estate and other assets held for sale | 249 | 537 | ||||||
Stock option expense | 11 | 84 | ||||||
Restricted stock income | (311 | ) | (113 | ) | ||||
Income from bank owned life insurance | (392 | ) | (400 | ) | ||||
Excess tax benefit on stock compensation plans | (105 | ) | (148 | ) | ||||
Changes in: | ||||||||
Accrued interest receivable | (1,539 | ) | (653 | ) | ||||
Other assets | (3,609 | ) | (1,541 | ) | ||||
Other liabilities | 1,662 | 75 | ||||||
Net cash provided by operating activities | 9,691 | 8,852 | ||||||
Investing Activities | ||||||||
Proceeds from maturities of held-to-maturity securities | - | 6 | ||||||
Proceeds from maturities, calls and pay-downs of available-for-sale securities | 6,673 | 5,860 | ||||||
Proceeds from sale of premises and equipment, real estate and other assets held for sale | 161 | 249 | ||||||
Proceeds from sale of non-mortgage loans | 1,749 | 4,050 | ||||||
Purchases of available-for-sale securities | (8,172 | ) | (19,710 | ) | ||||
Proceeds from Federal Home Loan stock redemption | 1,982 | 3 | ||||||
Proceeds from sale of bank owned life insurance | - | 17,689 | ||||||
Purchases of premises and equipment, net | (793 | ) | (476 | ) | ||||
Net increase in loans receivable | (10,959 | ) | (12,335 | ) | ||||
Net cash used by investing activities | (9,359 | ) | (4,664 | ) | ||||
Financing Activities | ||||||||
Net increase in deposits and advance payments by borrowers | 64,201 | 53,631 | ||||||
Repayment of Federal Home Loan Bank advances | (35,031 | ) | (23,278 | ) | ||||
Proceeds from Federal Home Loan Bank advances | 5,000 | 10,000 | ||||||
Decrease in securities sold under repurchase agreements | (2,228 | ) | (16,698 | ) | ||||
Net cash paid for repurchase of common stock | (15,147 | ) | - | |||||
Proceeds from exercise of stock options | 185 | 56 | ||||||
Proceeds from direct stock sales | 31 | 21 | ||||||
Cash dividends paid on common stock | (3,788 | ) | (3,047 | ) | ||||
Net cash provided by financing activities | 13,223 | 20,685 | ||||||
Increase in cash and cash equivalents | 13,555 | 24,873 | ||||||
Cash and cash equivalents at beginning of period | 98,962 | 113,693 | ||||||
Cash and cash equivalents at end of period | $ | 112,517 | $ | 138,566 | ||||
Supplemental cash flow information: | ||||||||
Interest paid | $ | 5,593 | $ | 3,160 | ||||
Income taxes paid | $ | - | $ | - | ||||
Initial recognition of right-of-use asset | $ | 8,808 | $ | - | ||||
Initial recognition of lease liability | $ | 9,339 | $ | - | ||||
Transfers from loans to real estate and other assets held for sale | $ | 146 | $ | 694 |
See accompanying notes.
7 |
FIRST DEFIANCE FINANCIAL CORP.
Notes to Consolidated Condensed Financial Statements (UNAUDITED)
March 31, 2019 and 2018
1. | Basis of Presentation |
First Defiance Financial Corp. (“First Defiance” or the “Company”) is a unitary thrift holding company that conducts business through its three wholly owned subsidiaries, First Federal Bank of the Midwest (“First Federal” or the “Bank”), First Insurance Group of the Midwest, Inc. (“First Insurance”), and First Defiance Risk Management Inc. (“First Defiance Risk Management”). All significant intercompany transactions and balances are eliminated in consolidation.
First Federal is primarily engaged in community banking. It attracts deposits from the general public through its offices and website, and uses those and other available sources of funds to originate residential real estate loans, commercial real estate loans, commercial loans, home improvement and home equity loans and consumer loans. In addition, First Federal invests in U.S. Treasury and federal government agency obligations, obligations of the State of Ohio and its political subdivisions, mortgage-backed securities that are issued by federal agencies, including real estate mortgage investment conduits (“REMICs”) and residential collateralized mortgage obligations (“CMOs”), and corporate bonds. First Federal’s deposits are insured by the Federal Deposit Insurance Corporation (“FDIC”). First Federal is a member of the Federal Home Loan Bank (“FHLB”) System.
First Insurance is an insurance agency that conducts business throughout First Federal’s markets. The Maumee and Oregon, Ohio, offices were consolidated into a new office in Sylvania, Ohio, in January 2018. First Insurance offers property and casualty insurance, life insurance and group health insurance.
First Defiance Risk Management is a wholly-owned insurance company subsidiary of the Company that insures the Company and its subsidiaries against certain risks unique to the operations of the Company and for which insurance may not be currently available or economically feasible in today’s insurance marketplace. First Defiance Risk Management pools resources with several other similar insurance company subsidiaries of financial institutions to help minimize the risk allocable to each participating insurer.
The consolidated condensed statement of financial condition at December 31, 2018, has been derived from the audited financial statements at that date, which were included in First Defiance’s Annual Report on Form 10-K for the year ended December 31, 2018 (the “2018 Form 10-K”).
The accompanying consolidated condensed financial statements as of March 31, 2019, and for the three month periods ended March 31, 2019 and 2018 have been prepared by First Defiance without audit and do not include information or footnotes necessary for the complete presentation of financial condition, results of operations, and cash flows in conformity with accounting principles generally accepted in the United States (“GAAP”). These consolidated condensed financial statements should be read in conjunction with the financial statements and notes thereto included in the 2018 Form 10-K. However, in the opinion of management, all adjustments, consisting of only normal recurring items, necessary for the fair presentation of the financial statements have been made. The results for the three month period ended March 31, 2019, are not necessarily indicative of the results that may be expected for the entire year.
8 |
On June 22, 2018, the Company announced a stock split in the form of a share distribution of one common share for each outstanding common share. The stock split was distributed on July 12, 2018, to shareholders of record as of July 2, 2018. All share and per share data in this Quarterly Report on Form 10-Q has been adjusted and is reflective of the stock split.
2. Significant Accounting Policies
Use of Estimates
The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided, and actual results could differ.
Earnings Per Common Share
Basic earnings per common share is computed by dividing net income by the weighted average number of shares of common stock outstanding during the period. All outstanding unvested share-based payment awards that contain rights to nonforfeitable dividends are considered participating securities for the calculation. Diluted earnings per common share include the dilutive effect of additional potential common shares issuable under stock options, restricted stock awards and stock grants.
Goodwill and Other Intangibles
Goodwill resulting from business combinations prior to January 1, 2009, represents the excess of the purchase price over the fair value of the net assets of businesses acquired. Goodwill resulting from business combinations after January 1, 2009, is generally determined as the excess of the fair value of the consideration transferred, plus the fair value of any noncontrolling interests in the acquiree, over the fair value of the net assets acquired and liabilities assumed as of the acquisition date. Goodwill and intangible assets acquired in a purchase business combination and determined to have an indefinite useful life are not amortized, but tested for impairment at least annually. The Company has selected November 30 as the date to perform the annual impairment test. Intangible assets with definite useful lives are amortized over their estimated useful lives to their estimated residual values. Goodwill is the only intangible asset with an indefinite life on First Defiance’s balance sheet.
Other intangible assets consist of core deposit and acquired customer relationship intangible assets arising from whole bank, insurance and branch acquisitions. They are initially recorded at fair value and then amortized on an accelerated basis over their estimated lives, which range from five years for non-compete agreements to 10 to 20 years for core deposit and customer relationship intangibles.
9 |
Accounting Standards Adopted in 2019
In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-02, Leases (Topic 842). The guidance in the update supersedes the requirements in ASC Topic 840, Leases. The guidance is intended to increase transparency and comparability among organizations by recognizing right-of-use assets and lease liabilities on the balance sheet. For public companies, this update was effective for interim and annual periods beginning after December 15, 2018. The Company adopted this guidance in the first quarter of 2019. Upon adoption, the Company elected a practical expedient which allows existing leases to retain their classification as operating leases. The Company has elected to account for lease and related nonlease components as a single lease component. The Company has also elected to not recognize right-of-use assets and lease liabilities arising from short-term leases, which are twelve months or less. Implementation of the guidance resulted in the recording of a right-of-use asset and lease liability on the balance sheet; however it does not have a material impact on the Company's other consolidated financial statements. See additional disclosures in Note 10.
Accounting Standards Updates
In June 2016, the FASB issued ASU No. 2016-13, “Measurement of Credit Losses on Financial Instruments.” This ASU significantly changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. In issuing the standard, the FASB is responding to criticism that today’s guidance delays recognition of credit losses. The standard will replace today’s “incurred loss” approach with an “expected loss” model. The new model, referred to as the current expected credit loss (“CECL”) model, will apply to: (1) financial assets subject to credit losses and measured at amortized cost, and (2) certain off-balance sheet credit exposures. This includes, but is not limited to, loans, leases, held-to-maturity securities, loan commitments, and financial guarantees. The CECL model does not apply to available-for-sale (“AFS”) debt securities. For AFS debt securities with unrealized losses, entities will measure credit losses in a manner similar to what they do today, except that the losses will be recognized as allowances rather than reductions in the amortized cost of the securities. As a result, entities will recognize improvements to estimated credit losses immediately in earnings rather than as interest income over time, as they do today. The ASU also simplifies the accounting model for purchased credit-impaired debt securities and loans. ASU 2016-13 also expands the disclosure requirements regarding an entity’s assumptions, models, and methods for estimating the allowance for loan and lease losses. In addition, entities will need to disclose the amortized cost balance for each class of financial asset by credit quality indicator, disaggregated by the year of origination. ASU No. 2016-13 is effective for interim and annual reporting periods beginning after December 15, 2019. Early adoption is permitted for interim and annual reporting periods beginning after December 15, 2018; however, the Company does not currently plan to adopt this ASU early. As a result of this ASU, the Company could experience an increase in its allowance. Entities will apply the standard’s provisions as a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective (i.e., modified retrospective approach). Interagency guidance issued in December 2018 allows for a three-year phase-in of the cumulative-effect adjustment for regulatory capital reporting purposes. The Company continues its implementation efforts through its established Company-wide implementation committee along with a third-party software vendor to assist in the implementation process. The committee’s review indicates the Company has maintained sufficient historical loan data to support the requirement of this pronouncement and is currently evaluating the various loss methodologies to determine their correlations to the Company’s loan segments historical performance. The Company anticipates running parallel computations during 2019 and continues to evaluate the impact of adoption of this ASU.
10 |
3. | Fair Value |
FASB ASC Topic 820, Fair Value Measurements, defines fair value as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability shall not be adjusted for transaction costs. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction. Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact and (iv) willing to transact.
FASB ASC Topic 820 requires the use of valuation techniques that are consistent with the market approach, the income approach and/or the cost approach. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities. The income approach uses valuation techniques to convert future amounts, such as cash flows or earnings, to a single present amount on a discounted basis. The cost approach is based on the amount that currently would be required to replace the service capacity of an asset (replacement cost). Valuation techniques should be consistently applied. Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability. Inputs may be observable, meaning those that reflect the assumptions market participants would use in pricing the asset or liability developed based on the best information available. In that regard, FASB ASC Topic 820 established a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:
· | Level 1: Quoted prices (unadjusted) in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. |
· | Level 2: Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, prepayment speeds, credit risks, etc.) or inputs that are derived principally from or corroborated by market data by a correlation or other means. |
· | Level 3: Unobservable inputs for determining fair value of assets and liabilities that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities. |
11 |
A description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below.
Available for sale securities - Securities classified as available for sale are generally reported at fair value utilizing Level 2 inputs where the Company obtains fair value measurements from an independent pricing service that uses matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs). The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows and the bonds’ terms and conditions, among other things. Securities in Level 2 include U.S. federal government agencies, mortgage-backed securities, corporate bonds and municipal securities.
Impaired loans - Fair values for impaired collateral dependent loans are generally based on appraisals obtained from licensed real estate appraisers and in certain circumstances consideration of offers obtained to purchase properties prior to foreclosure. Appraisals for commercial real estate generally use three methods to derive value: cost, sales or market comparison and income approach. The cost method bases value on the cost to replace the current property. Value of market comparison approach evaluates the sales price of similar properties in the same market area. The income approach considers net operating income generated by the property and an investor’s required return. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Comparable sales adjustments are based on known sales prices of similar type and similar use properties and duration of time that the property has been on the market to sell. Such adjustments made in the appraisal process are typically significant and result in a Level 3 classification of the inputs for determining fair value.
Real estate held for sale - Assets acquired through or instead of loan foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis. These assets are then reviewed monthly by members of the asset review committee for valuation changes and are accounted for at lower of cost or fair value less estimated costs to sell. Fair value is commonly based on recent real estate appraisals which may utilize a single valuation approach or a combination of approaches including cost, comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments may be significant and typically result in a Level 3 classification of the inputs for determining fair value.
Appraisals for both collateral-dependent impaired loans and other real estate owned are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Company. Once received, a member of the Company’s asset quality or collections department reviews the assumptions and approaches utilized in the appraisal. Appraisal values are discounted from 0% to 30% to account for other factors that may impact the value of collateral. In determining the value of impaired collateral dependent loans and other real estate owned, significant unobservable inputs may be used, which include but are not limited to: physical condition of comparable properties sold, net operating income generated by the property and investor rates of return.
12 |
Mortgage servicing rights - On a quarterly basis, mortgage servicing rights are evaluated for impairment based upon the fair value of the rights as compared to the carrying amount. If the carrying amount of an individual tranche exceeds fair value, impairment is recorded on that tranche so that the servicing asset is carried at fair value. Fair value is determined at a tranche level based on a model that calculates the present value of estimated future net servicing income. The valuation model utilizes assumptions that market participants would use in estimating future net servicing income and are validated against available market data (Level 2).
Mortgage banking derivative - The fair value of mortgage banking derivatives are evaluated monthly based on derivative valuation models using quoted prices for similar assets adjusted for specific attributes of the commitments and other observable market data at the valuation date (Level 2).
The following table summarizes the financial assets measured at fair value on a recurring basis segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:
Assets and Liabilities Measured on a Recurring Basis
March 31, 2019 | Level 1 Inputs | Level 2 Inputs | Level 3 Inputs | Total Fair Value | ||||||||||||
(In Thousands) | ||||||||||||||||
Available for sale securities: | ||||||||||||||||
Obligations of U.S. federal government corporations and agencies | $ | - | $ | 3,911 | $ | - | $ | 3,911 | ||||||||
Mortgage-backed - residential | - | 77,496 | - | 77,496 | ||||||||||||
REMICs | - | 2,600 | - | 2,600 | ||||||||||||
Collateralized mortgage obligations- residential | - | 101,420 | - | 101,420 | ||||||||||||
Preferred Stock | 1 | - | - | 1 | ||||||||||||
Corporate bonds | - | 12,978 | - | 12,978 | ||||||||||||
Obligations of state and political subdivisions | - | 101,489 | - | 101,489 | ||||||||||||
Mortgage banking derivative - asset | - | 879 | - | 879 | ||||||||||||
Mortgage banking derivative - liability | - | 147 | - | 147 |
December 31, 2018 | Level 1 Inputs | Level 2 Inputs | Level 3 Inputs | Total Fair Value | ||||||||||||
(In Thousands) | ||||||||||||||||
Available for sale securities: | ||||||||||||||||
Obligation of U.S. federal government corporations and agencies | $ | - | $ | 2,503 | $ | - | $ | 2,503 | ||||||||
Mortgage-backed - residential | - | 74,710 | - | 74,710 | ||||||||||||
REMICs | - | 2,709 | - | 2,709 | ||||||||||||
Collateralized mortgage obligations-residential | - | 101,461 | - | 101,461 | ||||||||||||
Corporate bonds | - | 12,806 | - | 12,806 | ||||||||||||
Obligations of state and political subdivisions | - | 99,887 | 99,887 | |||||||||||||
Mortgage banking derivative - asset | - | 367 | - | 367 | ||||||||||||
Mortgage banking derivative -liability | - | 73 | - | 73 |
13 |
The following table summarizes the financial assets measured at fair value on a non-recurring basis segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:
Assets and Liabilities Measured on a Non-Recurring Basis
March 31, 2019 | Level 1 Inputs | Level 2 Inputs | Level 3 Inputs | Total Fair Value | ||||||||||||
(In Thousands) | ||||||||||||||||
Mortgage servicing rights | $ | - | $ | 501 | $ | - | $ | 501 | ||||||||
Real estate held for sale Commercial real estate | - | - | 236 | 236 | ||||||||||||
Total real estate held for sale | - | - | 236 | 236 |
December 31, 2018 | Level 1 Inputs | Level 2 Inputs | Level 3 Inputs | Total Fair Value | ||||||||||||
(In Thousands) | ||||||||||||||||
Impaired loans | ||||||||||||||||
Commercial real estate | $ | - | $ | - | $ | 1,456 | $ | 1,456 | ||||||||
Commercial | 319 | 319 | ||||||||||||||
Total impaired loans | - | - | 1,775 | 1,775 | ||||||||||||
Mortgage servicing rights | - | 629 | - | 629 | ||||||||||||
Real estate held for sale | ||||||||||||||||
Commercial real estate | - | - | 705 | 705 | ||||||||||||
Total real estate held for sale | - | - | 705 | 705 |
For Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of March 31, 2019, the significant unobservable inputs used in the fair value measurements were as follows:
Fair Value | Valuation Technique | Unobservable Inputs | Range of Inputs | Weighted Average | ||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Real estate held for sale – Applies to all classes | $ | 236 | Purchase agreement. | Discounts for changes in market conditions | 42.8 | % | 42.8 | % |
14 |
For Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of December 31, 2018, the significant unobservable inputs used in the fair value measurements were as follows:
Fair Value | Valuation Technique | Unobservable Inputs | Range of Inputs | Weighted Average | ||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Impaired Loans- Applies to all loan classes | $ | 1,775 | Appraisals which utilize sales comparison, net income and cost approach | Discounts for collection issues and changes in market conditions | 10-13% | 10.86 | % | |||||||||
Real estate held for sale – Applies to all classes | $ | 705 | Appraisals which utilize sales comparison, net income and cost approach | Discounts for changes in market conditions | 20 | % | 20 | % |
There were no impaired loans which were measured for impairment using the fair value of collateral at March 31, 2019. Impaired loans, which are measured for impairment using the fair value of the collateral for collateral dependent loans, had a fair value of $1.8 million, with a $9,000 valuation allowance December 31, 2018. A provision expense of $124,000 for the three months ended March 31, 2019 and $134,000 for the three months ended March 31, 2018, were included in earnings.
Mortgage servicing rights which are carried at the lower of cost or fair value, had a fair value of $501,000 with a valuation allowance of $413,000 and a fair value of $629,000 with a valuation allowance of $300,000 at March 31, 2019 and December 31, 2018, respectively. A charge of $113,000 and a recovery of $37,000 for the three months ended March 31, 2019, and March 31, 2018, respectively, was included in earnings.
Real estate held for sale is determined using Level 3 inputs which include appraisals and are adjusted for estimated costs to sell. The change in fair value of real estate held for sale was $264,000 for the three months ended March 31, 2019, which was recorded directly as an adjustment to current earnings through non-interest expense. The change in fair value of real estate held for sale was $544,000 for the three months ended March 31, 2018.
In accordance with FASB ASC Topic 825, the Fair Value Measurements tables are a comparative condensed consolidated statement of financial condition based on carrying amount and estimated fair values of financial instruments as of March 31, 2019, and December 31, 2018. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of First Defiance.
Much of the information used to arrive at “fair value” is highly subjective and judgmental in nature and therefore the results may not be precise. Subjective factors include, among other things, estimated cash flows, risk characteristics and interest rates, all of which are subject to change. With the exception of investment securities, the Company’s financial instruments are not readily marketable and market prices do not exist. Since negotiated prices for the instruments, which are not readily marketable, depend greatly on the motivation of the buyer and seller, the amounts that will actually be realized or paid per settlement or maturity of these instruments could be significantly different.
15 |
The carrying amount of cash and cash equivalents and notes payable, as a result of their short-term nature, is considered to be equal to fair value and are classified as Level 1.
It was not practicable to determine the fair value of FHLB stock due to restrictions placed on its transferability.
