XML 43 R31.htm IDEA: XBRL DOCUMENT v3.3.1.900
Merger accounting (Tables)
12 Months Ended
Dec. 31, 2015
Business Combinations [Abstract]  
Calculation of Consideration Effectively Transferred

 

 

 

 

 

 

 

 

Penseco shares outstanding at November 30, 2013(A)

    

 

3,275,217

    

 

 

 

Exchange ratio

 

 

1.3636

 

 

 

 

Peoples shares issued to Penseco shareholders(B)

 

 

4,465,538

 

 

 

 

Peoples shares outstanding at November 30, 2013

 

 

3,087,406

 

 

 

 

Total Peoples shares outstanding at November 30, 2013

 

 

7,552,944

 

 

 

 

Penseco     % ownership

 

 

59.12

%  

 

 

 

Peoples     % ownership

 

 

40.88

%  

 

 

 

 

 

 

 

 

 

 

 

Theoretical Penseco share to be issued as consideration

 

 

 

 

 

 

 

Penseco shares outstanding at November 30, 2013(A)

 

 

3,275,217

 

 

 

 

Ownership     % held by Penseco shareholders

 

 

59.12

%  

 

 

 

Theoretical Penseco shares after consideration paid

 

 

5,539,653

 

 

 

 

Ownership     % by legacy Peoples shareholders

 

 

40.88

%  

 

 

 

Theoretical Penseco shares issued as consideration

 

 

2,264,436

 

 

 

 

Fair value of Penseco shares at November 30, 2013 ($34.50 multiplied by 1.3636)

 

$

47.04

 

 

 

 

Fair value of theoretical Penseco shares

 

 

 

 

$

106,519

 

Cash paid for fractional shares

 

 

 

 

 

17

 

 

 

 

 

 

$

106,536

 

 


(A)

Excludes 9,928 shares of Penseco common shares owned by Peoples which were retired.

Excludes payment for fractional shares.

Schedule of Acquired Assets and Assumed Liabilities Measured at Estimated Fair Values

 

 

 

 

 

 

 

 

Total Purchase Price

    

 

 

    

$

106,536

 

Net Assets Acquired:

 

 

 

 

 

 

 

Cash and due from banks

 

$

6,982

 

 

 

 

Federal funds sold

 

 

15,410

 

 

 

 

Investment securities available-for-sale

 

 

156,435

 

 

 

 

Restricted equity securities

 

 

997

 

 

 

 

Loans, net

 

 

504,002

 

 

 

 

Accrued interest receivable

 

 

3,625

 

 

 

 

Premises and equipment

 

 

11,737

 

 

 

 

Core deposit and other intangible assets

 

 

6,323

 

 

 

 

Other assets

 

 

18,647

 

 

 

 

Deposits

 

 

(628,304)

 

 

 

 

Short-term borrowings

 

 

(17,737)

 

 

 

 

Long-term debt

 

 

(2,516)

 

 

 

 

Accrued interest payable

 

 

(473)

 

 

 

 

Other liabilities

 

 

(5,976)

 

 

 

 

Net assets acquired

 

 

 

 

 

69,152

 

Treasury stock acquired

 

 

 

 

 

412

 

Goodwill resulting from merger

 

 

 

 

$

36,972

 

 

Summary of Acquired Nonimpaired and Impaired Loans

 

 

 

 

 

 

 

 

 

    

Acquired

    

Acquired

 

 

 

Nonimpaired

 

Impaired

 

 

 

Loans

 

Loans

 

Contractually required principal and interest at acquisition

 

$

501,423

 

$

19,353

 

Contractual cash flows not expected to be collected (nonaccretable discount)

 

 

 

 

 

(10,873)

 

Expected cash flows at acquisition

 

 

501,423

 

 

8,480

 

Interest component of expected cash flows (accretable discount)

 

 

(4,773)

 

 

(1,128)

 

Fair value of acquired loans

 

$

496,650

 

$

7,352

 

 

Summary of Merger Related Costs

 

 

 

 

 

 

 

 

December 31, 

    

2014 

    

2013 

 

Accounting

 

$

258

 

$

65

 

Legal and consulting

 

 

85

 

 

1,011

 

Salaries and benefits

 

 

459

 

 

1,851

 

Equipment disposition and contract termination

 

 

440

 

 

709

 

System conversion/deconversion costs

 

 

278

 

 

956

 

Other

 

 

205

 

 

17

 

Total

 

$

1,725

 

$

4,609

 

 

Schedule of Pro Forma Condensed Combined Financial Information

 

 

 

 

 

 

 

 

Years ended December 31, 

    

2013 

    

2012 

 

Net interest income after loan loss provision

 

$

52,734

 

$

52,917

 

Noninterest income

 

 

16,080

 

 

16,287

 

Noninterest expense

 

 

52,295

 

 

49,827

 

Net income

 

$

16,519

 

$

19,377

 

Net income per share

 

$

2.19

 

$

2.55