Attached files

file filename
8-K - FORM 8-K - PACIFIC CONTINENTAL CORPd425845d8k.htm
EX-99.1 - PRESS RELEASE - PACIFIC CONTINENTAL CORPd425845dex991.htm

Exhibit 99.2

 

LOGO

 

LOGO

Acquisition of Century Bank

October 23, 2012

 

LOGO

 

LOGO


LOGO

 

This release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 (“PSLRA”). Such forward-looking statements include but are not limited to statements about the benefits of the business combination transaction involving Pacific Continental and Century Bank, including future financial and operating results, the combined company’s plans, objectives, expectations and intentions, and other statements that are not historical facts. These forward-looking statements are subject to risks and uncertainties that may cause actual results to differ materially from those projected, including but not limited to the following: the possibility that the merger does not close when expected or at all because required regulatory, shareholder or other approvals and other conditions to closing are not received or satisfied on a timely basis or at all; the risk that the benefits from the transaction may not be fully realized or may take longer to realize than expected, including as a result of changes in general economic and market conditions, interest and exchange rates, monetary policy, laws and regulations and their enforcement, and the degree of competition in the geographic and business areas in which PCBK and Century Bank operate; the ability to promptly and effectively integrate the businesses of Pacific Continental Bank and Century Bank; the reaction to the transaction of the companies’ customers, employees, and counterparties; and the diversion of management time on merger-related issues. Readers are cautioned not to place undue reliance on the forward-looking statements, which speak only as of the date on which they are made and reflect management’s current estimates, projections, expectations and beliefs. Pacific Continental Corporation undertakes no obligation to publicly revise or update the forward-looking statements to reflect events or circumstances that arise after the date of this release. This statement is included for the express purpose of invoking PSLRA’s safe harbor provisions.

 

LOGO


LOGO

 

Pro Forma Branch Map

 

LOGO

Century Bank Financial Overview (9/30/2012) ($000s):

 

Total Assets

   $ 85,848   

Gross Loans

   $ 71,684   

Total Deposits

   $ 69,164   

Noninterest-Bearing Demand Deposits

   $ 15,623   

Total Equity

   $ 12,268   

Net Income (Last Twelve Months)

   $ 1,164   

Non-Performing Assets / Total Assets

     4.10

Non-Accrual Loans / Gross Loans

     1.83

Loan Loss Reserve / Gross Loans

     2.09

Loans / Deposits (%)

     103.6

Year Established

     2003   

# of Employees (FTE)

     19  

# of Branches

     1  
 

Century Bank is a one-branch bank in Eugene, Oregon, established in 2003.

 

   

Branch location is less than 200 yards from PCBK headquarters branch.

 

 

Century Bank has strong customer relationships within the community which will complement PCBK’s banking strategy.

 

 

Loan portfolio mix includes 25.4% C&I and 57.6% CRE.

 

 

Deposit base with 22.6% noninterest-bearing demand deposits and total cost of funds of 0.54%, which is in-line with PCBK.

 

 

Consistent earnings – six consecutive profitable quarters.

 

 

Century Bank will be merged into Pacific Continental Bank.

 

 

In-market acquisition with financially compelling deal economics.

Source: SNL Financial, Century Bank call report

Note: All dollars in thousands

 

 

LOGO


LOGO

 

Transaction Details

 

Purchase Price    $13.4 million (including options and warrants)
   $13.13 per share for common shareholders
Consideration Mix    100% cash
Required Approvals   

Customary regulatory approvals and

approval of Century Bank shareholders

Due Diligence   

Comprehensive due diligence completed, including preliminary

3rd party fair value assessment of the loan portfolio

Anticipated Closing    Q1 2013

Overview of Valuation and Deal Assumptions (as of 9/30/2012)

 

Price / Tangible Book Value    109.2%
Price / Earnings (Last Twelve Months)    11.5x
Core Deposit Premium    1.70%
Fair Value Adjustment on Loan Portfolio (Preliminary Estimate)    6.00%
One-Time Deal Costs (Preliminary Estimate)    $2.3 million
EPS Impact   

Immediately accretive

(excluding one-time deal costs)

Tangible Book Value Per Share Impact    Less than 3.00% dilution
Internal Rate of Return    Greater than 15.00%

 

LOGO


LOGO

 

LOGO

 

 

    Balance
($000s)
    % of
Total
Deposits
 

Noninterest-Bearing Demand

  $ 304,016        31.0

MMDA, Savings & Int. Bearing Demand

  $ 520,218        53.1

CDs < $ 100k

  $ 78,138        8.0

CDs ³ $ 100k

  $ 77,790        7.9
 

 