The Company adopted the amendments to ASU 2016-01 relating to the loan portfolio in the first quarter of 2018 and an exit price income approach is now used to determine the fair value. The loans were valued on an individual basis, with consideration given to the loans underlying characteristics, including account types, remaining terms (in months), annual interest rates or coupons, interest types, past delinquencies, timing of principal and interest payments, current market rates, loss exposures, and remaining balances. The model utilizes a discounted cash flow approach to estimate the fair value of the loans using assumptions for the coupon rates, remaining maturities, prepayment speeds, projected default probabilities, losses given defaults, and estimates of prevailing discount rates. The discounted cash flow approach models the credit losses directly in the projected cash flows. The model applies various assumptions regarding credit, interest, and prepayment risks for the loans based on loan types, payment types and fixed or variable classifications. The estimated fair value of impaired loans is based on the fair value of the collateral, less estimated cost to sell, or the present value of the loan’s expected future cash flows (discounted at the loan’s effective interest rate). All impaired loans are classified as Level 3 within the valuation hierarchy.
The fair value of accrued interest receivable is equal to the carrying amounts resulting in a Level 2 or Level 3 classification which is consistent with its underlying value.
The fair value of non-interest bearing deposits are considered equal to the amount payable on demand at the reporting date (i.e. carrying value) and are classified as Level 1. The fair value of savings, checking and certain money market accounts are equal to their carrying amounts and are a Level 2 classification. Fair values of fixed rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits resulting in a Level 2 classification.
The fair values of securities sold under repurchase agreements are equal to their carrying amounts resulting in a Level 2 classification. The carrying value of subordinated debentures and deposits with fixed maturities is estimated based discounted cash flow analyses based on interest rates currently being offered on instruments with similar characteristics and maturities resulting in a Level 3 classification.
FHLB advances with maturities greater than 90 days are valued based on a discounted cash flow analysis, using interest rates currently being quoted for similar characteristics and maturities resulting in a Level 2 classification. The cost or value of any call or put options is based on the estimated cost to settle the option at March 31, 2019.
Fair Value Measurements at March 31, 2019 (In Thousands) | ||||||||||||||||||||
Carrying Value | Total | Level 1 | Level 2 | Level 3 | ||||||||||||||||
Financial Assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 112,517 | $ | 112,517 | $ | 112,517 | $ | - | $ | - | ||||||||||
Investment securities | 300,418 | 300,418 | 1 | 300,417 | - | |||||||||||||||
Federal Home Loan Bank Stock | 12,235 | N/A | N/A | N/A | N/A | |||||||||||||||
Loans, net, including loans held for sale | 2,527,043 | 2,530,106 | - | 6,913 | 2,523,193 | |||||||||||||||
Accrued interest receivable | 11,180 | 11,180 | 12 | 1,699 | 9,469 | |||||||||||||||
Financial Liabilities: | ||||||||||||||||||||
Deposits | $ | 2,685,792 | $ | 2,682,404 | $ | 586,033 | $ | 2,096,371 | $ | - | ||||||||||
Advances from Federal Home Loan Bank | 55,158 | 54,709 | - | 54,709 | - | |||||||||||||||
Securities sold under repurchase agreements | 3,513 | 3,513 | - | 3,513 | - | |||||||||||||||
Subordinated debentures | 36,083 | 31,455 | - | - | 31,455 |
16 |
Fair Value Measurements at December 31, 2018 (In Thousands) | ||||||||||||||||||||
Carrying Value | Total | Level 1 | Level 2 | Level 3 | ||||||||||||||||
Financial Assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 98,962 | $ | 98,962 | $ | 98,962 | $ | - | $ | - | ||||||||||
Investment securities | 294,602 | 294,602 | - | 294,602 | - | |||||||||||||||
FHLB Stock | 14,217 | N/A | N/A | N/A | N/A | |||||||||||||||
Loans, net, including loans held for sale | 2,518,321 | 2,501,096 | - | 6,865 | 2,494,231 | |||||||||||||||
Accrued interest receivable | 9,641 | 9,641 | 18 | 1,168 | 8,455 | |||||||||||||||
Financial Liabilities: | ||||||||||||||||||||
Deposits | $ | 2,620,882 | $ | 2,613,965 | $ | 607,198 | $ | 2,006,767 | $ | - | ||||||||||
Advances from FHLB | 85,189 | 84,281 | - | 84,281 | - | |||||||||||||||
Securities sold under repurchase agreements | 5,741 | 5,741 | - | 5,741 | - | |||||||||||||||
Subordinated debentures | 36,083 | 28,854 | - | - | 28,854 |
4. | Stock Compensation Plans |
First Defiance has established equity based compensation plans for its directors and employees. On February 27, 2018, the Board adopted, and the shareholders approved at the 2018 Annual Shareholders Meeting, the First Defiance Financial Corp. 2018 Equity Incentive Plan (the “2018 Equity Plan”). The 2018 Equity Plan replaced all existing plans, although the Company’s former equity plans remain in existence to the extent there were outstanding grants thereunder at the time the 2018 Equity Plan was approved. All awards currently outstanding under prior plans will remain in effect in accordance with their respective terms. Any new awards will be made under the 2018 Equity Plan. The 2018 Equity Plan allows for issuance of up to 900,000 common shares through the award of options, stock grants, restricted stock units (“RSU”), stock appreciation rights or other stock-based awards.
17 |
As of March 31, 2019, 21,400 options to acquire First Defiance shares were outstanding at option prices based on the market value of the underlying shares on the date the options were granted. Options granted vest 20% per year. All options expire ten years from the date of grant. Vested options of retirees expire on the earlier of the scheduled expiration date or three months after the retirement date.
The Company approved a Short-Term Incentive Plan (“STIP”) and a Long-Term Equity Incentive Plan (“LTIP”) for selected members of management.
Under the 2018 and 2019 STIPs, the participants could earn between 10% to 45% of their salary for potential payout based on the achievement of certain corporate performance targets during the calendar year. The final amount of benefits under the STIPs is determined as of December 31 of the same year and paid out in cash in the first quarter of the following year. The participants are required to be employed on the day of payout in order to receive the payment.
Under each LTIP, the participants may earn between 20% to 45% of their salary for potential payout in the form of equity awards based on the achievement of certain corporate performance targets over a three-year period. The Company granted 41,676 and 69,014 RSU’s to the participants in the 2018 and 2019 LTIPs, respectively, effective January 1 in the year the award was made, which represents the maximum target award. The amount of benefit under each LTIP will be determined individually at the end of the 36 month performance period ending December 31. The benefits earned under each LTIP will be paid out in equity in the first quarter following the end of the performance period. The participants are required to be employed on the day of payout in order to receive the payment. A total of 48,363 RSU’s were issued to the participants of the 2016 LTIP in the first quarter of 2019 for the three year performance period ended December 31, 2018.
In the three months ended March 31, 2019, the Company also granted to employees 13,916 RSUs and 15,722 shares of restricted stock. All awards were issued to employees, 27,424 of the awardshave a three-year vesting period while 2,214 have a one-year vesting period. The fair value of all granted restricted shares was determined by the stock price on the date of the grant.
The fair value of each option award is estimated on the date of grant using the Black-Scholes model. Expected volatilities are based on historical volatilities of the Company’s common stock. The Company uses historical data to estimate option exercise and post-vesting termination behavior. The expected term of options granted is based on historical data and represents the period of time that options granted are expected to be outstanding, which takes into account that the options are not transferable. The risk-free interest rate for the expected term of the option is based on the U.S. Treasury yield curve in effect at the time of the grant.
There were no options granted during the three months ended March 31, 2019, or March 31, 2018.
18 |
Following is stock option activity under the plans during the three months ended March 31, 2019:
Options Outstanding | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term (in years) | Aggregate Intrinsic Value (in 000’s) | |||||||||||||
Options outstanding, January 1, 2019 | 39,400 | $ | 14.00 | |||||||||||||
Forfeited or cancelled | - | - | ||||||||||||||
Exercised | (18,000 | ) | 10.52 | |||||||||||||
Granted | - | - | ||||||||||||||
Options outstanding, March 31, 2019 | 21,400 | $ | 16.92 | 5.92 | $ | 253 | ||||||||||
Vested or expected to vest at March 31, 2019 | 21,400 | $ | 16.92 | 5.92 | $ | 253 | ||||||||||
Exercisable at March 31, 2019 | 14,600 | $ | 16.36 | 5.67 | $ | 181 |
Proceeds, related tax benefits realized from options exercised and intrinsic value of options exercised were as follows (in thousands):
Three Months Ended March 31, | ||||||||
2019 | 2018 | |||||||
Proceeds of options exercised | $ | 185 | $ | 56 | ||||
Related tax benefit recognized | 4 | 21 | ||||||
Intrinsic value of options exercised | 360 | 253 |
As of March 31, 2019, there was $39,000 of total unrecognized compensation cost related to unvested stock options granted under the Company’s equity plans. The cost is expected to be recognized over a weighted-average period of 1.5 years.
At March 31, 2019, 178,465 RSU’s and 45,094 restricted stock grants were unvested. Compensation expense is recognized over the performance period based on the achievements of targets as established under the plan documents. A total expense of $523,000 was recorded during the three months ended March 31, 2019 compared to an expense of $565,000 for the three months ended March 31, 2018. There was approximately $249,000 and $961,000 included within other liabilities at March 31, 2019 and December 31, 2018, respectively, related to the STIP.
Restricted Stock Units | Stock Grants | |||||||||||||||
Weighted-Average | Weighted-Average | |||||||||||||||
Grant Date | Grant Date | |||||||||||||||
Unvested Shares | Shares | Fair Value | Shares | Fair Value | ||||||||||||
Unvested at January 1, 2019 | 144,586 | $ | 23.94 | 30,372 | $ | 28.48 | ||||||||||
Granted | 82,930 | 25.61 | 64,585 | 20.92 | ||||||||||||
Vested | (48,863 | ) | 19.65 | (49,863 | ) | 19.84 | ||||||||||
Forfeited | (188 | ) | 19.65 | - | - | |||||||||||
Unvested at March 31, 2019 | 178,465 | $ | 25.66 | 45,094 | $ | 27.18 |
The maximum amount of compensation expense that may be recorded for the 2019 STIP and the active LTIPs at March 31, 2019, is approximately $4.7 million. However, the estimated expense expected to be recorded as of March 31, 2019, based on the performance measures in the plans, is $4.2 million of which $2.7 million is unrecognized at March 31, 2019, and will be recognized over the remaining performance periods.
5. | Dividends on Common Stock |
First Defiance declared and paid a $0.19 per common stock dividend in the first quarter of 2019 and declared and paid a $0.15 per common stock dividend in the first quarter of 2018.
19 |
6. | Earnings Per Common Share |
Basic earnings per share are calculated using the two-class method. The two-class method is an earnings allocation formula under which earnings per share is calculated from common stock and participating securities according to dividends declared and participation rights in undistributed earnings. Under this method, all earnings distributed and undistributed, are allocated to participating securities and common shares based on their respective rights to receive dividends. Unvested share-based payment awards that contain non-forfeitable rights to dividends are considered participating securities (i.e., unvested restricted stock), not subject to performance based measures.
The following table sets forth the computation of basic and diluted earnings per common share:
Three Months Ended March 31, | ||||||||
2019 | 2018 | |||||||
(In Thousands, except per share data) | ||||||||
Basic Earnings Per Share: | ||||||||
Net income available to common shareholders | $ | 11,482 | $ | 11,737 | ||||
Less: Income allocated to participating securities | 9 | 3 | ||||||
Net income allocated to common shareholders | 11,473 | 11,734 | ||||||
Weighted average common shares outstanding Including participating securities | 20,030 | 20,352 | ||||||
Less: Participating securities | 16 | 22 | ||||||
Average common shares | 20,014 | 20,330 | ||||||
Basic earnings per common share | $ | 0.57 | $ | 0.58 | ||||
Diluted Earnings Per Share: | ||||||||
Net income allocated to common shareholders | $ | 11,473 | $ | 11,734 | ||||
Weighted average common shares outstanding for basic earnings per common share | 20,014 | 20,330 | ||||||
Add: Dilutive effects of stock options | 81 | 108 | ||||||
Average shares and dilutive potential common shares | 20,095 | 20,438 | ||||||
Diluted earnings per common share | $ | 0.57 | $ | 0.57 |
Share and per share data in above table has been adjusted for a 2-for-1 stock split on July 12, 2018.
20 |
Shares subject to issue upon exercise of options of 3,376 in 2019 and 7,000 in 2018 were excluded from the diluted earnings per common share calculation as they were anti-dilutive.
7. | Investment Securities |
The following is a summary of available-for-sale and held-to-maturity securities:
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||
(In Thousands) | ||||||||||||||||
At March 31, 2019 | ||||||||||||||||
Available-for-Sale Securities: | ||||||||||||||||
U.S. Treasury securities and obligations of U.S. federal government corporations and agencies | $ | 3,913 | $ | 4 | $ | (6 | ) | $ | 3,911 | |||||||
Mortgage-backed securities – residential | 77,682 | 418 | (604 | ) | 77,496 | |||||||||||
REMICs | 2,587 | 13 | - | 2,600 | ||||||||||||
Collateralized mortgage obligations | 101,524 | 418 | (522 | ) | 101,420 | |||||||||||
Preferred stock | - | 1 | - | 1 | ||||||||||||
Corporate bonds | 12,909 | 98 | (29 | ) | 12,978 | |||||||||||
Obligations of state and political subdivisions | 99,282 | 2,366 | (159 | ) | 101,489 | |||||||||||
Total Available-for-Sale | $ | 297,897 | $ | 3,318 | $ | (1,320 | ) | $ | 299,895 |
Amortized Cost | Gross Unrecognized Gains | Gross Unrecognized Losses | Fair Value | |||||||||||||
(In Thousands) | ||||||||||||||||
Held-to-Maturity Securities*: | ||||||||||||||||
FHLMC certificates | $ | 7 | $ | - | $ | - | $ | 7 | ||||||||
FNMA certificates | 30 | - | - | 30 | ||||||||||||
GNMA certificates | 11 | - | - | 11 | ||||||||||||
Obligations of state and political subdivisions | 475 | - | - | 475 | ||||||||||||
Total Held-to Maturity | $ | 523 | $ | - | $ | - | $ | 523 |
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Fair | |||||||||||||
Cost | Gains | Losses | Value | |||||||||||||
(In Thousands) | ||||||||||||||||
At December 31, 2018 | ||||||||||||||||
Available-for-sale | ||||||||||||||||
Obligations of U.S. government corporations and agencies | $ | 2,519 | $ | 2 | $ | (18 | ) | $ | 2,503 | |||||||
Mortgage-backed securities - residential | 76,165 | 111 | (1,566 | ) | 74,710 | |||||||||||
REMICs | 2,712 | 4 | (7 | ) | 2,709 | |||||||||||
Collateralized mortgage obligations - residential | 103,026 | 124 | (1,689 | ) | 101,461 | |||||||||||
Corporate bonds | 12,910 | 44 | (148 | ) | 12,806 | |||||||||||
Obligations of state and political subdivisions | 99,349 | 1,258 | (720 | ) | 99,887 | |||||||||||
Total Available-for-Sale | $ | 296,681 | $ | 1,543 | $ | (4,148 | ) | $ | 294,076 |
21 |
Gross | Gross | |||||||||||||||
Amortized | Unrecognized | Unrecognized | Fair | |||||||||||||
Cost | Gains | Losses | Value | |||||||||||||
(In Thousands) | ||||||||||||||||
Held-to-Maturity | ||||||||||||||||
FHLMC certificates | $ | 8 | $ | - | $ | - | $ | 8 | ||||||||
FNMA certificates | 31 | - | - | 31 | ||||||||||||
GNMA certificates | 12 | - | - | 12 | ||||||||||||
Obligations of states and political subdivisions | 475 | - | - | 475 | ||||||||||||
Total Held-to-Maturity | $ | 526 | $ | - | $ | - | $ | 526 |
* FHLMC, FNMA, and GNMA certificates are residential mortgage-backed securities.
The amortized cost and fair value of the investment securities portfolio at March 31, 2019, are shown below by contractual maturity. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. For purposes of the maturity table, mortgage-backed securities (“MBS”), collateralized mortgage obligations (“CMO”) and REMICs, which are not due at a single maturity date, have not been allocated over the maturity groupings. These securities may mature earlier than their weighted-average contractual maturities because of principal prepayments.
Available-for-Sale | Held-to-Maturity | |||||||||||||||
Amortized | Fair | Amortized | Fair | |||||||||||||
Cost | Value | Cost | Value | |||||||||||||
(In Thousands) | ||||||||||||||||
Due in one year or less | $ | 4,987 | $ | 5,007 | $ | 31 | $ | 31 | ||||||||
Due after one year through five years | 19,869 | 20,047 | - | - | ||||||||||||
Due after five years through ten years | 34,265 | 35,050 | 444 | 444 | ||||||||||||
Due after ten years | 56,983 | 58,275 | - | - | ||||||||||||
MBS/CMO/REMIC | 181,793 | 181,516 | 48 | 48 | ||||||||||||
$ | 297,897 | $ | 299,895 | $ | 523 | $ | 523 |
Investment securities with a carrying amount of $150.2 million at March 31, 2019, were pledged as collateral on public deposits, securities sold under repurchase agreements and the Federal Reserve discount window.
As of March 31, 2019, the Company’s investment portfolio consisted of 439 securities, 104 of which were in an unrealized loss position.
The following tables summarize First Defiance’s securities that were in an unrealized loss position at March 31, 2019, and December 31, 2018:
Duration of Unrealized Loss Position | ||||||||||||||||||||||||
Less than 12 Months | 12 Months or Longer | Total | ||||||||||||||||||||||
Gross | Gross | |||||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
Value | Loss | Value | Loss | Value | Loses | |||||||||||||||||||
(In Thousands) | ||||||||||||||||||||||||
At March 31, 2019 | ||||||||||||||||||||||||
Available-for-sale securities: | ||||||||||||||||||||||||
Obligations of U.S. government corporations and agencies | $ | - | $ | - | $ | 513 | $ | (6 | ) | $ | 513 | $ | (6 | ) | ||||||||||
Mortgage-backed securities-residential | - | - | 44,304 | (604 | ) | 44,304 | (604 | ) | ||||||||||||||||
Collateralized mortgage obligations | 904 | (3 | ) | 48,948 | (519 | ) | 49,852 | (522 | ) | |||||||||||||||
Corporate bonds | 2,859 | (29 | ) | - | - | 2,859 | (29 | ) | ||||||||||||||||
Obligations of state and political subdivisions | - | - | 10,124 | (159 | ) | 10,124 | (159 | ) | ||||||||||||||||
Total temporarily impaired securities | $ | 3,763 | $ | (32 | ) | $ | 103,889 | $ | (1,288 | ) | $ | 107,652 | $ | (1,320 | ) |
22 |
Duration of Unrealized Loss Position | ||||||||||||||||||||||||
Less than 12 Months | 12 Months or Longer | Total | ||||||||||||||||||||||
Gross | Gross | |||||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
Value | Loss | Value | Loss | Value | Loses | |||||||||||||||||||
(In Thousands) | ||||||||||||||||||||||||
At December 31, 2018 | ||||||||||||||||||||||||
Available-for-sale securities: | ||||||||||||||||||||||||
Obligations of U.S. government corporations and agencies | $ | - | $ | - | $ | 500 | $ | (18 | ) | $ | 500 | $ | (18 | ) | ||||||||||
Mortgage-backed securities-residential | 11,589 | (71 | ) | 48,665 | (1,495 | ) | 60,254 | (1,566 | ) | |||||||||||||||
REMIC’s | - | - | 857 | (7 | ) | 857 | (7 | ) | ||||||||||||||||
Collateralized mortgage obligations | 11,613 | (53 | ) | 70,585 | (1,636 | ) | 82,198 | (1,689 | ) | |||||||||||||||
Corporate Bonds | 5,752 | (148 | ) | - | - | 5,752 | (148 | ) | ||||||||||||||||
Obligations of state and political subdivisions | 11,974 | (69 | ) | 16,492 | (651 | ) | 28,466 | (720 | ) | |||||||||||||||
Held to maturity securities: | 8 | - | 26 | - | 34 | - | ||||||||||||||||||
Total temporarily impaired securities | $ | 40,936 | $ | (341 | ) | $ | 137,125 | $ | (3,807 | ) | $ | 178,061 | $ | (4,148 | ) |
There were no realized gains from the sales and calls of investment securities in the first quarter of 2019 or in the first quarter of 2018.
Management evaluates securities for other-than-temporary impairment (“OTTI”) at least quarterly, and more frequently when economic or market conditions warrant such an evaluation. The investment portfolio is evaluated for OTTI by segregating the portfolio into two general segments. Investment securities classified as available-for-sale or held-to-maturity are generally evaluated for OTTI under FASB ASC Topic 320, Investments-Debt and Equity Securities. Certain collateralized debt obligations (“CDOs”) are evaluated for OTTI under FASB ASC Topic 325, Investment – Other.
