Attached files

file filename
8-K - 8-K - DNB FINANCIAL CORP /PA/dnbf-20171024x8k.htm

DNB Financial Corporation



DNB_Financial-4c_rev





For further information, please contact:

Gerald F. Sopp CFO/Executive Vice-President

484.359.3138FOR IMMEDIATE RELEASE 

gsopp@dnbfirst.com (NasdaqCM: DNBF)

DNB Financial Corporation Reports Third Quarter 2017 Results

Downingtown PA., October 24, 2017 (GLOBENEWSIRE)– DNB Financial Corporation (Nasdaq: DNBF), today reported net income of $2.4 million, or $0.56 per diluted share, for the quarter ending September 30, 2017, compared with $1,000, or less than a penny per share, for the same quarter, last year.  Earnings for the three month period ending September 30, 2016 included merger-related expenses of $1.5 million. For the nine months ending September 30, 2017, net income was $7.1 million, or $1.66 per diluted share, compared with $2.7 million, or $0.93 per diluted share, for the same period, last year

DNB Financial Corporation (the “Company” or “DNB”) is the parent of DNB First, National Association, one of the first nationally-chartered community banks to serve the greater Philadelphia region.  On October 1, 2016, the Company completed its acquisition of Philadelphia-based East River Bank ("East River") and its results of operations are included in the consolidated results for the periods ended December 31, 2016, March 31, 2017, June 30, 2017, and September 30, 2017, but are not included in the results of operations for any other periods.

William J. Hieb, President and CEO, commented, “Our third quarter results serve as an important milestone in the successful execution of DNB’s long term strategies.  We continue to invest in the future by making critical hires and enhancing our technology to ensure the superior service our customers expect.” Mr. Hieb added, “Although the lending environment remains highly competitive, we are pleased to report that asset quality remained strong with net charge-offs amounting to just two basis points of total average loans.”

Highlights

·

The net interest margin was 3.72% for the quarter ending September 30, 2017 compared with 3.59% for the June 2017 quarter.  The net interest margin, when excluding purchase accounting adjustments, was 3.42% and 3.39% for the same quarters, respectively.

·

Asset quality remained strong as net charge-offs were only 0.02% of total average loans for the quarter ending September 30, 2017.  Non-performing loans were 0.87% of total loans at September 30, 2017.

1


 

·

On a sequential quarter basis, noninterest-bearing deposits increased $16.9 million over the three months ending September 30, 2017, and were 22.8% of total deposits.  Total core deposits, however, slipped 3.3% (not annualized) and were 79.5% of total deposits as of September 30, 2017.

·

Wealth management assets under care increased 15.0% (not annualized) to $246.3 million as of September 30, 2017 from $214.2 million as of December 31, 2016.  Wealth management fees represented 32.3% of total non-interest income.

·

The Company paid a quarterly cash dividend of $0.07 per share on September 20, 2017.

Income Statement Summary

Reported net income of $2.4 million for the third quarter of 2017 generated a return on average assets (“ROAA”) and return on average tangible common equity (“ROTCE”) of 0.90% and 11.2%, respectively.

Net interest income for the three months ending September 30, 2017 was $9.5 million, which represented a $4.0 million increase from the three months ending September 30, 2016.  The year-over-year increase was primarily due to a $320.2 million, or 64.2%, rise in total average loans and 66 basis point increase in the reported net interest margin to 3.72% for the quarter ending September 30, 2017.  The main driver for the increase in both volume and rate was the East River acquisition.  Interest income for the third quarter of 2017 included $409,000 of purchase accounting adjustments recognized due to  the pay-off of certain loans acquired from East River.  For the third quarter of 2017, the weighted average yield on total interest-earning assets was 4.30%, which included purchase accounting adjustments.  The net interest margin was 3.42% for the third quarter of 2017 compared with 3.39% for the second quarter of 2017 when excluding purchase accounting marks.

