EX-99.3 5 d643949dex993.htm EX-99.3 EX-99.3

Exhibit 99.3

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

The following Unaudited Pro Forma Condensed Combined Financial Data is based on the historical financial data of CNB Financial Corporation (“CNB”) and FC Banc Corp. (“FC”), and has been prepared to illustrate the effects of the merger completed between the parties on October 11, 2013. The Unaudited Pro Forma Condensed Combined Financial Data does not give effect to any anticipated synergies, operating efficiencies or cost savings that may be associated with the merger. The Unaudited Pro Forma Condensed Combined Income Statement also does not include any integration costs the companies may incur related to the merger as part of combining the operations of the companies.

The results of operations data below is presented as if the merger was completed on January 1, 2012 and the balance sheet data below is presented as if the merger was completed on September 30, 2013.

The unaudited pro forma financial data is based on the historical financial statements of CNB and FC, and on publicly available information and certain assumptions that CNB and FC believe are reasonable, which are described in the notes to the Unaudited Pro Forma Condensed Combined Financial Statements.

The unaudited pro forma business combination adjustments for the merger include the business combination adjustments CNB recorded in accounting for the acquisition based upon the fair value of the assets acquired and the liabilities assumed. The fair value estimates of loans, other assets and other liabilities are preliminary and are subject to adjustment but actual amounts are not expected to differ materially from the amounts presented in these Unaudited Pro Forma Condensed Consolidated Combined Financial Statements.

CNB anticipates that the merger with FC will provide the combined company with financial benefits that include reduced operating expenses. 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 benefits of the combined company would have been had the two companies been combined during these periods.

The unaudited pro forma condensed consolidated combined financial information is presented for illustrative purposes only and does not indicate the financial results of the combined companies had the companies actually been combined at January 1, 2012, nor are they necessarily indicative of the combined companies’ future consolidated results of operations or consolidated financial position. The unaudited pro forma condensed consolidated combined financial information has been derived from and should be read in conjunction with the historical consolidated financial statements and the related notes of CNB and FC.

The unaudited pro forma shareholders’ 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 CNB common stock or the actual or future results of operations of CNB for any period. Actual results may be materially different than the pro forma information presented.


Unaudited Pro Forma Condensed Combined Balance Sheets

As of September 30, 2013

(Dollars in thousands, except share and per share data)

 

     CNB     FC     Pro Forma
Before Entries
    Pro Forma
Adjustments
    Notes    Pro Forma
Combined
 

Assets:

             

Cash and cash equivalents

   $ 33,131      $ 10,914      $ 44,045        40,554      (H)    $ 84,599   

Securities available for sale

     700,531        89,935        790,466        (55,721   (G)      734,745   

Trading securities

     4,358        —          4,358             4,358   

Loans held for sale

     399        370        769             769   

Loans, net of unearned discount

     1,028,971        257,749        1,286,720        (7,885   (B)      1,278,835   

Allowance for loan losses

     (17,221     (2,799     (20,020     2,799      (C)      (17,221

FHLB and other equity interests

     7,580        1,463        9,043             9,043   

Premises and equipment, net

     26,042        5,706        31,748        (1,366   (L)      30,382   

Bank owned life insurance

     29,739        3,955        33,694             33,694   

Mortgage servicing rights

     696        179        875             875   

Goodwill

     10,946        —          10,946        15,460      (K)      26,406   

Other intangible assets, net

     —          —          —          4,834      (F)      4,834   

Accrued interest receivable and other assets

     12,247        4,989        17,236        660      (E)      17,896   
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Total assets

   $ 1,837,419      $ 372,461      $ 2,209,880      $ (665      $ 2,209,215   
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Liabilities:

             

Non-interest bearing deposits

   $ 189,362      $ 11,847      $ 201,209      $ —           $ 201,209   

Interest bearing deposits

     1,362,919        322,461        1,685,380        268      (M)      1,685,648   
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Total deposits

     1,552,281        334,308        1,886,589        268           1,886,857   

FHLB and other borrowings

     122,976        5,496        128,472        —             128,472   

Subordinated debentures

     20,620        —          20,620        —             20,620   

Accrued interest payable and other liabilities

     10,776        1,740        12,516        —             12,516   
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Total liabilities

     1,706,653        341,544        2,048,197        268           2,048,465   
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Shareholders’ equity:

             

Common stock, paid in capital, and treasury stock

     42,886        16,184        59,070        13,800           72,870   

Retained earnings

     94,718        17,061        111,779        (17,061        94,718   

Accumulated other comprehensive income (loss)

     (6,838     (2,328     (9,166     2,328           (6,838
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Total shareholders equity

     130,766        30,917        161,683        (933   (I)      160,750   
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Total liabilities and shareholders’ equity

   $ 1,837,419      $ 372,461      $ 2,209,880      $ (665      $ 2,209,215   
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 


Unaudited Pro Forma Condensed Combined Statements of Income

Nine Months Ended September 30, 2013

(Dollars in thousands, except share and per share data)

 

     CNB      FC      Pro Forma
Before Entries
     Pro Forma
Adjustments
    Notes   Pro Forma
Combined
 

Total interest and dividend income

   $ 50,927       $ 11,544       $ 62,471       $ 138      (B), (G)   $ 62,609   

Total interest expense

     9,002         2,132         11,134         (67   (M)     11,067   
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

 

Net interest income

     41,925         9,412         51,337         205          51,542   

Provision for loan losses

     4,891         425         5,316         —            5,316   
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

 

Net interest income after provision for loan losses

     37,034         8,987         46,021         205          46,226   

Non-interest income

     10,090         2,645         12,735         —            12,735   

Non-interest expenses

     30,818         9,421         40,239         743      (F), (L)     40,982   
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

 

Income before income taxes

     16,306         2,211         18,517         (538       17,979   

Income tax expense

     4,355         620         4,975         (188   (J)     (4,787
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

 

Net income

   $ 11,951       $ 1,591       $ 13,542       $ (350     $ 13,192   
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

 

Basic earnings per share

   $ 0.96       $ 1.20              $ 0.92   

Diluted earnings per share

     0.96         1.20                0.92   

Weighted average basic shares outstanding

     12,452,973         1,324,329            1,873,879          14,326,852   

Weighted average diluted shares outstanding

     12,454,285         1,325,953            1,873,879          14,328,164   


Unaudited Pro Forma Condensed Combined Statements of Income

Twelve Months Ended December 31, 2012

(Dollars in thousands, except share and per share data)

 

     CNB      FC      Pro Forma
Before Entries
     Pro Forma
Adjustments
    Notes   Pro Forma
Combined
 

Total interest and dividend income

   $ 68,129       $ 15,607       $ 83,736       $ 184      (B), (G)   $ 83,920   

Total interest expense

     14,920         3,303         18,223         (89   (M)     18,134   
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

 

Net interest income

     53,209         12,304         65,513         273          65,786   

Provision for loan losses

     6,381         408         6,789         —            6,789   
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

 

Net interest income after provision for loan losses

     46,828         11,896         58,724         273          58,997   

Non-interest income

     12,664         3,758         16,422         —            16,422   

Non-interest expenses

     35,945         10,866         46,811         1,163      (F), (L)     47,974   
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

 

Income before income taxes

     23,547         4,788         28,335         (890       27,445   

Income tax expense

     6,411         1,283         7,694         (374   (J)     7,320   
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

 

Net income

   $ 17,136       $ 3,505       $ 20,641       $ (516     $ 20,125   
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

 

Basic earnings per share

   $ 1.38       $ 2.77              $ 1.41   

Diluted earnings per share

     1.38         2.77              $ 1.41   

Weighted average basic shares outstanding

     12,400,138         1,205,437            1,873,879          14,274,017   

Weighted average diluted shares outstanding

     12,403,110         1,206,714            1,873,879          14,276,989   


Notes to the Unaudited Pro Forma Condensed Combined Financial Statements

 

1. BASIS OF PRO FORMA PRESENTATION

The unaudited pro forma combined consolidated financial information related to the merger includes the unaudited pro forma combined condensed consolidated balance sheet as of September 30, 2013, which assumes that the merger was completed on September 30, 2013. The unaudited pro forma combined condensed consolidated income statements for the nine months ended September 30, 2013 and for the year ended December 31, 2012 were prepared assuming that the merger was completed January 1, 2012. The purchase price consideration is $41.6 million, comprised of $8.0 million in cash and issuance of 1,873,879 common shares of CNB Financial Corporation (CNB) common stock at a value of $33.6 million, resulting in an allocation of 20% cash and 80% stock.

The merger will be accounted for as an acquisition of FC Banc Corp. (FC) by CNB in accordance with the acquisition method of accounting. The acquisition method of accounting requires an acquiror to recognize the assets acquired, and the liabilities assumed to be based on their fair values as of the date of acquisition. Goodwill will be recognized as of the acquisition date in the amount equal to the excess of consideration transferred over the fair value of the identifiable net assets acquired. Based on CNB’s preliminary purchase allocation, goodwill of approximately $15.5 million is currently expected to be recorded by CNB.

As the merger is recorded using the acquisition method of accounting, all loans of FC are recorded at fair value, including adjustments for credit, and no allowance for loan losses is carried over to CNB’s balance sheet. In addition, certain anticipated nonrecurring merger transaction costs associated with the merger, such as investment banking fees, change in control severance costs, accounting and legal fees, transfer agent fees, and other related expenditures are reflected in the pro forma condensed consolidated balance sheets, but are excluded from the pro forma condensed statements of income.

The additional merger costs associated with the acquisition are estimated at approximately $5.5 million pre-tax and $3.6 million after tax. The after tax cost of $3.6 million is included in the pro forma adjustment in the condensed consolidated balance sheets; see Note D.

 

2. PRELIMINARY PURCHASE ACCOUNTING ALLOCATIONS

The unaudited pro forma combined condensed consolidated financial information for the merger includes an unaudited pro forma combined condensed balance sheet as of September 30, 2013 assuming the merger was completed on September 30, 2013. The unaudited pro forma combined condensed consolidated statements of income for the nine months ended September 30, 2013 and for the year ended December 31, 2012 were prepared assuming the merger was completed on January 1, 2012.


Preliminary Purchase Accounting Allocations

September 30, 2013

(Dollars in thousands)

 

FC Banc Corp. shareholders’ equity - September 30, 2013

     $ 30,917   

Less additional expenses incurred prior to transaction closing, net of tax

    

Salaries and benefits

     (2,437  

Data processing expenses

     (515  

Other

     (625  
  

 

 

   

Total additional merger expenses incurred prior to transaction closing

       (3,577

Less estimated fair value adjustments:

    

Loan fair value

     (7,885 ) (B)   

Allowance for loan losses

     2,799   (C)   
  

 

 

   

Loans, net

     (5,086  

Core deposit intangible

     4,834   (F)   

Premises and equipment, net

     (1,366 ) (L)   

Time deposits

     (268 ) (M)   

Deferred tax asset, net

     660   (E)   
  

 

 

   

Total fair value adjustments

       (1,225
    

 

 

 

Net assets (shareholders’ equity less fair value adjustments)

       26,115   

Total consideration paid to FC Banc Corp. shareholders (1)

       41,575   
    

 

 

 

Goodwill

     $ 15,460   
    

 

 

 

 

(1) The purchase price is based on total consideration of $41.6 million. This includes $8.0 million of cash and issuance of CNB Financial Corporation common stock of 1,873,879 shares at a price of $17.91 per share for a value of $33.6 million.

 

3. PRELIMINARY PRO FORMA ADJUSTMENTS

 

  (A) Adjustments to equity reflect the acquisition of FC by issuance of approximately 1,873,879 shares of CNB common stock at a closing value of $17.91 per share for a fair value of $33.6 million (see Note H). Total consideration is $41.6 million.

 

  (B) The fair value of the loan portfolio acquired from FC is estimated by CNB to be less than book value. Based on management’s judgment, we applied an approximate discount of $7.9 million to FC’s gross loan portfolio to estimate the fair value adjustment as of September 30, 2013. The adjustment reflects our estimates of both market interest rate differential and credit considerations on pools of loans and the potential adjustments required by ASC 310-30, “Receivables - Loans and Debt Securities Acquired with Deteriorated Credit Quality” for applicable individual loans. The portion of the fair value adjustment that will be classified as non-accretable yield is estimated to be approximately $2,100,000. The loan fair value adjustment will be accreted into income over the estimated remaining duration of the loan portfolio using the interest method. Accretion is estimated at approximately $1,577,000 for the year ended December 31, 2012 and $1,183,000 for the nine months ended September 30, 2013.