23 |
When OTTI occurs under either model, the amount of the OTTI recognized in earnings depends on whether an entity intends to sell the security or more likely than not will be required to sell the security before recovery of its amortized cost basis less any current period credit loss. If an entity intends to sell or more likely than not will be required to sell the security before recovery of its amortized cost basis less any current period credit loss, the OTTI shall be recognized in earnings equal to the entire difference between the investment’s amortized cost basis and its fair value at the balance sheet date. If an entity does not intend to sell the security and it is not more likely than not that the entity will be required to sell the security before recovery of its amortized cost basis less any current period loss, the OTTI shall be separated into the amount representing the credit loss and the amount related to all other factors. The amount of OTTI related to the credit loss is determined based on the present value of cash flows expected to be collected compared to the book value of the security and is recognized in earnings. The amount of OTTI related to other factors shall be recognized in other comprehensive income, net of applicable taxes. The previous amortized cost basis less the OTTI recognized in earnings shall become the new amortized cost basis of the investment.
With the exception of corporate bonds, the above securities all have fixed interest rates, and all securities have defined maturities. Their fair value is sensitive to movements in market interest rates. First Defiance has the ability and intent to hold these investments for a time necessary to recover the amortized cost without impacting its liquidity position and it is not more than likely that the Company will be required to sell the investments before anticipated recovery.
In the first quarter of 2019 and 2018, management determined there was no OTTI.
There were no sales or calls of securities during the three months ended March 31, 2019 or 2018.
8. | Loans |
Loans receivable consist of the following:
March 31, 2019 | December 31, 2018 | |||||||
(In Thousands) | ||||||||
Real Estate: | ||||||||
Secured by 1-4 family residential | $ | 321,644 | $ | 322,686 | ||||
Secured by multi-family residential | 279,175 | 278,358 | ||||||
Secured by commercial real estate | 1,115,325 | 1,126,452 | ||||||
Construction | 304,241 | 265,772 | ||||||
2,020,385 | 1,993,268 | |||||||
Other Loans: | ||||||||
Commercial | 509,627 | 509,577 | ||||||
Home equity and improvement | 124,450 | 128,152 | ||||||
Consumer finance | 34,262 | 34,405 | ||||||
668,339 | 672,134 | |||||||
Total loans | 2,688,724 | 2,665,402 | ||||||
Deduct: | ||||||||
Undisbursed loan funds | (137,742 | ) | (123,293 | ) | ||||
Net deferred loan origination fees and costs | (2,014 | ) | (2,070 | ) | ||||
Allowance for loan loss | (28,164 | ) | (28,331 | ) | ||||
Totals | $ | 2,520,804 | $ | 2,511,708 |
24 |
Loan segments have been identified by evaluating the portfolio based on collateral and credit risk characteristics.
The following table discloses allowance for loan loss activity for the quarters ended March 31, 2019 and 2018 by portfolio segment (In Thousands):
Quarter Ended March 31, 2019 | 1-4 Family Residential Real Estate | Multi- Family Residential Real Estate | Commercial Real Estate | Construction | Commercial | Home Equity and Improvement | Consumer Finance | Total | ||||||||||||||||||||||||
Beginning Allowance | $ | 2,881 | $ | 3,101 | $ | 12,041 | $ | 682 | $ | 7,281 | $ | 2,026 | $ | 319 | $ | 28,331 | ||||||||||||||||
Charge-Offs | (172 | ) | 0 | 0 | 0 | (187 | ) | (33 | ) | (142 | ) | (534 | ) | |||||||||||||||||||
Recoveries | 13 | 12 | 84 | 0 | 12 | 24 | 10 | 155 | ||||||||||||||||||||||||
Provisions | 89 | (45 | ) | (124 | ) | 49 | 170 | (89 | ) | 162 | 212 | |||||||||||||||||||||
Ending Allowance | $ | 2,811 | $ | 3,068 | $ | 12,001 | $ | 731 | $ | 7,276 | $ | 1,928 | $ | 349 | $ | 28,164 |
Quarter Ended March 31, 2018 | 1-4 Family Residential Real Estate | Multi- Family Residential Real Estate | Commercial Real Estate | Construction | Commercial | Home Equity and Improvement | Consumer Finance | Total | ||||||||||||||||||||||||
Beginning Allowance | $ | 2,532 | $ | 2,702 | $ | 10,354 | $ | 647 | $ | 7,965 | $ | 2,255 | $ | 228 | $ | 26,683 | ||||||||||||||||
Charge-Offs | (16 | ) | 0 | (55 | ) | 0 | (97 | ) | (117 | ) | (31 | ) | (316 | ) | ||||||||||||||||||
Recoveries | 24 | 0 | 184 | 0 | 1,757 | 28 | 2 | 1,995 | ||||||||||||||||||||||||
Provisions | (6 | ) | 281 | 290 | 20 | (1,787 | ) | 43 | 64 | (1,095 | ) | |||||||||||||||||||||
Ending Allowance | $ | 2,534 | $ | 2,983 | $ | 10,773 | $ | 667 | $ | 7,838 | $ | 2,209 | $ | 263 | $ | 27,267 |
25 |
The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of March 31, 2019 (In Thousands):
1-4 Family | Multi Family | |||||||||||||||||||||||||||||||
Residential | Residential | Commercial | Home Equity | Consumer | ||||||||||||||||||||||||||||
Real Estate | Real Estate | Real Estate | Construction | Commercial | & Improvement | Finance | Total | |||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Ending allowance balance attributable to loans: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 177 | $ | 2 | $ | 98 | $ | - | $ | 67 | $ | 236 | $ | - | $ | 580 | ||||||||||||||||
Collectively evaluated for impairment | 2,634 | 3,066 | 11,903 | 731 | 7,209 | 1,692 | 349 | 27,584 | ||||||||||||||||||||||||
Acquired with deteriorated credit quality | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Total ending allowance balance | $ | 2,811 | $ | 3,068 | $ | 12,001 | $ | 731 | $ | 7,276 | $ | 1,928 | $ | 349 | $ | 28,164 | ||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Loans individually evaluated for impairment | $ | 6,640 | $ | 1,333 | $ | 23,297 | $ | - | $ | 10,052 | $ | 914 | $ | 33 | $ | 42,269 | ||||||||||||||||
Loans collectively evaluated for impairment | 314,510 | 278,011 | 1,095,031 | 166,137 | 501,403 | 124,443 | 34,362 | 2,513,897 | ||||||||||||||||||||||||
Loans acquired with deteriorated credit quality | 1,007 | 294 | 808 | - | 163 | - | - | 2,272 | ||||||||||||||||||||||||
Total ending loans balance | $ | 322,157 | $ | 279,638 | $ | 1,119,136 | $ | 166,137 | $ | 511,618 | $ | 125,357 | $ | 34,395 | $ | 2,558,438 |
26 |
The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of December 31, 2018 (In Thousands):
1-4 Family | Multi Family | |||||||||||||||||||||||||||||||
Residential | Residential | Commercial | Home Equity | Consumer | ||||||||||||||||||||||||||||
Real Estate | Real Estate | Real Estate | Construction | Commercial | & Improvement | Finance | Total | |||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Ending allowance balance attributable to loans: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 175 | $ | 3 | $ | 95 | $ | - | $ | 79 | $ | 242 | $ | 1 | $ | 595 | ||||||||||||||||
Collectively evaluated for impairment | 2,706 | 3,098 | 11,946 | 682 | 7,202 | 1,784 | 318 | 27,736 | ||||||||||||||||||||||||
Acquired with deteriorated credit quality | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Total ending allowance balance | $ | 2,881 | $ | 3,101 | $ | 12,041 | $ | 682 | $ | 7,281 | $ | 2,026 | $ | 319 | $ | 28,331 | ||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Loans individually evaluated for impairment | $ | 6,774 | $ | 1,347 | $ | 26,334 | $ | - | $ | 10,477 | $ | 963 | $ | 45 | $ | 45,940 | ||||||||||||||||
Loans collectively evaluated for impairment | 315,385 | 277,105 | 1,102,355 | 142,096 | 500,730 | 128,065 | 34,486 | 2,500,222 | ||||||||||||||||||||||||
Loans acquired with deteriorated credit quality | 1,012 | 296 | 846 | - | 177 | - | - | 2,331 | ||||||||||||||||||||||||
Total ending loans balance | $ | 323,171 | $ | 278,748 | $ | 1,129,535 | $ | 142,096 | $ | 511,384 | $ | 129,028 | $ | 34,531 | $ | 2,548,493 |
27 |
The following table presents the average balance, interest income recognized and cash basis income recognized on impaired loans by class of loans (In Thousands):
Three Months Ended March 31, 2019 | ||||||||||||
Average Balance | Interest Income Recognized | Cash Basis Income Recognized | ||||||||||
Residential Owner Occupied | $ | 4,552 | $ | 64 | $ | 60 | ||||||
Residential Non Owner Occupied | 2,080 | 30 | 32 | |||||||||
Total Residential Real Estate | 6,632 | 94 | 92 | |||||||||
Construction | - | - | - | |||||||||
Multi-Family | 1,332 | 20 | 20 | |||||||||
CRE Owner Occupied | 7,365 | 166 | 132 | |||||||||
CRE Non Owner Occupied | 1,989 | 33 | 26 | |||||||||
Agriculture Land | 12,903 | 206 | 197 | |||||||||
Other CRE | 1,154 | 34 | 33 | |||||||||
Total Commercial Real Estate | 23,411 | 439 | 388 | |||||||||
Commercial Working Capital | 8,089 | 143 | 91 | |||||||||
Commercial Other | 1,870 | 27 | 24 | |||||||||
Total Commercial | 9,959 | 170 | 115 | |||||||||
Home Equity and Improvement | 921 | 14 | 13 | |||||||||
Consumer Finance | 36 | 1 | 1 | |||||||||
Total Impaired Loans | $ | 42,291 | $ | 738 | $ | 629 |
28 |
The following table presents the average balance, interest income recognized and cash basis income recognized on impaired loans by class of loans (In Thousands):
Three Months Ended March 31, 2018 | ||||||||||||
Average Balance | Interest Income Recognized | Cash Basis Income Recognized | ||||||||||
Residential Owner Occupied | $ | 4,639 | $ | 32 | $ | 31 | ||||||
Residential Non Owner Occupied | 2,509 | 44 | 41 | |||||||||
Total Residential Real Estate | 7,148 | 76 | 72 | |||||||||
Construction | - | - | - | |||||||||
Multi-Family | 2,049 | 27 | 26 | |||||||||
CRE Owner Occupied | 13,225 | 44 | 35 | |||||||||
CRE Non Owner Occupied | 3,482 | 34 | 34 | |||||||||
Agriculture Land | 11,516 | 95 | 42 | |||||||||
Other CRE | 1,486 | 25 | 20 | |||||||||
Total Commercial Real Estate | 29,709 | 198 | 131 | |||||||||
Commercial Working Capital | 5,208 | 24 | 24 | |||||||||
Commercial Other | 5,100 | 25 | 23 | |||||||||
Total Commercial | 10,308 | 49 | 47 | |||||||||
Home Equity and Improvement | 1,474 | 11 | 11 | |||||||||
Consumer Finance | 39 | 1 | 1 | |||||||||
Total Impaired Loans | $ | 50,727 | $ | 362 | $ | 288 |
29 |
The following table presents loans individually evaluated for impairment by class of loans (In Thousands):
March 31, 2019 | December 31, 2018 | |||||||||||||||||||||||
Unpaid Principal Balance* | Recorded Investment | Allowance for Loan Losses Allocated |
Unpaid Principal Balance* | Recorded Investment | Allowance for Loan Losses Allocated | |||||||||||||||||||
With no allowance recorded: | ||||||||||||||||||||||||
Residential Owner Occupied | $ | 468 | $ | 343 | $ | - | $ | 901 | $ | 775 | $ | - | ||||||||||||
Residential Non Owner Occupied | 906 | 911 | - | 950 | 955 | - | ||||||||||||||||||
Total 1-4 Family Residential Real Estate | 1,374 | 1,254 | - | 1,851 | 1,730 | - | ||||||||||||||||||
Multi-Family Residential Real Estate | 1,282 | 1,289 | - | 1,296 | 1,302 | - | ||||||||||||||||||
CRE Owner Occupied | 6,884 | 5,631 | - | 7,464 | 6,202 | - | ||||||||||||||||||
CRE Non Owner Occupied | 1,794 | 1,628 | - | 1,824 | 1,659 | - | ||||||||||||||||||
Agriculture Land | 12,664 | 12,809 | - | 14,915 | 14,994 | - | ||||||||||||||||||
Other CRE | 457 | 459 | - | 464 | 462 | - | ||||||||||||||||||
Total Commercial Real Estate | 21,799 | 20,527 | - | 24,667 | 23,317 | - | ||||||||||||||||||
Construction | - | - | - | - | - | - | ||||||||||||||||||
Commercial Working Capital | 7,715 | 7,725 | - | 7,569 | 7,498 | - | ||||||||||||||||||
Commercial Other | 1,688 | 1,686 | - | 2,095 | 2,100 | - | ||||||||||||||||||
Total Commercial | 9,403 | 9,411 | - | 9,664 | 9,598 | - | ||||||||||||||||||
Home Equity and Home Improvement | - | - | - | - | - | - | ||||||||||||||||||
Consumer Finance | - | - | - | - | - | - | ||||||||||||||||||
Total loans with no allowance recorded | $ | 33,858 | $ | 32,481 | $ | - | $ | 37,478 | $ | 35,947 | $ | - | ||||||||||||
With an allowance recorded: | ||||||||||||||||||||||||
Residential Owner Occupied | $ | 4,291 | $ | 4,255 | $ | 151 | $ | 3,926 | $ | 3,884 | $ | 148 | ||||||||||||
Residential Non Owner Occupied | 1,126 | 1,131 | 26 | 1,152 | 1,160 | 27 | ||||||||||||||||||
Total 1-4 Family Residential Real Estate | 5,417 | 5,386 | 177 | 5,078 | 5,044 | 175 | ||||||||||||||||||
Multi-Family Residential Real Estate | 43 | 44 | 2 | 44 | 44 | 3 | ||||||||||||||||||
CRE Owner Occupied | 2,141 | 1,657 | 40 | 2,419 | 1,935 | 38 | ||||||||||||||||||
CRE Non Owner Occupied | 342 | 345 | 15 | 350 | 353 | 16 | ||||||||||||||||||
Agriculture Land | 95 | 96 | 6 | 37 | 38 | 2 | ||||||||||||||||||
Other CRE | 1,088 | 672 | 37 | 1,107 | 691 | 39 | ||||||||||||||||||
Total Commercial Real Estate | 3,666 | 2,770 | 98 | 3,913 | 3,017 | 95 | ||||||||||||||||||
Construction | - | - | - | - | - | - | ||||||||||||||||||
Commercial Working Capital | 507 | 510 | 54 | 525 | 528 | 55 | ||||||||||||||||||
Commercial Other | 128 | 131 | 13 | 560 | 352 | 24 | ||||||||||||||||||
Total Commercial | 635 | 641 | 67 | 1,085 | 880 | 79 | ||||||||||||||||||
Home Equity and Home Improvement | 965 | 914 | 236 | 1,013 | 963 | 242 | ||||||||||||||||||
Consumer Finance | 33 | 33 | - | 45 | 45 | 1 | ||||||||||||||||||
Total loans with an allowance recorded | $ | 10,759 | $ | 9,788 | $ | 580 | $ | 11,178 | $ | 9,993 | $ | 595 |
* Presented gross of charge-offs
30 |
The following table presents the current balance of the aggregate amounts of non-performing assets, comprised of non-performing loans and real estate owned on the dates indicated:
March 31, 2019 | December 31, 2018 | |||||||
(In Thousands) | ||||||||
Non-accrual loans | $ | 17,645 | $ | 19,016 | ||||
Loans over 90 days past due and still accruing | - | - | ||||||
Total non-performing loans | 17,645 | 19,016 | ||||||
Real estate and other assets held for sale | 941 | 1,205 | ||||||
Total non-performing assets | $ | 18,586 | $ | 20,221 | ||||
Troubled debt restructuring, still accruing | $ | 11,908 | $ | 11,573 |
The following table presents the aging of the recorded investment in past due and non- accrual loans as of March 31, 2019, by class of loans (In Thousands):
Current | 30-59 days | 60-89 days | 90+ days | Total Past Due | Total Non- Accrual | |||||||||||||||||||
Residential Owner Occupied | $ | 201,526 | $ | 84 | $ | 789 | $ | 1,535 | $ | 2,408 | $ | 2,933 | ||||||||||||
Residential Non Owner Occupied | 118,110 | 39 | 22 | 52 | 113 | 241 | ||||||||||||||||||
Total 1-4 Family Residential Real Estate | 319,636 | 123 | 811 | 1,587 | 2,521 | 3,174 | ||||||||||||||||||
Multi-Family Residential Real Estate | 279,638 | - | - | - | - | - | ||||||||||||||||||
CRE Owner Occupied | 416,888 | 616 | 320 | 331 | 1,267 | 4,122 | ||||||||||||||||||
CRE Non Owner Occupied | 527,519 | 513 | - | - | 513 | 672 | ||||||||||||||||||
Agriculture Land | 129,563 | - | 171 | 3 | 174 | 4,618 | ||||||||||||||||||
Other Commercial Real Estate | 43,057 | 110 | - | 45 | 155 | 45 | ||||||||||||||||||
Total Commercial Real Estate | 1,117,027 | 1,239 | 491 | 379 | 2,109 | 9,457 | ||||||||||||||||||
Construction | 166,137 | - | - | - | - | - | ||||||||||||||||||
Commercial Working Capital | 220,777 | 85 | - | 3,874 | 3,959 | 3,903 | ||||||||||||||||||
Commercial Other | 286,182 | 469 | - | 231 | 700 | 456 | ||||||||||||||||||
Total Commercial | 506,959 | 554 | - | 4,105 | 4,659 | 4,359 | ||||||||||||||||||
Home Equity/Home Improvement | 125,080 | 89 | 64 | 124 | 277 | 606 | ||||||||||||||||||
Consumer Finance | 34,247 | 108 | 9 | 31 | 148 | 38 | ||||||||||||||||||
Total Loans | $ | 2,548,724 | $ | 2,113 | $ | 1,375 | $ | 6,226 | $ | 9,714 | $ | 17,634 |
31 |
The following table presents the aging of the recorded investment in past due and non-accrual loans as of December 31, 2018, by class of loans (In Thousands):
Current | 30-59 days | 60-89 days | 90+ days | Total Past Due | Total
Non Accrual | |||||||||||||||||||
Residential Owner Occupied | $ | 199,664 | $ | 887 | $ | 821 | $ | 1,402 | $ | 3,110 | $ | 3,266 | ||||||||||||
Residential Non Owner Occupied | 119,988 | 64 | 180 | 165 | 409 | 363 | ||||||||||||||||||
Total 1-4 Family Residential Real Estate | 319,652 | 951 | 1,001 | 1,567 | 3,519 | 3,629 | ||||||||||||||||||
Multi-Family Residential Real Estate | 278,748 | - | - | - | - | 102 | ||||||||||||||||||
CRE Owner Occupied | 416,879 | 52 | 300 | 138 | 490 | 4,377 | ||||||||||||||||||
CRE Non Owner Occupied | 534,823 | 6 | 119 | - | 125 | 620 | ||||||||||||||||||
Agriculture Land | 129,040 | 66 | - | 2,869 | 2,935 | 5,253 | ||||||||||||||||||
Other Commercial Real Estate | 45,232 | 11 | - | - | 11 | - | ||||||||||||||||||
Total Commercial Real Estate | 1,125,974 | 135 | 419 | 3,007 | 3,561 | 10,250 | ||||||||||||||||||
Construction | 142,096 | - | - | - | - | - | ||||||||||||||||||
Commercial Working Capital | 217,832 | 268 | - | 3,838 | 4,106 | 4,021 | ||||||||||||||||||
Commercial Other | 289,125 | 32 | 54 | 235 | 321 | 480 | ||||||||||||||||||
Total Commercial | 506,957 | 300 | 54 | 4,073 | 4,427 | 4,501 | ||||||||||||||||||
Home Equity and Home Improvement | 127,346 | 1,446 | 146 | 90 | 1,682 | 394 | ||||||||||||||||||
Consumer Finance | 34,224 | 134 | 77 | 96 | 307 | 126 | ||||||||||||||||||
Total Loans | $ | 2,534,997 | $ | 2,966 | $ | 1,697 | $ | 8,833 | $ | 13,496 | $ | 19,002 |
32 |
Troubled Debt Restructurings
As of March 31, 2019, and December 31, 2018, the Company had a recorded investment in troubled debt restructurings (“TDRs”) of $19.0 million and $19.2 million, respectively. The Company allocated $580,000 and $581,000 of specific reserves to those loans at March 31, 2019, and December 31, 2018, respectively, and had committed to lend additional amounts totaling up to $330,000 and $169,000 at March 31, 2019, and December 31, 2018, respectively.
