Attached files

file filename
8-K/A - FORM 8-K/A - FARMERS NATIONAL BANC CORP /OH/d48931d8ka.htm
EX-99.1 - EX-99.1 - FARMERS NATIONAL BANC CORP /OH/d48931dex991.htm
EX-99.2 - EX-99.2 - FARMERS NATIONAL BANC CORP /OH/d48931dex992.htm

Exhibit 99.3

UNAUDITED PRO FORMA CONDENSED COMBINED CONSOLIDATED

FINANCIAL INFORMATION

The unaudited pro forma combined condensed consolidated financial information for the three months ended March 31, 2015 and the year ended December 31, 2014 has been prepared using the acquisition method of accounting, giving effect to the proposed Merger. The unaudited pro forma condensed combined consolidated balance sheet combines the historical financial information of Farmers National Banc Corp. (“Farmers”) and National Bancshares Corporation (“NBOH”) as of March 31, 2015, and assumes that the Merger was completed on that date. The unaudited pro forma condensed combined consolidated income statement combine the historical financial information of Farmers and NBOH and give effect to the Merger as if it had been completed as of January 1, 2015. The unaudited pro forma condensed combined consolidated financial information is presented for illustrative purposes only and is not necessarily indicative of the results of operations or financial condition had the Merger been completed on the dates described above, nor is it necessarily indicative of the results of operations in future periods or the future financial position of the combined entities. The financial information should be read in conjunction with the accompanying Notes to the Unaudited Pro Forma Condensed Combined Consolidated Financial Information. Certain reclassifications have been made to NBOH’s historical financial information in order to conform to Farmers’ presentation of financial information.

The actual value of Farmers common stock to be recorded as consideration in the Merger will be based on the closing price of Farmers common stock at the time of the merger completion date. The Merger closed on June 19, 2015. For purposes of the pro forma financial information, the fair value of Farmers common stock to be issued in connection with the Merger was based on FMNB’s closing price of $8.15 as of June 19, 2015.

The pro forma financial information includes estimated adjustments, including adjustments to record assets and liabilities of NBOH at their fair values, and represents the pro forma estimates by Farmers based on available fair value information as of the date of the Merger Agreement. In some cases, where noted, more recent information has been used to support estimated adjustments in the pro forma financial information.

The pro forma adjustments included herein are subject to change depending on changes in interest rates and the components of assets and liabilities, and as additional information becomes available and additional analyses are performed. The final allocation of the purchase price for the Merger will be determined after completion of thorough analyses to determine the fair value of NBOH’s tangible and identifiable intangible assets and liabilities as of June 19, 2015. Increases or decreases in the estimated fair values of the net assets as compared with the information shown in the unaudited pro forma condensed combined consolidated financial information may change the amount of the purchase price allocated to goodwill and other assets and liabilities and may impact Farmers’ statement of income due to adjustments in yield and/or amortization of the adjusted assets or liabilities. Any changes to NBOH’s stockholders’ equity, including results of operations from March 31, 2015 through close of the Merger will also change the purchase price allocation, which may include the recording of a lower or higher amount of goodwill. The final adjustments may be materially different from the unaudited pro forma adjustments presented herein.

Farmers anticipates that the Merger will provide the combined company with financial benefits that include reduced operating expenses. Farmers expects to realize cost savings of approximating 25% of the anticipated non-interest expense of NBOH. These cost savings are not included in these pro forma statements and there can be no assurance that expected cost savings will be realized. The pro forma information, while helpful in illustrating the financial characteristics of the combined company under one set of assumptions, does not reflect the benefits of expected cost savings or opportunities to earn additional revenue and, accordingly, does not attempt to predict or suggest future results. It also does not necessarily reflect what the historical results of the combined company would have been had our companies been combined during these periods.

The unaudited pro forma condensed combined consolidated financial information has been derived from and should be read in conjunction with the historical consolidated financial statements and the related notes of Farmers and NBOH, which, in the case of Farmers, are included in Forms 10-K and 10-Q and, in the case of NBOH, included within this document as Exhibits 99.1 and 99.2.