Total interest expense was $1.5 million for the three months ending September 30, 2017, compared with $1.4 million for the second quarter of 2017, and $760,000 for the third quarter of 2016.  The year-over-year increase was primarily due to a higher amount of interest-bearing liabilities, largely due to the East River acquisition.  The weighted average rate paid for interest-bearing liabilities was 0.61% and 0.56% for the quarters ending September 30, 2017 and June 30, 2017, respectively.

The provision for credit losses was $375,000 for the most recent quarter compared with $585,000 for the three months ended June 30, 2017 and $100,000 for the third quarter of 2016.  As of September 30, 2017, the allowance for credit losses was $5.6 million and represented 0.68% of total loans.  Loans acquired in connection with the purchase of East River were recorded at fair value based on an initial estimate of expected cash flows, including a reduction for estimated credit losses, and without carryover of the respective portfolio's historical allowance for credit losses.  At September 30, 2017, the allowance for credit losses as a percentage of originated loans, which represents all loans other than those acquired, was 1.0%.

Total non-interest income for the third quarter of 2017 was $1.3 million, compared with $1.4 million for the same quarter, last year.  Non-interest income was 11.8% of total revenue for the quarter ending September 30, 2017.  There were no gains from the sale of securities realized in the third quarter of 2017, compared with $197,000 for the quarter ending September 30, 2016.  Wealth management fees were $411,161 for the third quarter of 2017, compared with $393,372 for the third quarter of 2016. Wealth management fees represented 32.3% of total fee income. 

Non-interest expense was $7.0 million for the third quarter of 2017, compared with $6.9 million for the second quarter of 2017, and $6.7 million for the quarter ending March 31, 2017. Merger-related costs were $1.5 million for the quarter ending September 30, 2016.  Excluding merger-related costs, year-over-year increases were largely due to additional expenses related to staff, offices and equipment.

2


 

Balance Sheet Summary

As of September 30, 2017, total assets were $1.1 billion.  On a sequential quarter basis, total assets were relatively stable across all major categories.  Total deposits decreased $21.7 million, or 2.4% (not annualized), on a sequential quarter basis primarily due to a planned decrease in municipal balances as part of our liquidity management strategy.  As of September 30, 2017, total shareholders’ equity was $101.9 million, compared with $94.8 million as of December 31, 2016.  Tangible book value per share was $20.15 as of September 30, 2017, compared with $18.56 as of December 31, 2016.

On a sequential quarter basis, total loans increased $3.2 million, or 0.40% (not annualized), to $819.8 million as of September 30, 2017 and were 76.9% of total assets.   The Company’s commercial real estate and commercial and industrial lending portfolios increased $7.6 million, or 1.7% and $2.3 million or 1.9% respectively (not annualized). Residential mortgage loans grew $1.6 million, or 1.9%, and commercial construction loans declined $7.7 million or 8.4%. All other loan categories experienced slight declines. Loan originations have been challenging as the Company continues to operate in a highly competitive market, while maintaining prudent underwriting standards.  

On a sequential quarter basis, total core deposits decreased $23.4 million, or 3.3% (not annualized), and were 79.5% of total deposits as of September 30, 2017.  As of the same date, non-interest-bearing deposits, which increased $16.9 million in the third quarter, were 22.8% of total deposits.  The decline in core deposits in the third quarter of 2017 was primarily attributable to a decrease in money market and NOW accounts, which was partially offset by the aforementioned rise in demand accounts.  Time deposits decreased $10.4 million, which was part of the Company’s asset/liability strategy.  Brokered deposits, which the Company does not include as core, increased $12.0 million and were $41.8 million, or 4.8% of total deposits as of September 30, 2017.  As of the same date, the loan-to-deposit ratio was 94.1%.

Capital ratios continue to exceed all regulatory standards for well-capitalized institutions.  As of September 30, 2017, the tier 1 leverage ratio was 9.22%, the tier 1 risk-based capital was 11.88%, the common equity tier 1 risk-based capital ratio was 10.78% and the total risk based capital ratio was 13.79%. As of the same date, the tangible common equity-to-tangible assets ratio was 8.18%.  Intangible assets and goodwill totaled $16.1 million as of September 30, 2017. 