The Company offers various types of concessions when modifying a loan, however, forgiveness of principal is rarely granted. Each TDR is uniquely designed to meet the specific needs of the borrower. Commercial and industrial loans modified in a TDR often involve temporary interest-only payments, term extensions and converting revolving credit lines to term loans. Additional collateral or an additional guarantor is often requested when granting a concession. Commercial mortgage loans modified in a TDR often involve temporary interest-only payments, re-amortization of remaining debt in order to lower payments and sometimes reducing the interest rate lower than the current market rate. Residential mortgage loans modified in a TDR are comprised of loans where monthly payments are lowered, either through interest rate reductions or principal only payments for a period of time, to accommodate the borrowers’ financial needs, interest is capitalized into principal, or the term and amortization are extended. Home equity modifications are made infrequently and usually involve providing an interest rate that is lower than the borrower would be able to obtain due to credit issues. All retail loans where the borrower is in bankruptcy are classified as TDRs regardless of whether or not a concession is made.
Of the loans modified in a TDR as of March 31, 2019, $7.1 million were on non-accrual status and partial charge-offs have in some cases been taken against the outstanding balance. Loans modified as a TDR may have the financial effect of increasing the allowance associated with the loan. If the loan is determined to be collateral dependent, the estimated fair value of the collateral, less any selling costs is used to determine if there is a need for a specific allowance or charge-off. If the loan is determined to be cash flow dependent, the allowance is measured based on the present value of expected future cash flows discounted at the loan’s pre-modification effective interest rate.
33 |
The following tables present loans by class modified as TDRs that occurred during the three month periods ending March 31, 2019, and March 31, 2018:
Loans Modified as a TDR for the Three ($ in thousands) | Loans Modified as a TDR for the Three ($ in thousands) | |||||||||||||||
Troubled Debt Restructurings | Number of Loans | Recorded Investment (as of period end) | Number
of Loans | Recorded Investment (as of period end) | ||||||||||||
1-4 Family Owner Occupied | 3 | $ | 473 | 3 | $ | 145 | ||||||||||
1-4 Family Non Owner Occupied | 0 | - | 1 | 69 | ||||||||||||
Multi Family | 0 | - | 0 | - | ||||||||||||
CRE Owner Occupied | 0 | - | 2 | 650 | ||||||||||||
CRE Non Owner Occupied | 0 | - | 0 | - | ||||||||||||
Agriculture Land | 0 | - | 0 | - | ||||||||||||
Other CRE | 0 | - | 0 | - | ||||||||||||
Commercial Working Capital | 0 | - | 4 | 2,114 | ||||||||||||
Commercial Other | 1 | 14 | 0 | - | ||||||||||||
Home Equity and Improvement | 1 | 20 | 0 | - | ||||||||||||
Consumer Finance | 1 | 7 | 0 | - | ||||||||||||
Total | 6 | $ | 514 | 10 | $ | 2,978 |
The loans described above decreased the allowance for loan and lease losses (“ALLL”) by $6,000 in the three month period ending March 31, 2019, and decreased the ALLL by $5,000 in the three month period ending March 31, 2018.
Of the 2019 modifications, three were made a TDR due to bankruptcy and three were made a TDR because the current debt was refinanced due to maturity or for payment relief.
The following tables present loans by class modified as TDRs for which there was a payment default within twelve months following the modification during the three month periods ended March 31, 2019, and March 31, 2018:
Three Months Ended March 31, 2019 ($ in thousands) | Three Months Ended March 31, 2018 ($ in thousands) | |||||||||||||||
Troubled Debt Restructurings That Subsequently Defaulted | Number of Loans | Recorded Investment (as of period end) | Number of Loans | Recorded Investment (as of period end) | ||||||||||||
1-4 Family Owner Occupied | 1 | $ | 76 | 0 | $ | - | ||||||||||
1-4 Family Non Owner Occupied | 0 | - | 0 | - | ||||||||||||
CRE Owner Occupied | 0 | - | 0 | - | ||||||||||||
CRE Non Owner Occupied | 0 | - | 0 | - | ||||||||||||
Agriculture Land | 0 | - | 0 | - | ||||||||||||
Other CRE | 0 | - | 0 | - | ||||||||||||
Commercial Working Capital or Other | 3 | 2,544 | 0 | - | ||||||||||||
Commercial Other | 0 | - | 1 | 197 | ||||||||||||
Home Equity and Improvement | 1 | 61 | 0 | - | ||||||||||||
Consumer Finance | 0 | - | 0 | - | ||||||||||||
Total | 5 | $ | 2,681 | 1 | $ | 197 |
The TDRs that subsequently defaulted described above decreased the allowance for loan losses by $1,000 for the three month period ended March 31, 2019.
34 |
In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed on the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification.
Credit Quality Indicators
Loans are categorized into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. Loans are analyzed individually by classifying the loans as to credit risk. This analysis includes all non-homogeneous loans, such as commercial and commercial real estate loans and certain homogenous mortgage, home equity and consumer loans. This analysis is performed on a quarterly basis. First Defiance uses the following definitions for risk ratings:
Special Mention. Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution's credit position at some future date.
Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
Not Graded. Loans classified as not graded are generally smaller balance residential real estate, home equity and consumer installment loans which are originated primarily by using an automated underwriting system. These loans are monitored based on their delinquency status and are evaluated individually only if they are seriously delinquent.
35 |
Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans. As of March 31, 2019, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows (In Thousands):
Class | Pass | Special Mention | Substandard | Doubtful | Not Graded | Total | ||||||||||||||||||
1-4 Family Owner Occupied | $ | 8,480 | $ | 89 | $ | 2,921 | $ | - | $ | 192,444 | $ | 203,934 | ||||||||||||
1-4 Family Non Owner Occupied | 107,979 | 768 | 2,862 | - | 6,614 | 118,223 | ||||||||||||||||||
Total 1-4 Family Real Estate | 116,459 | 857 | 5,783 | - | 199,058 | 322,157 | ||||||||||||||||||
Multi-Family Residential Real Estate | 277,614 | - | 1,918 | - | 106 | 279,638 | ||||||||||||||||||
CRE Owner Occupied | 396,581 | 13,673 | 7,820 | - | 84 | 418,158 | ||||||||||||||||||
CRE Non Owner Occupied | 520,779 | 5,057 | 2,194 | - | - | 528,030 | ||||||||||||||||||
Agriculture Land | 109,365 | 6,488 | 13,882 | - | - | 129,735 | ||||||||||||||||||
Other CRE | 40,238 | 718 | 1,227 | - | 1,030 | 43,213 | ||||||||||||||||||
Total Commercial Real Estate | 1,066,963 | 25,936 | 25,123 | - | 1,114 | 1,119,136 | ||||||||||||||||||
Construction | 146,556 | 219 | - | - | 19,362 | 166,137 | ||||||||||||||||||
Commercial Working Capital | 207,960 | 8,534 | 8,241 | - | - | 224,735 | ||||||||||||||||||
Commercial Other | 276,814 | 7,590 | 2,479 | - | - | 286,883 | ||||||||||||||||||
Total Commercial | 484,774 | 16,124 | 10,720 | - | - | 511,618 | ||||||||||||||||||
Home Equity and Home Improvement | - | - | 417 | - | 124,940 | 125,357 | ||||||||||||||||||
Consumer Finance | - | - | 122 | - | 34,273 | 34,395 | ||||||||||||||||||
Total Loans | $ | 2,092,366 | $ | 43,136 | $ | 44,083 | $ | - | $ | 378,853 | $ | 2,558,438 |
36 |
As of December 31, 2018, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows (In Thousands):
Class | Pass | Special Mention | Substandard | Doubtful | Not Graded | Total | ||||||||||||||||||
Residential Owner Occupied | $ | 9,419 | $ | 91 | $ | 3,130 | $ | - | $ | 190,134 | $ | 202,774 | ||||||||||||
Residential Non Owner Occupied | 109,885 | 700 | 3,087 | - | 6,725 | 120,397 | ||||||||||||||||||
Total 1-4 Family Real Estate | 119,304 | 791 | 6,217 | - | 196,859 | 323,171 | ||||||||||||||||||
Multi-Family Residential Real Estate | 276,594 | - | 2,047 | - | 107 | 278,748 | ||||||||||||||||||
CRE Owner Occupied | 402,008 | 5,724 | 9,547 | - | 89 | 417,368 | ||||||||||||||||||
CRE Non Owner Occupied | 529,842 | 2,807 | 2,297 | - | - | 534,946 | ||||||||||||||||||
Agriculture Land | 111,595 | 4,023 | 16,358 | - | - | 131,976 | ||||||||||||||||||
Other CRE | 42,189 | 730 | 1,244 | - | 1,082 | 45,245 | ||||||||||||||||||
Total Commercial Real Estate | 1,085,634 | 13,284 | 29,446 | - | 1,171 | 1,129,535 | ||||||||||||||||||
Construction | 122,775 | 219 | - | - | 19,102 | 142,096 | ||||||||||||||||||
Commercial Working Capital | 205,903 | 6,546 | 9,489 | - | - | 221,938 | ||||||||||||||||||
Commercial Other | 279,234 | 7,011 | 3,201 | - | - | 289,446 | ||||||||||||||||||
Total Commercial | 485,137 | 13,557 | 12,690 | - | - | 511,384 | ||||||||||||||||||
Home Equity and Home Improvement | - | - | 434 | - | 128,594 | 129,028 | ||||||||||||||||||
Consumer Finance | - | - | 206 | - | 34,325 | 34,531 | ||||||||||||||||||
Total Loans | $ | 2,089,444 | $ | 27,851 | $ | 51,040 | $ | - | $ | 380,158 | $ | 2,548,493 |
37 |
The Company has purchased loans, for which there was, at acquisition, evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected. The outstanding balance of those loans is as follows (In Thousands):
March 31, 2019 | December 31, 2018 | |||||||
1-4 Family Residential Real Estate | $ | 1,036 | $ | 1,045 | ||||
Multi-Family Residential Real Estate | 298 | 300 | ||||||
Commercial Real Estate Loans | 871 | 899 | ||||||
Commercial | 209 | 227 | ||||||
Consumer | - | - | ||||||
Total Outstanding Balance | $ | 2,414 | $ | 2,471 | ||||
Recorded Investment, net of allowance of $0 | $ | 2,272 | $ | 2,331 |
Accretable yield, or income expected to be collected, is as follows:
2019 | 2018 | |||||||
Balance at January 1 | $ | 468 | $ | 804 | ||||
New Loans Purchased | - | - | ||||||
Accretion of Income | (12 | ) | (15 | ) | ||||
Reclassification from Non-accretable | - | - | ||||||
Charge-off of Accretable Yield | - | - | ||||||
Balance at March 31 | $ | 456 | $ | 789 |
For those purchased loans disclosed above, the Company did not increase the allowance for loan losses during the three months ended March 31, 2019 or 2018. No allowances for loan losses were reversed during the same period.
Foreclosure Proceedings
Consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure totaled $912,000 as of March 31, 2019 and $796,000 as of December 31, 2018.
38 |
9. | Mortgage Banking |
Net revenues from the sales and servicing of mortgage loans consisted of the following:
Three Months Ended March 31, | ||||||||
2019 | 2018 | |||||||
(In Thousands) | ||||||||
Gain from sale of mortgage loans | $ | 1,301 | $ | 1,080 | ||||
Mortgage loans servicing revenue (expense): | ||||||||
Mortgage loans servicing revenue | 939 | 944 | ||||||
Amortization of mortgage servicing rights | (286 | ) | (319 | ) | ||||
Mortgage servicing rights valuation adjustments | (113 | ) | 37 | |||||
540 | 662 | |||||||
Net revenue from sale and servicing of mortgage loans | $ | 1,841 | $ | 1,742 |
The unpaid principal balance of residential mortgage loans serviced for third parties was $1.41 billion at both March 31, 2019 and December 31, 2018.
Activity for capitalized mortgage servicing rights and the related valuation allowance follows for the three months ended March 31, 2019 and 2018:
March 31, 2019 | March 31, 2018 | |||||||
(In Thousands) | ||||||||
Mortgage servicing assets: | ||||||||
Balance at beginning of period | $ | 10,419 | $ | 10,240 | ||||
Loans sold, servicing retained | 278 | 324 | ||||||
Amortization | (286 | ) | (319 | ) | ||||
Carrying value before valuation allowance at end of period | 10,411 | 10,245 | ||||||
Valuation allowance: | ||||||||
Balance at beginning of period | (300 | ) | (432 | ) | ||||
Impairment (expense) recovery | (113 | ) | 37 | |||||
Balance at end of period | (413 | ) | (395 | ) | ||||
Net carrying value of MSRs at end of period | $ | 9,998 | $ | 9,850 | ||||
Fair value of MSRs at end of period | $ | 10,264 | $ | 10,280 |
Amortization of mortgage servicing rights is computed based on payments and payoffs of the related mortgage loans serviced. Estimates of future amortization expense are not easily estimable.
The Company has established an accrual for secondary market buy-back activity. A liability of $43,000 was accrued at both March 31, 2019, and December 31, 2018, respectively. There was no expense or credit recognized related to the accrual in the three March 31, 2019 or 2018.
39 |
10. | Leases |
Effective January 1, 2019, the Company adopted ASU 2016-02, Leases (Topic 842). A modified retrospective transition approach is required, applying the new standard to all leases existing at the date of initial application. The Company chose to use the effective date approach. As such, all periods presented after January 1, 2019 are under ASC 842 whereas periods presented prior to January 1, 2019 are in accordance with prior lease accounting of ASC 840. Financial information was not updated and the disclosures required under ASC 842 was not provided for dates and periods before January 1, 2019.
As of March 31, 2019, the Company has entered into lease agreements covering eight First Insurance offices, five banking center locations, one loan production office, two land leases for which the Company owns the banking centers, one land lease which is primarily used for parking, one land lease for future branch development and numerous stand-alone Automated Teller Machine sites with varying terms and options to renew. First Federal and First Insurance share office space for one lease as a branch and insurance office. The lease agreements have maturity dates ranging from December 2019 to December 2039, some of which include options for multiple five and ten year extensions. The weighted average remaining life of the lease term for these leases was 17.84 years as of March 31, 2019.
The discount rate used in determining the lease liability for each individual lease was the FHLB fixed advance rate which corresponded with the remaining lease term as of January 1, 2019 for leases that existed at adoption and as of the lease commencement date for leases subsequently entered in to. The weighted average discount rate for leases was 3.49% as of March 31, 2019.
The total operating lease costs were $243 for the three months ended March 31, 2019 and $249 for the three months ended March 31, 2018.
The short-term lease costs and cash payments on operating leases, $0 and $236 for the three months ended March 31, 2019 respectively. The right-of-use asset, included in other assets, and lease liabilities, included in other liabilities, were $8,647 and $9,185 as of March 31, 2019 respectively.
Total estimated rental commitments for the operating leases were as follows as of March 31, 2019:
2019 | $ | 677 | ||
2020 | 982 | |||
2021 | 941 | |||
2022 | 864 | |||
2023 | 840 | |||
Thereafter | 11,379 | |||
Total | $ | 15,683 |
40 |
Future minimum commitments under non-cancelable operating leases were as follows as of December 31, 2018:
2019 | $ | 967 | ||
2020 | 884 | |||
2021 | 843 | |||
2022 | 768 | |||
2023 | 739 | |||
Thereafter | 8,078 | |||
Total | $ | 12,279 |
A reconciliation of the undiscounted cash flows in the maturity analysis above and the lease liability recognized in the consolidated balance sheet as of March 31, 2019, is shown below.
Undiscounted cash flows | $ | 15,683 | ||
Undiscounted cash flows associated with new lease effective 1/1/2020 | (2,496 | ) | ||
Discount effect of cash flows | (4,002 | ) | ||
Total | $ | 9,185 |
On February 28, 2019, the Company entered into a new lease agreement with an effective date of January 1, 2020, which will result in an additional right-of-use asset and lease liability of approximately $2.0 million.
11. | Deposits |
A summary of deposit balances is as follows:
March 31, 2019 | December 31, 2018 | |||||||
(In Thousands) | ||||||||
Non-interest-bearing checking accounts | $ | 586,033 | $ | 607,198 | ||||
Interest-bearing checking and money market accounts | 1,107,511 | 1,040,471 | ||||||
Savings deposits | 300,244 | 292,829 | ||||||
Retail certificates of deposit less than $250,000 | 601,012 | 591,822 | ||||||
Retail certificates of deposit greater than $250,000 | 90,992 | 88,562 | ||||||
$ | 2,685,792 | $ | 2,620,882 |
41 |
12. | Borrowings |
First Defiance’s debt, FHLB advances and junior subordinated debentures owed to unconsolidated subsidiary trusts are comprised of the following:
March 31, 2019 | December 31, 2018 | |||||||
(In Thousands) | ||||||||
FHLB Advances: | ||||||||
Single maturity fixed rate advances | $ | 54,000 | $ | 59,000 | ||||
Amortizable mortgage advances | 1,181 | 1,213 | ||||||
Overnight advances | - | 25,000 | ||||||
Fair value adjustment on acquired balances | (23 | ) | (24 | ) | ||||
Total | $ | 55,158 | $ | 85,189 | ||||
Junior subordinated debentures owed to unconsolidated subsidiary trusts | $ | 36,083 | $ | 36,083 |
In March 2007, the Company sponsored an affiliated trust, First Defiance Statutory Trust II (“Trust Affiliate II”) that issued $15 million of Guaranteed Capital Trust Securities (“Trust Preferred Securities”). In connection with this transaction, the Company issued $15.5 million of Junior Subordinated Deferrable Interest Debentures (Subordinated Debentures) to Trust Affiliate II. The Company formed Trust Affiliate II for the purpose of issuing Trust Preferred Securities to third-party investors and investing the proceeds from the sale of these capital securities solely in Subordinated Debentures of the Company. The Subordinated Debentures held by Trust Affiliate II are the sole assets of that trust. The Company is not considered the primary beneficiary of Trust Affiliate II (variable interest entity), therefore the trust is not consolidated in the Company’s financial statements, but rather the subordinated debentures are shown as a liability. Distributions on the Trust Preferred Securities issued by Trust Affiliate II are payable quarterly at a variable rate equal to the three-month LIBOR rate plus 1.5%. The coupon rate payable on the Trust Preferred Securities issued by Trust Affiliate II was 4.11% as of March 31, 2019, and 4.29% as of December 31, 2018.
The Trust Preferred Securities issued by Trust Affiliate II are subject to mandatory redemption, in whole or part, upon repayment of the Subordinated Debentures. The Company has entered into an agreement that fully and unconditionally guarantees the Trust Preferred Securities subject to the terms of the guarantee. The Trust Preferred Securities and Subordinated Debentures mature on June 15, 2037, but can be redeemed at the Company’s option at any time now.
The Company also sponsored an affiliated trust, First Defiance Statutory Trust I (“Trust Affiliate I”), that issued $20 million of Trust Preferred Securities in 2005. In connection with this transaction, the Company issued $20.6 million of Subordinated Debentures to Trust Affiliate I. Trust Affiliate I was formed for the purpose of issuing Trust Preferred Securities to third-party investors and investing the proceeds from the sale of these capital securities solely in Subordinated Debentures of the Company. The Junior Debentures held by Trust Affiliate I are the sole assets of the trust. The Company is not considered the primary beneficiary of Trust Affiliate I (variable interest entity), therefore the trust is not consolidated in the Company’s financial statements, but rather the subordinated debentures are shown as a liability. Distributions on the Trust Preferred Securities issued by Trust Affiliate I are payable quarterly at a variable rate equal to the three-month LIBOR rate plus 1.38%. The coupon rate payable on the Trust Preferred Securities issued by Trust Affiliate I was 3.99% and 4.17% on March 31, 2019 and December 31, 2018, respectively.
42 |
The Trust Preferred Securities issued by Trust Affiliate I are subject to mandatory redemption, in whole or in part, upon repayment of the Subordinated Debentures. The Company has entered into an agreement that fully and unconditionally guarantees the Trust Preferred Securities subject to the terms of the guarantee. The Trust Preferred Securities and Subordinated Debentures mature on December 15, 2035, but can be redeemed at the Company’s option at any time now.
The subordinated debentures may be included in Tier 1 capital (with certain limitations applicable) under current regulatory guidelines and interpretations.
Interest on both issues of Trust Preferred Securities may be deferred for a period of up to five years at the option of the issuer.
