Note 2 - Business Combinations
12 Months Ended
Dec. 31, 2016
Notes to Financial Statements  
Business Combination Disclosure [Text Block]
Note
2
- Business Combinations
 
Robert J. McAllister Agency, Inc.
 
The acquisition of RJM, an insurance brokerage headquartered in Rosemont, Pennsylvania, was completed on
April
1,
2015.
The consideration paid totaled
$1.0
million, of which
$500
thousand was paid at closing,
$85
thousand of the
first
annual payment not to exceed
$100
thousand was paid during the
second
quarter of
2016
and
four
remaining contingent cash payments, not to exceed
$100
thousand each, will be payable on each of
March
31,
2017,
March
31,
2018,
March
31,
2019,
and
March
31,
2020,
subject to the attainment of certain revenue targets during the related periods. The
$15
thousand difference between the
first
maximum payment of
$100
thousand and the
$85
thousand that was actually paid was recognized as other non-interest income. The acquisition will enhance the Corporation’s ability to offer comprehensive insurance solutions to both individual and business clients.
 
In connection with the RJM acquisition, the following table details the consideration paid, the initial estimated fair value of identifiable assets acquired and liabilities assumed as of the date of acquisition and subsequent adjustments, during the measurement period, to the fair value of the assets acquired, liabilities assumed and the resulting goodwill recorded
:
 
(dollars in thousands)
 
Original
Estimates
   
Adjustments to
Estimates
   
Final
Valuation
 
Consideration paid:
 
 
 
 
 
 
 
 
 
 
 
 
Cash paid at closing
  $
500
    $
    $
500
 
Contingent payment liability
   
500
     
     
500
 
Value of consideration
   
1,000
     
     
1,000
 
                         
Assets acquired:
 
 
 
 
 
 
 
 
 
 
 
 
Cash operating accounts
   
20
     
     
20
 
Intangible assets – trade name
   
129
     
(129
)
   
 
Intangible assets – customer relationships
   
424
     
     
424
 
Intangible assets – non-competition agreements
   
257
     
     
257
 
Other assets
   
4
     
     
4
 
Total assets
   
834
     
(129
)
   
705
 
                         
Liabilities assumed:
 
 
 
 
 
 
 
 
 
 
 
 
Deferred tax liability
   
336
     
(45
)
   
291
 
Other liabilities
   
46
     
     
46
 
Total liabilities
   
382
     
(45
)
   
337
 
                         
Net assets acquired
   
452
     
(84
)
   
368
 
                         
Goodwill resulting from acquisition of
RJM
  $
548
    $
84
    $
632
 
 
An adjustment was made which eliminated the value initially placed on the trade name (and its associated deferred tax liability), as the entity was immediately merged into PCPB.
 
As of
December
31,
2015,
the estimates of fair values of the assets acquired and liabilities assumed in the acquisition of RJM were finalized.
 
 
Continental Bank Holdings, Inc.
 
 
On
January
1,
2015,
the previously announced merger of CBH with and into the Corporation, and the merger of Continental Bank with and into the Bank, as contemplated by the Agreement and Plan of Merger, by and between CBH and the Corporation, dated as of
May
5,
2014
(as amended by the Amendment to Agreement and Plan of Merger, dated as of
October
23,
2014,
the “Agreement”), were completed. In accordance with the Agreement, the aggregate share consideration paid to CBH shareholders consisted of
3,878,383
shares (which included fractional shares paid in cash) of the Corporation’s common stock. Shareholders of CBH received
0.45
shares of Corporation common stock for each share of CBH common stock they owned as of the effective date of the CBH Merger. Holders of options to purchase shares of CBH common stock received options to purchase shares of Corporation common stock, converted at the same ratio of
0.45.
In addition,
$1.3
million was paid to certain warrant holders to cash-out certain warrants. In accordance with the acquisition method of accounting, assets acquired and liabilities assumed were preliminarily adjusted to their fair values as of the date of the CBH Merger. The excess of consideration paid above the fair value of net assets acquired was recorded as goodwill. This goodwill is not amortizable nor is it deductible for income tax purposes.
 