Asset Quality Summary

Asset quality remained strong as net charge-offs decreased to 0.02% of total average loans for the quarter ending September 30, 2017, from 0.36% for the quarter ending June 30, 2017, and 0.03% for the quarter ending September 30, 2016.  Total non-performing assets, including loans and other real estate property, were $12.0 million as of September 30, 2017, compared with $12.2 million as of June 30, 2017, and $11.3 million as of December 31, 2016.  The ratio of non-performing loans to total loans was 0.87% as of September 30, 2017, versus 1.04% as of December 31, 2016.    

Interest Rate Risk Management

DNB's strategy has been to seek shorter duration over yield in its lending and investing activities and lengthen duration over rate in its financing activities to minimize interest rate risk.  The Company also strives to offer products and services that develop strong relationships to retain core deposits. The Bank has an Asset Liability Management Committee that actively monitors and manages the Bank's interest rate exposure using simulation models and gap analysis. The Committee's primary objective is to minimize the adverse impact of changes in interest rates on net interest income, while maximizing earnings. Simulation model results show moderate liability sensitivity to rising rates in 100, 200, 300 and 400 basis point shock scenarios. Rate changes ramped in over 24 months also show moderate liability sensitivity.

3


 

General Information



DNB Financial Corporation is a bank holding company whose bank subsidiary, DNB First, National Association, is a community bank headquartered in Downingtown, Pennsylvania with 15 locations. DNB First, which was founded in 1860, provides a broad array of consumer and business banking products, and offers brokerage and insurance services through DNB Investments & Insurance, and investment management services through DNB Investment Management & Trust. DNB Financial Corporation's shares are traded on NASDAQ’s Capital Market under the symbol: DNBF. We invite our customers and shareholders to visit our website at https://www.dnbfirst.com. DNB's Investor Relations site can be found at http://investors.dnbfirst.com/.



Forward-Looking Statements



This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited to, expectations or predictions of future financial or business performance, conditions relating to DNB and East River Bank (“East River”) or other effects of the merger of DNB and East River. These forward-looking statements include statements with respect to DNB’s beliefs, plans, objectives, goals, expectations, anticipations, estimates and intentions, that are subject to significant risks and uncertainties, and are subject to change based on various factors (some of which are beyond DNB’s control). The words "may," "could," "should," "would," "will," "believe," "anticipate," "estimate," "expect," "intend," "plan" and similar expressions are intended to identify forward-looking statements.



In addition to factors previously disclosed in the reports filed by DNB with the Securities and Exchange Commission (the “SEC”) and those identified elsewhere in this document, the following factors, among others, could cause actual results to differ materially from forward looking statements or historical performance: difficulties and delays in integrating the East River business or fully realizing anticipated cost savings and other benefits of the merger; business disruptions following the merger; the strength of the United States economy in general and the strength of the local economies in which DNB conducts its operations; the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; the downgrade, and any future downgrades, in the credit rating of the U.S. Government and federal agencies; inflation, interest rate, market and monetary fluctuations; the timely development of and acceptance of new products and services and the perceived overall value of these products and services by users, including the features, pricing and quality compared to competitors' products and services; the willingness of users to substitute competitors’ products and services for DNB’s products and services; the success of DNB in gaining regulatory approval of its products and services, when required; the impact of changes in laws and regulations applicable to financial institutions (including laws concerning taxes, banking, securities and insurance); technological changes; additional acquisitions; changes in consumer spending and saving habits; the nature, extent, and timing of governmental actions and reforms; and the success of DNB at managing the risks involved in the foregoing. Annualized, pro forma, projected and estimated numbers presented herein are presented for illustrative purpose only, are not forecasts and may not reflect actual results.



DNB cautions that the foregoing list of important factors is not exclusive. Readers are also cautioned not to place undue reliance on these forward-looking statements, which reflect management's analysis only as of the date of this press release, even if subsequently made available by DNB on its website or otherwise. DNB does not undertake to update any forward-looking statement, whether written or oral, that may be made from time to time by or on behalf of DNB to reflect events or circumstances occurring after the date of this press release.