Repurchase Agreements. We utilize securities sold under agreements to repurchase to facilitate the needs of our customers and to facilitate secured short-term funding needs. Securities sold under agreements to repurchase are stated at the amount of cash received in connection with the transaction. We monitor levels on a continuous basis. We may be required to provide additional collateral based on the fair value of the underlying securities. Securities pledged as collateral under repurchase agreements are maintained with our safekeeping agent.
The remaining contractual maturity of the securities sold under agreements to repurchase in the consolidated balance sheets as of March 31, 2019 and December 31, 2018, is presented in the following tables.
Overnight
and Continuous | Up
to 30 Days | 30-90 Days | Greater than 90 Days | Total | ||||||||||||||||
(In Thousands) | ||||||||||||||||||||
At March 31, 2019 | ||||||||||||||||||||
Repurchase agreements: | ||||||||||||||||||||
Mortgage-backed securities – residential | $ | 3,513 | $ | - | $ | - | $ | - | $ | 3,513 | ||||||||||
Total borrowings | $ | 3,513 | $ | - | $ | - | $ | - | $ | 3,513 | ||||||||||
Gross amount of recognized liabilities for repurchase agreements | $ | 3,513 |
Overnight
and Continuous | Up
to 30 Days | 30-90 Days | Greater than 90 Days | Total | ||||||||||||||||
(In Thousands) | ||||||||||||||||||||
At December 31, 2018 | ||||||||||||||||||||
Repurchase agreements: | ||||||||||||||||||||
Mortgage-backed securities – residential | $ | 4,199 | $ | - | $ | - | $ | - | $ | 4,199 | ||||||||||
Collateralized mortgage obligations | 1,542 | - | - | - | 1,542 | |||||||||||||||
Total borrowings | $ | 5,741 | $ | - | $ | - | $ | - | $ | 5,741 | ||||||||||
Gross amount of recognized liabilities for repurchase agreements | $ | 5,741 |
43 |
13. | Commitments, Guarantees and Contingent Liabilities |
Loan commitments are made to accommodate the financial needs of First Federal’s customers; however, there are no long-term, fixed-rate loan commitments that result in market risk. Standby letters of credit commit the Company to make payments on behalf of customers when certain specified future events occur. They primarily are issued to facilitate customers’ trade transactions.
Both arrangements have credit risk, essentially the same as that involved in extending loans to customers, and are subject to the Company’s normal credit policies. Collateral (e.g., securities, receivables, inventory and equipment) is obtained based on management’s credit assessment of the customer.
The Company’s maximum obligation to extend credit for loan commitments (unfunded loans and unused lines of credit) and standby letters of credit outstanding as of the periods stated below were as follows (In Thousands):
March 31, 2019 | December 31, 2018 | |||||||||||||||
Fixed Rate | Variable Rate | Fixed Rate | Variable Rate | |||||||||||||
Commitments to make loans | $ | 75,068 | $ | 140,721 | $ | 44,352 | $ | 114,308 | ||||||||
Unused lines of credit | 18,531 | 416,774 | 7,523 | 382,189 | ||||||||||||
Standby letters of credit | - | 8,067 | - | 7,239 | ||||||||||||
Total | $ | 93,599 | $ | 565,562 | $ | 51,875 | $ | 503,736 |
Commitments to make loans are generally made for periods of 60 days or less. In addition to the above commitments, First Defiance had commitments to sell $23.6 million and $8.6 million of loans to Freddie Mac, Fannie Mae, FHLB or BB&T Mortgage at March 31, 2019, and December 31, 2018, respectively.
14. | Income Taxes |
The Company and its subsidiaries are subject to U.S. federal income tax as well as income tax in the state of Indiana. The Company is no longer subject to examination by taxing authorities for years before 2014. The Company currently operates primarily in the states of Ohio and Michigan, which tax financial institutions based on their equity rather than their income.
15. | Derivative Financial Instruments |
Commitments to fund certain mortgage loans (interest rate locks) to be sold into the secondary market and forward commitments for the future delivery of mortgage loans to third party investors are considered derivatives. It is the Company’s practice to enter into forward commitments for the future delivery of residential mortgage loans when interest rate lock commitments are entered into in order to economically hedge the effect of changes in interest rates resulting from its commitments to fund the loans. These mortgage banking derivatives are not designated in hedge relationships. First Federal had approximately $23.1 million and $8.6 million of interest rate lock commitments at March 31, 2019, and December 31, 2018, respectively. There were $28.9 million and $11.5 million of forward commitments for the future delivery of residential mortgage loans at March 31, 2019, and December 31, 2018, respectively.
44 |
The fair value of these mortgage banking derivatives are reflected by a derivative asset recorded in other assets in the Consolidated Statements of Financial Condition. The table below provides data about the carrying values of these derivative instruments:
March 31, 2019 | December 31, 2018 | |||||||||||||||||||||||
Assets | (Liabilities) | Assets | (Liabilities) | |||||||||||||||||||||
Derivative | Derivative | |||||||||||||||||||||||
Carrying | Carrying | Net Carrying | Carrying | Carrying | Net Carrying | |||||||||||||||||||
Value | Value | Value | Value | Value | Value | |||||||||||||||||||
(In Thousands) | ||||||||||||||||||||||||
Derivatives not designated as hedging instruments | ||||||||||||||||||||||||
Mortgage Banking Derivatives | $ | 879 | $ | 147 | $ | 732 | $ | 367 | $ | 73 | $ | 294 |
The table below provides data about the amount of gains and losses recognized in income on derivative instruments not designated as hedging instruments:
Three Months Ended March 31, | ||||||||
2019 | 2018 | |||||||
(In Thousands) | ||||||||
Derivatives not designated as hedging instruments | ||||||||
Mortgage Banking Derivatives – Gain (Loss) | $ | 438 | $ | 42 |
The above amounts are included in mortgage banking income with gain on sale of mortgage loans.
16. | Other Comprehensive Income |
The before and after tax amounts allocated to each component of other comprehensive income (loss) are presented in the table below. Reclassification adjustments related to securities available for sale are included in gains on sale or call of securities in the accompanying consolidated condensed statements of income.
Before Tax Amount | Tax (Expense) Benefit | Net of Tax Amount | ||||||||||
(In Thousands) | ||||||||||||
Three months ended March 31, 2019: | ||||||||||||
Securities available for sale and transferred securities: | ||||||||||||
Change in net unrealized gain/loss during the period | $ | 4,603 | $ | (968 | ) | $ | 3,635 | |||||
Reclassification adjustment for net gains included in net income | - | - | - | |||||||||
Defined benefit postretirement medical plan: | ||||||||||||
Reclassification adjustment for deferred tax on defined benefit postretirement medical plan | - | 82 | 82 | |||||||||
Total other comprehensive loss | $ | 4,603 | $ | (886 | ) | $ | 3,717 | |||||
Three months ended March 31, 2018: | ||||||||||||
Securities available for sale: | ||||||||||||
Change in net unrealized gain/loss during the period | $ | (3,557 | ) | $ | 747 | $ | (2,810 | ) | ||||
Reclassification adjustment for net gains included in net income | - | - | - | |||||||||
Total other comprehensive loss | $ | (3,557 | ) | $ | 747 | $ | (2,810 | ) |
45 |
Activity in accumulated other comprehensive income (loss), net of tax, was as follows:
Accumulated | ||||||||||||
Securities | Post- | Other | ||||||||||
Available | retirement | Comprehensive | ||||||||||
For Sale | Benefit | Income (Loss) | ||||||||||
(In Thousands) | ||||||||||||
Balance January 1, 2019 | $ | (2,057 | ) | $ | (91 | ) | $ | (2,148 | ) | |||
Other comprehensive income before reclassifications | 3,635 | - | 3,635 | |||||||||
Amounts reclassified from accumulated other comprehensive income | - | 82 | 82 | |||||||||
Net other comprehensive income during period | 3,635 | 82 | 3,717 | |||||||||
Balance March 31, 2019 | $ | 1,578 | $ | (9 | ) | $ | 1,569 | |||||
Balance January 1, 2018 | $ | 601 | $ | (384 | ) | $ | 217 | |||||
Other comprehensive income (loss) before reclassifications | (2,810 | ) | - | (2,810 | ) | |||||||
Net other comprehensive income (loss) during period | (2,810 | ) | - | (2,810 | ) | |||||||
Reclassification adjustment upon adoption of ASU 2018-02 | 129 | (82 | ) | 47 | ||||||||
Balance March 31, 2018 | $ | (2,080 | ) | $ | (466 | ) | $ | (2,546 | ) |
17. Affordable Housing Projects Tax Credit Partnership
The Company makes certain equity investments in various limited partnerships that sponsor affordable housing projects utilizing the Low Income Housing Tax Credit (“LIHTC”) pursuant to Section 42 of the Internal Revenue Code. The purpose of these investments is to achieve a satisfactory return on capital, to facilitate the sale of affordable housing product offerings, and to assist in achieving goals associated with the Community Reinvestment Act. The primary activities of the limited partnerships include the identification, development, and operation of multi-family housing that is leased to qualifying residential tenants. Generally, these types of investments are funded through a combination of debt and equity.
The Company is a limited partner in each LIHTC partnership. A separate unrelated third party is the general partner. Each limited partnership is managed by the general partner, who exercises full control over the affairs of the limited partnership. The general partner has all the rights, powers and authority granted or permitted to be granted to a general partner of a limited partnership. Duties entrusted to the general partner of each limited partnership include, but are not limited to: investment in operating companies, company expenditures, investment of excess funds, borrowing funds, employment of agents, disposition of fund property, prepayment and refinancing of liabilities, votes and consents, contract authority, disbursement of funds, accounting methods, tax elections, bank accounts, insurance, litigation, cash reserve, and use of working capital reserve funds. Except for limited rights granted to consent to certain transactions, the limited partner(s) may not participate in the operation, management, or control of the limited partnership’s business, transact any business in the limited partnership’s name or have any power to sign documents for or otherwise bind the limited partnership. In addition, the general partner may only be removed by the limited partner(s) in the event the general partner fails to comply with the terms of the agreement or is negligent in performing its duties.
46 |
The general partner of each limited partnership has both the power to direct the activities which most significantly affect the performance of each partnership and the obligation to absorb losses or the right to receive benefits that could be significant to the entities. Therefore, the Company has determined that it is not the primary beneficiary of any LIHTC partnership. In January of 2014, the FASB issued ASU 2014-01 “Accounting for Investments in Qualified Affordable Housing Projects.” The pronouncement permitted reporting entities to make an accounting policy election to account for these investments using the proportional amortization method if certain conditions exist. Under the proportional amortization method, an entity amortizes the initial cost of the investment in proportion to the tax credits and other tax benefits received, and will recognize the net investment performance in the statement of income as a component of income tax expense (benefit). The Company utilized the proportional amortization method for all of its instruments. As of March 31, 2019, and December 31, 2018, the Company had $11.0 million and $11.3 million in qualified investments recorded in other assets and $6.3 million and $6.9 million in unfunded commitments recorded in other liabilities, respectively.
Unfunded Commitments
As of March 31, 2019, the expected payments for unfunded affordable housing commitments were as follows:
(dollars in thousands) | Amount | |||
2019 | $ | 2,208 | ||
2020 | 1,954 | |||
2021 | 467 | |||
2022 | 338 | |||
2023 | 306 | |||
Thereafter | 991 | |||
Total Unfunded Commitments | $ | 6,264 |
The following table presents tax credits and other tax benefits recognized and amortization expense related to affordable housing for the three months ended March 31, 2019 and 2018.
Three Months Ended March 31, | ||||||||
(dollars in thousands) | 2019 | 2018 | ||||||
Proportional Amortization Method | ||||||||
Tax credits and other tax benefits recognized | $ | 328 | $ | 254 | ||||
Amortization expense in federal income taxes | 284 | 234 | ||||||
There were no impairment losses of LIHTC investments for the three months ended March 31, 2019 and 2018.
47 |
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking Information
Certain statements contained in this quarterly report are not statements of historical facts, including but not limited to statements that can be identified by the use of forward-looking terminology such as “may”, “will”, “expect”, “anticipate”, or “continue” or the negative thereof or other variations thereon or comparable terminology, and are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Actual results could differ materially from those indicated in such statements due to risks, uncertainties and changes with respect to a variety of market and other factors. The Company assumes no obligation to update any forward-looking statements.
Non-GAAP Financial Measures
This document contains GAAP financial measures and certain non-GAAP financial measures which are presented as management believes they are helpful in understanding the Company’s results of operations or financial position. Fully taxable-equivalent (“FTE”) is an adjustment to net interest income to reflect tax-exempt income on an equivalent before-tax basis. The following tables present a reconciliation of non-GAAP measures to their respective GAAP measures for the three months ended March 31, 2019 and 2018.
Non-GAAP Financial Measures – Net
Interest Income on an FTE basis, Net Interest Margin and Efficiency Ratio | ||||||||
($ in Thousands) | March
31, 2019 | March
31, 2018 | ||||||
Net interest income (GAAP) | $ | 28,270 | 25,687 | |||||
Add: FTE adjustment | 247 | 237 | ||||||
Net interest income on a FTE basis (1) | $ | 28,517 | 25,924 | |||||
Noninterest income – less securities gains/losses (2) | $ | 10,813 | 10,703 | |||||
Noninterest expense (3) | 24,866 | 23,251 | ||||||
Average interest-earning assets net of average unrealized gains/losses on securities(4) | 2,873,133 | 2,665,035 | ||||||
Average interest-earning assets | 2,871,340 | 2,664,114 | ||||||
Average unrealized gains/(losses) on securities | (1,793 | ) | (921 | ) | ||||
Ratios: | ||||||||
Net interest margin (1) / (4) | 4.03 | % | 3.95 | % | ||||
Efficiency ratio (3) / (1) + (2) | 63.22 | % | 63.48 | % |
48 |
Critical Accounting Policies
First Defiance has established various accounting policies which govern the application of GAAP in the preparation of its financial statements. The significant accounting policies of First Defiance are described in the footnotes to the consolidated financial statements included in the Company’s 2018 Form 10-K. Certain accounting policies involve significant judgments and assumptions by management, which have a material impact on the carrying value of certain assets and liabilities; management considers such accounting policies to be critical accounting policies. Those policies which are identified and discussed in detail in the Company’s 2018 Form 10-K include the Allowance for Loan Losses, Goodwill, and the Valuation of Mortgage Servicing Rights. There have been no material changes in assumptions or judgments relative to those critical policies during the first three months of 2019.
General
First Defiance Financial Corp. (“First Defiance” or “the Company”) is a unitary thrift holding company that, through its subsidiaries, First Federal Bank of the Midwest (“First Federal” or “the Bank”), First Insurance Group of the Midwest, Inc. (“First Insurance”), and First Defiance Risk Management Inc. (collectively, “the Subsidiaries”), focuses on traditional banking and property, casualty, life and group health insurance products.
On June 22, 2018, the Company announced a stock split in the form of a share distribution of one common share for each of the Company’s authorized and outstanding common shares. The stock split was distributed on July 12, 2018, to shareholders of record as of July 2, 2018. All share and per share data in this Quarterly Report on Form 10-Q has been adjusted and is reflective of the stock split.
First Federal is a federally chartered stock savings bank headquartered in Defiance, Ohio. It conducts operations through thirty-six full-service banking center offices in Allen, Defiance, Fulton, Hancock, Henry, Lucas, Marion, Ottawa, Paulding, Putnam, Seneca, Williams, Wood, and Wyandot counties in northwest and central Ohio, three full-service banking center offices in Allen County in northeast Indiana, five full-service banking center offices in Lenawee County in southeast Michigan and one commercial loan production office in Ann Arbor, Michigan.
First Federal provides a broad range of financial services including checking accounts, savings accounts, certificates of deposit, real estate mortgage loans, commercial loans, consumer loans, home equity loans and trust and wealth management services through its extensive branch network.
First Insurance is a wholly owned subsidiary of First Defiance. First Insurance is an insurance agency that conducts business throughout First Federal’s markets. The Maumee and Oregon, Ohio, offices were consolidated into a new office in Sylvania, Ohio, in January 2018. First Insurance offers property and casualty insurance, life insurance and group health insurance.
First Defiance Risk Management is a wholly owned insurance company subsidiary of the Company to insure the Company and its subsidiaries against certain risks unique to the operations of the Company and for which insurance may not be currently available or economically feasible in today’s insurance marketplace. First Defiance Risk Management pools resources with several other similar insurance company subsidiaries of financial institutions to help minimize the risk allocable to each participating insurer.
49 |
Regulation - First Defiance is subject to regulation, examination and oversight by the Federal Reserve Board (“Federal Reserve”). First Federal is subject to regulation, examination and oversight by the Office of the Comptroller of the Currency (“OCC”). Because the FDIC insures First Federal’s deposits, First Federal is also subject to examination and regulation by the FDIC. In addition, First Federal is subject to regulations of the Consumer Financial Protection Bureau (the “CFPB”) which was established by the 2010 Dodd-Frank Wall Street Reform and Consumer Protection Act (“Dodd-Frank Act”) and has broad powers to adopt and enforce consumer protection regulations. First Defiance and First Federal must file periodic reports with the Federal Reserve and the OCC, and examinations are conducted periodically by the Federal Reserve, the OCC and the FDIC to determine whether First Defiance and First Federal are in compliance with various regulatory requirements and are operating in a safe and sound manner.
First Defiance is also subject to various Ohio laws which restrict takeover bids, tender offers and control-share acquisitions involving public companies which have significant ties to Ohio.
Economic Growth, Regulatory Relief and Consumer Protection Act
On May 25, 2018, the Economic Growth, Regulatory Relief and Consumer Protection Act (the “Regulatory Relief Act”) was signed into law. The Regulatory Relief Act was designed to provide regulatory relief for banking organizations, particularly for all but the very largest, those with assets in excess of $250 billion. Bank holding companies with assets of less than $100 billion are no longer subject to enhanced prudential standards, and those with assets between $100 billion and $250 billion will be relieved of those requirements in 18 months, unless the Federal Reserve Board takes action to maintain those standards. Certain regulatory requirements applied only to banks with assets in excess of $50 billion and so did not apply to First Federal even before the enactment of the Regulatory Relief Act.
The Regulatory Relief Act also provides that the banking regulators must adopt regulations implementing the provision that banking organizations with assets of less than $10 billion are permitted to satisfy capital standards and be considered “well capitalized” under the prompt corrective action framework if their leverage ratios of tangible assets to average consolidated assets is between 8% and 10%, unless the bank’s federal banking agency determines that the organization’s risk profile warrants a more stringent leverage ratio. The OCC, the Federal Reserve Board and the FDIC have proposed for comment the leverage ratio framework for any banking organization with total consolidated assets of less than $10 billion, limited amounts of certain types of assets and off-balance sheet exposures, and a community bank leverage ratio greater than 9%. The community bank leverage ratio would be calculated as the ratio of tangible equity capital divided by average total consolidated assets. Tangible equity capital would be defined as total bank equity capital or total holding company equity capital, as applicable, prior to including minority interests, and excluding accumulated other comprehensive income, deferred tax assets arising from net operating loss and tax credit carry forwards, goodwill and other intangible assets (other than mortgage servicing assets). Average total assets would be calculated in a manner similar to the current tier 1 leverage ratio denominator in that amounts deducted from the community bank leverage ratio numerator would also be excluded from the community bank leverage ratio denominator.
50 |
The OCC, the Federal Reserve Board and the FDIC also adopted a rule providing banking organizations the option to phase in over a three-year period the day-one adverse effects on regulatory capital that may result from the adoption of new current expected credit loss methodology accounting under GAAP.
The Regulatory Relief Act also relieves bank holding companies and banks with assets of less than $100 billion in assets from certain record-keeping, reporting and disclosure requirements.
Holding Company Regulation – First Defiance is a unitary thrift holding company and is subject to the Federal Reserve regulations, examination, supervision and reporting requirements. Federal law generally prohibits a thrift holding company from controlling any other savings association or thrift holding company, without prior approval of the Federal Reserve, or from acquiring or retaining more than 5% of the voting shares of a savings association or holding company thereof, which is not a subsidiary.
Regulatory Capital Requirements and Prompt Corrective Action – The federal banking regulators have adopted risk-based capital guidelines for financial institutions and their holding companies, designed to absorb losses. The guidelines provide a systematic analytical framework, which makes regulatory capital requirements sensitive to differences in risk profiles among banking organizations, takes off-balance sheet exposures expressly into account in evaluating capital adequacy and minimizes disincentives to holding liquid, low-risk assets. Capital levels as measured by these standards are also used to categorize financial institutions for purposes of certain prompt corrective action regulatory provisions.
