Online Banking

Press Release

DNB Financial Corporation Reports Third Quarter 2019 Results

Company Release - 10/23/2019 8:15 AM ET

DOWNINGTOWN, Pa., Oct. 23, 2019 (GLOBE NEWSWIRE) -- DNB Financial Corporation (NASDAQ: DNBF), today reported net income of $2.9 million, or $0.66 per diluted share, for the quarter ended September 30, 2019, compared with $3.0 million, or $0.70 per diluted share, for the same quarter, last year. For the nine months ended September 30, 2019, net income was $8.0 million, or $1.86 per diluted share, compared with $7.7 million, or $1.78 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.

Merger Update

As previously announced, DNB entered into a definitive agreement on June 5, 2019, whereby S&T Bancorp (“S&T”) (NASDAQ: STBA) will acquire DNB in an all-stock transaction.  All required regulatory approvals have been received and DNB shareholders have approved the merger agreement.  The transaction is expected to close in the fourth quarter of 2019, after satisfaction of customary closing conditions. Non-interest expense for the most recent quarter included $362,000 of transaction expenses related to the merger with S&T compared with $519,000 of transaction expenses for the quarter ending June 30, 2019.

William J. Hieb, President and CEO commented, “Despite the very challenging interest rate environment, our strong capital levels, solid asset quality and controlled operating expenses helped to produce another quarter of solid financial performance.”  Mr. Hieb added, “The slower pace of loan growth provides us with the opportunity to decrease non-relationship brokered deposits and focus on fee-generating relationship deposits.  Our goal to maximize shareholder value remains evident and we continue to look forward to our affiliation with S&T and the strength of our combined franchise.”

Highlights

  • Asset quality remained strong as net charge-offs were only 0.06% (annualized) of total average loans for the third quarter of 2019.  Non-performing loans were 0.77% of total loans at September 30, 2019.

  • Despite net interest margin pressure caused by the flat yield curve, net interest income was approximately $9.2 million for both the quarters ending September 30, 2019 and 2018.

  • Non-interest bearing deposits represented 18.7% of total deposits as of September 30, 2019.  As of the same date, core deposits were 73.1% of total deposits.

  • Wealth management assets under care were $288.9 million as of September 30, 2019, compared with $253.3 million as of December 31, 2018.  Wealth management fees represented nearly 35% of total fee income for the third quarter of 2019.

  • The Company paid a quarterly cash dividend of $0.07 per share on September 18, 2019.

Income Statement Summary

Net income of $2.9 million for the third quarter of 2019 generated a return on average assets (“ROAA”) and return on average tangible equity (“ROTE”) (a non-GAAP measure) of 0.99% and 10.9%, respectively.  A discussion of non-GAAP measures in this release is included below and a reconciliation of this and other GAAP to non-GAAP measures is included below.

Net interest income for the three months ending September 30, 2019 was $9.2 million, which represented a $312,000 decrease from the quarter ending June 30, 2019, and a $52,000 increase from the quarter ending September 30, 2018.  The net interest margin for the third quarter of 2019 was 3.32%, which represented a 13 basis point decrease on a sequential quarter basis.  The net interest margin fell seven basis points from September 30, 2018 as the 11 basis point increase in the weighted average yield on interest-earning assets was offset by the higher cost of interest-bearing liabilities and a $95,000 net reduction in purchase accounting marks.  For the third quarters of 2019 and 2018, the weighted average yields on total interest-earning assets were 4.41% and 4.30%, respectively, which included purchase accounting marks. 

Total interest expense was $3.0 million for both the three months ending September 30, 2019 and June 30, 2019, compared with $2.5 million for the three months ending September 30, 2018.  The weighted average rate paid for interest-bearing liabilities was 1.18%, 1.17%, and 0.98% for the quarters ending September 30, 2019, June 30, 2019, and September 30, 2018, respectively. 

The provision for credit losses was $325,000 for the third quarter of 2019, compared with $100,000 for both the second quarter of 2019, and the third quarter of 2018.  As of September 30, 2019, the allowance for credit losses was $6.9 million and represented 0.74% of total loans. 

