XML 28 R18.htm IDEA: XBRL DOCUMENT
v3.20.2

Acquisition of MidCoast Community Bancorp, Inc | 6 Months Ended
--- | ---
Jun. 30, 2020
Acquisition of MidCoast Community Bancorp, Inc [Abstract] |
Acquisition of MidCoast Community Bancorp, Inc | Note 10 – Acquisition of MidCoast Community Bancorp, Inc. In the second quarter of 2019, the Company announced the signing of a definitive merger agreement to acquire 100% of the outstanding equity interest of MidCoast Community Bancorp, Inc. (“MidCoast”) for $6.50 per share in cash and stock. MidCoast was a Pennsylvania Corporation that conducted its business primarily through, its wholly owned subsidiary MidCoast Community Bank, which operated from a main office in Wilmington, Delaware, and two branches in Wilmington, Delaware, and one branch in Dover, Delaware. The transaction closed on April 17, 2020, with MidCoast Community Bank having been merged into First Citizens Community Bank, with First Citizens Community Bank as the surviving entity. The acquisition established the Company’s presence in the Wilmington and Dover, Delaware markets. Under the terms of the merger agreement, the Company acquired all of the outstanding shares of MidCoast for a total purchase price of approximately $26,843,000. As a result of the acquisition, the Company issued 373,356 common shares and $7.6 million in cash to the former shareholders of MidCoast. The shares were issued with a value of $51.50 per share, which was based on the close price of the Company’s stock on April 17, 2020. The acquired assets and assumed liabilities were measured at estimated fair values. Management made significant estimates and exercised significant judgment in accounting for the acquisition. Management measured loan fair values based on loan file reviews, appraised collateral values, expected cash flows, and historical loss factors of MidCoast. Real estate acquired through foreclosure was primarily valued based on appraised collateral values. The Company also recorded an identifiable intangible asset representing the core deposit base of MidCoast based on management’s evaluation of the cost of such deposits relative to alternative funding sources. Management used significant estimates including the average lives of depository accounts, future interest rate levels, and the cost of servicing various depository products. The business combination resulted in the acquisition of loans with and without evidence of credit quality deterioration. MidCoast’s loans were deemed to have credit impairment at the acquisition date if the Company did not expect to receive all contractually required cash flows due to concerns about credit quality. Such loans were fair valued and the difference between contractually required payments at the acquisition date and cash flows expected to be collected was recorded as a non-accretable difference. At the acquisition date, the Company recorded $4,869,000 of purchased credit-impaired loans. The method of measuring carrying value of purchased loans differs from loans originated by the Company (originated loans), and as such, the Company identifies purchased loans and purchased loans with a credit quality discount and originated loans at amortized cost. MidCoast’s loans without evidence of credit deterioration were fair valued by discounting both expected principal and interest cash flows using an observable discount rate for similar instruments that a market participant would consider in determining fair value. Additionally, consideration was given to management’s best estimates of default rates and pre-payment speeds. The following table summarizes the purchase of MidCoast as of April 17, 2020:
(In Thousands, Except Per Share Data) |  |  |  |  |  |
Purchase Price Consideration in Common Stock |  |  |  |  |  |
Citizens Financial Services, Inc. shares issued |  |  | 373,356 |  |  |  |
Value assigned to Citizens Financial Services, Inc. common share |  | $ | 51.50 |  |  |  |
Purchase price assigned to MidCoast common shares exchanged for Citizens Financial Services, Inc. |  |  |  |  |  | $ | 19,228 |
Purchase Price Consideration - Cash for Common Stock |  |  |  |  |  |  |  |
Purchase price assigned to The First National Bank of Fredericksburg common shares exchanged for cash |  |  |  |  |  |  | 7,615 |
Total Purchase Price |  |  |  |  |  |  | 26,843 |
Net Assets Acquired: |  |  |  |  |  |  |  |
MidCoast Community Bancorp, Inc shareholders’ equity |  | $ | 24,330 |  |  |  |  |
Adjustments to reflect assets acquired at fair value: |  |  |  |  |  |  |  |
Investments |  |  |  |  |  |  |  |
Loans |  |  |  |  |  |  |  |
Interest rate |  |  | 1,424 |  |  |  |  |
General credit |  |  | (4,375 | ) |  |  |  |
Specific credit - non-amortizing |  |  | (2,135 | ) |  |  |  |
Specific credit - amortizing |  |  | (966 | ) |  |  |  |
Core deposit intangible |  |  | 157 |  |  |  |  |
Owned premises |  |  | (426 | ) |  |  |  |
Other assets |  |  | 65 |  |  |  |  |
Deferred tax assets |  |  | 2,217 |  |  |  |  |
Adjustments to reflect liabilities acquired at fair value: |  |  |  |  |  |  |  |
Time deposits |  |  | (1,018 | ) |  |  |  |
Borrowings |  |  | (497 | ) |  |  |  |
Other liabilities |  |  | (13 | ) |  |  |  |
|  |  |  |  |  |  | 18,763 |
Goodwill resulting from merger |  |  |  |  |  | $ | 8,080 |
