|
Pennsylvania
|
| |
6022
|
| |
23-2451943
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(IRS Employer
Identification No.) |
|
|
Paul G. Mattaini, Esq.
Kimberly J. Decker, Esq. Barley Snyder LLP 126 East King Street Lancaster, PA 17602 (717) 299-5201 |
| |
Dean H. Dusinberre, Esq.
Stephanie R. Hager, Esq. Stevens & Lee. P.C. 17 N 2nd Street Harrisburg, PA 17101 (717) 255-7378 |
|
|
Large accelerated filer
☐
|
| | Accelerated filer ☒ | |
|
Non-accelerated filer
☐ (Do not check if a smaller reporting company)
|
| |
Smaller reporting company ☒
|
|
| | | |
Emerging growth company ☐
|
|
Calculation of Registration Fee
|
| ||||||||||||||||||||||||
Title of each class of securities to be registered
|
| |
Amount to be
registered(1) |
| |
Proposed
maximum offering price per share |
| |
Proposed
maximum aggregate offering price(2) |
| |
Amount of
registration fee |
| ||||||||||||
Common stock, $1.00 par value
|
| | | | 1,318,0621 | | | | | | N/A | | | | | $ | 17,443,789.86 | | | | | $ | 2,114.19 | | |
|
|
|
| |
|
|
|
|
| |
|
|
| Clark S. Frame Chairman of the Board of Directors Monument Bancorp, Inc. |
| | Christopher A. Nardo President and Chief Executive Officer Monument Bancorp, Inc. |
|
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 9 | | | |
| | | | | 26 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 33 | | | |
| | | | | 35 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 39 | | | |
| | | | | 50 | | | |
| | | | | 50 | | | |
| | | | | 52 | | | |
| | | | | 53 | | | |
| | | | | 53 | | | |
| | | | | 55 | | | |
| | | | | 55 | | | |
| | | | | 55 | | | |
| | | | | 55 | | | |
| | | | | 56 | | | |
| | | | | 56 | | | |
| | | | | 56 | | | |
| | | | | 57 | | | |
| | | | | 61 | | | |
| | | | | 61 | | | |
| | | | | 62 | | | |
| | | | | 62 | | | |
| | | | | 63 | | | |
| | | | | 64 | | | |
| | | | | 64 | | | |
| | | | | 64 | | | |
| | | | | 65 | | | |
| | | | | 66 | | | |
| | | | | 67 | | | |
| | | | | 69 | | | |
| | | | | 76 | | | |
| | | | | 77 | | | |
| | | | | 77 | | |
| | | | | 77 | | | |
| | | | | 77 | | | |
| | | | | 77 | | | |
| | | | | 78 | | | |
| | | | | 78 | | | |
| | | | | 78 | | | |
| | | | | 78 | | | |
| | | | | 79 | | | |
| | | | | 79 | | | |
| | | | | 79 | | | |
| | | | | 79 | | | |
| | | | | 81 | | | |
| | | | | 81 | | | |
| | | | | 81 | | | |
| | | | | 81 | | | |
| | | | | 81 | | | |
| | | | | 81 | | | |
| | | | | 82 | | | |
| | | | | 83 | | | |
| | | | | 84 | | | |
| | | | | 84 | | | |
| | | | | 90 | | | |
| | | | | 94 | | | |
| | | | | 94 | | | |
| | | | | F-1 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | |
| | |
Historical
Price Per Share |
| |
Pro Forma
Equivalent Price Per Share(1) |
| ||||||
C&N Common Stock | | | | | | | | | | | | | |
Closing Price on September 27, 2018
|
| | | $ | 26.02 | | | | | | N/A | | |
Closing Price on [LPD]
|
| | | | | | | | | | N/A | | |
Monument Common Stock | | | | | | | | | | | | | |
Closing Price on September 27, 2018
|
| | | $ | 22.04(2) | | | | | $ | 26.39 | | |
Closing Price on July 18, 2018
|
| | | $ | 22.04(2) | | | | | | | | |
(In thousands of dollars, except per share data) |
| |
As of or for the
Nine Months Ended September 30, |
| |
As of or for the Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
INCOME STATEMENT
|
| |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||||||||
Interest and fee income
|
| | | $ | 37,024 | | | | | $ | 34,078 | | | | | $ | 45,863 | | | | | $ | 44,098 | | | | | $ | 44,519 | | | | | $ | 46,009 | | | | | $ | 48,914 | | |
Interest expense
|
| | | | 3,313 | | | | | | 2,916 | | | | | | 3,915 | | | | | | 3,693 | | | | | | 4,602 | | | | | | 5,122 | | | | | | 5,765 | | |
Net interest income
|
| | | | 33,711 | | | | | | 31,162 | | | | | | 41,948 | | | | | | 40,405 | | | | | | 39,917 | | | | | | 40,887 | | | | | | 43,149 | | |
Provision for loan losses
|
| | | | 332 | | | | | | 778 | | | | | | 801 | | | | | | 1,221 | | | | | | 845 | | | | | | 476 | | | | | | 2,047 | | |
Net interest income after provision
for loan losses |
| | | | 33,379 | | | | | | 30,384 | | | | | | 41,147 | | | | | | 39,184 | | | | | | 39,072 | | | | | | 40,411 | | | | | | 41,102 | | |
Noninterest income excluding securities gains
|
| | | | 13,557 | | | | | | 12,036 | | | | | | 16,153 | | | | | | 15,511 | | | | | | 15,478 | | | | | | 15,420 | | | | | | 16,451 | | |
Net gains on securities
|
| | | | 2,037 | | | | | | 257 | | | | | | 257 | | | | | | 1,158 | | | | | | 2,861 | | | | | | 1,104 | | | | | | 1,718 | | |
Loss on prepayment of debt
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 2,573 | | | | | | 0 | | | | | | 1,023 | | |
Noninterest expense excluding loss
on prepayment of debt |
| | | | 29,412 | | | | | | 27,566 | | | | | | 36,967 | | | | | | 34,744 | | | | | | 33,030 | | | | | | 34,157 | | | | | | 33,471 | | |
Income before income tax provision
|
| | | | 19,561 | | | | | | 15,111 | | | | | | 20,590 | | | | | | 21,109 | | | | | | 21,808 | | | | | | 22,778 | | | | | | 24,777 | | |
Income tax provision
|
| | | | 3,229 | | | | | | 3,620 | | | | | | 7,156 | | | | | | 5,347 | | | | | | 5,337 | | | | | | 5,692 | | | | | | 6,183 | | |
Net income
|
| | | $ | 16,332 | | | | | $ | 11,491 | | | | | $ | 13,434 | | | | | $ | 15,762 | | | | | $ | 16,471 | | | | | $ | 17,086 | | | | | $ | 18,594 | | |
Net income attributable to common shares
|
| | | $ | 16,249 | | | | | $ | 11,432 | | | | | $ | 13,365 | | | | | $ | 15,677 | | | | | $ | 16,387 | | | | | $ | 17,009 | | | | | $ | 18,490 | | |
PER COMMON SHARE: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings per share
|
| | | $ | 1.33 | | | | | $ | 0.94 | | | | | $ | 1.10 | | | | | $ | 1.30 | | | | | $ | 1.35 | | | | | $ | 1.38 | | | | | $ | 1.51 | | |
Diluted earnings per share
|
| | | $ | 1.33 | | | | | $ | 0.94 | | | | | $ | 1.10 | | | | | $ | 1.30 | | | | | $ | 1.35 | | | | | $ | 1.38 | | | | | $ | 1.50 | | |
Cash dividends declared per
share |
| | | $ | 0.81 | | | | | $ | 0.78 | | | | | $ | 1.04 | | | | | $ | 1.04 | | | | | $ | 1.04 | | | | | $ | 1.04 | | | | | $ | 1.00 | | |
Book value per common share at period-end
|
| | | $ | 15.45 | | | | | $ | 15.66 | | | | | $ | 15.43 | | | | | $ | 15.36 | | | | | $ | 15.39 | | | | | $ | 15.34 | | | | | $ | 14.49 | | |
Tangible book value per common share at period-end
|
| | | $ | 14.48 | | | | | $ | 14.68 | | | | | $ | 14.45 | | | | | $ | 14.37 | | | | | $ | 14.41 | | | | | $ | 14.36 | | | | | $ | 13.51 | | |
Weighted average common shares
outstanding – basic |
| | | | 12,209,879 | | | | | | 12,105,673 | | | | | | 12,115,840 | | | | | | 12,032,820 | | | | | | 12,149,252 | | | | | | 12,333,933 | | | | | | 12,283,426 | | |
Weighted average common shares outstanding – diluted
|
| | | | 12,248,669 | | | | | | 12,146,297 | | | | | | 12,155,136 | | | | | | 12,063,055 | | | | | | 12,171,084 | | | | | | 12,355,916 | | | | | | 12,313,833 | | |
END OF PERIOD BALANCES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-sale securities
|
| | | $ | 358,706 | | | | | $ | 365,086 | | | | | $ | 356,908 | | | | | $ | 395,077 | | | | | $ | 420,290 | | | | | $ | 516,807 | | | | | $ | 482,658 | | |
Gross loans
|
| | | | 822,513 | | | | | | 801,012 | | | | | | 815,713 | | | | | | 751,835 | | | | | | 704,880 | | | | | | 630,545 | | | | | | 644,303 | | |
Allowance for loan losses
|
| | | | 8,815 | | | | | | 8,900 | | | | | | 8,856 | | | | | | 8,473 | | | | | | 7,889 | | | | | | 7,336 | | | | | | 8,663 | | |
Total assets
|
| | | | 1,285,439 | | | | | | 1,259,921 | | | | | | 1,276,959 | | | | | | 1,242,292 | | | | | | 1,223,417 | | | | | | 1,241,963 | | | | | | 1,237,695 | | |
Deposits
|
| | | | 1,043,947 | | | | | | 1,021,625 | | | | | | 1,008,449 | | | | | | 983,843 | | | | | | 935,615 | | | | | | 967,989 | | | | | | 954,516 | | |
Borrowings
|
| | | | 41,406 | | | | | | 38,995 | | | | | | 70,955 | | | | | | 64,629 | | | | | | 92,263 | | | | | | 78,597 | | | | | | 96,723 | | |
Stockholders’ equity
|
| | | | 189,987 | | | | | | 191,013 | | | | | | 188,443 | | | | | | 186,008 | | | | | | 187,487 | | | | | | 188,362 | | | | | | 179,472 | | |
Common shares outstanding
|
| | | | 12,297,274 | | | | | | 12,197,527 | | | | | | 12,214,525 | | | | | | 12,113,228 | | | | | | 12,180,623 | | | | | | 12,279,980 | | | | | | 12,390,063 | | |
(In thousands of dollars, except per share data) |
| |
As of or for the
Nine Months Ended September 30, |
| |
As of or for the Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
INCOME STATEMENT
|
| |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||||||||
AVERAGE BALANCES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 1,272,867 | | | | | $ | 1,243,448 | | | | | $ | 1,247,759 | | | | | $ | 1,229,866 | | | | | $ | 1,243,209 | | | | | $ | 1,239,897 | | | | | $ | 1,237,096 | | |
Earning assets
|
| | | | 1,201,263 | | | | | | 1,164,974 | | | | | | 1,169,569 | | | | | | 1,147,549 | | | | | | 1,159,298 | | | | | | 1,155,401 | | | | | | 1,145,340 | | |
Gross loans
|
| | | | 820,958 | | | | | | 773,138 | | | | | | 780,640 | | | | | | 723,076 | | | | | | 657,727 | | | | | | 627,753 | | | | | | 656,495 | | |
Deposits
|
| | | | 1,024,735 | | | | | | 985,961 | | | | | | 990,917 | | | | | | 970,447 | | | | | | 968,201 | | | | | | 965,418 | | | | | | 964,031 | | |
Stockholders’ equity
|
| | | | 187,056 | | | | | | 188,448 | | | | | | 188,958 | | | | | | 188,373 | | | | | | 188,905 | | | | | | 185,469 | | | | | | 181,412 | | |
KEY RATIOS | | | | | | | | | |||||||||||||||||||||||||||||||||||
Return on average assets (annualized)
|
| | | | 1.71% | | | | | | 1.23% | | | | | | 1.08% | | | | | | 1.28% | | | | | | 1.32% | | | | | | 1.38% | | | | | | 1.50% | | |
Return on average equity (annualized)
|
| | | | 11.64% | | | | | | 8.13% | | | | | | 7.11% | | | | | | 8.37% | | | | | | 8.72% | | | | | | 9.21% | | | | | | 10.25% | | |
Average equity to average assets
|
| | | | 14.70% | | | | | | 15.16% | | | | | | 15.14% | | | | | | 15.32% | | | | | | 15.19% | | | | | | 14.96% | | | | | | 14.66% | | |
Net interest margin(1)
|
| | | | 3.87% | | | | | | 3.86% | | | | | | 3.82% | | | | | | 3.76% | | | | | | 3.69% | | | | | | 3.80% | | | | | | 4.05% | | |
Efficiency(2) | | | | | 60.96% | | | | | | 60.88% | | | | | | 60.74% | | | | | | 59.22% | | | | | | 56.66% | | | | | | 57.59% | | | | | | 53.27% | | |
Cash dividends as a % of diluted earnings per share
|
| | | | 60.90% | | | | | | 82.98% | | | | | | 94.55% | | | | | | 80.00% | | | | | | 77.04% | | | | | | 75.36% | | | | | | 66.67% | | |
Tier 1 leverage
|
| | | | 14.50% | | | | | | 14.40% | | | | | | 14.23% | | | | | | 14.27% | | | | | | 14.31% | | | | | | 13.89% | | | | | | 13.78% | | |
Tier 1 risk-based capital
|
| | | | 22.76% | | | | | | 22.42% | | | | | | 21.95% | | | | | | 22.48% | | | | | | 23.29% | | | | | | 26.26% | | | | | | 25.15% | | |
Total risk-based capital
|
| | | | 23.88% | | | | | | 23.57% | | | | | | 23.07% | | | | | | 23.60% | | | | | | 24.40% | | | | | | 27.60% | | | | | | 26.60% | | |
Tangible common equity/tangible assets
|
| | | | 13.98% | | | | | | 14.35% | | | | | | 13.95% | | | | | | 14.15% | | | | | | 14.49% | | | | | | 14.34% | | | | | | 13.66% | | |
Nonperforming assets/total
assets |
| | | | 1.30% | | | | | | 1.35% | | | | | | 1.47% | | | | | | 1.43% | | | | | | 1.31% | | | | | | 1.34% | | | | | | 1.53% | | |
Nonperforming loans/total
loans |
| | | | 1.71% | | | | | | 1.92% | | | | | | 2.10% | | | | | | 2.07% | | | | | | 2.09% | | | | | | 2.45% | | | | | | 2.80% | | |
Allowance for loan losses/total loans
|
| | | | 1.07% | | | | | | 1.11% | | | | | | 1.09% | | | | | | 1.13% | | | | | | 1.12% | | | | | | 1.16% | | | | | | 1.34% | | |
Net charge-offs/average loans (annualized)
|
| | | | 0.06% | | | | | | 0.06% | | | | | | 0.05% | | | | | | 0.09% | | | | | | 0.04% | | | | | | 0.29% | | | | | | 0.04% | | |
| | |
At or For the
Nine Months Ended September 30, |
| |
At or For the Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
(In Thousands, Except per Share Information)
|
| |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||||||||
Summary of Operations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and dividend income
|
| | | $ | 10,859 | | | | | $ | 9,223 | | | | | $ | 12,542 | | | | | $ | 11,161 | | | | | $ | 9,880 | | | | | $ | 9,522 | | | | | $ | 8,108 | | |
Interest expense
|
| | | | 3,721 | | | | | | 2,698 | | | | | | 3,756 | | | | | | 3,130 | | | | | | 2,643 | | | | | | 2,562 | | | | | | 2,309 | | |
Net interest income
|
| | | | 7,138 | | | | | | 6,525 | | | | | | 8,786 | | | | | | 8,031 | | | | | | 7,237 | | | | | | 6,960 | | | | | | 5,799 | | |
Provision for loan losses
|
| | | | 395 | | | | | | 200 | | | | | | 290 | | | | | | (54) | | | | | | 645 | | | | | | 633 | | | | | | 242 | | |
Net interest income after provision for loan losses
|
| | | | 6,743 | | | | | | 6,325 | | | | | | 8,496 | | | | | | 8,085 | | | | | | 6,592 | | | | | | 6,326 | | | | | | 5,557 | | |
Investment securities gains
|
| | | | 730 | | | | | | 11 | | | | | | 11 | | | | | | 154 | | | | | | 351 | | | | | | 1,041 | | | | | | 618 | | |
Noninterest income
|
| | | | 100 | | | | | | 111 | | | | | | 143 | | | | | | 517 | | | | | | 957 | | | | | | 919 | | | | | | 1,023 | | |
Noninterest expenses
|
| | | | 5,356 | | | | | | 4,528 | | | | | | 6,297 | | | | | | 6,867 | | | | | | 6,474 | | | | | | 6,166 | | | | | | 5,706 | | |
Income before income tax expense (benefit)
|
| | | | 2,217 | | | | | | 1,920 | | | | | | 2,353 | | | | | | 1,889 | | | | | | 1,426 | | | | | | 2,120 | | | | | | 1,492 | | |
Income tax expense
|
| | | | 380 | | | | | | 458 | | | | | | 670 | | | | | | 384 | | | | | | 202 | | | | | | 356 | | | | | | 184 | | |
Net income
|
| | | | 1,837 | | | | | | 1,461 | | | | | | 1,682 | | | | | | 1,505 | | | | | | 1,224 | | | | | | 1,764 | | | | | | 1,308 | | |
Dividend on perferred stock
|
| | | | — | | | | | | 85 | | | | | | 85 | | | | | | 255 | | | | | | 30 | | | | | | 30 | | | | | | 30 | | |
Income available to common stockholders
|
| | | $ | 1,837 | | | | | $ | 1,376 | | | | | $ | 1,597 | | | | | $ | 1,250 | | | | | $ | 1,194 | | | | | $ | 1,734 | | | | | $ | 1,278 | | |
Per Share Information | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings per share
|
| | | $ | 1.20 | | | | | $ | 1.02 | | | | | $ | 1.19 | | | | | $ | 0.94 | | | | | $ | 0.92 | | | | | $ | 1.37 | | | | | $ | 1.01 | | |
Diluted earnings per share
|
| | | | 1.18 | | | | | | 0.92 | | | | | | 1.09 | | | | | | 0.84 | | | | | | 0.82 | | | | | | 1.24 | | | | | | 0.92 | | |
Book value at period end
|
| | | | 16.70 | | | | | | 17.33 | | | | | | 16.88 | | | | | | 15.93 | | | | | | 15.39 | | | | | | 15.01 | | | | | | 12.30 | | |
Weighted average shares outstanding basic
|
| | | | 1,531 | | | | | | 1,343 | | | | | | 1,345 | | | | | | 1,332 | | | | | | 1,300 | | | | | | 1,267 | | | | | | 1,267 | | |
Weighted average shares outstanding diluted
|
| | | | 1,555 | | | | | | 1,493 | | | | | | 1,469 | | | | | | 1,485 | | | | | | 1,454 | | | | | | 1,404 | | | | | | 1,395 | | |
Period-End Information | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 361,267 | | | | | $ | 320,817 | | | | | $ | 325,903 | | | | | $ | 289,254 | | | | | $ | 269,894 | | | | | $ | 250,041 | | | | | $ | 251,364 | | |
Loans
|
| | | | 250,325 | | | | | | 230,448 | | | | | | 238,929 | | | | | | 209,687 | | | | | | 186,272 | | | | | | 153,528 | | | | | | 126,726 | | |
Total investment securities
|
| | | | 97,577 | | | | | | 74,097 | | | | | | 72,810 | | | | | | 66,065 | | | | | | 72,295 | | | | | | 77,739 | | | | | | 112,110 | | |
Deposits – noninterest-bearing
|
| | | | 23,293 | | | | | | 25,627 | | | | | | 25,054 | | | | | | 22,300 | | | | | | 15,850 | | | | | | 14,083 | | | | | | 11,191 | | |
Deposits – interest-bearing
|
| | | | 232,096 | | | | | | 177,005 | | | | | | 183,839 | | | | | | 169,664 | | | | | | 162,289 | | | | | | 156,369 | | | | | | 154,281 | | |
Total deposits
|
| | | | 255,389 | | | | | | 202,632 | | | | | | 208,893 | | | | | | 191,965 | | | | | | 178,139 | | | | | | 170,451 | | | | | | 165,472 | | |
Borrowings
|
| | | | 66,308 | | | | | | 81,104 | | | | | | 80,492 | | | | | | 66,863 | | | | | | 62,252 | | | | | | 51,207 | | | | | | 61,432 | | |
Subordinated debt
|
| | | | 12,239 | | | | | | 12,203 | | | | | | 12,212 | | | | | | 5,330 | | | | | | 5,323 | | | | | | 5,316 | | | | | | 5,310 | | |
Total stockholders’ equity
|
| | | | 26,134 | | | | | | 23,277 | | | | | | 23,507 | | | | | | 24,352 | | | | | | 23,451 | | | | | | 21,980 | | | | | | 18,543 | | |
Financial Ratios | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stockholders’ equity to total assets
|
| | | | 7.23% | | | | | | 7.26% | | | | | | 7.21% | | | | | | 8.42% | | | | | | 8.69% | | | | | | 8.79% | | | | | | 7.38% | | |
Average equity/average assets
|
| | | | 7.13% | | | | | | 7.71% | | | | | | 7.61% | | | | | | 8.43% | | | | | | 8.93% | | | | | | 7.94% | | | | | | 8.18% | | |
Return on average equity
|
| | | | 9.51% | | | | | | 8.17% | | | | | | 7.07% | | | | | | 6.27% | | | | | | 5.33% | | | | | | 8.46% | | | | | | 6.93% | | |
Return on average assets
|
| | | | 0.73% | | | | | | 0.63% | | | | | | 0.54% | | | | | | 0.53% | | | | | | 0.48% | | | | | | 0.67% | | | | | | 0.57% | | |
Capital Ratios(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital to risk weighted assets
|
| | | | 15.60% | | | | | | 15.98% | | | | | | 15.67% | | | | | | 15.03% | | | | | | 14.47% | | | | | | 15.22% | | | | | | 16.73% | | |
Tier 1 capital to risk weighted assets
|
| | | | 12.50% | | | | | | 12.57% | | | | | | 12.32% | | | | | | 11.40% | | | | | | 10.88% | | | | | | 11.32% | | | | | | 12.32% | | |
Common equity tier 1 capital to risk weighted
assets |
| | | | 12.50% | | | | | | 12.57% | | | | | | 12.32% | | | | | | 9.99% | | | | | | 9.45% | | | | | | n/a | | | | | | n/a | | |
Tier 1 capital to average assets
|
| | | | 9.18% | | | | | | 9.15% | | | | | | 9.05% | | | | | | 8.37% | | | | | | 8.42% | | | | | | 8.09% | | | | | | 7.76% | | |
(In Thousands)
|
| |
C&N
Historical |
| |
Monument
Historical |
| |
Pro Forma
Adjustments |
| |
Pro Forma
Combined |
| |
Note
Reference |
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing
|
| | | $ | 20,978 | | | | | $ | 1,660 | | | | | | | | | | | $ | 22,638 | | | | | | | | |
Interest-bearing
|
| | | | 17,363 | | | | | | 219 | | | | | | | | | | | | 17,582 | | | | | | | | |
Total cash and cash equivalents
|
| | | | 38,341 | | | | | | 1,879 | | | | | | 0 | | | | | | 40,220 | | | | | | | | |
Held-to-maturity securities
|
| | | | 0 | | | | | | 1,250 | | | | | | | | | | | | 1,250 | | | | | | | | |
Available-for-sale debt securities, at fair value
|
| | | | 358,706 | | | | | | 96,327 | | | | | | (13,191) | | | | | | 441,842 | | | | | | (1) | | |
Marketable equity security
|
| | | | 941 | | | | | | 0 | | | | | | | | | | | | 941 | | | | | | | | |
Federal funds sold
|
| | | | 0 | | | | | | 741 | | | | | | | | | | | | 741 | | | | | | | | |
Loans held for sale
|
| | | | 551 | | | | | | 0 | | | | | | | | | | | | 551 | | | | | | | | |
Loans receivable
|
| | | | 822,532 | | | | | | 253,060 | | | | | | (2,735) | | | | | | 1,072,857 | | | | | | | | |
Allowance for loan losses
|
| | | | (8,815) | | | | | | (2,735) | | | | | | 2,735 | | | | | | (8,815) | | | | | | | | |
Loans, net
|
| | | | 813,717 | | | | | | 250,325 | | | | | | 0 | | | | | | 1,064,042 | | | | | | (2) | | |
Bank-owned life insurance
|
| | | | 18,935 | | | | | | 0 | | | | | | | | | | | | 18,935 | | | | | | | | |
Accrued interest receivable
|
| | | | 4,279 | | | | | | 1,446 | | | | | | | | | | | | 5,725 | | | | | | | | |
Bank premises and equipment, net
|
| | | | 14,824 | | | | | | 2,453 | | | | | | | | | | | | 17,277 | | | | | | | | |
Foreclosed assets held for sale
|
| | | | 2,678 | | | | | | 1,614 | | | | | | | | | | | | 4,292 | | | | | | | | |
Deferred tax asset, net
|
| | | | 5,122 | | | | | | 362 | | | | | | (603) | | | | | | 4,881 | | | | | | (3) | | |
Intangible asset – Core deposit intangibles
|
| | | | 9 | | | | | | 0 | | | | | | 2,179 | | | | | | 2,188 | | | | | | (4) | | |
Intangible asset – Goodwill
|
| | | | 11,942 | | | | | | 0 | | | | | | 16,012 | | | | | | 27,954 | | | | | | (8) | | |
Other assets
|
| | | | 15,394 | | | | | | 4,870 | | | | | | | | | | | | 20,264 | | | | | | | | |
TOTAL ASSETS
|
| | | $ | 1,285,439 | | | | | $ | 361,267 | | | | | $ | 4,397 | | | | | $ | 1,651,103 | | | | | | | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing
|
| | | $ | 260,961 | | | | | $ | 23,293 | | | | | | | | | | | $ | 283,714 | | | | | | | | |
Interest-bearing
|
| | | | 782,986 | | | | | | 232,096 | | | | | | (266) | | | | | | 1,015,356 | | | | | | (5) | | |
Total deposits
|
| | | | 1,043,947 | | | | | | 255,389 | | | | | | (266) | | | | | | 1,299,070 | | | | | | | | |
Borrowed funds
|
| | | | 41,406 | | | | | | 66,308 | | | | | | (422) | | | | | | 107,292 | | | | | | (6) | | |
Subordinated debt
|
| | | | 0 | | | | | | 12,239 | | | | | | | | | | | | 12,239 | | | | | | | | |
Other liabilities
|
| | | | 10,099 | | | | | | 1,197 | | | | | | | | | | | | 11,296 | | | | | | | | |
TOTAL LIABILITIES
|
| | | | 1,095,452 | | | | | | 335,133 | | | | | | (688) | | | | | | 1,429,897 | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY
|
| | | | 189,987 | | | | | | 26,134 | | | | | | 5,085 | | | | | | 221,206 | | | | | | (7) | | |
TOTAL LIABILITIES & STOCKHOLDERS’ EQUITY
|
| | | $ | 1,285,439 | | | | | $ | 361,267 | | | | | $ | 4,397 | | | | | $ | 1,651,103 | | | | | | | | |
|
|
Estimated transaction value
|
| | | | | | | | | $ | 42,850 | | |
|
Monument’s stockholders’ equity at September 30, 2018
|
| | | | 26,134 | | | | | | | | |
| Purchase accounting adjustments: | | | | | | | | | | | | | |
|
Deposits
|
| | | | 266 | | | | | | | | |
|
Borrowed funds
|
| | | | 422 | | | | | | | | |
|
Core deposit intangibles
|
| | | | 2,179 | | | | | | | | |
| | | | | | 2,867 | | | | | | | | |
|
Adjustment to net deferred tax asset
|
| | | | (603) | | | | | | | | |
| | | | | | 2,264 | | | | | | | | |
|
Monument’s estimated merger-related expenses, net
|
| | | | (1,560) | | | | | | | | |
|
Monument’s stockholders’ equity, as adjusted
|
| | | | | | | | | | 26,838 | | |
|
Estimated allocation to goodwill
|
| | | | | | | | | $ | 16,012 | | |
|
(Dollars In Thousands, Except Per Share Data)
|
| |
C&N
Historical |
| |
Monument
Historical |
| |
Pro Forma
Adjustments |
| |
Pro Forma
Combined |
| |
Note
Reference |
| |||||||||||||||
INTEREST INCOME | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and fees on loans
|
| | | $ | 36,944 | | | | | $ | 10,474 | | | | | | | | | | | $ | 47,418 | | | | | | | | |
Interest and dividend income on securities
|
| | | | 8,704 | | | | | | 1,799 | | | | | | (368) | | | | | | 10,135 | | | | | | (1) | | |
Other interest income
|
| | | | 215 | | | | | | 268 | | | | | | | | | | | | 483 | | | | | | | | |
Total interest and dividend income
|
| | | | 45,863 | | | | | | 12,541 | | | | | | (368) | | | | | | 58,036 | | | | | | | | |
INTEREST EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest on deposits
|
| | | | 2,403 | | | | | | 2,069 | | | | | | 266 | | | | | | 4,738 | | | | | | (2) | | |
Interest on borrowed funds and subordinated debt
|
| | | | 1,512 | | | | | | 1,686 | | | | | | 371 | | | | | | 3,569 | | | | | | (3) | | |
Total interest expense
|
| | | | 3,915 | | | | | | 3,755 | | | | | | 637 | | | | | | 8,307 | | | | | | | | |
Net interest income
|
| | | | 41,948 | | | | | | 8,786 | | | | | | (1,005) | | | | | | 49,729 | | | | | | | | |
Provision for loan losses
|
| | | | 801 | | | | | | 290 | | | | | | | | | | | | 1,091 | | | | | | | | |
Net interest income after provision for loan losses
|
| | | | 41,147 | | | | | | 8,496 | | | | | | (1,005) | | | | | | 48,638 | | | | | | | | |
NONINTEREST INCOME | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trust and financial management revenue
|
| | | | 5,399 | | | | | | 0 | | | | | | | | | | | | 5,399 | | | | | | | | |
Brokerage revenue
|
| | | | 797 | | | | | | 0 | | | | | | | | | | | | 797 | | | | | | | | |
Service charges on deposit accounts
|
| | | | 4,488 | | | | | | 24 | | | | | | | | | | | | 4,512 | | | | | | | | |
Interchange revenue from debit card transactions
|
| | | | 2,221 | | | | | | 0 | | | | | | | | | | | | 2,221 | | | | | | | | |
Net gains from sale of loans
|
| | | | 818 | | | | | | 63 | | | | | | | | | | | | 881 | | | | | | | | |
Increase in cash surrender value of life insurance
|
| | | | 379 | | | | | | 0 | | | | | | | | | | | | 379 | | | | | | | | |
Other noninterest income
|
| | | | 2,051 | | | | | | 56 | | | | | | | | | | | | 2,107 | | | | | | | | |
Sub-total
|
| | | | 16,153 | | | | | | 143 | | | | | | 0 | | | | | | 16,296 | | | | | | | | |
Realized gains on available-for-sale debt securities, net
|
| | | | 257 | | | | | | 11 | | | | | | | | | | | | 268 | | | | | | | | |
Total noninterest income
|
| | | | 16,410 | | | | | | 154 | | | | | | 0 | | | | | | 16,564 | | | | | | | | |
NONINTEREST EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Compensation and employee benefits
|
| | | | 21,180 | | | | | | 3,692 | | | | | | | | | | | | 24,872 | | | | | | | | |
Occupancy and equipment expense
|
| | | | 3,639 | | | | | | 402 | | | | | | | | | | | | 4,041 | | | | | | | | |
Data processing expenses
|
| | | | 2,231 | | | | | | 513 | | | | | | | | | | | | 2,744 | | | | | | | | |
Pennsylvania shares tax
|
| | | | 1,329 | | | | | | 191 | | | | | | | | | | | | 1,520 | | | | | | | | |
Professional fees
|
| | | | 872 | | | | | | 266 | | | | | | | | | | | | 1,138 | | | | | | | | |
Other noninterest expense
|
| | | | 7,716 | | | | | | 1,233 | | | | | | | | | | | | 8,949 | | | | | | | | |
Total noninterest expense
|
| | | | 36,967 | | | | | | 6,297 | | | | | | 0 | | | | | | 43,264 | | | | | | | | |
Income before income tax provision
|
| | | | 20,590 | | | | | | 2,353 | | | | | | (1,005) | | | | | | 21,938 | | | | | | | | |
Income tax provision
|
| | | | 7,156 | | | | | | 670 | | | | | | (352) | | | | | | 7,474 | | | | | | (4) | | |
NET INCOME
|
| | | | 13,434 | | | | | | 1,683 | | | | | | (653) | | | | | | 14,464 | | | | | | | | |
Dividend on preferred stock
|
| | | | | | | | | | 85 | | | | | | | | | | | | 85 | | | | | | | | |
INCOME AVAILABLE TO COMMON STOCKHOLDERS
|
| | | $ | 13,434 | | | | | $ | 1,598 | | | | | ($ | 653) | | | | | $ | 14,379 | | | | | | | | |
EARNINGS PER COMMON SHARE – BASIC
|
| | | $ | 1.10 | | | | | $ | 1.19 | | | | | | | | | | | $ | 0.97 | | | | | | | | |
EARNINGS PER COMMON SHARE – DILUTED
|
| | | $ | 1.10 | | | | | $ | 1.09 | | | | | | | | | | | $ | 0.96 | | | | | | | | |
Weighted-average Shares Outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 12,115,840 | | | | | | 1,345,289 | | | | | | 1,269,703 | | | | | | 14,730,832 | | | | | | | | |
Diluted
|
| | | | 12,155,136 | | | | | | 1,468,764 | | | | | | 1,269,703 | | | | | | 14,893,603 | | | | | | | | |
NET INCOME ATTRIBUTABLE TO COMMON SHARES
|
| | | $ | 13,365 | | | | | $ | 1,598 | | | | | $ | (653) | | | | | $ | 14,310 | | | | | | | | |
(Dollars In Thousands, Except Per Share Data)
|
| |
C&N
Historical |
| |
Monument
Historical |
| |
Pro Forma
Adjustments |
| |
Pro Forma
Combined |
| |
Note
Reference |
| |||||||||||||||
INTEREST INCOME | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and fees on loans
|
| | | $ | 30,207 | | | | | $ | 8,790 | | | | | | | | | | | $ | 38,997 | | | | | | | | |
Interest and dividend income on securities
|
| | | | 6,489 | | | | | | 2,026 | | | | | | (348) | | | | | | 8,167 | | | | | | (1) | | |
Other interest income
|
| | | | 328 | | | | | | 43 | | | | | | | | | | | | 371 | | | | | | | | |
Total interest and dividend income
|
| | | | 37,024 | | | | | | 10,859 | | | | | | (348) | | | | | | 47,535 | | | | | | | | |
INTEREST EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest on deposits
|
| | | | 2,641 | | | | | | 2,291 | | | | | | | | | | | | 4,932 | | | | | | | | |
Interest on borrowed funds and subordinated debt
|
| | | | 672 | | | | | | 1,430 | | | | | | 51 | | | | | | 2,153 | | | | | | (3) | | |
Total interest expense
|
| | | | 3,313 | | | | | | 3,721 | | | | | | 51 | | | | | | 7,085 | | | | | | | | |
Net interest income
|
| | | | 33,711 | | | | | | 7,138 | | | | | | (399) | | | | | | 40,450 | | | | | | | | |
Provision for loan losses
|
| | | | 332 | | | | | | 395 | | | | | | | | | | | | 727 | | | | | | | | |
Net interest income after provision for loan losses
|
| | | | 33,379 | | | | | | 6,743 | | | | | | (399) | | | | | | 39,723 | | | | | | | | |
NONINTEREST INCOME | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trust and financial management revenue
|
| | | | 4,375 | | | | | | 0 | | | | | | | | | | | | 4,375 | | | | | | | | |
Brokerage revenue
|
| | | | 718 | | | | | | 0 | | | | | | | | | | | | 718 | | | | | | | | |
Service charges on deposit accounts
|
| | | | 3,837 | | | | | | 86 | | | | | | | | | | | | 3,923 | | | | | | | | |
Interchange revenue from debit card transactions
|
| | | | 1,880 | | | | | | 0 | | | | | | | | | | | | 1,880 | | | | | | | | |
Net gains from sale of loans
|
| | | | 514 | | | | | | 10 | | | | | | | | | | | | 524 | | | | | | | | |
Increase in cash surrender value of life insurance
|
| | | | 295 | | | | | | 0 | | | | | | | | | | | | 295 | | | | | | | | |
Other noninterest income
|
| | | | 1,938 | | | | | | 4 | | | | | | | | | | | | 1,942 | | | | | | | | |
Sub-total
|
| | | | 13,557 | | | | | | 100 | | | | | | 0 | | | | | | 13,657 | | | | | | | | |
Gain on restricted equity security
|
| | | | 2,321 | | | | | | | | | | | | | | | | | | 2,321 | | | | | | | | |
Realized (losses) gains on available-for-sale
debt securities, net |
| | | | (284) | | | | | | 730 | | | | | | | | | | | | 446 | | | | | | | | |
Total noninterest income
|
| | | | 15,594 | | | | | | 830 | | | | | | 0 | | | | | | 16,424 | | | | | | | | |