XML 63 R47.htm IDEA: XBRL DOCUMENT v3.20.4
Acquisition of UpState New York Bancorp, Inc. and USNY Bank (Tables)
12 Months Ended
Dec. 31, 2020
Business Acquisition [Line Items]  
Future Amortization Expense

2021

$

123

2022

101

2023

85

2024

69

2025

54

Thereafter

98

$

530

UpState New York Bancorp, Inc. [Member]  
Business Acquisition [Line Items]  
Summary of Purchase

(Dollars in Thousands, Except Per Share Data)

Purchase Price Consideration in Common Stock

UpState New York Bancorp, Inc. common shares settled for stock

1,987,206

Exchange Ratio

0.9390

Norwood Financial Corp shares issued

1,865,738

Value assigned to each Norwood Financial Corp common share

$

24.30

Purchase price assigned to UpState New York Bancorp, Inc. common shares

$

45,337

exchanged for Norwood Financial Corp shares

Purchase Price Consideration - Cash for Common Stock

UpState New York Bancorp, Inc. shares exchanged for cash, excluding fractional shares

220,794

Purchase price paid to each UpState New York Bancorp, Inc. common share exchanged for cash

$

33.33

Purchase price assigned to UpState New York Bancorp, Inc. common shares exchanged for cash

$

7,359

Purchase price additional cash consideration per share

1,479

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

6

Total Purchase Price

$

54,181

Net Assets Acquired:

UpState New York Bancorp, Inc. shareholders' equity

$

44,803

UpState New York Bancorp, Inc. goodwill and intangibles

-

Total tangible equity

44,803

Adjustments to reflect assets acquired at fair value:

Investments

(112)

Loans

Interest rate

3,982

General credit

(10,529)

Specific credit - non-amortizing

(5,213)

Specific credit - amortizing

(1,724)

Core deposit intangible

409

Deferred loan fees

(812)

Premises and equipment

(1,211)

Allowance for loan and lease losses

5,982

Deferred tax assets

3,449

Other

(48)

Adjustments to reflect liabilities acquired at fair value:

Time deposits

(2,754)

Net assets acquired

36,222

Goodwill resulting from merger

$

17,959

Schedule of Business Acquisitions, by Acquisition

(In Thousands)

Total purchase price

$

54,181

Net assets acquired:

Cash

$

24,037

Securities available for sale

13,836

Loans

405,221

Premises and equipment, net

4,318

Regulatory stock

2,487

Accrued interest receivable

1,426

Core deposit intangible

564

Other assets

5,117

Deposits

(414,113)

Accrued interest payable

(175)

Other liabilities

(6,496)

Total identifiable net assets acquired

36,222

Goodwill resulting from UpState New York Bancorp, Inc. Merger

$

17,959

Future Amortization Expense

(In thousands)

2020

$

37

2021

71

2022

63

2023

56

2024

48

After five years

134

$

409

Proforma

Actual From

Acquisition Date

Through

December 31,2020

(in thousands)

Net interest income after provision for loan losses

$

7,291

Noninterest income

$

313

Nonrecurring Adjustments

Pro Forma

Twelve Months Ended December 31,

(In Thousands, Except Per Share Data)

2020

2019

Net interest income after provision for loan losses

$

52,897

$

50,487

Noninterest income

8,726

7,959

Net income

20,613

18,842

Pro forma earnings per share:

Basic

$

2.52

$

2.31

Diluted

$

2.52

$

2.30