Total non-interest income for the third quarter of 2019 was $1.5 million, compared with $1.3 million for the second quarter of 2019 and $1.4 million for the quarter ending September 30, 2018.  The most recent quarter included $121,000 of gains realized from the sale of investment securities.  Wealth management fees were $513,000 for the third quarter of 2019, compared with $530,000 for the second quarter of 2019, and $542,000 for the third quarter of 2018.  Wealth management fees represented nearly 35% of total fee income for the most recent quarter. 

Non-interest expense was $6.7 million for the quarter ending September 30, 2019, compared with $7.5 million for the quarter ending June 30, 2019, and $6.8 million for the quarter ending September 30, 2018.  Non-interest expense for the most recent quarter included $362,000 of transaction expenses related to the aforementioned merger with S&T compared with $519,000 of transaction expenses for the quarter ending June 30, 2019.  The efficiency ratio was approximately 63% for the three months ended September 30, 2019.   Income tax expense was $755,000 for the three months ending September 30, 2019 compared with $660,000 for the three months ending June 30, 2019, and $629,000 for the quarter ending September 30, 2018.  The effective tax rate for the most recent quarter was 20.8%, compared with 17.2%, for the same quarter, last year. The effective tax rate increased due to certain transaction costs, which are non-deductible for federal tax purposes.

Balance Sheet Summary      

As of September 30, 2019, total assets were $1.1 billion.  Since December 31, 2018, total average interest-earning assets decreased $1.9 million, or less than one percent, although total average loans increased $1.2 million over that same time period.  Total average deposits decreased $2.3 million, or less than one percent since December 31, 2018.  As of September 30, 2019, total shareholders’ equity was $121.1 million, compared with $111.8 million as of December 31, 2018.  Tangible book value per share (a non-GAAP measure) was $24.29 as of September 30, 2019, compared with $22.21 as of December 31, 2018.  See Reconciliation of Non-GAAP Financial Measures below.

As of September 30, 2019, total loans were $923.9 million, or 83.0% of total assets.  At the same date, commercial loans totaled $777.7 million and represented 84.2% of total loans.  Total loan growth was impacted by a relatively high level of payoffs due to property sales and the completion of several construction projects.  The Company views commercial lending as the highest and best use of its capital as these loans generally have higher yields and shorter durations.  Over the past nine months, commercial business loans grew $8.1 million or 4.9%. That growth, however, was offset by an $8.1 million, or 1.5%, decrease in commercial mortgage loans and a $729,000 decrease (less than one percent) decrease in commercial construction loans.  Residential mortgage and consumer loans also declined in the first nine months of 2019.  Loan originations have been prudent and conservative underwriting standards have been maintained.

Total core deposits declined $32.4 million, or 4.5%, since December 31, 2018, and were 73.1% of total deposits as of September 30, 2019.  Non-interest bearing deposits increased $9.6 million or 5.8% over the past nine months, and represented 18.7% of total deposits as of September 30, 2019.  The $45.8 million, or 42.1%, decrease in brokered deposits was due in large part to our increased emphasis on establishing and maintaining deposit relationship accounts, rather than wholesale funding.  As of September 30, 2019, the loan-to-deposit ratio was 99.1%. 

Capital ratios continue to exceed all regulatory guidelines.  As of September 30, 2019, the tier 1 leverage ratio was 10.19%, the tier 1 risk-based capital ratio was 12.87%, the common equity tier 1 risk-based capital ratio was 11.87%, and the total risk based capital ratio was 14.76%.  As of the same date, the tangible common equity-to-tangible assets ratio (a non-GAAP measure) was 9.59%.  Intangible assets and goodwill totaled $15.8 million as of September 30, 2019.  See Reconciliation of Non-GAAP Financial Measures below.

Asset Quality Summary

Asset quality remained strong as net charge-offs were 0.06% (annualized) of total average loans for the quarter ending September 30, 2019.  Total non-performing assets, including loans and other real estate property, were $9.9 million as of September 30, 2019, compared with $10.8 million as of December 31, 2018, and $11.5 million as of September 30, 2018.  The ratio of non-performing loans to total loans was 0.77% as of September 30, 2019, versus 0.62% as of December 31, 2018.    

Interest Rate Risk Management

DNB's strategy has been to seek shorter duration over yield in its lending and investing activities and lengthen duration 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 risk in both a declining and rising rate environment in the 100, 200, 300 and 400 basis point shock scenarios. Rate changes ramped in over 24 months also show moderate risk.

