UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K/A
AMENDMENT NO. 1
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D) OF
THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): April 7, 2017
STANDARD AVB FINANCIAL CORP.
(Exact Name of Registrant as Specified in its Charter)
Maryland | 333-215069 | 27-3100949 | ||
(State or Other Jurisdiction of Incorporation) |
(Commission File No.) | (I.R.S. Employer Identification No.) |
2640 Monroeville Boulevard, Monroeville, Pennsylvania | 15146 | |
(Address of Principal Executive Offices) | (Zip Code) |
Registrant’s telephone number, including area code: (412) 856-0363
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ¨
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Item 2.01 | Completion of Acquisition or Disposition of Assets. |
As previously disclosed, on April 7, 2017, Standard AVB Financial Corp., formerly known as Standard Financial Corp. (“Standard AVB Financial”), the holding company of Standard Bank, PaSB (“Standard Bank”), announced the completion of the partnership with Allegheny Valley Bancorp, Inc. (“Allegheny Valley Bancorp”) and Allegheny Valley Bank of Pittsburgh (“Allegheny Valley Bank”), which was effective after the close of business on April 7, 2017. The merger was consummated in accordance with an Agreement and Plan of Merger, dated as of August 29, 2016, between Standard Financial Corp. and Allegheny Valley Bancorp, Inc.
This Form 8-K amendment provides certain financial information of Allegheny Valley Bancorp and certain pro forma financial information of Standard AVB Financial combined with Allegheny Valley Bancorp as required by Securities and Exchange Commission Rules.
Item 9.01 | Financial Statements and Exhibits. |
(a) | Financial Statements of Businesses Acquired |
Attached hereto as Exhibit 99.2 are the audited financial statements of Allegheny Valley Bancorp as of and for the years ended December 31, 2016 and 2015. Attached hereto as Exhibit 99.3 are the unaudited financial statements of Allegheny Valley Bancorp as of March 31, 2017 and for the three months ended March 31, 2017 and 2016.
(b) | Pro Forma Financial Information |
Attached hereto as Exhibit 99.4 is the unaudited pro forma financial information of Standard AVB Financial as of March 31, 2017 and for the six months ended March 31, 2017.
(d) | Exhibits |
Exhibit No. | Description | |
99.2 | Audited financial statements of Allegheny Valley Bancorp as of and for the year ended December 31, 2016 and 2015 (solely with respect to December 31, 2015, incorporated by reference to the proxy statement/prospectus of Standard Financial Corp. (File no. 333-215069), filed with the Securities and Exchange Commission on February 1, 2017) | |
99.3 |
Financial statements of Allegheny Valley Bancorp as of March 31, 2017 (unaudited) and December 31, 2016 (audited) and for the three months ended March 31, 2017 and 2016. | |
99.4 | Unaudited pro forma financial information of Standard AVB Financial as of March 31, 2017 and for the six months ended March 31, 2017. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
STANDARD AVB FINANCIAL CORP. | ||
DATE: June 21, 2017 | By: | /s/ Timothy K. Zimmerman |
Timothy K. Zimmerman | ||
Chief Executive Officer |
Exhibit 99.2
ALLEGHENY VALLEY BANCORP, INC.
CONSOLIDATED BALANCE SHEETS
(Audited)
December 31, | ||||
2016 | ||||
Assets | ||||
Cash | $ | 1,928,332 | ||
Interest-earning deposits with other institutions | 6,142,302 | |||
Cash and cash equivalents | 8,070,634 | |||
Investment securities available-for-sale | 100,248,467 | |||
Loans receivable, net | 303,428,294 | |||
Federal Home Loan Bank stock, at cost | 4,705,000 | |||
Office properties and equipment, net | 4,139,749 | |||
Goodwill | 8,143,684 | |||
Bank owned life insurance | 6,444,521 | |||
Accrued interest and other assets | 3,361,309 | |||
Total Assets | $ | 438,541,658 | ||
Liabilities | ||||
Deposits | ||||
Noninterest-bearing demand | $ | 107,016,121 | ||
Interest-bearing demand | 25,631,221 | |||
Savings | 52,197,762 | |||
Money market | 76,828,879 | |||
Time | 65,094,149 | |||
Total deposits | 326,768,132 | |||
Short -term borrowings | 60,522,800 | |||
Accrued interest and other liabilities | 1,717,135 | |||
Total Liabilities | 389,008,067 | |||
Stockholders' Equity | ||||
Common stock, par value $1; authorized 5,000,000 shares; issued 1,170,000 shares | 1,170,000 | |||
Additional paid-in capital | 2,612,039 | |||
Retained earnings | 51,362,976 | |||
Accumulated other comprehensive income (loss) | 684,615 | |||
55,829,630 | ||||
Treasury stock, at cost (133,326 and 151,143 shares) | (6,296,039 | ) | ||
Stockholders' Equity, Net | 49,533,591 | |||
Total Liabilities and Stockholders' Equity | $ | 438,541,658 |
ALLEGHENY VALLEY BANCORP, INC.