In July 2013, the federal banking regulators issued final new capital rules applicable to smaller banking organizations which also implement certain provisions of the Dodd-Frank Act. The new minimum capital requirements became effective on January 1, 2015, whereas a new capital conservation buffer and deductions from common equity capital phased in from January 1, 2016, through January 1, 2019.
The rules include (a) a minimum common equity Tier 1 (“CET1”) capital ratio of 4.5%, (b) a minimum Tier 1 capital ratio of 6.0%, (c) a minimum total capital ratio of 8.0%, and (d) a minimum leverage ratio of 4%.
Common equity for the CET1 capital ratio includes common stock (plus related surplus) and retained earnings, plus limited amounts of minority interests in the form of common stock, less the majority of certain regulatory deductions.
Tier 1 capital includes common equity as defined for the CET1 capital ratio, plus certain non-cumulative preferred stock and related surplus, cumulative preferred stock and related surplus and trust preferred securities that have been grandfathered (but which are not permitted going forward), and limited amounts of minority interests in the form of additional Tier 1 capital instruments, less certain deductions.
Tier 2 capital, which can be included in the total capital ratio, includes certain capital instruments (such as subordinated debt) and limited amounts of the ALLL, subject to new eligibility criteria, less applicable deductions.
51 |
The deductions from CET1 capital include goodwill and other intangibles, certain deferred tax assets, mortgage-servicing assets above certain levels, gains on sale in connection with a securitization, investments in a banking organization’s own capital instruments and investments in the capital of unconsolidated financial institutions (above certain levels).
Under the guidelines, capital is compared to the relative risk related to the balance sheet. To derive the risk included in the balance sheet, one of several risk weights is applied to different balance sheet and off-balance sheet assets, primarily based on the relative credit risk of the counterparty. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.
The rules also place restrictions on the payment of capital distributions, including dividends, and certain discretionary bonus payments to executive officers if the company does not hold a capital conservation buffer of greater than 2.5% composed of CET1 capital above its minimum risk-based capital requirements, or if its eligible retained income is negative in that quarter and its capital conservation buffer ratio was less than 2.5% at the beginning of the quarter. The capital conservation buffer was fully phased in effective January 1, 2019 at 2.5%.
The federal banking agencies have established a system of “prompt corrective action” to resolve certain problems of undercapitalized banks. This system is based on five capital level categories for insured depository institutions: “well capitalized,” “adequately capitalized,” “undercapitalized,” “significantly undercapitalized” and “critically undercapitalized.” The federal banking agencies may (or in some cases must) take certain supervisory actions depending upon a bank's capital level. For example, the banking agencies must appoint a receiver or conservator for a bank within 90 days after it becomes "critically undercapitalized" unless the bank's primary regulator determines, with the concurrence of the FDIC, that other action would better achieve regulatory purposes. Banking operations otherwise may be significantly affected depending on a bank's capital category. For example, a bank that is not "well capitalized" generally is prohibited from accepting brokered deposits and offering interest rates on deposits higher than the prevailing rate in its market, and the holding company of any undercapitalized depository institution must guarantee, in part, specific aspects of the bank's capital plan for the plan to be acceptable.
Effective January 1, 2015, in order to be “well-capitalized,” a financial institution must have a CET1 capital ratio of 6.5%, a total risk-based capital ratio of at least 10%, a Tier 1 risk-based capital of at least 8% and a leverage ratio of at least 5%, and the institution must not be subject to any written agreement, order, capital directive or prompt corrective action directive to meet and maintain a specific capital level for any capital measure. As of March 31, 2019, First Federal met the ratio requirements in effect to be deemed "well-capitalized."
Deposit Insurance - The FDIC maintains the Deposit Insurance Fund (“DIF’), which insures the deposit accounts of First Federal to the maximum amount provided by law. The general insurance limit is $250,000 per separately insured depositor. This insurance is backed by the full faith and credit of the United States government.
The FDIC assesses deposit insurance premiums on each insured institution quarterly based on risk characteristics of the institution. The FDIC may also impose a special assessment in an emergency situation.
52 |
Pursuant to the Dodd-Frank Act, the FDIC has established 2.0% as the designated reserve ratio (“DRR”), which is the ratio of the DIF to insured deposits of the total industry. In March 2016, the FDIC adopted final rules designed to meet the statutory minimum DRR of 1.35% by September 30, 2020, the deadline imposed by the Dodd-Frank Act. The Dodd-Frank Act requires the FDIC to offset the effect on institutions with assets of less than $10 billion of the increase in the statutory minimum DRR to 1.35% from the former statutory minimum of 1.15%. The FDIC’s rules reduced assessment rates on all banks but imposed a surcharge on banks with assets of $10 billion or more until the DRR reaches 1.35% and provide assessment credits to banks with assets of less than $10 billion for the portion of their assessments that contribute to the increase of the DRR to 1.35%. The DRR reached 1.36% at September 30, 2018. The credits will be applied when the reserve ratio is at least 1.38%. The rules also changed the method to determine risk-based assessment rates for established banks with less than $10 billion in assets to better ensure that banks taking on greater risks pay more for deposit insurance than less risky banks.
In addition, all institutions with deposits insured by the FDIC are required to pay assessments to fund interest payments on bonds issued by the Financing Corporation, a mixed-ownership government corporation established to recapitalize a predecessor to the DIF. These assessments will continue until the Financing Corporation bonds mature in September 2019.
As insurer, the FDIC is authorized to conduct examinations of, and to require reporting by, federally-insured institutions. It also may prohibit any federally-insured institution from engaging in any activity the FDIC determines by regulation or order to pose a serious threat to the DIF. The FDIC also has the authority to take enforcement actions against insured institutions. Insurance of deposits may be terminated by the FDIC upon a finding that the institution has engaged or is engaging in unsafe and unsound practices, is in an unsafe or unsound condition to continue operations or has violated any applicable law, regulation, rule, order or condition imposed by the FDIC or written agreement entered into with the FDIC.
Business Strategy - First Defiance’s primary objective is to be a high-performing community-focused financial institution, well regarded in its market areas. First Defiance accomplishes this through emphasis on local decision making and empowering its employees with tools and knowledge to serve its customers’ needs. First Defiance believes in a “Customer First” philosophy that is strengthened by its Trusted Advisor initiative. First Defiance also has a tagline of “Better Together” as an indication of its commitment to local, responsive, personalized service. First Defiance believes this strategy results in greater customer loyalty and profitability through core relationships. First Defiance is focused on diversification of revenue sources and increased market penetration in areas where the growth potential exists for a balance between acquisition and organic growth. The primary elements of First Defiance’s business strategy are commercial banking, consumer banking, including the origination and sale of single-family residential loans, enhancement of fee income, wealth management and insurance sales, each united by a strong customer service culture throughout the organization.
Commercial and Commercial Real Estate Lending - Commercial and commercial real estate lending have been an ongoing focus and a major component of First Federal’s success. First Federal provides primarily commercial real estate and commercial business loans with an emphasis on owner-occupied commercial real estate and commercial business lending, including a focus on the deposit balances that accompany these relationships. First Federal’s client base tends to be small to middle market customers with annual gross revenues generally between $1 million and $50 million. First Federal’s focus is also on securing multiple guarantors in addition to collateral where possible. These customers require First Federal to have a high degree of knowledge and understanding of their business in order to provide them with solutions to meet their financial needs. First Federal’s “Customer First” philosophy and culture complements this need of its clients. First Federal believes this personal service model differentiates First Federal from its competitors, particularly the larger regional institutions. First Federal offers a wide variety of products to support commercial clients including remote deposit capture and other cash management services. First Federal also believes that the small business customer is a strong market for First Federal. First Federal participates in many of the Small Business Administration (“SBA”) lending programs and implemented a program targeting the small business customer. Maintaining a diversified portfolio with an emphasis on monitoring industry concentrations and reacting to changes in the credit characteristics of industries is an ongoing focus.
53 |
Consumer Banking - First Federal offers customers a full range of deposit and investment products including demand, checking, money market, certificates of deposits, Certificate of Deposit Account Registry Service and savings accounts. First Federal offers a full range of investment products through the wealth management department and a wide variety of consumer loan products, including residential mortgage loans, home equity loans, and installment loans. First Federal also offers online banking services, which include mobile banking, People Pay, online bill pay, and online account opening as well as the MoneyPass ATM Network offering access to our customers to over 32,000 ATMs nationwide without a surcharge fee.
Fee Income Development - Generation of fee income and the diversification of revenue sources are accomplished through the mortgage banking operation, First Insurance and the wealth management department as First Defiance seeks to reduce reliance on retail transaction fee income.
Deposit Growth - First Federal’s focus has been to grow core deposits with an emphasis on total relationship banking with both our retail and commercial customers. First Federal has initiated a pricing strategy that considers the whole relationship of the customer. First Federal will continue to focus on increasing its market share in the communities it serves by providing quality products with extraordinary customer service, business development strategies and branch expansion. First Federal will look to grow its footprint in areas believed to further complement its overall market share and complement its strategy of being a high-performing community bank.
Asset Quality - Maintaining a strong credit culture is of the utmost importance to First Federal. First Federal has maintained a strong credit approval and review process that has allowed the Company to maintain a credit quality standard that balances the return with the risks of industry concentrations and loan types. First Federal is primarily a collateral lender with an emphasis on cash flow performance, while obtaining additional support from personal guarantees and secondary sources of repayment. First Federal has directed its attention to loan types and markets that it knows well and in which it has historically been successful. First Federal strives to have loan relationships that are well diversified in both size and industry, and monitors the overall trends in the portfolio to maintain its industry and loan type concentration targets. First Federal maintains a problem loan remediation process that focuses on detection and resolution. First Federal maintains a strong process of internal control that subjects the loan portfolio to periodic internal reviews as well as independent third-party loan review.
54 |
Expansion Opportunities - First Defiance believes it is well positioned to take advantage of acquisitions or other business expansion opportunities in its market areas. First Defiance believes it has a track record of successfully accomplishing both acquisitions and de novo branching in its market area. This track record puts the Company in a solid position to enter or expand its business. First Defiance will continue to be disciplined as well as opportunistic in its approach to future acquisitions and de novo branching with a focus on its primary geographic market area, which it knows well, and has been competing in for a long period of time, as well as surrounding market areas.
Investments - First Defiance invests in U.S. Treasury and federal government agency obligations, obligations of municipal and other political subdivisions, mortgage-backed securities which are issued by federal agencies, corporate bonds, and collateralized mortgage obligations (“CMOs”) and real estate mortgage investment conduits (“REMICs”). Management determines the appropriate classification of all such securities at the time of purchase in accordance with FASB ASC Topic 320, Investments –Debt and Equity Securities.
First Defiance’s securities portfolio is classified as either “available-for-sale” or “held-to-maturity.” Securities classified as available-for-sale may be sold prior to maturity due to changes in interest rates, prepayment risks, and availability of alternative investments, or to meet the Company’s liquidity needs. Securities classified as available-for-sale, which are stated at fair value, had a recorded value of $299.9 million at March 31, 2019. The available-for-sale portfolio included obligations of U.S. federal government corporations and agencies ($3.9 million), certain municipal obligations ($101.4 million), CMOs/REMICs ($104.0 million), corporate bonds ($13.0 million), and mortgage backed securities ($77.5 million). Securities are classified as held-to-maturity when First Defiance has the positive intent and ability to hold the security to maturity. Held-to-maturity securities are stated at amortized cost and had a recorded value of $523,000 at March 31, 2019.
In accordance with ASC Topic 320, declines in the fair value of held-to-maturity and available-for-sale securities below their cost that are deemed to be other than temporary are reflected in earnings as realized losses to the extent the impairment is related to credit losses. The amount of the impairment related to other factors is recognized in other comprehensive income.
Lending - In order to properly assess the collateral dependent loans included in its loan portfolio, the Company has established policies regarding the monitoring of the collateral underlying such loans. The Company requires an appraisal that is less than one year old for all new collateral dependent real estate loans, and all renewed collateral dependent real estate loans where significant new money is extended. The appraisal process is handled by the Company’s Credit Department, which selects the appraiser and orders the appraisal. First Defiance’s loan policy prohibits the account officer from talking or communicating with the appraiser to ensure that the appraiser is not influenced by the account officer in any way in making their determination of value.
First Federal generally does not require updated appraisals for performing loans unless significant new money is requested by the borrower.
55 |
When a collateral dependent loan is downgraded to classified status, First Federal reviews the most current appraisal on file and, if necessary, based on First Federal’s assessment of the appraisal, such as age, market, etc., First Federal will discount this amount to a more appropriate current value based on inputs from lenders and realtors. This amount may then be discounted further by First Federal’s estimation of the carrying and selling costs. In most instances, if the appraisal is more than twelve to fifteen months old, a new appraisal may be required. Finally, First Federal assesses whether there is any collateral short fall, taking into consideration guarantor support and liquidity, and determines if a charge off is necessary.
When a collateral dependent loan moves to non-performing status, First Federal generally gets a new third party appraisal and charges the loan down appropriately based upon the new appraisal and an estimate of costs to liquidate the collateral. All properties that are moved into the Other Real Estate Owned (“OREO”) category are supported by current appraisals, and the OREO is carried at the lower of cost or fair value, which is determined based on appraised value less First Federal’s estimate of the liquidation costs.
First Federal does not adjust any appraisals upward without written documentation of this valuation change from the appraiser. When setting reserves and charge-offs on classified loans, appraisal values may be discounted downward based upon First Federal’s experience with liquidating similar properties.
All loans over 90 days past due and/or on non-accrual are classified as non-performing loans. Non-performing status automatically occurs in the month in which the 90 day delinquency occurs.
As stated above, once a collateral dependent loan is identified as non-performing, First Federal generally gets an appraisal.
Appraisals are received within approximately 60 days after they are requested. The First Federal Loan Loss Reserve Committee reviews the amount of each new appraisal and makes any necessary charge-off decisions at its meeting prior to the end of each quarter.
Any partially charged-off collateral dependent loans are considered non-performing, and as such, would need to show an extended period of time with satisfactory payment performance as well as cash flow coverage capability supported by current financial statements before First Federal will consider an upgrade to performing status. First Federal may consider moving the loan to accruing status after approximately six months of satisfactory payment performance.
For loans where First Federal determines that an updated appraisal is not necessary, other means are used to verify the value of the real estate, such as recent sales of similar properties on which First Federal had loans as well as calls to appraisers, brokers, realtors and investors. First Federal monitors and tracks its loan to value quarterly to determine accuracy and any necessary charge-offs. Based on these results, changes may occur in the processes used.
Loan modifications constitute a troubled debt restructuring (“TDR”) if First Federal for economic or legal reasons related to the borrower’s financial difficulties grants a concession to the borrower that it would not otherwise consider. For loans that are considered TDRs, First Federal either computes the present value of expected future cash flows discounted at the original loan’s effective interest rate or it may measure impairment based on the fair value of the collateral. For those loans measured for impairment utilizing the present value of future cash flows method, any discount is carried as a reserve in the ALLL. For those loans measured for impairment utilizing the fair value of the collateral, any shortfall is charged off.
56 |
Earnings - The profitability of First Defiance is primarily dependent on its net interest income and non-interest income. Net interest income is the difference between interest income on interest-earning assets, principally loans and securities, and interest expense on interest-bearing deposits, Federal Home Loan Bank of Cincinnati (“FHLB”) advances, and other borrowings. The Company’s non-interest income is mainly derived from service fees and other charges, mortgage banking income, and insurance commissions. First Defiance’s earnings also depend on the provision for loan losses, non-interest expenses (such as employee compensation and benefits, occupancy and equipment expense, deposit insurance premiums, and miscellaneous other expenses) and federal income tax expense.
Changes in Financial Condition
At March 31, 2019, First Defiance's total assets, deposits and stockholders’ equity amounted to $3.22 billion, $2.69 billion and $395.8 million, respectively, compared to $3.02 billion, $2.62 billion and $399.6 million, respectively, at December 31, 2018.
Net loans receivable (excluding loans held for sale) increased $9.1 million to $2.52 billion. The variance in loans receivable between March 31, 2019, and December 31, 2018 includes an increase of $24.0 million in construction loans. That growth was partially offset by a $11.1 million decrease in commercial real estate loans, a $3.7 million decrease in home equity and improvement loans, a $1.0 million decrease in residential real estate loans and a $0.8 million decrease in multi-family residential loans.
The investment securities portfolio increased $5.8 million to $300.4 million at March 31, 2019 from $294.6 million at December 31, 2018. The increase is a result of $8.2 million of securities being purchased during the first quarter of 2019 as well as a $4.6 million increase in the market value of available-for-sale securities during the period ended March 31, 2019. This was offset by $6.7 million of securities maturing or being called in the first quarter of 2019 and $0.3 million in amortization.
Deposits increased $64.9 million from $2.62 billion at December 31, 2018, to $2.69 billion as of March 31, 2019. Interest bearing demand and money market deposits increased $67.0 million to $1.11 billion, retail time deposits increased $11.6 million to $692.0 million and savings deposits increased $7.4 million to $300.2 million. These increases were partially offset by a $21.2 million decrease in non-interest bearing demand deposits to $586.0 million
Stockholders’ equity decreased $3.8 million from $399.6 million at December 31, 2018, to $395.8 million at March 31, 2019. The decrease in stockholders’ equity was primarily the result of the repurchase of 515,977 shares of common stock totaling $15.1 million and $3.8 million of common stock dividends being paid. The decrease was partially offset by recording net income of $11.5 million and $3.7 million in other comprehensive gain.
57 |
Average Balances, Net Interest Income and Yields Earned and Rates Paid
The following table presents for the periods indicated the total dollar amount of interest from average interest-earning assets and the resultant yields, as well as the interest expense on average interest-bearing liabilities, expressed both in thousands of dollars and rates, and the net interest margin. The table reports interest income from tax-exempt loans and investment on a fully tax-equivalent basis. All average balances are based upon daily balances (dollars in thousands).
Three Months Ended March 31, | ||||||||||||||||||||||||
2019 | 2018 | |||||||||||||||||||||||
Average | Yield/ | Average | Yield/ | |||||||||||||||||||||
Balance | Interest(1) | Rate(2) | Balance | Interest(1) | Rate(2) | |||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||
Loans receivable | $ | 2,517,283 | $ | 31,238 | 5.03 | % | $ | 2,316,316 | $ | 26,550 | 4.65 | % | ||||||||||||
Securities (3) | 295,824 | 2,428 | 3.31 | 263,596 | 2,064 | 3.16 | ||||||||||||||||||
Interest bearing deposits | 44,752 | 285 | 2.58 | 68,211 | 297 | 1.77 | ||||||||||||||||||
FHLB stock | 13,481 | 215 | 6.47 | 15,991 | 231 | 5.86 | ||||||||||||||||||
Total interest-earning assets | 2,871,340 | 34,166 | 4.82 | 2,664,114 | 29,142 | 4.43 | ||||||||||||||||||
Non-interest-earning assets | 311,672 | 313,750 | ||||||||||||||||||||||
Total assets | $ | 3,183,012 | $ | 2,977,864 | ||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||
Deposits | $ | 2,061,023 | $ | 5,005 | 0.98 | % | $ | 1,888,990 | $ | 2,611 | 0.56 | % | ||||||||||||
FHLB advances and other | 58,954 | 276 | 1.90 | 78,923 | 319 | 1.64 | ||||||||||||||||||
Subordinated debentures | 36,083 | 364 | 4.09 | 36,192 | 280 | 3.14 | ||||||||||||||||||
Securities sold under repurchase agreements | 5,431 | 4 | 0.30 | 15,982 | 8 | 0.20 | ||||||||||||||||||
Total interest-bearing liabilities | 2,161,491 | 5,649 | 1.06 | 2,020,087 | 3,218 | 0.65 | ||||||||||||||||||
Non-interest bearing deposits | 581,135 | - | 545,450 | - | ||||||||||||||||||||
Total including non-interest bearing demand deposits | 2,742,626 | 5,649 | 0.84 | 2,565,537 | 3,218 | 0.51 | ||||||||||||||||||
Other non-interest-bearing liabilities | 45,248 | 38,334 | ||||||||||||||||||||||
Total liabilities | 2,787,874 | 2,603,871 | ||||||||||||||||||||||
Stockholders’ equity | 395,138 | 373,993 | ||||||||||||||||||||||
Total liabilities and stock- Holders’ equity | $ | 3,183,012 | $ | 2,977,864 | ||||||||||||||||||||
Net interest income; interest rate spread | $ | 28,517 | 3.76 | % | $ | 25,924 | 3.78 | % | ||||||||||||||||
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 is annualized interest income divided by the average balance of securities, excluding average unrealized gains/losses. See Non-GAAP Financial Measure discussion for further details. |
(4) | Net interest margin is net interest income divided by average interest-earning assets. See Non-GAAP Financial Measure discussion for further details. |
58 |
Results of Operations
Three Months Ended March 31, 2019 and 2018
On a consolidated basis, First Defiance’s net income for the quarter ended March 31, 2019, was $11.5 million compared to net income of $11.7 million for the comparable period in 2018. On a per share basis, basic and diluted earnings per common share for the three months ended March 31, 2019, were both $0.57, compared to basic earnings per share of $0.58 and diluted earnings per common share of $0.57 for the quarter ended March 31, 2018.
Net Interest Income
First Defiance’s net interest income is determined by its interest rate spread (i.e. the difference between the yields on its interest-earning assets and the rates paid on its interest-bearing liabilities) and the relative amounts of interest-earning assets and interest-bearing liabilities.
Net interest income was $28.3 million for the quarter ended March 31, 2019, up from $25.7 million for the same period in 2018. The tax-equivalent net interest margin was 4.03% for the quarter ended March 31, 2019, an increase from 3.95% for the same period in 2018. The increase in margin between the 2019 and 2018 first quarters was primarily due to an increase in interest rates, organic loan growth and continued growth in non-interest bearing deposits. The yield on interest-earning assets was 4.82% for the quarter ended March 31, 2019, up 39 basis points from 4.43% for the same period in 2018. The cost of interest-bearing liabilities between the two periods increased 41 basis points to 1.06% in the first quarter of 2019 from 0.65% in the same period in 2018.
Total interest income increased $5.0 million to $33.9 million for the quarter ended March 31, 2019, from $28.9 million for the quarter ended March 31, 2018. This is due to continued organic loan growth, and an increase in interest rates. Income from loans increased to $31.2 million for the quarter ended March 31, 2019, compared to $26.5 million for the same period in 2018 due to average loan growth of $201.0 million. The increase in the loan portfolio yield to 5.03% at March 31, 2019, was due mainly to increasing interest rates and continued discipline on loan pricing. Interest income from investments increased $354,000 in the first quarter of 2019 to $2.2 million. The yield increased 15 basis points to 3.31% at March 31, 2019, compared to 3.16% at March 31, 2018. The increase in investment yield is attributable to the increase in interest rates. Income from interest bearing deposits and FHLB stock decreased to $285,000 and $215,000 respectively in the first quarter of 2019 compared to $297,000 and $231,000 for the same period in 2018 as decreased volumes offset the increase in interest rates.
59 |
Interest expense increased by $2.4 million in the first quarter of 2019 compared to the same period in 2018, to $5.6 million from $3.2 million. The cost of interest bearing liabilities increased 41 basis points from 0.65% at March 31, 2018 to 1.06% at March 31, 2019. Interest expense related to interest-bearing deposits was $5.0 million in the first quarter of 2019 compared to $2.6 million for the same period in 2018. Interest expense recognized by the Company related to FHLB advances was $276,000 in the first quarter of 2019 compared to $319,000 for the same period in 2018 as decreased volumes offset the increase in interest rates. Expenses on subordinated debentures and notes payable were $364,000 and $4,000 respectively in the first quarter of 2019 compared to $280,000 and $8,000 respectively for the same period in 2018.
Allowance for Loan and Lease Losses (“ALLL”)
The ALLL represents management’s assessment of the estimated probable incurred credit losses in the loan portfolio at each balance sheet date. Management analyzes the adequacy of the ALLL regularly through reviews of the loan portfolio. Consideration is given to economic conditions, changes in interest rates and the effect of such changes on collateral values and borrower’s ability to pay, changes in the composition of the loan portfolio and trends in past due and non-performing loan balances. The ALLL is a material estimate that is susceptible to significant fluctuation and is established through a provision for loan losses based on management’s evaluation of the inherent risk in the loan portfolio. In addition to extensive in-house loan monitoring procedures, the Company utilizes an outside party to conduct an independent loan review of commercial loan and commercial real estate loan relationships. The Company’s goal is to have approximately 55% to 60% of the portfolio reviewed annually. This includes all relationships over $5.0 million with new exposure greater than $2.0 million and a sample of other relationships greater than $5.0 million; loan relationships between $1.0 million and $5.0 million with new exposure greater than $750,000 and a sample of other relationships between $1.0 million and $5.0 million; and a sample of relationships less than $1.0 million. Management utilizes the results of this outside loan review to assess the effectiveness of its internal loan grading system as well as to assist in the assessment of the overall adequacy of the ALLL associated with these types of loans.
The ALLL is made up of two basic components. The first component of the allowance for loan loss is the specific reserve in which the Company sets aside reserves based on the analysis of individual impaired credits. In establishing specific reserves, the Company analyzes all substandard, doubtful and loss graded loans quarterly and makes judgments about the risk of loss based on the cash flow of the borrower, the value of any collateral and the financial strength of any guarantors. If the loan is impaired and cash flow dependent, then a specific reserve is established for the discount on the net present value of expected future cash flows. If the loan is impaired and collateral dependent, then any shortfall is usually charged off. The Company also considers the impacts of any SBA or Farm Service Agency guarantees. The specific reserve portion of the ALLL was $580,000 at March 31, 2019, and $595,000 at December 31, 2018.
The second component is a general reserve, which is used to record loan loss reserves for groups of homogenous loans in which the Company estimates the potential losses incurred in the portfolio based on quantitative and qualitative factors. For purposes of the general reserve analysis, the loan portfolio is stratified into nine different loan pools based on loan type to allocate historic loss experience. The loss experience factor is then applied to the non-impaired loan portfolio. The Company utilizes a loss migration measurement for each loan portfolio segment with differentiation between loan risk grades in calculating the general reserve component for non-impaired loans. The Company’s historical loss calculation uses an average of all four-year loss migration periods to the present beginning with data from the second quarter 2011. Management believes this provides a precise calculation of historical losses by incorporating more data points for the average loss ratio and including periods that provide a more complete coverage of the full business cycle. Management believes that capturing the risk grade changes and cumulative losses over the life cycle of a loan more accurately depicts management’s estimate of historical losses as well as being more reflective of the ongoing risks in the loan portfolio.
60 |
The quantitative general allowance decreased $100,000 to $5.8 million at March 31, 2019, from $5.9 million at December 31, 2018.
In addition to the quantitative analysis, a qualitative analysis is performed each quarter to provide additional general reserves on the non-impaired loan portfolio for various factors. The overall qualitative factors are based on nine sub-factors. The nine sub-factors have been aggregated into three qualitative factors: economic, environment and risk.
ECONOMIC
1) | Changes in international, national and local economic business conditions and developments, including the condition of various market segments. |
2) | Changes in the value of underlying collateral for collateral dependent loans. |
ENVIRONMENT
3) | Changes in the nature and volume in the loan portfolio. |
4) | The existence and effect of any concentrations of credit and changes in the level of such concentrations. |
5) | Changes in lending policies and procedures, including underwriting standards and collection, charge-off and recovery practices. |
6) | Changes in the quality and breadth of the loan review process. |
7) | Changes in the experience, ability and depth of lending management and staff. |
RISK
8) | Changes in the trends of the volume and severity of delinquent and classified loans, and changes in the volume of non-accrual loans, TDRs, and other loan modifications. |
9) | Changes in the political and regulatory environment. |
The qualitative analysis at both March 31, 2019 and December 31, 2018, indicated a general reserve of $21.8 million. Management reviewed the overall economic, environmental and risk factors and determined that it was appropriate to make adjustments to these sub-factors based on that review.
The economic factors for all loan segments decreased slightly in the first three months of 2019, primarily due to the continuing trend of strengthening collateral values.
The environmental factors for the commercial real estate, commercial loan and construction loan segments increased in the first three months of 2019, mainly due to slight increases in credit concentrations and deviations.
61 |
The risk factors for all major loan segments except consumer loans, were decreased slightly in the first three months of 2019 due to favorable overall trends.
First Defiance’s general reserve percentages for main loan segments not otherwise classified ranged from 0.44% for construction loans to 1.46% for home equity and improvement loans at March 31, 2019.
As a result of the quantitative and qualitative analyses, along with the change in specific reserves and the increase in net charge-offs in the quarter, the Company’s provision for loan losses for the first quarter of 2019 was $212,000 compared to a negative provision of $1,095,000 for the same period in 2018. The ALLL was $28.2 million at March 31, 2019 and $28.3 million at December 31, 2018. The allowance for loans losses represented 1.10% of loans, net of undisbursed loan funds and deferred fees and costs, at March 31, 2019 and 1.12% at December 31, 2018. In management’s opinion, the overall ALLL of $28.2 million as of March 31, 2019, is adequate to cover probable incurred losses.
Management also assesses the value of real estate owned as of the end of each accounting period and recognizes write-downs to the value of that real estate in the income statement if conditions dictate. In the three month period ended March 31, 2019, there was $264,000 of write-downs of real estate held for sale. Management believes that the values recorded at March 31, 2019, for real estate owned and repossessed assets represent the realizable value of such assets.
Total classified loans decreased to $43.8 million at March 31, 2019, compared to $50.8 million at December 31, 2018, a decrease of $7.0 million due to payoffs and upgrades of classified relationships during the first quarter of 2019.
First Defiance’s ratio of ALLL to non-performing loans was 159.6% at March 31, 2019, compared with 149.0% at December 31, 2018. Management monitors collateral values of all loans included on the watch list that are collateral dependent and believes that allowances for those loans at March 31, 2019, are appropriate. Of the $17.6 million in non-accrual loans at March 31, 2019, $11.4 million or 64.7% are less than 90 days past due.
At March 31, 2019, First Defiance had total non-performing assets of $18.6 million, compared to $20.2 million at December 31, 2018. Non-performing assets include loans that are on non-accrual, OREO and other assets held for sale. Non-performing assets at March 31, 2019, and December 31, 2018, by category were as follows:
62 |
Table 1 – Nonperforming Asset
March 31, | December 31, | |||||||
2019 | 2018 | |||||||
(In Thousands) | ||||||||
Non-performing loans: | ||||||||
One to four family residential real estate | $ | 3,184 | $ | 3,640 | ||||
Non-residential and multi-family residential real estate | 9,460 | 10,357 | ||||||
Commercial | 4,358 | 4,500 | ||||||
Construction | - | - | ||||||
Home equity and improvement | 605 | 393 | ||||||
Consumer finance | 38 | 126 | ||||||
Total non-performing loans | 17,645 | 19,016 | ||||||
Real estate owned | 941 | 1,205 | ||||||
Total repossessed assets | 941 | 1,205 | ||||||
Total Nonperforming assets | $ | 18,586 | $ | 20,221 | ||||
TDR loans, accruing | $ | 11,908 | $ | 11,573 | ||||
Total nonperforming assets as a percentage of total assets | 0.58 | % | 0.64 | % | ||||
Total nonperforming loans as a percentage of total loans* | 0.69 | % | 0.75 | % | ||||
Total nonperforming assets as a percentage of total loans plus REO* | 0.73 | % | 0.80 | % | ||||
ALLL as a percent of total nonperforming assets | 151.53 | % | 140.11 | % |
* Total loans are net of undisbursed loan funds and deferred fees and costs.
Non-performing loans in the commercial loan category represented 0.66% of the total loans in that category at March 31, 2019, compared to 0.88% for the same category at December 31, 2018. Non-performing loans in the non-residential and multi-family residential real estate loan category were 0.68% of the total loans in this category at March 31, 2019, compared to 0.74% at December 31, 2018. Non-performing loans in the residential loan category represented 0.99% of the total loans in that category at March 31, 2019, compared to 1.13% for the same category at December 31, 2018.
First Federal’s Asset Review Committee meets monthly to review the status of work-out strategies for all criticized relationships, which include all non-accrual loans. Based on such factors as anticipated collateral values in liquidation scenarios, cash flow projections, assessment of net worth of guarantors and all other factors which may mitigate risk of loss, the Asset Review Committee makes recommendations regarding proposed charge-offs which are approved by the Loan Loss Reserve Committee.
63 |
The following table details net charge-offs and nonaccrual loans by loan type.
Table 2 – Net Charge-offs and Non-Accruals by Loan Type
For the Three Months Ended March 31, 2019 | As of March 31, 2019 | |||||||||||||||
Net | ||||||||||||||||
Charge-offs (Recovery) | % of Total Net Charge-offs | Nonaccrual Loans | % of Total Non- Accrual Loans | |||||||||||||
(In Thousands) | (In Thousands) | |||||||||||||||
Residential | $ | 159 | 41.70 | % | $ | 3,184 | 18.04 | % | ||||||||
Construction | - | 0.00 | % | - | 0.00 | % | ||||||||||
Multi-Family residential and Commercial real estate | (96 | ) | (25.33 | )% | 9,460 | 53.61 | % | |||||||||
Commercial | 175 | 46.17 | % | 4,358 | 24.70 | % | ||||||||||
Consumer Finance | 132 | 35.09 | % | 38 | 0.22 | % | ||||||||||
Home equity and improvement | 9 | 2.37 | % | 605 | 3.43 | % | ||||||||||
Total | $ | 379 | 100.00 | % | $ | 17,645 | 100.00 | % |
For the Three Months Ended March 31, 2018 | As of March 31, 2018 | |||||||||||||||
Net | ||||||||||||||||
Charge-offs (Recovery) | % of Total Net Charge-offs | Nonaccrual Loans | % of Total Non- Accrual Loans | |||||||||||||
(In Thousands) | (In Thousands) | |||||||||||||||
Residential | $ | (8 | ) | 0.48 | % | $ | 2,460 | 8.81 | % | |||||||
Construction | - | 0.00 | % | - | 0.00 | % | ||||||||||
Multi-Family residential and Commercial real estate | (129 | ) | 7.68 | % | 17,351 | 62.13 | % | |||||||||
Commercial | (1,660 | ) | 98.87 | % | 7,166 | 25.66 | % | |||||||||
Consumer Finance | 29 | (5.30 | )% | 39 | 0.14 | % | ||||||||||
Home equity and improvement | 89 | (1.73 | )% | 909 | 3.26 | % | ||||||||||
Total | $ | (1,679 | ) | 100.00 | % | $ | 27,925 | 100.00 | % |
64 |
Table 3 – ALLL Activity
For the Quarter Ended | ||||||||||||||||||||
1st 2019 | 4th 2018 | 3rd 2018 | 2nd 2018 | 1st 2018 | ||||||||||||||||
(In Thousands) | ||||||||||||||||||||
Allowance at beginning of period | $ | 28,331 | $ | 27,639 | $ | 27,321 | $ | 27,267 | $ | 26,683 | ||||||||||
Provision (credit) for loan losses | 212 | 472 | 1,376 | 423 | (1,095 | ) | ||||||||||||||
Charge-offs: | ||||||||||||||||||||
Residential | 172 | 31 | 136 | 78 | 16 | |||||||||||||||
Construction | - | - | - | - | - | |||||||||||||||
Multi-Family residential and Commercial real estate | - | 30 | 1,048 | 254 | 55 | |||||||||||||||
Commercial | 187 | 15 | 528 | 84 | 97 | |||||||||||||||
Consumer finance | 142 | 105 | 25 | 72 | 31 | |||||||||||||||
Home equity and improvement | 33 | 75 | 36 | 41 | 117 | |||||||||||||||
Total charge-offs | 534 | 256 | 1,773 | 529 | 316 | |||||||||||||||
Recoveries | 155 | 476 | 715 | 160 | 1,995 | |||||||||||||||
Net charge-offs | 379 | 220 | 1,058 | 369 | (1,679 | ) | ||||||||||||||
Ending allowance | $ | 28,164 | $ | 28,331 | $ | 27,639 | $ | 27,321 | $ | 27,267 |
The following table sets forth information concerning the allocation of First Federal’s ALLL by loan categories at the dates indicated.
Table 4 – ALLL Allocation by Loan Category
March 31, 2019 | December 31, 2018 | September 30, 2018 | June 30, 2018 | March 31, 2018 | ||||||||||||||||||||||||||||||||||||
Percent of | Percent of | Percent of | Percent of | Percent of | ||||||||||||||||||||||||||||||||||||
total loans | total loans | total loans | total loans | total loans | ||||||||||||||||||||||||||||||||||||
Amount | by category | Amount | by category | Amount | by category | Amount | by category | Amount | by category | |||||||||||||||||||||||||||||||
(Dollars In Thousands) | ||||||||||||||||||||||||||||||||||||||||
Residential | $ | 2,811 | 11.96 | % | $ | 2,881 | 12.11 | % | $ | 2,824 | 12.04 | % | $ | 2,682 | 12.18 | % | $ | 2,534 | 11.15 | % | ||||||||||||||||||||
Construction | 731 | 11.32 | % | 682 | 9.97 | % | 615 | 10.54 | % | 737 | 11.25 | % | 667 | 10.19 | % | |||||||||||||||||||||||||
Multi-Family residential andCommercial real estate | 15,069 | 51.87 | % | 15,142 | 52.71 | % | 14,680 | 52.39 | % | 14,166 | 50.85 | % | 13,756 | 51.88 | % | |||||||||||||||||||||||||
Commercial | 7,276 | 18.95 | % | 7,281 | 19.12 | % | 7,161 | 18.81 | % | 7,455 | 19.39 | % | 7,838 | 20.25 | % | |||||||||||||||||||||||||
Consumer | 349 | 1.27 | % | 319 | 1.29 | % | 288 | 1.25 | % | 249 | 1.18 | % | 263 | 1.13 | % | |||||||||||||||||||||||||
Home equity and improvement | 1,928 | 4.63 | % | 2,026 | 4.80 | % | 2,071 | 4.97 | % | 2,032 | 5.15 | % | 2,209 | 5.40 | % | |||||||||||||||||||||||||
$ | 28,164 | 100.00 | % | $ | 28,331 | 100.00 | % | $ | 27,639 | 100.00 | % | $ | 27,321 | 100.00 | % | $ | 27,267 | 100.00 | % |
Key Asset Quality Ratio Trends
Table 5 – Key Asset Quality Ratio Trends
1st Qtr 2019 | 4th Qtr 2018 | 3rd Qtr 2018 | 2nd Qtr 2018 | 1st Qtr 2018 | ||||||||||||||||
Allowance for loan losses / loans* | 1.10 | % | 1.12 | % | 1.13 | % | 1.15 | % | 1.16 | % | ||||||||||
Allowance for loan losses / non-performing assets | 151.53 | % | 140.11 | % | 122.27 | % | 135.69 | % | 92.86 | % | ||||||||||
Allowance for loan losses / non-performing loans | 159.61 | % | 148.99 | % | 132.06 | % | 148.97 | % | 97.64 | % | ||||||||||
Non-performing assets / loans plus OREO* | 0.73 | % | 0.80 | % | 0.92 | % | 0.84 | % | 1.24 | % | ||||||||||
Non-performing assets / total assets | 0.58 | % | 0.64 | % | 0.73 | % | 0.66 | % | 0.97 | % | ||||||||||
Net charge-offs / average loans (annualized) | 0.06 | % | (0.04 | )% | 0.18 | % | 0.06 | % | (0.29 | )% |
* Total loans are net of undisbursed funds and deferred fees and costs.
Non-Interest Income.
Total non-interest income increased $110,000 in the first quarter of 2019 to $10.8 million from $10.7 million for the same period in 2018.
65 |
Service Fees. Service fees and other charges decreased by $124,000 or 4.0% in the first quarter of 2019 compared to the same period in 2018.
Overdrawn balances, net of an allowance for losses, are reflected as loans on First Defiance’s balance sheet. The fees charged for this service are established based both on the return of processing costs plus a profit, and on the level of fees charged by competitors in the Company’s market area for similar services. These fees are considered to be compensation for providing a service to the customer and therefore deemed to be non-interest income rather than interest income. Fee income recorded for the quarters ending March 31, 2019 and 2018 related to the overdraft privilege product, net of adjustments to the allowance for uncollectible overdrafts, was $602,000 and $619,000, respectively. Accounts charged off are included in non-interest expense. The allowance for uncollectible overdrafts was $13,000 at March 31, 2019, $34,000 at December 31, 2018, and $17,000 at March 31, 2018.
Mortgage Banking Activity. Mortgage banking income increased to $1.8 million in the first quarter of 2019 from $1.7 million in the first quarter of 2018. Gains from the sale of mortgage loans increased to $1.3 million in the first quarter of 2019 from $1.1 million in the first quarter of 2018. Mortgage loan servicing revenue remained flat at $0.9 million in the first quarters of 2019 and 2018. First Defiance had a negative change in the valuation adjustment in mortgage servicing assets of $113,000 in the first quarter of 2019 compared with a positive adjustment of $37,000 in the first quarter of 2018.
Insurance Commission Income. Income from the sale of insurance products were $4.1 million in the first quarter of 2019, down from $4.3 million in the first quarter of 2018. The first quarter of 2019 included contingent revenues of $0.9 million, compared to $1.0 million during the first quarter of 2018.