The unaudited pro forma stockholders’ equity and net income are qualified by the statements set forth under this caption and should not be considered indicative of the market value of Farmers National Banc Corp common stock or the actual or future results of operations of Farmers for any period. Actual results may be materially different than the pro forma information presented.

 

1


UNAUDITED PRO FORMA CONDENSED COMBINED CONSOLIDATED BALANCE SHEET

 

March 31, 2015    Farmers     NBOH     Pro Forma
Adjustments
    Pro Forma
Combined
    Pro
Forma
Notes
     (In thousands)

Assets:

          

Cash and cash equivalents

   $ 26,929      $ 29,498      $        $ 56,427     

Securities available for sale

     369,919        83,781        (19,230     434,470      A

Loans held for sale

     146        950          1,096     

Loans

     673,784        411,920        (3,439     1,082,265      B

Allowance for Loan Losses

     (7,723     (4,023     4,023        (7,723   C
  

 

 

   

 

 

   

 

 

   

 

 

   

Net Loans

     666,061        407,897        584        1,074,542     

Premises and equipment, net

     16,963        8,694        (2,363     23,294      D

Bank owned life insurance

     22,506        2,872          25,378     

Goodwill

     5,591        4,723        19,829        30,143      E

Other intangibles

     3,055        0        5,154        8,209      F

Other assets

     22,481        7,557        (1,027     29,011      G,H
  

 

 

   

 

 

   

 

 

   

 

 

   

Total assets

   $ 1,133,651      $ 545,972      $ 2,947      $ 1,682,570     
  

 

 

   

 

 

   

 

 

   

 

 

   

Liabilities and Shareholders’ Equity:

          

Deposits

          

Noninterest-bearing

   $ 174,112      $ 102,907      $        $ 277,019     

Interest-bearing

     735,296        314,514        577        1,050,387      I
  

 

 

   

 

 

   

 

 

   

 

 

   

Total deposits

     909,408        417,421        577        1,327,406     

Short-term borrowings

     62,218        12,534          74,752     

Long-term borrowings

     18,120        57,000          75,120     

Accrued interest payable and other liabilities

     17,134        5,015          22,149     
  

 

 

   

 

 

   

 

 

   

 

 

   

Total liabilities

     1,006,880        491,970        577        1,499,427     
  

 

 

   

 

 

   

 

 

   

 

 

   

Stockholders’ equity:

          

Common stock

     106,079        11,447        47,629        165,155      J

Additional paid-in-capital

     0        5,017        (5,017     0      K

Retained earnings

     22,603        36,023        (38,727     19,899      L

Accumulated other comprehensive income

     2,587        2,641        (2,641     2,587      M

Treasury stock

     (4,498     (1,126     1,126        (4,498   N
  

 

 

   

 

 

   

 

 

   

 

 

   

Total shareholders’ equity

     126,771        54,002        2,370        183,143     
  

 

 

   

 

 

   

 

 

   

 

 

   

Total liabilities and shareholders’ equity

   $ 1,133,651      $ 545,972      $ 2,947      $ 1,682,570     
  

 

 

   

 

 

   

 

 

   

 

 

   

UNAUDITED PRO FORMA CONDENSED COMBINED CONSOLIDATED INCOME STATEMENT

 

For Three Months Ended March 31, 2015    Farmers      NBOH      Pro forma
Adjustments
    Pro forma
Combined
     Notes
     (In thousands, except share and per share amounts)

Interest and dividend income:

             

Loans, including fees

   $ 7,684       $ 4,311       $ 94      $ 12,089       O

Taxable securities

     1,647         204         (18     1,833       P

Tax exempt securities

     615         387           1,002      

Federal funds sold and other

     53         15           68      
  

 

 

    

 

 

    

 

 

   

 

 

    

Total interest income

     9,999         4,917         76        14,992      

Interest expense:

             

Deposits

     887         318         (58     1,147       Q

Borrowings

     120         45           165      
  

 

 

    

 

 

    

 

 

   

 

 

    

Total interest expense

     1,007         363         (58     1,312      
  

 

 

    

 

 

    

 

 

   

 

 

    

Net interest income

     8,992         4,554         134        13,680      

Provision for loan losses

     450         0           450      
  

 

 

    

 

 

    

 

 

   

 

 

    

Net interest income after provision for loan Losses

     8,542         4,554         134        13,230      
  

 

 

    

 

 

    

 

 

   

 

 

    

Non-interest income:

             

Service charges on deposit accounts

     603         309           912      

Net increase from BOLI

     139         16           155      

Security gains

     10         0           10      

Trust fees

     1,647         0           1,647      

Insurance agency commissions

     146         0           146      

Retirement plan consulting fees

     504         0           504      

Net gains on sale of loans

     123         203           326      

Investment commissions

     298         0           298      

Other operating income

     567         191           758      
  

 

 

    

 

 

    

 

 

   

 

 

    

Total non-interest income

     4,037         719           4,756      
  

 

 

    

 

 

    

 

 

   

 

 

    

Noninterest expense:

             

Salaries and employee benefits

     5,542         1,579           7,121      

Occupancy and equipment

     1,111         257         (30     1,338       D

Core processing charges

     381         254           635      

State and local taxes

     245         105           350      

Professional fees

     476         103           579      

Advertising

     217         56           273      

Intangible amortization

     167         0         223        390       R

FDIC insurance

     177         72           249      

Other operating expenses

     1,435         771           2,206      
  

 

 

    

 

 

    

 

 

   

 

 

    

Total noninterest expense

     9,751         3,197         193        13,141      
  

 

 

    

 

 

    

 

 

   

 

 

    

Income before income taxes

     2,828         2,076         (60     4,844      

Income taxes

     617         574         (21     1,170       S
  

 

 

    

 

 

    

 

 

   

 

 

    

Net income

   $ 2,211       $ 1,502       $ (39   $ 3,674      
  

 

 

    

 

 

    

 

 

   

 

 

    

Basic earnings per common share:

             

Earnings per share

   $ 0.12       $ 0.67         $ 0.14      

Weighted average shares outstanding

     18,427,901         2,230,579         5,032,376        25,690,856       T

Diluted earnings per common share:

             

Earnings per share

   $ 0.12       $ 0.66         $ 0.14      

Weighted average shares outstanding

     18,429,309         2,281,223         4,983,140        25,692,264       T

 

2


UNAUDITED PRO FORMA CONDENSED COMBINED CONSOLIDATED INCOME STATEMENT

 

For the Year Ended December 31, 2014    Farmers      NBOH      Pro forma
Adjustments
    Pro forma
Combined
     Notes
     (In thousands, except share and per share amounts)

Interest and dividend income:

  

Loans, including fees

   $ 30,901       $ 15,974       $ 374      $ 47,249       O

Taxable securities

     7,282         984         (72     8,194       P

Tax exempt securities

     2,523         1,609           4,132      

Federal funds sold and other

     209         73           282      
  

 

 

    

 

 

    

 

 

   

 

 

    

Total interest income

     40,915         18,640         302        59,857      

Interest expense:

             

Deposits

     4,008         1,284         (231     5,061       Q

Borrowings

     571         216           787      
  

 

 

    

 

 

    

 

 

   

 

 

    

Total interest expense

     4,579         1,500         (231     5,848      
  

 

 

    

 

 

    

 

 

   

 

 

    

Net interest income

     36,336         17,140         533        54,009      

Provision for loan losses

     1,880         299           2,179      
  

 

 

    

 

 

    

 

 

   

 

 

    

Net interest income after provision for loan Losses

     34,456         16,841         533        51,830      
  

 

 

    

 

 

    

 

 

   

 

 

    

Non-interest income:

             

Service charges on deposit accounts

     2,627         1,319           3,946      

Net increase from BOLI

     459         68           527      

Security gains

     457         128           585      

Trust fees

     6,092         0           6,092      

Insurance agency commissions

     354         0           354      

Retirement plan consulting fees

     1,809         0           1,809      

Net gains on sale of loans

     358         672           1,030      

Investment commissions

     1,026         0           1,026      

Other operating income

     2,121         748           2,869      
  

 

 

    

 

 

    

 

 

   

 

 

    

Total non-interest income

     15,303         2,935           18,238      
  

 

 

    

 

 

    

 

 

   

 

 

    

Noninterest expense:

             

Salaries and employee benefits

     20,878         6,244           27,122      

Occupancy and equipment

     4,505         1,481         (44     5,942       D

Core processing charges

     1,571         911           2,482      

State and local taxes

     878         359           1,237      

Professional fees

     2,451         325           2,776      

Advertising

     1,112         281           1,393      

Intangible amortization

     767         0         890        1,657       R

FDIC insurance

     733         255           988      

Other operating expenses

     5,267         1,781           7,048      
  

 

 

    

 

 

    

 

 

   

 

 

    

Total noninterest expense

     38,162         11,637         846        50,645      
  

 

 

    

 

 

    

 

 

   

 

 

    

Income before income taxes

     11,597         8,139         (313     19,423      

Income taxes

     2,632         2,235         (110     4,757       S
  

 

 

    

 

 

    

 

 

   

 

 

    

Net income

   $ 8,965       $ 5,904       $ (203   $ 14,666      
  

 

 

    

 

 

    

 

 

   

 

 

    

Basic earnings per common share:

             

Earnings per share

   $ 0.48       $ 2.65         $ 0.57      

Weighted average shares outstanding

     18,674,526         2,225,236         4,973,014        25,872,776       T

Diluted earnings per common share:

             

Earnings per share

   $ 0.48       $ 2.62         $ 0.57      

Weighted average shares outstanding

     18,675,416         2,250,954         4,947,296        25,873,666       T

 



 

3


Notes to Unaudited Pro Forma Condensed Combined Consolidated Balance Sheet

As of March 31, 2015

(In thousands, except share and per share amounts)

Basis of Presentation

The unaudited pro forma condensed combined consolidated financial information has been prepared using the acquisition method of accounting giving effect to the merger involving Farmers and NBOH, with Farmers as the accounting acquirer. The unaudited pro forma condensed combined consolidated financial information is presented for illustrative purposes only and is not necessarily indicative of the financial position had the merger been consummated at March 31, 2015 or the results of operations had the merger been consummated at January 1, 2015, nor is it necessarily indicative of the results of operations in future periods or the future financial position of the combined entities. The merger, which was completed June 19, 2015, provided for the issuance of 7,262,955 shares of Farmers common stock and cash consideration of totaling $16.4 million which includes the payout of 125,221 options with an average exercise price of $16.70. Based on NBOH’s 2,250,544 outstanding shares as of June 19, 2015, the 80% maximum stock conversion at the 4.034 exchange rate and Farmers’ closing stock price on June 19, 2015, the value of the aggregate Merger consideration was approximately $75.6 million.

Under the acquisition method of accounting, the assets and liabilities of NBOH will be recorded at the respective fair values as of the merger date. The fair value on the merger date represents management’s best estimates based on available information and facts and circumstances in existence on the merger date. The pro forma allocation of purchase price reflected in the unaudited pro forma condensed combined consolidated financial information is subject to adjustment and may vary from the actual purchase price allocation that will be recorded at the time the merger is completed. Adjustments may include, but not be limited to, changes in (1) the aggregate value of the merger consideration paid if the price of Farmers common stock varies from the assumed $7.50 per share; (2) total merger-related expenses if consummation and/or implementation costs vary from currently estimated amounts; and (3) the underlying values of assets and liabilities if market conditions differ from current assumptions. The following table sets forth the impact on the purchase price, as well as on the good will generated, if the market price increased or decreased by 10%, 20% or 30% from the assumed market price of $8.15 per share.

 

     -30%      -20%      -10%      Base      10%      20%      30%  

Assumed market price of Farmers common stock

   $ 5.71       $ 6.52       $ 7.34       $ 8.15       $ 8.97       $ 9.78       $ 10.60   

Purchase price (in thousands)

   $ 57,844       $ 63,763       $ 69,719       $ 75,602       $ 81,521       $ 87,440       $ 93,360   

Goodwill (in thousands)

   $ 6,794       $ 12,713       $ 18,669       $ 24,552       $ 30,471       $ 36,390       $ 42,310   

Estimated Merger and Integration Costs

The plan to integrate Farmers and NBOH’s operations is still being developed. Over the next several months, the specific details of these plans will continue to be refined. Farmers and NBOH are currently in the process of assessing the two companies’ personnel, benefit plans, premises, equipment, computer systems, attorneys and service contracts to determine where they may take advantage of redundancies or where it will be beneficial or necessary to convert to one system. Certain decisions arising from these assessments may involve involuntary termination of Farmers and NBOH’s employees, changing information systems, canceling contracts between Farmers or NBOH and certain service providers and selling or otherwise disposing of certain premises, furniture and equipment owned by Farmers or NBOH. Farmers and NBOH expect to incur merger-related expenses including or related to system conversion costs, legal fees, accounting fees, investment banking fees, employee retention and severance agreements, communications to customers, and others. To the extent there are costs associated with these actions, the costs will be recorded based on the nature and timing of these integration actions. Most acquisition and restructuring costs are recognized separately from a business combination and generally will be expensed as incurred. Farmers estimates merger-related costs to total approximately $3.5 million on an after-tax basis. A significant portion of such costs are expected to be incurred in the year ending December 31, 2015. Merger costs are expected to have no material impact on the combined company’s liquidity, while merger costs specifically related to a reduction in staff levels, termination of contracts, and a reduction in operating space requirements are expected to lower operating expenses and therefore improve earnings in future periods. Our statements regarding our estimated merger and integration costs and any cost savings that may be achieved are forward-looking statements, should not be relied upon, and are not reflected in the accompanying pro forma financial information.

 

4


The following pro forma adjustments have been reflected in the unaudited condensed combined consolidated financial statements presented for Farmers and NBOH. All taxable adjustments were calculated using a 35% tax rate to arrive at deferred tax asset or liability adjustments. All adjustments are based on current assumptions and valuations, which are subject to change. The adjustments are presented in thousands, with the exception of per share amounts.

A - Adjustments to available for sale securities: Farmers expects to sell investment securities available for sale to provide the cash portion of merger consideration and seller deal expenses and for purposes of cashing out stock options.

 

     March 31, 2015  

To reflect estimated seller after-tax deal expenses

   $ (870

To reflect estimated buyer after-tax deal expenses

     (2,632

To reflect cash consideration of NBOH outstanding shares

     (14,470

To reflect cash consideration of 125,221 options outstanding

     (1,935

To reflect tax benefit of stock options

     677   
  

 

 

 
   $ (19,230
  

 

 

 

B - Loans net of deferred fees and costs were adjusted to reflect credit, liquidity and interest rates resulting in a discount on NBOH’s portfolio.

C - To remove NBOH’s allowance at merger date as the credit risk is contemplated in the fair value adjustment in B above.

D - Adjustment to reflect estimated fair value of acquired premises and equipment based on third party estimates. A portion of premises and equipment were adjusted to remove NBOH’s purchase accounting adjustment on buildings related to a previous acquisition. The adjustment will be accreted into income over the useful life of the premises.

E - Adjustment to goodwill

 

     March 31, 2015  

To eliminate NBOH goodwill

   $ (4,723

To reflect the creation of goodwill related to the merger

     24,552   
  

 

 

 

Net adjustment

   $ 19,829   
  

 

 

 

F - Preliminary estimated fair value of the core deposit intangible to be recorded calculated at 1.5% of NBOH’s non-time deposits. The acquired core deposit intangible will be amortized over 10 years using the sum-of-the-years-digits method. The actual amount of such core deposit intangible asset will be determined at the completion of the transaction and will be based on an independent third party appraisal.

G - Adjustment to current and deferred income taxes based on the pro forma fair value adjustments of acquired assets and assumed liabilities and on a calculation of future tax benefits.