For a complete discussion of the assumptions, risks and uncertainties related to our business, you are encouraged to review our filings with the SEC, including our most recent annual report on Form 10-K, as supplemented by our quarterly or other reports subsequently filed with the SEC.



4


 



FINANCIAL TABLES FOLLOW



5


 





 

 

 

 

 

 

 

 

 

 

 

DNB Financial Corporation

Condensed Consolidated Statements of Income (Unaudited)

(Dollars in thousands, except per share data)



 

 

 

 

 

 

 

 

 

 

 



Three Months Ended

 

Nine Months Ended



September 30,

 

September 30,



 

2017

 

 

2016

 

 

2017

 

 

2016

 EARNINGS:

 

 

 

 

 

 

 

 

 

 

 

 Interest income

$

10,989 

 

$

6,277 

 

$

32,144 

 

$

18,562 

 Interest expense

 

1,483 

 

 

760 

 

 

4,127 

 

 

2,118 

 Net interest income

 

9,506 

 

 

5,517 

 

 

28,017 

 

 

16,444 

 Provision for credit losses

 

375 

 

 

100 

 

 

1,285 

 

 

630 

 Non-interest income

 

1,236 

 

 

1,142 

 

 

3,762 

 

 

3,435 

 Gain from insurance proceeds

 

 -

 

 

30 

 

 

80 

 

 

1,180 

 Gain on sale of investment securities

 

 -

 

 

197 

 

 

25 

 

 

431 

 Gain on sale of SBA loans

 

35 

 

 

 -

 

 

132 

 

 

39 

 Loss on sale / write-down of OREO and ORA

 

 

 

160 

 

 

121 

 

 

164 

 Due diligence & merger expense

 

 -

 

 

1,498 

 

 

77 

 

 

1,961 

 Non-interest expense

 

6,983 

 

 

5,046 

 

 

20,621 

 

 

15,169 

 Income before income taxes

 

3,412 

 

 

82 

 

 

9,912 

 

 

3,605 

 Income tax expense

 

1,001 

 

 

81 

 

 

2,774 

 

 

939 

 Net income

$

2,411 

 

$

 

$

7,138 

 

$

2,666 

 Net income per common share, diluted

$

0.56 

 

$

 -

 

$

1.66 

 

$

0.93 



 

 

 

 

 

 

 

 

 

 

 

Net income before taxes includes accretion of purchase accounting fair value marks of $754,000 and $1.8 million for the three and nine month periods ended September 30, 2017, respectively.



6


 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

DNB Financial Corporation

Selected Financial Data (Unaudited)

(Dollars in thousands, except per share data)



 

 

 

 

 

 

 

 

 

 

 

 

 

 



Quarterly



2017

 

2017

 

2017

 

2016

 

2016



3rd Qtr

 

2nd Qtr

 

1st Qtr

 

4th Qtr

 

3rd Qtr

Earnings and Per Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Net income

$

2,411 

 

$

2,286 

 

$

2,441 

 

$

2,313 

 

$

 Basic earnings per common share

$

0.57 

 

$

0.54 

 

$

0.57 

 

$

0.55 

 

$

 -

 Diluted earnings per common share

$

0.56 

 

$

0.53 

 

$

0.57 

 

$

0.55 

 

$

 -

 Dividends per common share

$

0.07 

 

$

0.07 

 

$

0.07 

 

$

0.07 

 

$

0.07 

 Book value per common share

$

23.90 

 

$

23.35 

 

$

22.88 

 

$

22.36 

 

$

20.76 

 Tangible book value per common share

$

20.15 

 

$

19.59 

 

$

19.11 

 

$

18.56 

 

$

20.73 

 Average common shares outstanding

 

4,262 

 

 

4,258 

 

 

4,247 

 

 

4,203 

 

 

2,853 

 Average diluted common shares outstanding

 

4,296 

 

 

4,292 

 

 

4,274 

 

 

4,230 

 

 

2,886 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Return on average assets

 

0.90% 

 

 

0.84% 

 

 

0.92% 

 

 

0.84% 

 

 

0.00% 

 Return on average equity

 

9.42% 

 

 

9.23% 

 

 

10.28% 

 

 

9.78% 

 

 