  (C) Pursuant to applicable accounting guidance, the acquired loans are recorded at fair value at the acquisition date and there is no carryover of FC’s allowance for loan losses of $2.8 million at September 30, 2013.

 

  (D) The estimated additional expenses incurred prior to closing are approximately $3.6 million, net of tax (see Note I). These expenses are included in the Pro Forma Condensed Consolidated Balance Sheet. For purposes of the pro forma presentation, these expenses are assumed to be paid or incurred by FC prior to the merger.

Additional expenses incurred prior to merger (in thousands)

 

Salaries and benefits

   $ 3,749   

Other

     962   

Data processing expenses

     792   
  

 

 

 

Total

     5,503   

Tax benefit

     1,926   
  

 

 

 

Total, net of tax benefit

   $ 3,577   
  

 

 

 

 

  (E) The adjustment to other assets represents a $660 net deferred tax asset attributable to the fair value purchase accounting adjustments - see Note 2.

 

  (F) Adjustments to other intangible assets include a core deposit intangible of approximately $4.8 million. A core deposit intangible arises from a financial institution having a deposit base comprised of funds associated with stable customer relationships. These customer relationships provide a cost benefit to the acquiring institution since the associated customer deposits typically are at lower interest rates and can be expected to be retained on a long-term basis. This amount reflects management’s estimate of the market premium associated with these core deposits. The amortization of core deposit intangibles is estimated at approximately $1,200,000 for the year ended December 31, 2012 and $777,000 for the nine months ended September 30, 2013. Additional intangible assets may be identified and recorded upon completion of the detailed purchase price allocation.

 

  (G) Adjustments to securities available for sale include the following:

Adjustments to securities available for sale (in thousands)

 

Liquidation of FC Banc Corp. securities portfolio

   $ (89,935

Purchase of short-term securities

     34,214   
  

 

 

 

Securities available for sale pro forma adjustment

   $ (55,721
  

 

 

 


The reduction in total interest and dividend income represents the loss of earnings from the investments sold prior to the transaction, as highlighted on the balance sheet, and is estimated at approximately $1,393,000 for the year ended December 31, 2012 and $1,045,000 for the nine months ended September 30, 2013 by using an earnings credit rate of 2.5%.

 

  (H) Adjustments to cash and cash equivalents include the following:

Adjustments to cash and cash equivalents

 

Liquidation of FC Banc Corp. securities portfolio

   $ 89,935   

Purchase of short-term securities

     (34,214

Cash consideration paid to FC Banc Corp. shareholders

     (8,014

Additional merger expenses and other uses of cash

     (7,153
  

 

 

 

Cash and cash equivalents pro forma adjustment

   $ 40,554   
  

 

 

 

 

  (I) The net pro forma adjustment to shareholders’ equity is calculated as follows:

 

Additional paid in capital issued - CNB - 1,873,879 shares @ $17.91

   $ 33,561   

Elimination of FC Banc Corp. equity

     (30,917

Additional expenses incurred prior to merger, net of tax - Note D

     (3,577
  

 

 

 

Shareholders’ equity pro forma adjustment

   $ (933
  

 

 

 

The issue price of $17.91 was the closing price of CNB Financial Corporation common stock on October 11, 2013, the date that the purchase transaction occurred.

 

  (J) Adjustments to income tax expense represent the tax effect of the pro forma adjustments using a statutory rate of 35%.

 

  (K) See Note 2 for the computation of goodwill.

 

  (L) The adjustment to premises and equipment results from the estimated excess of the carrying value of the land and buildings owned by FC compared to fair values as per third-party appraisals. The fair value of furniture and equipment approximates its carrying value.

This fair value adjustment to premises and equipment will be accreted into income as a component of depreciation expense over the estimated remaining service life of the applicable assets and is estimated to be approximately $46,000 for the year ended December 31, 2012 and $34,000 for the nine months ended September 30, 2013.

 

  (M) The adjustment to interest-bearing deposits results from the difference between the fair value and carrying value of FC time deposits. Accretion of the adjustment is estimated to be approximately $89,000 for the year ended December 31, 2012 and $67,000 for the nine months ended September 30, 2013.


The decrease in interest expense represents the accretion of the fair value adjustment for time deposits, and is estimated to be approximately $89,000 for the year ended December 31, 2012 and $67,000 for the nine months ended September 30, 2013.