XML 71 R41.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquisition of Delaware Bancshares, Inc. (Tables)
12 Months Ended
Dec. 31, 2016
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]









 

 

 

 

 

 



 

 

 

 

 

 

(Dollars in Thousands, Except Per Share Data)

 

 

 

 

 

 



 

 

 

 

 

 

Purchase Price Consideration in Common Stock

Delaware Bancshares, Inc. common shares settled for stock

 

 

694,114 

 

 

 

Exchange Ratio

 

 

0.6221 

 

 

 

Norwood Financial Corp. shares issued

 

 

431,605 

 

 

 

Value assigned to Norwood Financial Corp. common share

 

$

28.15 

 

 

 

Purchase price assigned to Delaware Bancshares, Inc. common shares

 

 

 

 

$

12,150 

  exchanged for Norwood Financial Corp.

 

 

 

 

 

 



 

 

 

 

 

 

Purchase Price Consideration - Cash for Common Stock

 

 

 

 

 

 

Delaware Bancshares, Inc. shares exchanged for cash

 

 

231,385 

 

 

 

Purchase price paid to each Delaware Bancshares, Inc. common share exchanged for cash

 

$

16.68 

 

 

 

Purchase price assigned to Delaware Bancshares, Inc. common shares exchanged for cash

 

 

 

 

$

3,860 

Purchase price consideration - Cash-in-lieu of Fractional Shares

 

 

 

 

 

Total Purchase Price

 

 

 

 

$

16,016 



 

 

 

 

 

 

Net Assets Acquired:

 

 

 

 

 

 



 

 

 

 

 

 

Delaware Bancshares, Inc. shareholders' equity

 

$

19,357 

 

 

 

Delaware Bancshares, Inc. goodwill and intangibles

 

 

(7,640)

 

 

 

Total tangible equity

 

 

11,717 

 

 

 



 

 

 

 

 

 

Adjustments to reflect assets acquired at fair value:

 

 

 

 

 

 

Investments

 

 

219 

 

 

 

Loans

 

 

 

 

 

 

   Interest rate

 

 

1,486 

 

 

 

   General credit

 

 

(1,614)

 

 

 

   Specific credit - non-amortizing

 

 

(260)

 

 

 

   Specific credit - amortizing

 

 

(239)

 

 

 

Core deposit intangible

 

 

449 

 

 

 

Deferred loan fees

 

 

(296)

 

 

 

Premises and equipment

 

 

3,053 

 

 

 

Allowance for loan and lease losses

 

 

1,651 

 

 

 

Deferred tax assets

 

 

(1,417)

 

 

 

Other

 

 

(97)

 

 

 



 

 

 

 

 

 

Adjustments to reflect liabilities acquired at fair value:

 

 

 

 

 

 

Time deposits

 

 

(252)

 

 

 



 

 

 

 

 

14,400 

Goodwill resulting from merger

 

 

 

 

$

1,616 





The following condensed statement reflects the values assigned to Delaware Bancshares, Inc. net assets as of acquisition date:



(In Thousands)







 

 

 

 

 

 

Total purchase price

 

 

 

 

$

16,016 



 

 

 

 

 

 

Net assets acquired:

 

 

 

 

 

 

Cash

 

$

14,977 

 

 

 

Securities available for sale

 

 

208,488 

 

 

 

Loans

 

 

116,674 

 

 

 

Premises and equipment, net

 

 

7,292 

 

 

 

Regulatory stock

 

 

279 

 

 

 

Accrued interest receivable

 

 

1,626 

 

 

 

Bank-owned life insurance

 

 

14,762 

 

 

 

Core deposit intangible

 

 

449 

 

 

 

Deferred tax assets

 

 

3,034 

 

 

 

Other assets

 

 

3,282 

 

 

 

Time deposits

 

 

(71,342)

 

 

 

Deposits other than time deposits

 

 

(255,921)

 

 

 

Borrowings

 

 

(21,232)

 

 

 

Accrued interest payable

 

 

(95)

 

 

 

Other liabilities

 

 

(7,873)

 

 

 



 

 

 

 

 

14,400 



 

 

 

 

 

 

Goodwill resulting from Delaware Bancshares, Inc., Merger

 

 

 

 

$

1,616 



Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Table Text Block]



 

 

 



 

 

 



 

 

 

2017

$

150 

 

2018

 

126 

 

2019

 

101 

 

2020

 

77 

 

2021

 

52 

 

Thereafter

 

106 

 

 

$

612 

 



 

 

 



Business Acquisition, Pro Forma Information [Table Text Block]



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Actual From

 

 

 

 

 

 



Acquisition Date

 

 

 

 

 

 



Through

 

 

Pro Forma



December 31,

 

 

Year Ended December 31,

(In Thousands, Except Per Share Data)

2016

 

2016

 

2015

Net interest income

$

3,900 

 

$

37,199 

 

$

33,787 

Non-interest income

 

893 

 

 

6,487 

 

 

7,939 

Net income

 

750 

 

 

3,588 

 

 

6,944 

Pro forma earnings per share:

 

 

 

 

 

 

 

 

  Basic

$

0.18 

 

$

0.87 

 

$

1.69 

  Diluted

$

0.18 

 

$

0.87 

 

$

1.68 



Business Acquisition, Pro Forma Information, Nonrecurring Adjustments [Table Text Block]



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

Professional fees

$

 -

 

$

1,602 

 

$

80 

Data processing related

 

 -

 

 

638 

 

 

 -

Other

 

 -

 

 

810 

 

 

 -



Delaware Bancshares, Inc. Acquisition [Member]  
Business Acquisition [Line Items]  
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Table Text Block]



 

 



 

 

(In thousands)

 

 



 

 

2017

$

30 

2018

 

30 

2019

 

30 

2020

 

30 

2021

 

30 

After five years

 

299 



$

449