0.01% 

 Return on average tangible equity

 

11.18% 

 

 

11.00% 

 

 

12.34% 

 

 

12.04% 

 

 

0.01% 

 Net interest margin

 

3.72% 

 

 

3.59% 

 

 

3.67% 

 

 

3.63% 

 

 

3.06% 

 Efficiency ratio

 

63.45% 

 

 

63.80% 

 

 

63.14% 

 

 

62.47% 

 

 

94.43% 

 Wtd average yield on earning assets

 

4.30% 

 

 

4.12% 

 

 

4.16% 

 

 

4.10% 

 

 

3.47% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Net charge-offs to average loans

 

0.02% 

 

 

0.36% 

 

 

0.14% 

 

 

0.01% 

 

 

0.03% 

 Non-performing loans/Total loans

 

0.87% 

 

 

0.84% 

 

 

0.94% 

 

 

1.04% 

 

 

1.36% 

 Non-performing assets/Total assets

 

1.13% 

 

 

1.13% 

 

 

1.16% 

 

 

1.05% 

 

 

1.28% 

 Allowance for credit loss/Total loans

 

0.68% 

 

 

0.65% 

 

 

0.66% 

 

 

0.66% 

 

 

1.04% 

 Allowance for credit loss/Non-performing loans

 

78.68% 

 

 

76.76% 

 

 

70.56% 

 

 

63.20% 

 

 

76.28% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Total equity/Total assets

 

9.56% 

 

 

9.19% 

 

 

8.93% 

 

 

8.86% 

 

 

7.69% 

 Tangible equity/Tangible assets

 

8.18% 

 

 

7.83% 

 

 

7.57% 

 

 

7.46% 

 

 

7.68% 

 Tier 1 leverage ratio

 

9.22% 

 

 

8.80% 

 

 

8.75% 

 

 

8.42% 

 

 

9.06% 

 Common equity tier 1 risk-based capital ratio

 

10.78% 

 

 

10.24% 

 

 

9.71% 

 

 

9.59% 

 

 

10.50% 

 Tier 1 risk based capital ratio

 

11.88% 

 

 

11.32% 

 

 

10.75% 

 

 

10.65% 

 

 

12.06% 

 Total risk based capital ratio

 

13.79% 

 

 

13.15% 

 

 

12.56% 

 

 

12.48% 

 

 

14.72% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wealth Management Assets under care*

$

246,294 

 

$

232,707 

 

$

224,490 

 

$

214,170 

 

$

210,800 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

*Wealth Management Assets under care includes assets under management, administration, supervision and brokerage.





7


 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DNB Financial Corporation

 

Condensed Consolidated Statements of Income (Unaudited)

 

(Dollars in thousands, except per share data)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Three Months Ended

 



Sept 30,

 

June 30,

 

Mar 31,

 

Dec 31,

 

Sept 30,

 



2017

 

2017

 

2017

 

2016

 

2016

 

 EARNINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Interest income

$

10,989 

 

$

10,661 

 

$

10,494 

 

$

10,617 

 

$

6,277 

 

 Interest expense

 

1,483 

 

 

1,382 

 

 

1,262 

 

 

1,206 

 

 

760 

 

 Net interest income

 

9,506 

 

 

9,279 

 

 

9,232 

 

 

9,411 

 

 

5,517 

 

 Provision for credit losses

 

375 

 

 

585 

 

 

325 

 

 

100 

 

 

100 

 

 Non-interest income

 

1,236 

 

 

1,300 

 

 

1,226 

 

 

1,279 

 

 

1,142 

 

 Gain from insurance proceeds

 

 -

 

 

 -

 

 

80 

 

 

 -

 

 

30 

 

 Gain on sale of investment securities

 

 -

 

 

25 

 

 

 -

 

 

 -

 

 

197 

 

 Gain on sale of SBA loans

 

35 

 

 

97 

 

 

 -

 

 

 -

 

 

 -

 

 Loss (gain) on sale / write-down of OREO and ORA

 

 

 

115 

 

 

(1)

 

 

480 

 

 

160 

 

 Due diligence & merger expense

 

 -

 

 

26 

 

 

51 

 

 

280 

 

 

1,498 

 

 Non-interest expense

 

6,983 

 

 

6,943 

 

 

6,695 

 

 

6,587 

 

 

5,046 

 

 Income before income taxes

 

3,412 

 

 

3,032 

 

 

3,468 

 

 

3,243 

 

 

82 

 

 Income tax expense

 

1,001 

 

 

746 

 

 

1,027 

 

 

930 

 

 

81 

 

 Net income

$

2,411 

 

$

2,286 

 

$

2,441 

 

$

2,313 

 

$

 

 Net income per common share, diluted

$

0.56 

 

$

0.53 

 

$

0.57 

 

$

0.55 

 

$

 -

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Condensed Consolidated Statements of Financial Condition (Unaudited)

 

(Dollars in thousands)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Sept 30,

 

June 30,

 

Mar 31,

 

Dec 31,

 

Sept 30,

 



2017

 

2017

 

2017

 

2016

 

2016

 

 FINANCIAL POSITION:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Cash and cash equivalents

$

19,490 

 

$

36,189 

 

$

44,068 

 

$

22,103 

 

$

30,442 

 

 Investment securities

 

175,148 

 

 

177,149 

 

 

178,422 

 

 

182,206 

 

 

195,477 

 

 Loans held for sale

 

350 

 

 

 -

 

 

200 

 

 

 -

 

 

 -

 

 Loans and leases

 

819,753 

 

 

816,525 

 

 

816,363 

 

 

817,529 

 

 

509,475 

 

 Allowance for credit losses

 

(5,594)

 

 

(5,267)

 

 

(5,418)

 

 

(5,373)

 

 

(5,303)

 

 Net loans and leases

 

814,159 

 

 

811,258 

 

 

810,945 

 

 

812,156 

 

 

504,172 

 

 Premises and equipment, net

 

8,898 

 

 

9,099 

 

 

9,203 

 

 

9,243 

 

 

9,033 

 

 Goodwill

 

15,525 

 

 

15,525 

 

 

15,525 

 

 

15,590 

 

 

 -

 

 Other assets

 

32,113 

 

 

32,240 

 

 

31,576 

 

 

29,387 

 

 

31,148 

 

 Total assets

$

1,065,683 

 

$

1,081,460 

 

$

1,089,939 

 

$

1,070,685 

 

$

770,272 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Demand

$

198,399 

 

$

181,529 

 

$

176,199 

 

$

173,467 

 

$

146,731 

 

 NOW

 

195,455 

 

 

209,355 

 

 

218,133 

 

 

224,219 

 

 

169,400 

 

 Money market

 

217,870 

 

 

240,434 

 

 

221,356 

 

 

184,783 

 

 

160,312 

 

 Savings

 

81,030 

 

 

84,820 

 

 

84,700 

 

 

86,176 

 

 

73,867 

 

 Core deposits

 

692,754 

 

 

716,138 

 

 

700,388 

 

 

668,645 

 

 

550,310 

 

 Time deposits

 

136,759 

 

 

147,110 

 

 

177,335 

 

 

187,256 

 

 

71,920 

 

 Brokered deposits

 

41,815 

 

 

29,811 

 

 

28,045 

 

 

29,286 

 

 

23,313 

 

 Total deposits

 

871,328 

 

 

893,059 

 

 

905,768 

 

 

885,187 

 

 

645,543 

 

 FHLB advances

 

51,047 

 

 

49,869 

 

 

50,972 

 

 

55,332 

 

 

20,000 

 

 Repurchase agreements

 

15,383 

 

 

15,700 

 

 

11,474 

 

 

11,889 

 

 

19,483 

 

 Subordinated debt

 

9,750 

 

 

9,750 

 

 

9,750 

 

 

9,750 

 

 

9,750 

 

 Other borrowings

 

9,658 

 

 

9,672 

 

 

9,685 

 

 

9,697 

 

 

9,710 

 

 Other liabilities

 

6,633 

 

 

4,005 

 

 

5,002 

 

 

3,990 

 

 

6,569 

 