In connection with the CBH Merger, the following table details the consideration paid, the initial estimated fair value of identifiable assets acquired and liabilities assumed as of the date of acquisition and the subsequent adjustments, during the measurement period, to the fair value of the assets acquired, liabilities assumed and the resulting goodwill recorded
:
 
(dollars in thousands)
 
Original
Estimates
   
Adjustments to
Estimates
   
Final
Valuation
 
Consideration paid:
 
 
 
 
 
 
 
 
 
 
 
 
Common shares issued (3,878,304)
  $
121,391
    $
    $
121,391
 
Cash in lieu of fractional shares
   
2
     
     
2
 
Cash-out of certain warrants
   
1,323
     
     
1,323
 
Fair value of options assumed
   
2,343
     
     
2,343
 
Value of consideration
   
125,059
     
     
125,059
 
                         
Assets acquired:
 
 
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
   
17,934
     
     
17,934
 
Investment securities available for sale
   
181,838
     
     
181,838
 
Loans*
   
426,601
     
(1,864
)
   
424,737
 
Premises and equipment
   
9,037
     
     
9,037
 
Deferred income taxes
   
6,288
     
1,396
     
7,684
 
Bank-owned life insurance
   
12,054
     
     
12,054
 
Core deposit intangible
   
4,191
     
     
4,191
 
Favorable lease asset
   
792
     
(68
)
   
724
 
Other assets
   
18,085
     
(111
)
   
17,974
 
Total assets
   
676,820
     
(647
)
   
676,173
 
                         
Liabilities assumed:
 
 
 
 
 
 
 
 
 
 
 
 
Deposits
   
481,674
     
     
481,674
 
FHLB and other long-term borrowings
   
19,726
     
     
19,726
 
Short-term borrowings
   
108,609
     
     
108,609
 
Unfavorable lease liability
   
2,884
     
     
2,884
 
Other liabilities
   
4,706
     
1,867
     
6,573
 
Total liabilities
   
617,599
     
1,867
     
619,466
 
                         
Net assets acquired
   
59,221
     
(2,514
)
   
56,707
 
                         
Goodwill resulting from
the CBH Merger
  $
65,838
    $
2,514
    $
68,352
 
 
*includes
$507
thousand of
loans held for sale
 
For the
twelve
months ended
December
31,
2015,
adjustments to the fair value of the assets acquired and liabilities assumed were related to circumstances that existed prior to the CBH Merger date, but that were not known to the Corporation. The adjustments included reductions in the fair value of certain loans, unrecorded liabilities of CBH, and an immaterial adjustment to the calculation of a favorable lease asset, which reduced its value, along with the associated deferred tax items.
 
As of
December
31,
2015,
the estimates of fair values of the assets acquired and liabilities assumed in the CBH Merger were finalized.
 
 
Powers Craft Parker and Beard, Inc.
 
The acquisition of PCPB, an insurance brokerage headquartered in Rosemont, Pennsylvania, was completed on
October
1,
2014.
The consideration paid by the Corporation was
$7.0
million, of which
$5.4
million was paid at closing and the
first
of
three
contingent payments, of
$542
thousand, was paid during the
fourth
quarter of
2015.
The remaining
$1.1
million consists of
two
contingent payments, with each payment not to exceed
$542
thousand. Each payment is subject to the attainment of certain revenue targets during the applicable periods. The measurement periods for the
two
remaining contingent payments are the
twelve
month periods ending
September
30,
2016
and
2017.
The acquisition of PCPB has enabled the Corporation to offer a comprehensive line of insurance solutions to both individual and business clients.
 