Non-GAAP Based Financial Measures

The income statement summary and selected financial data contains non-GAAP financial measures calculated using non-GAAP amounts. These measures are tangible book value per common share, return on average tangible equity and tangible equity to tangible assets. Tangible book value per share adjusts the numerator by the amount of Goodwill and Other Intangible Assets (reduction of Shareholders' Equity). Return on average tangible equity adjusts the denominator by the amount of Goodwill and Other Intangible Assets (reduction of Shareholders’ Equity). Tangible common equity to tangible assets adjusts the numerator by the amount of Goodwill and Other Intangible Assets (reduction of Shareholders’ Equity) and adjust the denominator by the amount of Goodwill and Other Intangible Assets (reduction of Total Assets). Management uses non-GAAP measures to present historical periods comparable to the current period presentation. In addition, management believes the use of non-GAAP measures provides additional clarity when assessing our financial results and use of equity. Disclosures of this type should not be viewed as substitutes for results determined to be in accordance with U.S. GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other entities.

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 14 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. 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 and there can be no assurances that: the proposed merger with S&T will close when expected or the expected returns and other benefits of the proposed merger to shareholders will be achieved: 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; that expected benefits of the merger with S&T may not materialize in the time frames expected or at all, or may be more costly to achieve; that the merger transaction may not be timely completed, if at all; that prior to completion of the merger transaction or thereafter, the parties’ respective businesses may not perform as expected due to transaction-related uncertainties or other factors; that the parties are unable to implement successful integration strategies; that the required regulatory approvals, shareholder approvals, or other closing conditions are not satisfied in a timely manner, or at all; reputational risks and the reaction of the parties’ customers to the merger transaction; diversion of management time to merger-related issues; and the success of DNB at managing the risks involved in the foregoing. Further, DNB’s expectations with respect to the effects of the new tax law could be affected by future clarifications, amendments, and interpretations of such law. 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.


FINANCIAL TABLES FOLLOW

            
DNB Financial Corporation
Condensed Consolidated Statements of Income (Unaudited)
(Dollars in thousands, except per share data)
            
 Three Months Ended Nine Months Ended
 Sept 30, Sept 30,
  2019   2018   2019  2018
  EARNINGS:           
  Interest income$ 12,245   $ 11,635   $ 37,124  $ 33,837 
  Interest expense  3,042     2,484     9,008    6,591 
  Net interest income  9,203     9,151     28,116    27,246 
  Provision for credit losses  325     100     625    850 
  Non-interest income  1,362     1,336     3,976    3,931 
  Gain from insurance proceeds  -    8     -   8 
  Gain on sale of investment securities  121     -    125    -
  Gain on sale of SBA loans  -    27     -   37 
  Loss on sale / write-down of OREO and ORA  15     11     165    151 
  Transaction costs  362     -    881    -
  Non-interest expense  6,359     6,762     20,480    20,892 
  Income before income taxes(1)  3,625     3,649     10,066    9,329 
  Income tax expense  755     629     2,022    1,647 
  Net income$ 2,870   $ 3,020   $ 8,044  $ 7,682 
  Net income per common share, diluted$ 0.66   $ 0.70   $ 1.86  $ 1.78 
            
(1) Income before income taxes includes net accretion of purchase accounting fair value adjustments of $174,000 and $521,000 for the three and nine month periods ended September 30, 2019, respectively, compared with $267,000 and $744,000 for the same periods last year.
      
Condensed Consolidated Statements of Financial Condition (Unaudited)     
(Dollars in thousands)     
        
  Sept 30,  December 31,  
  2019   2018       
 FINANCIAL POSITION:           
  Cash and cash equivalents$ 19,722   $ 17,321        
  Investment securities  122,945     158,669        
  Loans held for sale  259     419        
  Loans  923,949     934,971        
  Allowance for credit losses  (6,853)   (6,675)      
  Net loans  917,096     928,296        
  Premises and equipment, net  7,049     7,636        
  Restricted stock  5,760     5,616        
  Other assets  40,663     40,278        
  Total assets$ 1,113,494   $ 1,158,235        
            