 Stockholders' equity

 

101,884 

 

 

99,405 

 

 

97,288 

 

 

94,840 

 

 

59,217 

 

 Total liabilities and stockholders' equity

$

1,065,683 

 

$

1,081,460 

 

$

1,089,939 

 

$

1,070,685 

 

$

770,272 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



8


 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DNB Financial Corporation

Condensed Consolidated Statements of Financial Condition - Quarterly Average Balances (Unaudited)

(Dollars in thousands)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Sept 30,

 

 

June 30,

 

 

Mar 31,

 

 

Dec 31,

 

 

Sept 30,

 



 

2017

 

 

2017

 

 

2017

 

 

2016

 

 

2016

 

 FINANCIAL POSITION:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Cash and cash equivalents

$

20,673 

 

$

46,629 

 

$

27,406 

 

$

37,239 

 

$

25,208 

 

 Investment securities

 

182,930 

 

 

182,124 

 

 

185,676 

 

 

192,359 

 

 

217,593 

 

 Loans held for sale

 

49 

 

 

10 

 

 

41 

 

 

137 

 

 

87 

 

 Loans and leases

 

818,800 

 

 

817,148 

 

 

815,028 

 

 

815,470 

 

 

498,627 

 

 Allowance for credit losses

 

(5,388)

 

 

(5,557)

 

 

(5,432)

 

 

(5,512)

 

 

(5,344)

 

 Net loans and leases

 

813,412 

 

 

811,591 

 

 

809,596 

 

 

809,958 

 

 

493,283 

 

 Premises and equipment, net

 

9,032 

 

 

9,188 

 

 

9,267 

 

 

9,218 

 

 

8,844 

 

 Goodwill

 

15,525 

 

 

15,525 

 

 

15,589 

 

 

15,590 

 

 

 -

 

 Other assets

 

24,839 

 

 

24,785 

 

 

24,046 

 

 

22,457 

 

 

19,829 

 

 Total assets

$

1,066,460 

 

$

1,089,852 

 

$

1,071,621 

 

$

1,086,958 

 

$

764,844 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Demand

$

188,804 

 

$

183,329 

 

$

172,984 

 

$

181,415 

 

$

137,437 

 

 NOW

 

199,311 

 

 

209,433 

 

 

218,357 

 

 

224,101 

 

 

176,704 

 

 Money market

 

223,448 

 

 

232,662 

 

 

197,615 

 

 

177,885 

 

 

156,412 

 

 Savings

 

82,971 

 

 

84,946 

 

 

85,348 

 

 

87,096 

 

 

74,652 

 

 Core deposits

 

694,534 

 

 

710,370 

 

 

674,304 

 

 

670,497 

 

 

545,205 

 

 Time deposits

 

142,846 

 

 

166,459 

 

 

180,819 

 

 

186,287 

 

 

72,324 

 

 Brokered deposits

 

35,474 

 

 

26,709 

 

 

28,326 

 

 

27,406 

 

 

23,307 

 

 Total deposits

 

872,854 

 

 

903,538 

 

 

883,449 

 

 

884,190 

 

 

640,836 

 

 FHLB advances

 

50,827 

 

 

50,634 

 

 

55,420 

 

 

64,846 

 

 

20,000 

 

 Repurchase agreements

 

16,070 

 

 

12,551 

 

 

12,858 

 

 

18,972 

 

 

18,381 

 

 Subordinated debt

 

9,750 

 

 

9,750 

 

 

9,750 

 

 

9,750 

 

 

9,750 

 

 Other borrowings

 

9,996 

 

 

9,684 

 

 

9,748 

 

 

9,799 

 

 

10,383 

 

 Other liabilities

 

5,433 

 

 

4,353 

 

 

4,070 

 

 

5,592 

 

 

5,367 

 

 Stockholders' equity

 

101,530 

 

 

99,342 

 

 

96,326 

 

 

93,809 

 

 

60,127 

 

 Total liabilities and stockholders' equity

$

1,066,460 

 

$

1,089,852 

 

$

1,071,621 

 

$

1,086,958 

 

$

764,844 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



9