 

   

 

 

 

Total Deposits

  $ 980,162        100.0

Interest-Bearing Deposits

  $ 676,146        69.0

Non-CDs

  $ 902,372        84.1

Cost of Interest-Bearing Deposits

      0.58

Cost of Total Deposits

      0.41

Cost of Funds

      0.49

LOGO

 

 

    Balance
($ 000s)
    % of
Total
Deposits
 

Noninterest-Bearing Demand

  $ 15,623        22.6

MMDA, Savings & Int. Bearing Demand

  $ 34,440        49.8

CDs < $ 100k

  $ 16,501        23.9

CDs ³ $ 100k

  $ 2,600        3.8
 

 

 

   

 

 

 

Total Deposits

  $ 69,164        100.0

Interest-Bearing Deposits

  $ 53,541        77.4

Non-CDs

  $ 50,063        72.4

Cost of Interest-Bearing Deposits

      0.56

Cost of Total Deposits

      0.43

Cost of Funds

      0.54

LOGO

 

    Balance
($000s)
    % of
Total
Deposits
 

Noninterest-Bearing Demand

  $ 319,639        30.5

MMDA, Savings & Int. Bearing Demand

  $ 554,658        52.9

CDs < $ 100k

  $ 94,639        9.0

CDs ³ $ 100k

  $ 80,390        7.7
 

 

 

   

 

 

 

Total Deposits

  $ 1,049,326       100.0

Interest-Bearing Deposits

  $ 729,687        69.5

Non-CDs

  $ 874,297        83.3

Cost of Interest-Bearing Deposits

      0.58

Cost of Total Deposits

      0.41

Cost of Funds

      0.49

Source: SNL Financial, PCBK earnings release and Century Bank call report. Information as of or for the three months ended 9/30/2012.

 

* Combined does not include any purchase accounting adjustments.
 

 

LOGO


LOGO

 

LOGO

 

    Balance
($000s)
    % of
Total
Loans
 

Construction & Development

  $ 65,714        7.9

1-4 Family

  $ 53,556        6.4

Multi-Family

  $ 43,080        5.1

Commercial Real Estate

  $ 362,478        43.3

Commercial & Industrial

  $ 306,870        36.7

Consumer

  $ 3,941        0.5

Other

  $ 1,334        0.2
 

 

 

   

 

 

 

Total Loans

  $ 836,973        100.0

Less: Unearned Income

  $ (768  

Gross Loans

  $ 836,205     

Gross Loans / Deposits

    85.3  

LOGO

 

    Balance
($000s)
    % of
Total
Loans
 

Construction & Development

  $ 4,726        6.6

1-4 Family

  $ 6,657        9.3

Multi-Family

  $ —          0.0

Commercial Real Estate

  $ 41,410        57.6

Commercial & Industrial

  $ 18,259        25.4

Consumer

  $ 474        0.7

Other

  $ 382        0.5
 

 

 

   

 

 

 

Total Loans

  $ 71,908        100.0

Less: Unearned Income

  $ (224  

Gross Loans

  $ 71,684     

Gross Loans / Deposits

    103.6  

LOGO

 

    Balance
($000s)
    % of
Total
Loans
 

Construction & Development

  $ 70,440        7.8

1-4 Family

  $ 60,213        6.6

Multi-Family

  $ 43,080        4.7

Commercial Real Estate

  $ 403,888        44.4

Commercial & Industrial

  $ 325,129        35.8

Consumer

  $ 4,415        0.5

Other

  $ 1,716        0.2
 

 

 

   

 

 

 

Total Loans

  $ 908,881        100.0

Less: Unearned Income

  $ (992  

Gross Loans

  $ 907,889     

Gross Loans / Deposits

    86.5  

Source: SNL Financial, PCBK earnings release and Century Bank call report. Information as of 9/30/2012.

 

* Combined does not include any purchase accounting adjustments.
 

 

LOGO


LOGO

 

   

PCBK management knows Century Bank’s niche markets well.

 

   

Attractive core deposit base and loan portfolio focused on C&I and CRE.

 

   

Compelling deal economics and conservative modeling assumptions.

 

   

Significant cost savings opportunity from redundant overhead expenses.

 

   

Strategic acquisition which furthers PCBK’s capital deployment strategy.

 

   

PCBK will continue to evaluate acquisition opportunities which are a strategic fit and which make financial sense.

 

LOGO