CONSOLIDATED STATEMENTS OF INCOME
(Audited)
YEAR ENDED | ||||
DECEMBER 31, | ||||
2016 | ||||
Interest Income: | ||||
Interest and fees on loans | $ | 12,630,218 | ||
Interest-earning deposits | 20,218 | |||
Investment securities: | ||||
Taxable interest | 2,053,944 | |||
Tax-exempt interest | 871,513 | |||
Total Interest Income | 15,575,893 | |||
Interest Expense: | ||||
Deposits | 1,126,122 | |||
Borrowed funds | 346,324 | |||
Total Interest Expense | 1,472,446 | |||
Net Interest Income | 14,103,447 | |||
Provision For Loan Losses | 400,000 | |||
Net Interest Income After Provision For Loan Losses | 13,703,447 | |||
Noninterest Income: | ||||
Service charges on deposit accounts | 1,131,533 | |||
Net gain on sales of investment securities available-for-sale | 359,980 | |||
Wealth management fee income | 194,259 | |||
Mortgage fee income | 435,159 | |||
Lease fee income | 27,997 | |||
Other income | 486,871 | |||
Total Noninterest Income | 2,635,799 | |||
Noninterest Expense: | ||||
Salaries and employee benefits | 6,257,105 | |||
Occupancy expense | 993,814 | |||
Data processing and equipment expense | 1,143,847 | |||
Pennsylvania shares tax | 306,899 | |||
FDIC insurance expense | 193,967 | |||
Legal and professional fees | 353,851 | |||
Merger expense | 828,400 | |||
Other expense | 2,510,911 | |||
Total Noninterest Expense | 12,588,794 | |||
Income Before Income Taxes | 3,750,452 | |||
Income Taxes | 986,181 | |||
Net Income | $ | 2,764,271 | ||
Basic and Diluted Earnings Per Share | $ | 2.69 | ||
Weighted Average Shares Outstanding | 1,026,351 | |||
Actual Shares Outstanding | 1,036,674 |
ALLEGHENY VALLEY BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Audited)
YEAR ENDED | ||||
DECEMBER 31, | ||||
2016 | ||||
Cash Flows From Operating Activites | ||||
Net income | $ | 2,764,271 | ||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||
Depreciation | 433,682 | |||
Net amortization of premiums, intangible assets, and mortgage servicing assets | 271,608 | |||
Provision for loan losses | 400,000 | |||
Net gain on investment securities available for sale | (359,980 | ) | ||
Deferred income tax (benefit) expense | (491,769 | ) | ||
Increase in accrued interest receivable | (67,237 | ) | ||
Decrease in accrued interest payable | (5,720 | ) | ||
Increase in income taxes payable | 412,889 | |||
Increase in cash surrender value of bank owned life insurance | (174,095 | ) | ||
Increase in mortgage servicing asset | (94,033 | ) | ||
Decrease in prepaid assets | 311,656 | |||
Increase (decrease) in accrued expenses | 285,756 | |||
Other, net | 247,755 | |||
Net Cash Provided By Operating Activities | 3,934,783 | |||
Cash Flows From Investing Activities | ||||
Investment securities available for sale: | ||||
Proceeds from maturities, calls and principal repayments | 22,219,150 | |||
Proceeds from sales | 3,534,361 | |||
Purchases | (29,145,662 | ) | ||
Net increase in loans | (21,008,003 | ) | ||
Purchase of FHLB stock | (4,960,900 | ) | ||
Redemptions of FHLB stock | 4,225,400 | |||
Proceeds from disposal of assets | 167,927 | |||
Purchases of premises and equipment | (1,626,066 | ) | ||
Net Cash Used By Investing Activities | (26,593,793 | ) | ||
Cash Flows From Financing Activities | ||||
Net increase (decrease) in deposits | 11,422,601 | |||
Repayments of long-term debt | - | |||
Net increase in short-term borrowings | 11,864,300 | |||
Dividends paid | (1,912,844 | ) | ||
Issuance of treasury stock | 210,389 | |||
Net Cash Provided (Used) By Financing Activities | 21,584,446 | |||
Decrease In Cash And Cash Equivalents | (1,074,564 | ) | ||
Cash And Cash Equivalents, Beginning Of Year | 9,145,198 | |||
Cash And Cash Equivalents, End Of Year | $ | 8,070,634 | ||
Supplemental Information | ||||
Cash paid during the year for: | ||||
Interest on deposits and borrowings | 1,508,380 | |||
Income taxes | 1,065,000 | |||
Non-cash investing and financing activities: | ||||
Stock dividends | 424,297 | |||
Loans transferred to other real estate owned | 121,584 |
Exhibit 99.3
ALLEGHENY VALLEY BANCORP, INC.
CONSOLIDATED BALANCE SHEETS
March 31, | December 31, | |||||||
2017 | 2016 | |||||||
(unaudited) | (audited) | |||||||
Assets | ||||||||
Cash | $ | 1,763,071 | $ | 1,928,332 | ||||
Interest-earning deposits with other institutions | 6,230,268 | 6,142,302 | ||||||
Cash and cash equivalents | 7,993,339 | 8,070,634 | ||||||
Investment securities available-for-sale | 98,034,001 | 100,248,467 | ||||||
Loans receivable, net | 314,627,436 | 303,428,294 | ||||||
Federal Home Loan Bank stock, at cost | 4,681,600 | 4,705,000 | ||||||
Office properties and equipment, net | 4,330,723 | 4,139,749 | ||||||
Goodwill | 8,143,684 | 8,143,684 | ||||||
Bank owned life insurance | 6,485,796 | 6,444,521 | ||||||
Accrued interest and other assets | 3,440,534 | 3,361,309 | ||||||
Total Assets | $ | 447,737,113 | $ | 438,541,658 | ||||
Liabilities | ||||||||
Deposits | ||||||||
Noninterest-bearing demand | $ | 110,009,892 | $ | 107,016,121 | ||||
Interest-bearing demand | 24,363,922 | 25,631,221 | ||||||
Savings | 54,037,913 | 52,197,762 | ||||||
Money market | 75,957,905 | 76,828,879 | ||||||
Time | 69,596,721 | 65,094,149 | ||||||
Total deposits | 333,966,353 | 326,768,132 | ||||||
Short -term borrowings | 62,540,200 | 60,522,800 | ||||||
Accrued interest and other liabilities | 1,639,218 | 1,717,135 | ||||||
Total Liabilities | 398,145,771 | 389,008,067 | ||||||
Stockholders' Equity | ||||||||
Common stock, par value $1; authorized 5,000,000 shares; issued 1,170,000 shares | 1,170,000 | 1,170,000 | ||||||
Additional paid-in capital | 2,556,559 | 2,612,039 | ||||||
Retained earnings | 51,050,501 | 51,362,976 | ||||||
Accumulated other comprehensive income (loss) | 925,549 | 684,615 | ||||||
55,702,609 | 55,829,630 | |||||||
Treasury stock, at cost (133,326 and 151,143 shares) | (6,111,267 | ) | (6,296,039 | ) | ||||
Stockholders' Equity, Net | 49,591,342 | 49,533,591 | ||||||
Total Liabilities and Stockholders' Equity | $ | 447,737,113 | $ | 438,541,658 |
ALLEGHENY VALLEY BANCORP, INC.
CONSOLIDATED STATEMENTS OF INCOME
(unaudited)
3 Months | 3 Months | |||||||
Ended | Ended | |||||||
March 31, 2017 | March 31, 2016 | |||||||
Interest Income: | ||||||||
Interest and fees on loans | $ | 3,127,498 | $ | 3,091,798 | ||||
Interest-earning deposits | 8,179 | 4,644 | ||||||
Investment securities: | ||||||||
Taxable interest | 481,511 | 522,837 | ||||||
Tax-exempt interest | 225,986 | 205,078 | ||||||
Total Interest Income | 3,843,174 | 3,824,357 | ||||||
Interest Expense: | ||||||||
Deposits | 297,834 | 282,511 | ||||||
Borrowed funds | 128,943 | 78,316 | ||||||
Total Interest Expense | 426,777 | 360,827 | ||||||
Net Interest Income | 3,416,397 | 3,463,530 | ||||||
Provision For Loan Losses | 100,000 | 100,000 | ||||||
Net Interest Income After Provision For Loan Losses | 3,316,397 | 3,363,530 | ||||||
Noninterest Income: | ||||||||
Service charges on deposit accounts | 256,838 | 265,837 | ||||||
Net gain on sales of investment securities available-for-sale | - | 264,077 | ||||||
Wealth management fee income | 57,398 | 20,365 | ||||||
Mortgage fee income | 58,703 | 70,152 | ||||||
Lease fee income | - | - | ||||||
Other income | 86,929 | 112,874 | ||||||
Total Noninterest Income | 459,868 | 733,305 | ||||||
Noninterest Expense: | ||||||||
Salaries and employee benefits | 1,529,864 | 1,532,280 | ||||||
Occupancy expense | 246,181 | 259,965 | ||||||
Data processing and equipment expense | 302,988 | 282,046 | ||||||
Pennsylvania shares tax | 79,243 | 78,990 | ||||||
FDIC insurance expense | 33,932 | 50,087 | ||||||
Legal and professional fees | 85,249 | 115,002 | ||||||
Merger expense | 435,455 | - | ||||||
Other expense | 591,503 | 635,356 | ||||||
Total Noninterest Expense | 3,304,415 | 2,953,726 | ||||||
Income Before Income Taxes | 471,850 | 1,143,109 | ||||||
Income Taxes | 192,363 | 251,483 | ||||||
Net Income | $ | 279,487 | $ | 891,626 | ||||
Basic and Diluted Earnings Per Share | $ | 0.27 | $ | 0.87 | ||||
Weighted Average Shares Outstanding | 1,037,472 | 1,019,241 | ||||||
Actual Shares Outstanding | 1,040,587 | 1,023,690 |
Exhibit 99.4
The following unaudited pro forma condensed combined financial information is based on the historical consolidated financial statements of Standard Financial Corp. and Allegheny Valley Bancorp. under the assumptions and adjustments set forth in the accompanying notes. The pro forma information, while helpful in illustrating the financial characteristics of Standard AVB Financial Corp. following the merger under one set of assumptions, does not attempt to predict or suggest future results. The pro forma information also does not necessarily reflect what the historical results of Standard AVB Financial Corp. would have been had our companies been combined during the period or as of the date for which the pro forma information is presented.
Unaudited Pro Forma Combined Condensed Balance Sheet
As of March 31, 2017
($ in Thousands, Except for Per Share Data)
Standard/ | ||||||||||||||||
Pro Forma | Allegheny | |||||||||||||||
Standard | Allegheny | Merger | Combined | |||||||||||||
Historical (1) | Historical (1) | Adjustments | Pro Forma | |||||||||||||
ASSETS | ||||||||||||||||
Cash and cash equivalents | $ | 12,756 | $ | 7,993 | $ | (2,037 | )(2) | $ | 18,712 | |||||||
Securities | 58,199 | 98,034 | - | (3) | 156,233 | |||||||||||
Loans receivable, net | 387,927 | 314,627 | (3,293 | )(4) | 699,261 | |||||||||||
Bank owned life insurance | 15,139 | 6,486 | - | 21,625 | ||||||||||||
Other assets | 18,545 | 20,597 | 12,792 | (5) | 51,934 | |||||||||||
Total Assets | $ | 492,566 | $ | 447,737 | $ | 7,462 | $ | 947,765 | ||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||
Liabilities | ||||||||||||||||
Deposits | $ | 369,625 | $ | 333,967 | $ | 902 | (6) | $ | 704,494 | |||||||
Borrowed funds | 46,626 | 62,540 | - | (7) | 109,166 | |||||||||||
Other Liabilities | 2,370 | 1,639 | - | 4,009 | ||||||||||||
Total Liabilities | 418,621 | 398,146 | 902 | 817,669 | ||||||||||||
Total Stockholders' Equity | 73,945 | 49,591 | 6,560 | (8) | 130,096 | |||||||||||
Total Liabilities and Shareholders' Equity | $ | 492,566 | $ | 447,737 | $ | 7,462 | $ | 947,765 |
(1) | From Standard's Form 10-Q for the quarterly period ended March 31, 2017, filed with the Securities and Exchange Commission on May 15, 2017, and Allegheny's unaudited financial statements as of March 31, 2017, respectively. |
(2) | Reflects $1,508 of after-tax deal costs plus restructuring costs for Standard and $529 of merger costs for Allegheny. A portion of Allegheny's expenses have been charged to income and result in an increase Standard's combined goodwill. These one-time merger and integration expenses are estimated at approximately $3,700. The merger consideration was all common stock, thus no cash required, with the exception of cash payments for fractional shares. |
(3) | No adjustment to carrying value of securities as all securities are held as "available for sale". |
(4) | Consists of $861 yield discount and $6,318 credit discount on the acquired loan portfolio, offset in part by elimination of Allegheny's existing allowance for loan losses of $3,886. |
(5) | Includes goodwill created from the merger of $16,543, core deposit intangible of $4,116, fixed assets market value adjustment of $384 and deferred taxes of $107 created in the acquisition, offset inpart by elimination of Allegheny's historical goodwill of $8,144. |
Goodwill is calculated as follows:
Fair Value of Net | Calculation of | Merger | ||||||||||
Assets Acquired | Goodwill | Consideration | ||||||||||
(In $000, except per share data) | (Cash/Stock) | |||||||||||
Purchase price per share ($)** | $ | 55.41 | ||||||||||
Number of AVLY shares acquired | ||||||||||||
- Issued and outstanding as of March 31, 2017 | 1,040,587 | |||||||||||
Stock portion of merger consideration | $ | 57,659 | 100 | % | ||||||||
Cash portion of merger consideration | $ | - | 0 | % | ||||||||
Purchase price, total | $ | 57,659 | ||||||||||
Acquired common equity | $ | 49,591 | ||||||||||
Less: AVLY deal costs | (529 | ) | ||||||||||
Less: Existing Goodwill | (8,144 | ) | ||||||||||
Acquired tangible common equity | $ | 40,918 | ||||||||||
Taxable fair value accounting adjustments: | ||||||||||||
Loan yield discount | (861 | ) | ||||||||||
New loan credit discount | (6,318 | ) | ||||||||||
Elimination of existing loan ALLL | 3,886 | |||||||||||
Certificates of Deposit Yield Premium | (902 | ) | ||||||||||
Core Deposit Intangible | 4,116 | |||||||||||
Fixed assets | 384 | |||||||||||
Net taxable fair value accounting adjustments | $ | 305 | ||||||||||
Deferred Tax Asset from FV Adjusts @35% | (107 | ) | ||||||||||
Net Assets Acquired | $ | 41,116 | ||||||||||
Goodwill | $ | 16,543 |
**Assumes Standard common stock price of $26.60, as of April 7, 2017, legal close date.
(6) | Reflects fair value adjustment for yield adjustment on acquired certficate of deposit portfolio. |
(7) | Assumes immaterial yield adjustment from Allegheny borrowings, all of which are overnight borrowings from the Federal Home Loan Bank of Pittsburgh ("FHLB"). |
(8) | Adjustments include: |
Elimination of Allegheny's investment in common stock (par value) | $ | (1,170 | ) | |
Elimination of Allegheny's historical paid-in-capital | (2,556 | ) | ||
Elimination of Allegheny's historical retained earnings | (44,939 | ) | ||
Elimination of Allegheny's AOCI adjustment | (926 | ) | ||
Total Elimination of Allegheny's equity | $ | (49,591 | ) | |
Plus: par value of Standard Financial common stock issued as merger consideration | $ | 21 | ||
Plus: additional paid in capital of common stock issued as merger consideration | 57,638 | |||
Less: Merger and restructuring expenses incurred by Standard | (1,508 | ) | ||
Net adjustments to equity | $ | 6,560 |
(9) | Standard currently maintains a goodwill balance of $8.8 million, booked from prior acquisitions. The merger with Allegheny creates an additional $16.5 million of goodwill. |
Unaudited Pro Forma Combined Condensed Income Statement
For the 6 Months Ended March 31, 2017
($ in Thousands, Except for Per Share Data)
Standard/ | ||||||||||||||||
Pro Forma | Allegheny Valley | |||||||||||||||
Standard | Allegheny | Merger | Pro Forma | |||||||||||||
Historical (1) | Historical (1) | Adjustments | Combined | |||||||||||||
Interest Income: | ||||||||||||||||
Loans | $ | 7,492 | $ | 6,374 | $ | 596 | (2) | $ | 14,462 | |||||||
Investment Securities | 721 | 1,417 | - | (3) | 2,138 | |||||||||||