  Deposits$ 932,117   $ 984,566        
  FHLB advances  31,188     32,935        
  Other borrowings  9,533     12,584        
  Subordinated debt  9,750     9,750        
  Other liabilities  9,793     6,554        
  Stockholders' equity  121,113     111,846        
  Total liabilities and stockholders' equity$ 1,113,494   $ 1,158,235        
            
       


DNB Financial Corporation
Selected Financial Data (Unaudited)
(In thousands, except per share data)
               
 Quarterly
  2019   2019   2019   2018   2018 
  3rd Qtr   2nd Qtr   1st Qtr   4th Qtr   3rd Qtr 
Earnings and Per Share Data              
  Net income$2,870  $2,587  $2,587  $3,002  $3,020 
  Basic earnings per common share$0.66  $0.60  $0.60  $0.70  $0.70 
  Diluted earnings per common share$0.66  $0.60  $0.60  $0.69  $0.70 
  Dividends per common share$0.07  $0.07  $0.07  $0.07  $0.07 
  Book value per common share$27.94  $27.28  $26.57  $25.88  $25.06 
  Tangible book value per common share (Non-GAAP)$24.29  $23.63  $22.91  $22.21  $21.38 
  Average common shares outstanding 4,335   4,331   4,327   4,317   4,307 
  Average diluted common shares outstanding 4,341   4,336   4,330   4,320   4,318 
               
Performance Ratios              
  Return on average assets 0.99%  0.90%  0.91%  1.03%  1.07%
  Return on average equity 9.46%  8.86%  9.22%  10.80%  11.17%
  Return on average tangible equity (Non-GAAP) 10.89%  10.24%  10.71%  12.62%  13.11%
  Yield on Loans and Leases 4.81%  4.89%  4.90%  4.85%  4.74%
  Cost of Deposits 1.09%  1.07%  1.04%  0.97%  0.86%
  Net interest margin 3.32%  3.45%  3.43%  3.45%  3.39%
  Efficiency ratio 63.01%  68.31%  66.50%  62.45%  63.68%
  Wtd average yield on earning assets 4.41%  4.53%  4.51%  4.44%  4.30%
               
Asset Quality Ratios              
  Net charge-offs (recoveries) to average loans 0.06%  0.06%  0.07%  0.10%  -0.12%
  Non-performing loans/Total loans 0.77%  0.66%  0.49%  0.62%  0.71%
  Non-performing assets/Total assets 0.89%  0.78%  0.69%  0.94%  1.02%
  Allowance for credit loss/Total loans 0.74%  0.72%  0.72%  0.71%  0.72%
  Allowance for credit loss/Non-performing loans 96.90%  108.88%  146.24%  115.50%  101.36%
               
Capital Ratios              
  Total equity/Total assets 10.88%  10.24%  9.86%  9.66%  9.58%
  Tangible equity/Tangible assets (Non-GAAP) 9.59%  8.99%  8.61%  8.40%  8.29%
  Tier 1 leverage ratio 10.19%  9.89%  9.65%  9.48%  9.48%
  Common equity tier 1 risk-based capital ratio 11.87%  11.33%  11.00%  10.76%  10.91%
  Tier 1 risk based capital ratio 12.87%  12.31%  11.97%  11.74%  11.93%
  Total risk based capital ratio 14.76%  14.15%  13.80%  13.57%  13.83%
               
Wealth Management Assets Under Care(1)$288,938  $290,230  $273,980  $253,323  $269,074 
               
(1) Wealth Management Assets Under Care includes assets under management, administration, supervision and brokerage.
 


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, 
  2019   2019   2019   2018   2018 
  EARNINGS:              
  Interest income$ 12,245   $ 12,519   $ 12,360   $ 12,338   $ 11,635  
  Interest expense  3,042     3,004     2,962     2,780     2,484  
  Net interest income  9,203     9,515     9,398     9,558     9,151  
  Provision for credit losses  325     100     200     350     100  
  Non-interest income  1,362     1,343     1,271     1,268     1,336  
  Gain from insurance proceeds  -    -    -    -    8  
  Gain on sale of investment securities  121     1     3     -    - 
  Gain on sale of SBA loans  -    -    -    1     27  
  Loss on sale / write-down of OREO and ORA  15     37     113     20     11  
  Transaction costs  362     519     -    -    - 
  Non-interest expense  6,359     6,956     7,165     6,812     6,762  
  Income before income taxes  3,625     3,247     3,194     3,645     3,649  
  Income tax expense  755     660     607     643     629  
  Net income$ 2,870   $ 2,587   $ 2,587   $ 3,002   $ 3,020  
  Net income per common share, diluted$ 0.66   $ 0.60   $ 0.60   $ 0.69   $ 0.70  
               
 
Condensed Consolidated Statements of Financial Condition (Unaudited)
(Dollars in thousands)
  Sept 30,   June 30,   Mar 31,   Dec 31,   Sept 30, 
  2019   2019   2019   2018   2018 
  FINANCIAL POSITION:                   
  Cash and cash equivalents$ 19,722   $ 46,398   $ 34,893   $ 17,321   $ 10,702  
  Investment securities  122,945     129,880     148,122     158,669     161,230  
  Loans held for sale  259     501     449     419     - 
  Loans and leases  923,949     930,521     933,697     934,971     908,293  
  Allowance for credit losses  (6,853)   (6,672)   (6,719)   (6,675)   (6,559)
  Net loans and leases  917,096     923,849     926,978     928,296     901,734  
  Premises and equipment, net  7,049     7,231     7,360     7,636     7,881  
  Right of use asset  3,605     3,791     3,976     -    - 
  Goodwill  15,525     15,525     15,525     15,525     15,525  
  Restricted stock  5,760     5,734     6,389     5,616     5,864  
  Other assets  21,533     21,500     23,002     24,753     25,179  
  Total assets$ 1,113,494   $ 1,154,409   $ 1,166,694   $ 1,158,235   $ 1,128,115  
               
  Demand$ 174,341   $ 178,454   $ 166,806   $ 164,746   $ 168,311  
  NOW  204,646     214,806     233,077     236,071     213,707  
  Money market  225,549     236,707     231,524     235,023     227,797  
  Savings  76,903     79,489     78,748     77,979     78,996  
  Core deposits  681,439     709,456     710,155     713,819     688,811  
  Time deposits  187,805     178,530     162,939     162,096     154,021  
  Brokered deposits  62,873     87,877     107,163     108,651     97,049  
  Total deposits  932,117     975,863     980,257     984,566     939,881  
  FHLB advances  31,188     31,203     41,918     32,935     36,952  
  Repurchase agreements  -    -    -    -    4,089  
  Subordinated debt  9,750     9,750     9,750     9,750     9,750  
  Other borrowings  9,533     9,551     9,568     12,584     22,833  
  Other liabilities  5,804     5,712     5,857     6,554     6,551  
  Operating lease liability  3,989     4,174     4,358     -    - 
  Stockholders' equity  121,113     118,156     114,986     111,846     108,059  
  Total liabilities and stockholders' equity$ 1,113,494   $ 1,154,409   $ 1,166,694   $ 1,158,235   $ 1,128,115  
               


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, 
  2019   2019   2019   2018   2018 
  FINANCIAL POSITION:              
  Cash and cash equivalents$ 57,858   $ 33,562   $ 18,390   $ 25,269   $ 21,676  
  Investment securities  126,591     142,323     157,364     159,717     163,800  
  Loans held for sale  288     393     289     320     338  
  Loans and leases  921,180     934,156     935,169     919,985     889,113  
  Allowance for credit losses  (6,766)   (6,742)   (6,785)   (6,550)   (6,567)
  Net loans and leases  914,414     927,414     928,384     913,435     882,546  
  Premises and equipment, net  7,176     7,306     7,540     7,789     8,059  
  Right of use asset  3,720     3,908     1,390     -    - 
  Goodwill  15,525     15,525     15,525     15,525     15,525  
  Restricted Stock  5,754     5,818     6,138     5,759     6,262  
  Other assets  20,323     20,907     23,695     23,816     24,012  
  Total assets$ 1,151,649   $ 1,157,156   $ 1,158,715   $ 1,151,630   $ 1,122,218  
               
  Demand$ 174,229   $ 168,818   $ 160,852   $ 168,495   $ 174,798  
  NOW  214,190     226,823     228,907     222,638     215,055  
  Money market  240,340     233,614     233,101     241,777     238,679  
  Savings  77,366     78,689     78,713     78,069     79,695  
  Core deposits  706,125     707,944     701,573     710,979     708,227  
  Time deposits  179,720     168,098     162,715     157,944     141,794  
  Brokered deposits  84,928     102,573     107,639     104,161     85,690  
  Total deposits  970,773     978,615     971,927     973,084     935,711  
  FHLB advances  31,195     32,965     45,493     34,834     45,549  
  Repurchase agreements  -    -    -    1,168     4,644  
  Subordinated debt  9,750     9,750     9,750     9,750     9,750  
  Other borrowings  10,425     9,581     11,158     15,752     13,060  
  Other liabilities  5,045     4,777     5,051     6,780     6,193  
  Operating lease liability  4,104     4,291     1,522     -    - 
  Stockholders' equity  120,357     117,177     113,814     110,262     107,311  
  Total liabilities and stockholders' equity$ 1,151,649   $ 1,157,156   $ 1,158,715   $ 1,151,630   $ 1,122,218  
               


DNB Financial Corporation
Reconciliation of Non-GAAP Financial Measures (Unaudited)
                
Reconciliation of Tangible Book Value Per Common Share to Book Value Per Common Share
(In thousands, except share and per share data)
 Sept 30, June 30, Mar 31, Dec 31, Sept 30, 
 2019 2019 2019 2018 2018 
Stockholders' Equity$ 121,113  $ 118,156  $ 114,986  $ 111,846  $ 108,059  
Goodwill  15,525    15,525    15,525    15,525    15,525  
Other intangible assets  281    302    322    343    364  
Tangible common equity (Non-GAAP)$ 105,307  $ 102,329  $ 99,139  $ 95,978  $ 92,170  
                
Outstanding shares 4,334,782   4,331,121   4,327,415   4,321,745   4,311,860  
                
Book value per common share (GAAP)$ 27.94  $ 27.28  $ 26.57  $ 25.88  $ 25.06  
Tangible book value per common share (Non-GAAP)  24.29    23.63    22.91    22.21    21.38  
                
                
                
Return on Average Tangible Equity
(Dollars in thousands)For the Quarter Ended
 Sept 30, June 30, Mar 31, Dec 31, Sept 30, 
 2019 2019 2019 2018 2018 
Average Stockholders' Equity$ 120,357  $ 117,177  $ 113,814  $ 110,262  $ 107,311  
Average goodwill  15,525    15,525    15,525    15,525    15,525  
Average other intangible assets  291    312    333    354    376  
Average tangible stockholders' equity (Non-GAAP)$ 104,541  $ 101,340  $ 97,956  $ 94,383  $ 91,410  
                
Net Income$ 2,870  $ 2,587  $ 2,587  $ 3,002  $ 3,020  
                
Return on average stockholders' equity (GAAP)  9.46%   8.86%   9.22%   10.80%   11.17% 
Return on average tangible equity (Non-GAAP)  10.89    10.24    10.71    12.62    13.11  
                
                
                
Tangible Equity/Tangible Assets
(Dollars in thousands)
 Sept 30, June 30, Mar 31, Dec 31, Sept 30, 
 2019 2019 2019 2018 2018 
Stockholders' Equity$ 121,113  $ 118,156  $ 114,986  $ 111,846  $ 108,059  
Goodwill  15,525    15,525    15,525    15,525    15,525  
Other intangible assets  281    302    322    343    364  
Tangible common equity (Non-GAAP)$ 105,307  $ 102,329  $ 99,139  $ 95,978  $ 92,170  
                
Assets 1,113,494   1,154,409   1,166,694   1,158,235   1,128,115  
Goodwill  15,525    15,525    15,525    15,525    15,525  
Other intangible assets  281    302    322    343    364  
Tangible assets (Non-GAAP) 1,097,688   1,138,582   1,150,847   1,142,367   1,112,226  
                
Total equity/Total assets (GAAP)  10.88%   10.24%   9.86%   9.66%   9.58% 
Tangible common equity/Tangible assets (Non-GAAP)  9.59    8.99    8.61    8.40    8.29  
                

For further information, please contact:
Gerald F. Sopp CFO/Executive Vice-President
484.359.3138                                                                          
gsopp@dnbfirst.com

DNB Financial Corp Logo

Source: DNB Financial Corp