 

     March 31, 2015  

Adjustment to loans – expected credit losses

   $ (4,352

Adjustment to loans – interest rate mark

     913   

Adjustment to allowance for loan losses

     4,023   

Adjustment to foreclosed assets

     (74

Adjustment to premises and equipment

     (2,363

Adjustment to core deposit intangible

     5,154   

Adjustment to deposits

     (577
  

 

 

 

Subtotal for fair value adjustments

     2,724   
  

 

 

 

Calculated deferred taxes at Farmers’estimated statutory rate 35%

   $ (953
  

 

 

 

 

5


H - Negative adjustment of $74 to reflect the estimated fair value of foreclosed and repossessed assets based on third party estimates adjusted for estimated costs to sell. Subsequent to the completion of the transaction, Farmers will finalize its determination of the fair value of the acquired foreclosed and repossessed property which could significantly change the estimated purchase accounting adjustments.

I - Adjustments to the fair value of time deposits to reflect the current market rate of interest for similar products. The adjustment will be accreted into income over the estimated lives of the deposits.

J - Adjustment to common shares

 

     March 31, 2015  

To eliminate NBOH common shares

   $ (11,447

To reflect issuance of FMNB common shares to NBOH shareholders

     59,076   
  

 

 

 

Net adjustment

   $ (47,629
  

 

 

 

K - NBOH’s additional paid-in-capital of $5,017 was eliminated.

L - Adjustments to retained earnings

 

     March 31, 2015  

To eliminate NBOH historical retained earnings

   $ (36,023

Estimated buyer after-tax merger expenses

     (2,704
  

 

 

 

Net adjustment

   $ (38,727
  

 

 

 

M - To reflect the elimination of NBOH other comprehensive income.

N - To reflect the elimination of NBOH treasury stock.

O - Farmers has evaluated the acquired loan portfolio to estimate the necessary interest rate and credit risk fair value adjustments. Subsequently, the fair value adjustment will be accreted into earnings using the level yield method. For purposes of the pro forma impact for the year ended December 31, 2014 and the three months ended March 31, 2015, the net discount accretion was estimated using a period of 4.6 years.

P - Adjustment to reflect lost interest due to sale of securities to provide cash for the transaction.

Q - Adjustment to reflect the estimated fair value of time deposits based on the current market rate of interest for comparable deposits. For the year ended December 31, 2014 and the three months ended March 31, 2015, the fair value adjustment will be accreted into earnings as a reduction of the cost of funds over 1.2 years.

R - Adjustment to amortize the acquired core deposit intangible asset over 10 years by the sum of the years’ digits method for the year ended December 31, 2014 and the three months ended March 31, 2015.

S - Adjustment to reflect the income tax effect of pro forma adjustments at NBOH’s assumed income tax rate of 35% for the year ended December 31, 2014 and the three months ended March 31, 2015.

T - Preliminary Purchase Accounting Allocation: As of March 31, 2015, the unaudited pro forma condensed combined financial information reflects the issuance of 7,262,955 shares of Farmers common stock totaling $59.2 million, cash consideration of $16.4 million for a total consideration of $75.6 million. The merger will be accounted for using the acquisition method of accounting: accordingly Farmers cost to acquire NBOH will be allocated to the assets (including identifiable intangible assets) and liabilities of NBOH at their respective estimated fair values as of the merger date. Accordingly, the pro forma purchase prices was preliminarily allocated to the assets acquired and liabilities assumed based on their estimated fair values as summarized in the following table:

 

     March 31, 2015  

To reflect goodwill created, net of tax

  

Fair value of consideration

   $ 75,602   
  

 

 

 

Fair value of assets acquired:

  

Cash and due from financial institutions

   $ 29,498   

Securities available for sale

     83,781   

Net loans

     408,481   

Loans held for sale

     950   

Premises and equipment

     6,331   

Bank owned life insurance

     2,872   

Core deposit intangible

     5,154   

Other assets

     6,530   
  

 

 

 

Total assets

   $ 543,597   
  

 

 

 

Fair value of liabilities assumed:

  

Deposits

   $ 417,998   

Short-term borrowings

     12,534   

Long-term borrowings

     57,000   

Accrued interest payable and other liabilities

     5,015   
  

 

 

 

Total liabilities

   $ 492,547   

Net assets acquired

     51,050   

Goodwill and intangibles created

     24,552   
  

 

 

 

Total net assets acquired

   $ 75,602   
  

 

 

 

 

6