In connection with the PCPB acquisition, the consideration paid and the fair value of identifiable assets acquired and liabilities assumed as of the date of acquisition are summarized in the following table:
 
(dollars in thousands)
 
 
 
 
Consideration paid:
 
 
 
 
Cash paid at closing
  $
5,399
 
Contingent payment disbursed
   
542
 
Contingent payment liability
   
1,083
 
Value of consideration
   
7,024
 
         
Assets acquired:
 
 
 
 
Cash operating accounts
   
1,274
 
Other investments
   
302
 
Premises and equipment
   
100
 
Intangible assets – customer relationships
   
3,280
 
Intangible assets – non-competition agreements
   
1,580
 
Intangible assets – trade name
   
955
 
Other assets
   
850
 
Total assets
   
8,341
 
         
Liabilities assumed:
 
 
 
 
Deferred tax liability
   
2,437
 
Other liabilities
   
1,818
 
Total liabilities
   
4,255
 
         
Net assets acquired
   
4,086
 
         
Goodwill resulting from acquisition of PCPB
  $
2,938
 
 
 
As of
December
31,
2014,
the Corporation had finalized its fair value estimates related to the acquisition of PCPB.
 
Pro Forma Income Statements
(unaudited)
 
The following pro forma income statements for the
twelve
months ended
December
31,
2014,
2015
and
2016
present the pro forma results of operations of the combined institution (CBH and the Corporation) as if the merger occurred on
January
1,
2014,
January
1,
2015
and
January
1,
2016,
respectively. The pro forma income statement adjustments are limited to the effects of fair value mark amortization and accretion and intangible asset amortization. No cost savings or additional merger expenses have been included in the pro forma results of operations for the
twelve
month period ended
December
31,
2014.
Due to the immaterial contribution to net income of the PCPB and RJM acquisitions, which occurred during the
three
year period shown in the table, the pro forma effects of the PCPC acquisition and the RJM acquisition are excluded.
   
Twelve Months Ended
 
   
December 31,
 
(dollars in thousands)
 
2016
   
2015
   
2014
 
Net interest income
  $
106,236
    $
100,127
    $
100,609
 
Provision for loan and lease losses
   
4,326
     
4,396
     
2,041
 
Net interest income after provision for loan and lease losses
   
101,910
     
95,731
     
98,568
 
Non-interest income
   
54,039
     
55,960
     
51,836
 
Non-interest expense
   
101,745
     
125,765
     
100,011
 
Income before income taxes
   
54,204
     
25,926
     
50,393
 
Income tax expense
   
18,168
     
9,172
     
17,673
 
Net income
  $
36,036
    $
16,754
    $
32,720
 
Per share data*:
                       
Weighted-average basic shares outstanding
   
16,859,623
     
17,488,325
     
17,444,543
 
Dilutive shares
   
168,499
     
267,996
     
373,384
 
Adjusted weighted-average diluted shares
   
17,028,122
     
17,756,321
     
17,817,927
 
Basic earnings per common share
  $
2.14
    $
0.96
    $
1.88
 
Diluted earnings per common share
  $
2.12
    $
0.94
    $
1.84
 
 
 
*
Assumes
that the shares of CBH common stock
outstanding
as of
December
31,
2014
were outstanding for
the
full
twelve
month
periods
ended
December
31
,
201
3
and
2014,
and
therefore
equal the weighted average
shares of common stock
outstanding for the
twelve
months
periods
ended
December
31
,
2013
and
2014.
The merger conversion of
8,618,629
shares of
CBH common
stock
equals
3,878,304
shares of Corporation
common
stock
(8,618,629
times
0.45
,
minus
79
fractional shares paid in cash).
 
 
Due Diligence, Merger-Related and Merger Integration
Expenses
 
Due diligence, merger-related and merger integration expenses include consultant costs, investment banker fees, contract breakage fees, retention bonuses for severed employees, salary and wages for redundant staffing involved in the integration of the institutions and bonus accruals for members of the merger integration team. The following table details the costs identified and classified as due diligence, merger-related and merger integration costs for the periods indicated:
 
 
 
Twelve Months Ended December 31,
 
(dollars in thousands)
 
2016
 
 
2015
 
 
2014
 
Advertising
  $
    $
162
    $
10
 
Employee benefits
   
     
258
     
23
 
Furniture, fixtures and equipment
   
     
159
     
9
 
Information technology
   
     
1,168
     
44
 
Professional fees
   
     
2,471
     
1,340
 
Salaries and wages
   
     
1,868
     
346
 
Other
   
     
584
     
601
 
Total due diligence and merger-related expenses
  $
    $
6,670
    $
2,373