Other Non-Interest Income. Other non-interest income for the first quarter of 2019 was $846,000, up from $377,000 in the first quarter of 2018 primarily due to a $559,000 increase in the assets of the deferred compensation plan compared to a $37,000 decrease for the same period in 2018. This was mainly due to improved stock market performance in the first quarter of 2019.
Non-Interest Expense.
Non-interest expense increased $1.6 million to $24.9 million for the first quarter of 2019 compared to $23.3 million for the same period in 2018. The increase is mainly attributable to the increase in compensation and benefits of $1.1 million further explained in the section below.
Compensation and Benefits. Compensation and benefits increased to $14.1 million in the first quarter of 2019, compared to $13.2 million in the first 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. Occupancy expense increased by $170,000 to $2.2 million for the quarter ended March 31, 2019, compared to the same period in 2018. This can be attributed to continued growth strategies.
Data Processing. Data processing cost was $2.3 million in the first quarter of 2019, up from $2.1 million in the first quarter of 2018.
66 |
Other Non-Interest Expenses. Other non-interest expense of $5.1 million in the first quarter of 2019 increased from $4.6 million in the first quarter of 2018. The increase in other non-interest expenses from a year ago is primarily due to a $559,000 increase in the liabilities of the deferred compensation plan compared to a $130,000 increase for the same period in 2018. Additionally, other non-interest expenses for the first quarter 2019 included OREO write-downs of $264,000 compared to $544,000 for the first quarter of 2018.
The efficiency ratio, considering tax equivalent interest income and excluding securities gains and losses, for the first quarter of 2019 was 63.22% compared to 63.48% for the first quarter of 2018.
Income Taxes.
The Tax Cuts and Jobs Act was enacted on December 22, 2017, establishing a new, flat corporate federal statutory income tax rate of 21% effective January 1, 2018.
First Defiance computes federal income tax expense in accordance with ASC Topic 740, Subtopic 942, which resulted in an effective tax rate of 18.01% for the three months ended March 31, 2019 compared to 17.54% for the same period in 2018. The tax rate is lower than the statutory 21% tax rate for the Company mainly because of investments in tax-exempt securities. The earnings on tax-exempt securities are not subject to federal income tax.
Liquidity
As a regulated financial institution, First Federal is required to maintain appropriate levels of “liquid” assets to meet short-term funding requirements.
First Defiance had $9.7 million of cash provided by operating activities during the first three months of 2019. The Company's cash provided by operating activities primarily resulted from the origination of loans held for sale and net income mostly offset by the proceeds on the sale of loans.
At March 31, 2019, First Federal had $215.8 million in outstanding loan commitments and loans in process to be funded generally within the next six months and an additional $443.4 million committed under existing consumer and commercial lines of credit and standby letters of credit. Also at that date, First Federal had commitments to sell $23.6 million of loans held-for-sale. First Defiance believes that it has adequate resources to fund commitments as they arise and that it can adjust the rate on savings certificates to retain deposits in changing interest rate environments. If First Defiance requires funds beyond its internal funding capabilities, advances from the FHLB and other financial institutions are available.
Liquidity risk arises from the possibility that the Company may not be able to meet its financial obligations and operating cash needs or may become overly reliant upon external funding sources. In order to manage this risk, the Company’s Board of Directors has established a Liquidity Policy that identifies primary sources of liquidity, establishes procedures for monitoring and measuring liquidity and quantifies minimum liquidity requirements. This policy designates First Federal’s Asset/Liability Committee (“ALCO”) as the body responsible for meeting these objectives. The ALCO reviews liquidity on a monthly basis and approves significant changes in strategies that affect balance sheet or cash flow positions. Liquidity is centrally managed on a daily basis by the Company’s Chief Financial Officer and Controller.
67 |
Capital Resources
Capital is managed at First Federal and on a consolidated basis. Capital levels are maintained based on regulatory capital requirements and the economic capital required to support credit, market, liquidity and operational risks inherent in the business, as well as flexibility needed for future growth and new business opportunities.
In July 2013, the federal banking agencies approved the final rules implementing the Basel Committee on Banking Supervision’s capital guidelines for U.S. banks (commonly known as Basel III). Under the final rules, which began for the Company and the Bank on January 1, 2016, and were subject to a phase-in period through January 1, 2019, minimum requirements increased for both quantity and quality of capital held by the Company and the Bank. The rules include a new minimum CET1 capital to risk-weighted assets ratio of 4.5% and a capital conservation buffer of 0.625% of risk-weighted assets during 2016, 1.25% during the year 2017, 1.875% during the year 2018, and increasing each year until fully phased-in during 2019 at 2.50%, effectively resulting in a minimum CET1 ratio of 7.0%. Basel III raises the minimum ratio of Tier 1 capital to risk-weighted assets from 4.0% to 6.0% (which, with the capital conservation buffer, effectively results in a minimum Tier 1 capital ratio of 8.5% when fully phased-in), which effectively results in a minimum total capital to risk-weighted assets ratio of 10.5% (with the capital conservation buffer fully phased-in), and requires a minimum leverage ratio of 4.0%. Basel III also makes changes to risk weights for certain assets and off-balance sheet exposures.
The Company met each of the well capitalized ratio guidelines at March 31, 2019. The following table indicates the capital ratios for First Defiance (consolidated) and First Federal at March 31, 2019, and December 31, 2018. (In Thousands):
March 31, 2019 | ||||||||||||||||||||||||
Actual | Minimum Required for Adequately Capitalized | Minimum Required for Well Capitalized | ||||||||||||||||||||||
Amount | Ratio | Amount | Ratio(1) | Amount | Ratio | |||||||||||||||||||
CET1 Capital (to Risk-Weighted Assets) (2) | ||||||||||||||||||||||||
Consolidated | $ | 296,641 | 10.49 | % | $ | 127,194 | 4.5 | % | N/A | N/A | ||||||||||||||
First Federal | $ | 325,992 | 11.56 | % | $ | 126,861 | 4.5 | % | $ | 183,224 | 6.5 | % | ||||||||||||
Tier 1 Capital (1) | ||||||||||||||||||||||||
Consolidated | $ | 331,641 | 10.75 | % | $ | 123,352 | 4.0 | % | N/A | N/A | ||||||||||||||
First Federal | $ | 325,992 | 10.61 | % | $ | 122,893 | 4.0 | % | $ | 153,617 | 5.0 | % | ||||||||||||
Tier 1 Capital (to Risk Weighted Assets) (1) | ||||||||||||||||||||||||
Consolidated | $ | 331,641 | 11.73 | % | $ | 169,592 | 6.0 | % | N/A | N/A | ||||||||||||||
First Federal | $ | 325,992 | 11.56 | % | $ | 169,149 | 6.0 | % | $ | 225,531 | 8.0 | % | ||||||||||||
Total Capital (to Risk Weighted Assets) (1) | ||||||||||||||||||||||||
Consolidated | $ | 359,805 | 12.73 | % | $ | 226,123 | 8.0 | % | N/A | N/A | ||||||||||||||
First Federal | $ | 354,155 | 12.56 | % | $ | 225,531 | 8.0 | % | $ | 281,914 | 10.0 | % |
(1) | Excludes capital conservation buffer of 2.50% as of March 31, 2019. |
68 |
(2) | Core capital is computed as a percentage of adjusted total assets of $3.08 billion for consolidated and $3.07 billion for First Federal, respectively. Risk-based capital is computed as a percentage of total risk-weighted assets of $2.83 billion for consolidated and $2.82 billion for First Federal, respectively. |
December 31, 2018
Actual | Minimum Required for Adequately Capitalized | Minimum Required to be Well Capitalized for Prompt Corrective Action | ||||||||||||||||||||||
Amount | Ratio | Amount | Ratio(1) | Amount | Ratio | |||||||||||||||||||
CET1 Capital (to Risk-Weighted Assets) (2) | ||||||||||||||||||||||||
Consolidated | $ | 303,860 | 11.00 | % | $ | 124,339 | 4.5 | % | N/A | N/A | ||||||||||||||
First Federal | $ | 322,520 | 11.68 | % | $ | 124,225 | 4.5 | % | $ | 179,436 | 6.5 | % | ||||||||||||
Tier 1 Capital (2) | ||||||||||||||||||||||||
Consolidated | $ | 338,860 | 11.14 | % | $ | 121,716 | 4.0 | % | N/A | N/A | ||||||||||||||
First Federal | $ | 322,520 | 10.62 | % | $ | 121,461 | 4.0 | % | $ | 151,827 | 5.0 | % | ||||||||||||
Tier 1 Capital (to Risk Weighted Assets) (2) | ||||||||||||||||||||||||
Consolidated | $ | 338,860 | 12.26 | % | $ | 165,786 | 6.0 | % | N/A | N/A | ||||||||||||||
First Federal | $ | 322,520 | 11.68 | % | $ | 165,633 | 6.0 | % | $ | 220,844 | 8.0 | % | ||||||||||||
Total Capital (to Risk Weighted Assets) (2) | ||||||||||||||||||||||||
Consolidated | $ | 367,191 | 13.29 | % | $ | 221,048 | 8.0 | % | N/A | N/A | ||||||||||||||
First Federal | $ | 350,851 | 12.71 | % | $ | 220,844 | 8.0 | % | $ | 276,055 | 10.0 | % |
(1) | Excludes capital conservation buffer of 1.875% as of December 31, 2018. |
(2) | Core capital is computed as a percentage of adjusted total assets of $3.04 billion for consolidated and for the Bank. Risk-based capital is computed as a percentage of total risk-weighted assets of $2.76 billion for consolidated and for the Bank. |
Item 3. Quantitative and Qualitative Disclosures About Market Risk
As discussed in detail in the 2018 Form 10-K, First Defiance’s ability to maximize net income is dependent on management’s ability to plan and control net interest income through management of the pricing and mix of assets and liabilities. Because a large portion of assets and liabilities of First Defiance are monetary in nature, changes in interest rates and monetary or fiscal policy affect its financial condition and can have significant impact on the net income of the Company. First Defiance does not use off-balance sheet derivatives to enhance its risk management, nor does it engage in trading activities beyond the sale of mortgage loans.
69 |
First Defiance monitors its exposure to interest rate risk on a monthly basis through simulation analysis that measures the impact changes in interest rates can have on net interest income. The simulation technique analyzes the effect of a presumed 100 basis point shift in interest rates (which is consistent with management’s estimate of the range of potential interest rate fluctuations) and takes into account prepayment speeds on amortizing financial instruments, loan and deposit volumes and rates, non-maturity deposit assumptions and capital requirements.
The table below presents, for the twelve months subsequent to March 31, 2019 and December 31, 2018, an estimate of the change in net interest income that would result from a gradual (ramp) and immediate (shock) change in interest rates, moving in a parallel fashion over the entire yield curve, relative to the measured base case scenario. Based on our net interest income simulation as of March 31, 2019, net interest income sensitivity to changes in interest rates for the twelve months subsequent to March 31, 2019, remained relatively stable for the ramp and shock compared to the sensitivity profile for the twelve months subsequent to December 31, 2018.
Net Interest Income Sensitivity Profile | ||||||||||||||||
Impact on Future Annual Net Interest Income | ||||||||||||||||
(dollars in thousands) | March 31, 2019 | December 31, 2018 | ||||||||||||||
Gradual Change in Interest Rates | ||||||||||||||||
+200 | $ | 2,073 | 1.75 | % | $ | 1,910 | 1.61 | % | ||||||||
+100 | 1,081 | 0.91 | % | 981 | 0.83 | % | ||||||||||
-100 | (1,940 | ) | -1.64 | % | (2,025 | ) | -1.71 | % | ||||||||
-200 | (6,417 | ) | -5.42 | % | (6,236 | ) | -5.27 | % | ||||||||
Immediate Change in Interest Rates | ||||||||||||||||
+200 | $ | 4,462 | 3.77 | % | $ | 3,424 | 2.89 | % | ||||||||
+100 | 2,404 | 2.03 | % | 1,865 | 1.57 | % | ||||||||||
-100 | (4,851 | ) | -4.10 | % | (5,057 | ) | -4.27 | % | ||||||||
-200 | (15,478 | ) | -13.08 | % | (14,455 | ) | -12.21 | % |
To analyze the impact of changes in interest rates in a more realistic manner, non-parallel interest rate scenarios are also simulated. These non-parallel interest rate scenarios indicate that net interest income may decrease from the base case scenario should the yield curve flatten or become inverted. Conversely, if the yield curve should steepen, net interest income may increase.
The results of all the simulation scenarios are within the Company’s Board mandated guidelines as of March 31, 2019, except for the down 200 basis points over the first twelve months in a dynamic and static shock balance sheet and the down 200 basis points over the cumulative 24 months in both a dynamic and static balance sheet. Management is reviewing the Board policy limits in all scenarios to determine if they are adequate and if so, any measures to be taken to bring the current results back into alignment with Board guidelines.
70 |
In addition to the simulation analysis, First Defiance also uses an economic value of equity (“EVE”) analysis to measure risk in the balance sheet incorporating all cash flows over the estimated remaining life of all balance sheet positions. The EVE analysis generally calculates the net present value of First Federal’s assets and liabilities in rate shock environments that range from -400 basis points to +400 basis points. However, the likelihood of a decrease in rates beyond 200 basis points as of March 31, 2019, was considered to be unlikely given the current interest rate environment and, therefore, was not included in this analysis. The results of this analysis are reflected in the following tables for the nine months ended March 31, 2019, and the year-ended December 31, 2018.
March 31, 2019 | ||||||||||||
Economic Value of Equity | ||||||||||||
Change in Rates | $ Amount | $ Change | % Change | |||||||||
(Dollars in Thousands) | ||||||||||||
+400 bp | 727,290 | 77,743 | 11.97 | % | ||||||||
+ 300 bp | 715,198 | 65,651 | 10.11 | % | ||||||||
+ 200 bp | 700,790 | 51,244 | 7.89 | % | ||||||||
+ 100 bp | 679,109 | 29,562 | 4.55 | % | ||||||||
0 bp | 649,547 | - | - | |||||||||
- 100 bp | 601,075 | (48,471 | ) | (7.46 | )% | |||||||
- 200 bp | 532,376 | (117,171 | ) | (18.04 | )% |
December 31, 2018 | ||||||||||||
Economic Value of Equity | ||||||||||||
Change in Rates | $ Amount | $ Change | % Change | |||||||||
(Dollars in Thousands) | ||||||||||||
+400 bp | 751,259 | 66,752 | 9.75 | % | ||||||||
+ 300 bp | 741,404 | 56,897 | 8.31 | % | ||||||||
+ 200 bp | 729,505 | 44,998 | 6.57 | % | ||||||||
+ 100 bp | 710,688 | 26,181 | 3.82 | % | ||||||||
0 bp | 684,507 | - | - | |||||||||
- 100 bp | 642,625 | (41,882 | ) | (6.12 | )% | |||||||
-200 bp | 578,124 | (106,383 | ) | (15.54 | )% |
Item 4. Controls and Procedures
Disclosure controls and procedures are controls and other procedures designed to ensure that information required to be disclosed in the Company's reports filed under the Exchange Act, such as this report, is recorded, processed, summarized, and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission, including those disclosure controls and procedures designed to ensure that such information is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable, not absolute, assurance of achieving the desired control objectives, as ours are designed to do, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
71 |
An evaluation was carried out under the supervision and with the participation of the Company’s management, including the Chief Executive Officer and the Chief Financial Officer, of the effectiveness of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended) as of March 31, 2019. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective.
No changes occurred in the Company’s internal controls over financial reporting during the quarter ended March 31, 2019, that materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
72 |
FIRST DEFIANCE FINANCIAL CORP.
Neither First Defiance nor any of its subsidiaries is engaged in any legal proceedings of a material nature.
There are no material changes from the risk factors set forth under Part I, Item 1A. “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
The Company had no unregistered sales of equity securities during the quarter ended March 31, 2019.
The following table provides information regarding First Defiance’s purchases of its common stock during the three-month period ended March 31, 2019 (share data has been adjusted to reflect a 2-for-1 stock split on July 12, 2018):
Period | Total Number of Shares Purchased | Average Price Paid Per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs(1) | ||||||||||||
Beginning Balance, December 31, 2018 | 523,840 | |||||||||||||||
January 1 – January 31, 2019 | 120,279 | $ | 27.32 | 119,605 | 404,235 | |||||||||||
February 1 – February 28, 2019 | 230,934 | 29.59 | 230,934 | 173,301 | ||||||||||||
March 1 – March 31, 2019 | 164,764 | 30.68 | 164,473 | 8,828 | ||||||||||||
Total | 515,977 | $ | 29.41 | 515,012 | 8,828 |
(1) | On January 29, 2016, the Company announced that its Board of Directors authorized a program for the repurchase of up to 5% of the outstanding common shares, or 900,000 shares. There is no expiration date for the repurchase program. |
Item 3. Defaults upon Senior Securities
Not applicable.
Item 4. Mine Safety Disclosures
Not applicable.
73 |
On May 1, 2019, First Defiance Financial Corp. and First Federal Bank of the Midwest (the “Companies”) entered into an employment agreement with Paul D. Nungester. Jr. (the “Employment Agreement”) pursuant to which Mr. Nungester will serve as Chief Financial Officer of the Company. Pursuant to the terms of the Employment Agreement, Mr. Nungester will receive an annual base salary of $270,000 and will be eligible to receive an annual cash bonus based on such terms and conditions as are set forth from time to time in the Companies’ short term incentive bonus program. In addition, Mr. Nungester shall be entitled to other benefits of any pension or other retirement benefit plan, deferred compensation, profit sharing, stock option, management recognition, employee stock ownership, or other plans, benefits and privileges given to employees and executives of the Companies, to the extent commensurate with his then duties and responsibilities, as fixed by the Boards of Directors of the Companies. The term of the Employment Agreement is effective as of May 1, 2019, and will continue for a period of 12 months (together with any renewal periods as provided in the Employment Agreement). The Companies and Mr. Nungester may terminate the Employment Agreement at any time for any reason.
If Mr. Nungester’s employment is terminated by the Companies (other than termination for cause or by reason of death, disability or retirement) or if Mr. Nungester terminates his employment for “good reason” (as defined in the Employment Agreement) and such termination does not occur within six months before or one year after a change in control (as defined in the Employment Agreement), and Mr. Nungester executes a release of claims against the Companies, Mr. Nungester will receive a lump sum severance payment equal to the sum of his then current annual base salary and the average annual short-term cash bonus payable to Mr. Nungester for the five years preceding the date of termination.
If within six months before or one year after a change in control, Mr. Nungester’s employment is terminated by the Companies (other than termination for cause or by reason of death, disability or retirement) or if Mr. Nungester terminates his employment for “good reason,” and Mr. Nungester executes a release of claims against the Companies, Mr. Nungester will receive a lump sum severance payment equal to 2.99 times the sum of his then current annual base salary and the average annual short-term cash bonus payable to Mr. Nungester for the five years preceding the date of termination. In addition, the Employment Agreement provides that Mr. Nungester will be entitled to continued participation in the Company’s medical, dental and vision insurance benefits for the lesser of 1 year or until Mr. Nungester becomes eligible to participate in comparable benefits as an employee of another employer. In lieu of providing continued insurance benefits, the Companies have the right to pay Mr. Nungester a lump sum cash payment equal to the Companies’ cost to provide such insurance coverage.
The foregoing description of the Employment Agreement is not complete and is qualified in its entirety by reference to the full text of the Employment Agreement, a copy of which is filed as Exhibit 10.1 to this Quarterly Report on Form 10-Q and is incorporated by reference herein.
74 |
(1) | Incorporated by reference to the like numbered exhibit in the Registrant’s Form S-3 (File No. 333-163014), filed on November 10, 2009. |
(2) | Incorporated by reference to Exhibit 3.1 of the Registrant’s Form 8-K (File No. 000-26850), filed on June 22, 2018. |
(3) | Incorporated by reference to Exhibit 4.3 of the Registrant’s Form S-8 POS (File No. 333-197203), filed on July 17, 2018. |
(4) | Incorporated by reference to Exhibit 10.1 of the Registrant’s Form 8-K (File No. 000-26850), filed on March 6, 2019. |
* | Filed herewith. |
75 |
FIRST DEFIANCE FINANCIAL CORP.
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
First Defiance Financial Corp. | ||
(Registrant) | ||
Date: May 7, 2019 | By: | /s/ Donald P. Hileman |
Donald P. Hileman | ||
President and | ||
Chief Executive Officer | ||
Date: May 7, 2019 | By: | /s/ Paul D. Nungester, Jr. |
Paul D. Nungester, Jr. | ||
Executive Vice President and | ||
Chief Financial Officer |
76 |