Total Interest Income | 8,213 | 7,791 | 596 | 16,600 | ||||||||||||
Interest Expense: | ||||||||||||||||
Deposits | 1,343 | 583 | (189 | )(4) | 1,737 | |||||||||||
Borrowings | 396 | 228 | - | (5) | 624 | |||||||||||
Total Interest Expense | 1,739 | 811 | (189 | ) | 2,361 | |||||||||||
Net Interest Income | 6,474 | 6,980 | 785 | 14,239 | ||||||||||||
Provision (recapture) for Loan and Lease Losses | 40 | 200 | - | 240 | ||||||||||||
Net Interest Income After Provision | 6,434 | 6,780 | 785 | 14,479 | ||||||||||||
Noninterest Income: | ||||||||||||||||
Service Charges | 778 | 533 | - | 1,311 | ||||||||||||
Earnings on Bank Owned Life Insurance | 244 | 85 | - | 329 | ||||||||||||
Other Non-Interest Income | 233 | 441 | - | 674 | ||||||||||||
Total Noninterest Income | 1,255 | 1,059 | - | 2,314 | ||||||||||||
Noninterest Expense: | ||||||||||||||||
Compensation and Employee Benefits | 3,332 | 3,226 | - | 6,558 | ||||||||||||
Premises and Occupancy Costs | 654 | 484 | - | 1,138 | ||||||||||||
Other Non-Interest Expense | 1,915 | 3,000 | (905 | )(6) | 4,010 | |||||||||||
Total Noninterest Expense | 5,901 | 6,710 | (905 | ) | 11,706 | |||||||||||
Income Before Income Taxes | 1,788 | 1,129 | 1,690 | 4,607 | ||||||||||||
Income Tax Provision | 666 | 394 | 592 | (7) | 1,652 | |||||||||||
Net Income | $ | 1,122 | $ | 735 | $ | 1,099 | $ | 2,956 | ||||||||
Earnings per common share | ||||||||||||||||
Basic | $ | 0.47 | $ | 0.71 | $ | - | $ | 0.65 | ||||||||
Diluted | $ | 0.45 | $ | 0.70 | $ | - | $ | 0.63 | ||||||||
Weighted average common shares outstanding | ||||||||||||||||
Basic | 2,404,455 | 1,034,904 | 2,168,097 | (8) | 4,572,552 | |||||||||||
Diluted | 2,481,910 | 1,042,675 | 2,175,868 | (9) | 4,657,778 |
(1) | Based on Standard's Form 10-Q for the quarterly period ended March 31, 2017, filed with the Securities and Exchange Commission on May 15, 2017, and Allegheny's unaudited financial statements as of March 31, 2017, respectively. |
(2) | Six months accretion of yield and credit discounts on acquired loans, assumes level yield amortization method, beginning yield discount of $861,000 and accretable credit discount of $3.9 million. |
(3) | No adjustment to carrying value of securities as all securities are held as "available for sale". |
(4) | Six months deposit premium amortization on certificate of deposit fair value adjustment, based on maturity profile of CD portfolio. |
(5) | Assumes immaterial yield adjustment from Allegheny borrowings, all of which are overnight borrowings from the FHLB. |
(6) | Reflects six months amortization cost of the core deposit intangible of $901,000 and eliminates the non-recurring merger expenses for the 6 months ended March 31, 2017 of $559,000 for Standard and $860,000 for Allegheny. |
(7) | Marginal tax rate of 35.0%. |
(8) | Reflects common shares issued as part of the merger consideration. |
(9) | Reflects common shares issued as part of the merger consideration (2,168,097) plus additional diluted shares from the exchange of outstanding Allegheny stock options to Standard stock options. |