The following condensed statement reflects the amounts recognized as of the acquisition date for each major class of asset acquired and liability assumed:
(In Thousands) |  |  |  |  |  |
Total purchase price |  |  |  |  | $ | 26,843 |
Net assets acquired: |  |  |  |  |  |  |
Cash and cash equivalents |  | $ | 8,637 |  |  |  |  |
Loans |  |  | 223,235 |  |  |  |  |
Premises and equipment, net |  |  | 1,787 |  |  |  |  |
Accrued interest receivable |  |  | 586 |  |  |  |  |
Bank-owned life insurance |  |  | 3,766 |  |  |  |  |
Intangibles |  |  | 157 |  |  |  |  |
Deferred tax asset |  |  | 3,402 |  |  |  |  |
Other assets |  |  | 2,878 |  |  |  |  |
Time deposits |  |  | (123,841 | ) |  |  |  |
Deposits other than time deposits |  |  | (84,985 | ) |  |  |  |
Accrued interest payable |  |  | (164 | ) |  |  |  |
Borrowings |  |  | (15,497 | ) |  |  |  |
Other liabilities |  |  | (1,198 | ) |  |  |  |
|  |  |  |  |  |  | 18,763 |
Goodwill resulting from the MidCoast merger |  |  |  |  |  | $ | 8,080 |
The Company recorded goodwill and other intangibles associated with the acquisition of MidCoast totaling $8,237,000. Goodwill is not amortized, but is periodically evaluated for impairment. The Company did not recognize any impairment from April 17, 2020 to June 30, 2020. None of the goodwill acquired is expected to be deductible for tax purposes. Identifiable intangibles are amortized to their estimated residual values over the expected useful lives. Such lives are also periodically reassessed to determine if any amortization period adjustments are required. For the period from April 17, 2020 to June 30, 2020, no such adjustments were recorded. The identifiable intangible asset consists of core deposit intangibles which are being amortized on an accelerated basis over the useful life of such assets. The gross carrying amount of the core deposit intangible at June 30, 2020 was $157,000, with $5,000 accumulated amortization, respectively, as of that date. As of June 30, 2020, the current year and estimated future amortization expense for the core deposit intangibles was (in thousands):
|  | Core deposit intangibles |
Three months ended June 30, 2020 (actual) |  | $ | 5 |
Six months ended June 30, 2020 (actual) |  |  | 5 |
Estimate for year ending December 31, |  |  |  |
Remaining 2020 |  |  | 14 |
2021 |  |  | 27 |
2022 |  |  | 24 |
2023 |  |  | 21 |
2024 |  |  | 18 |
Thereafter |  |  | 48 |
Total |  | $ | 152 |
Amounts recognized separately from the acquisition include primarily legal fees, investment banking fees, system conversion costs, severance costs and contract termination costs. These costs were included in merger and acquisition expenses within non-interest expenses on the Consolidated Statement of Income and amounted to approximately $1,790,000 for the quarter ended June 30, 2020. Results of operations for MidCoast prior to the acquisition date are not included in the Consolidated Statement of Income for the quarter ended June 30, 2020. The following table presents financial information regarding the former MidCoast operations included in our Consolidated Statement of Income from the date of acquisition through June 30, 2020 under the column “Actual from Acquisition Date through June 30, 2020”. In addition, the following table presents unaudited pro forma information as if the acquisition of MidCoast had occurred on January 1, 2019 under the “Pro Forma” columns. The table below has been prepared for comparative purposes only and is not necessarily indicative of the actual results that would have been attained had the acquisition occurred as of the beginning of the periods presented, nor is it indicative of future results. Furthermore, the unaudited proforma information does not reflect management’s estimate of any revenue-enhancing opportunities nor anticipated cost savings as a result of the integration and consolidation of the acquisition. Merger and acquisition integration costs and amortization of fair value adjustments are included in the numbers below.
|  |  |  |  | Unaudited Pro Forma for |
|  | Actual from Acquisition |  |  | Three Months Ended |  |  | Six Months Ended |
|  | Date Through |  |  | June 30, |  |  | June 30, |
(In Thousands, Except Per Share Data) |  | June 30, 2020 |  |  | 2020 |  |  | 2019 |  |  | 2020 |  |  | 2019 |
Net interest income |  | $ | 2,261 |  |  | $ | 18,710 |  |  | $ | 14,955 |  |  | $ | 37,206 |  |  | $ | 29,514 |
Non-interest income |  |  | 33 |  |  |  | 2,326 |  |  |  | 2,091 |  |  |  | 4,241 |  |  |  | 4,177 |
Net income |  |  | 1,092 |  |  |  | 3,478 |  |  |  | 5,440 |  |  |  | 8,628 |  |  |  | 10,800 |
Pro forma earnings per share: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Basic |  |  |  |  |  | $ | 1.03 |  |  | $ | 1.38 |  |  | $ | 2.20 |  |  | $ | 2.74 |
Diluted |  |  |  |  |  | $ | 1.02 |  |  | $ | 1.38 |  |  | $ | 2.20 |  |  | $ | 2.74 |

X
- Definition The entire disclosure for a business combination (or series of individually immaterial business combinations) completed during the period, including background, timing, and recognized assets and liabilities. The disclosure may include leverage buyout transactions (as applicable). + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -URI http://asc.fasb.org/topic&trid=2303972 + Details
Name: | us-gaap_BusinessCombinationDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration