Attached files

file filename
8-K/A - 8-K/A - PACWEST BANCORPa13-18452_18ka.htm
EX-23.1 - EX-23.1 - PACWEST BANCORPa13-18452_1ex23d1.htm

Exhibit 99.1

 

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS OF PACWEST BANCORP AND FIRST CALIFORNIA FINANCIAL GROUP, INC.

 

The following unaudited pro forma condensed consolidated financial statements are based on the separate historical financial statements of PacWest Bancorp (“PACW” or the “Company”) and First California Financial Group, Inc. (“FCAL”) after giving effect to the acquisition of FCAL by PACW (the “Acquisition”) and the issuance of PACW common stock in connection therewith, and the assumptions and adjustments described in the accompanying notes to the unaudited pro forma condensed consolidated financial statements. The unaudited pro forma condensed consolidated balance sheet as of March 31, 2013 is presented as if the Acquisition had occurred on March 31, 2013. The unaudited pro forma condensed consolidated income statements for the year ended December 31, 2012 and the three months ended March 31, 2013 are presented as if the Acquisition had occurred on January 1, 2012. The historical consolidated financial information has been adjusted to reflect factually supportable items that are directly attributable to the Acquisition and, with respect to the income statements only, expected to have a continuing impact on consolidated results of operations.

 

The unaudited pro forma condensed consolidated financial information has been prepared using the acquisition method of accounting for business combinations under accounting principles generally accepted in the United States. PACW is the acquirer for accounting purposes. The determination of the acquisition consideration and fair values of FCAL’s assets and liabilities is based on the actual net tangible and intangible assets of FCAL that existed as of the date of the Acquisition, which was May 31, 2013. PACW has recorded the significant identifiable tangible and identifiable intangible assets of FCAL; however, these are subject to change for a one-year period if material information which existed at the acquisition date previously unknown becomes known. Accordingly, the unaudited pro forma adjustments, including the allocations of the purchase price, are preliminary and have been made solely for the purpose of providing unaudited pro forma condensed consolidated financial information.

 

Prior to the PacWest acquisition, FCAL decided to discontinue the operations of its Electronic Payment Services (“EPS”) division. Thus, the following unaudited pro forma condensed consolidated financial information has been prepared assuming the EPS operations were discontinued on January 1, 2012. FCAL’s historical statement of income for the three months ended March 31, 2013 reported the results of the EPS operation as “discontinued operations” and, therefore, does not need to be adjusted on a pro forma basis.  FCAL’s historical statement of income for the year ended December 31, 2012 includes the results of the EPS operation and, therefore, the EPS results are eliminated on a pro forma basis.

 

In connection with the plan to integrate the operations of FCAL following the completion of the Acquisition, PACW and FCAL will incur nonrecurring charges, such as costs associated with systems implementation, severance, professional fees and other costs directly related to the acquisition. Transaction-related after-tax expenses for PACW and FCAL estimated at $17.1 million are not included in the unaudited pro forma condensed consolidated income statements. However, these charges affected the results of operations of PACW and FCAL in the period in which they were recorded. Additionally, the unaudited pro forma adjustments do not give effect to any anticipated disposition of assets or prepayment of liabilities that may result from such integration.

 

The actual amounts recorded may differ materially from the information presented in these unaudited pro forma condensed consolidated financial statements as a result of:

 

·                  material and significant information becoming known that was previously not expected or known; and

 

·                  changes in the financial results of the combined company, which could change the future discounted cash flow projections.

 

The unaudited pro forma condensed consolidated financial statements are provided for informational purposes only. The unaudited pro forma condensed consolidated financial statements are not necessarily, and should not be assumed to be, an indication of the results that would have been achieved had the Acquisition been completed as of the dates indicated or that may be achieved in the future. The preparation of the unaudited pro forma condensed consolidated financial statements and related

 



 

adjustments required management to make certain assumptions and estimates. The unaudited pro forma condensed consolidated financial statements should be read together with:

 

·                  the accompanying notes to the unaudited pro forma condensed consolidated financial statements;

·                  PACW’s separate audited historical consolidated financial statements and accompanying notes as of and for the year ended December 31, 2012, included in PACW’s Annual Report on Form 10-K for the year ended December 31, 2012;

·                  FCAL’s separate audited historical consolidated financial statements and accompanying notes as of and for the year ended December 31, 2012, included in FCAL’s Annual Report on Form 10-K for the year ended December 31, 2012;

·                  PACW’s separate unaudited historical consolidated financial statements and accompanying notes as of and for the three months ended March 31, 2013 included in PACW’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2013;

·                  PACW’s separate unaudited historical consolidated financial statements and accompanying notes as of and for the three and six months ended June 30, 2013 included in PACW’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2013;

·                  FCAL’s separate unaudited historical consolidated financial statements and accompanying notes as of and for the three months ended March 31, 2013 included in FCAL’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2013; and

·                  Other information pertaining to PACW and FCAL contained in or incorporated by reference into the joint proxy statement/prospectus filed by PACW pursuant to Rule 424(b)(3) on December 16, 2012. See “Selected Consolidated Historical Financial Data of PACW” and “Selected Consolidated Historical Financial Data of FCAL” included elsewhere in the joint proxy statement/prospectus.

 

The unaudited pro forma condensed consolidated balance sheet as of March 31, 2013 presents the consolidated financial position giving pro forma effect to the following transactions as if they had occurred as of March 31, 2013:

 

·                  The completion of the Acquisition, including the issuance of approximately 8.4 million shares of PACW’s common stock;

·                  The payment of $17.1 million of estimated after-tax transaction-related costs;

·                  The conversion of the FCAL Series A preferred stock into FCAL common stock which occurred immediately prior to the closing of the Acquisition, as if it had occurred as of March 31, 2013; and

·                  The redemption of the FCAL Series C preferred stock that occurred at the time of the Acquisition, as if it had occurred as of March 31, 2013.

 



 

PACWEST BANCORP AND SUBSIDIARIES

PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET AS OF MARCH 31, 2013

(Dollars in thousands)

 

 

 

PacWest
Bancorp

 

First California Financial Group, Inc.

 

Pro Forma

 

 

 

 

 

 

 

Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounting

 

Pro Forma

 

 

 

 

 

 

 

As Reported

 

As Reported

 

Adjustments

 

Adjustments

 

Pro Forma

 

Combined

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

131,678

 

$

117,900

 

$

 

$

(33,024

)(m),(n)

$

84,876

 

$

216,554

 

Investment securities

 

1,396,177

 

318,288

 

306

(a)

(9,323

)(l)

309,271

 

1,705,448

 

Non-covered loans and leases, net of unearned income

 

2,956,897

 

1,030,167

 

(40,956

)(b)

 

989,211

 

3,946,108

 

Allowance for loan and lease losses, non-covered

 

(65,216

)

(18,271

)

18,271

(b)

 

 

(65,216

)

Total non-covered loans and leases, net

 

2,891,681

 

1,011,896

 

(22,685

)

 

989,211

 

3,880,892

 

Covered loans

 

483,063

 

97,683

 

16,060

(b)

 

113,743

 

596,806

 

Premises and equipment, net

 

18,950

 

17,593

 

(1,915

)(c)

 

15,678

 

34,628

 

OREO

 

53,272

 

17,084

 

(1,654

)(d)

 

15,430

 

68,702

 

Intangible assets

 

93,220

 

67,236

 

47,991

(e)

 

115,227

 

208,447

 

FDIC loss sharing asset

 

55,840

 

40,903

 

(20,371

)(f)

 

20,532

 

76,372

 

Other assets

 

176,024

 

43,708

 

10,546

(g)

2,203

(1)

56,457

 

232,481

 

Assets of discountinued operations

 

 

––

 

 

4,998

 

 

––

 

 

(4,998

)(m)

 

––

 

 

––

 

Total assets

 

$

5,299,905

 

$

1,737,289

 

$

28,278

 

$

(45,142

)

$

1,720,425

 

$

7,020,330

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

1,941,234

 

$

540,109

 

$

 

$

(199,627

)(m)

$

340,482

 

$

2,281,716

 

Interest-bearing

 

2,611,996

 

818,459

 

2,033

(h)

(3,271

)(m)

817,221

 

3,429,217

 

Total deposits

 

4,553,230

 

1,358,568

 

2,033

 

(202,898

)

1,157,703

 

5,710,933

 

Borrowings

 

11,196

 

107,026

 

 

202,898

(m)

309,924

 

321,120

 

Subordinated debentures

 

108,250

 

26,805

 

(2,744

)(i)

 

 

24,061

 

132,311

 

Other liabilities

 

37,433

 

11,362

 

4,571

(j)

––

 

15,933

 

53,366

 

Total liabilities

 

4,710,109

 

1,503,761

 

3,860

 

––

 

1,507,621

 

6,217,730

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred equity

 

 

26,000

 

(1,000

)(k)

(25,000

)(n)

 

 

Common equity

 

589,796

 

207,528

 

25,418

(k)

(20,142

)(l),(n)

212,804

 

802,600

 

Total shareholders’ equity

 

589,796

 

233,528

 

24,418

(k)

(45,142

)

212,804

 

802,600

 

Total liabilities and shareholders’ equity

 

$

5,299,905

 

$

1,737,289

 

$

28,278

 

$

(45,142

)

$

1,720,425

 

$

7,020,330

 

 



 

Unaudited Pro Forma Combined Condensed Balance Sheet Adjustments

 

Purchase Accounting Adjustments:

 

a)             Adjustment reflects fair value adjustment to the acquired investment portfolio.

 

b)             Adjustment reflects the fair value adjustments to the acquired loan portfolio.

 

c)              Adjustment reflects the fair value adjustment to acquired premises and equipment.

 

d)             Adjustment reflects the fair value adjustment to acquired OREO.

 

e)              Adjustment reflects the goodwill arising as a result of the acquisition price exceeding the fair value of the net assets and other identifiable assets acquired, the recording of a core deposit intangible and the elimination of FCAL’s historical intangible assets.

 

f)               Adjustment reflects the reduction in the amortized-cost carrying value to the discounted amount of estimated covered asset losses to be collected from the FDIC.

 

g)             Adjustment reflects the recording of the deferred tax asset resulting from the fair value adjustments and the write-off of prepaid items that have no value to the combined company.

 

h)             Adjustment reflects fair value adjustment to interest-bearing deposits.

 

i)                Adjustment reflects fair value adjustment to subordinated debentures.

 

j)                Adjustment reflects fair value adjustments to the supplemental executive retirement plan liability, FDIC clawback liability and accrued liabilities.

 

k)             Adjustments reflect the conversion of the preferred equity to common equity and the net increase in stockholders’ equity resulting from the transaction.

 

Pro Forma Adjustments:

 

l)                Adjustment reflects the elimination of PACW’s investment in FCAL common stock, the related deferred tax liability and the related unrealized gain.

 

m)         Adjustments assume the collection of the EPS operation’s customer receivables and the withdrawal and payment of the EPS operation’s deposits funded with new overnight FHLB borrowings.

 

n)             Adjustment reflects the redemption of the Series C Preferred Stock, less the cost basis paid for PACW’s investment in FCAL common stock, and the payment of $17.1 million of after-tax transaction-related costs.

 



 

The following table presents the unaudited pro forma condensed consolidated income statement for the three months ended March 31, 2013 giving pro forma effect to the following transactions as if they had occurred as of January 1, 2012:

 

·                  The redemption of FCAL’s Series C preferred stock;

 

·                  FCAL’s decision to discontinue the operations of its EPS division occurred prior to the PacWest acquisition; thus, for the following pro forma income statement the EPS operations are assumed discontinued as of January 1, 2012;

 

·                  Pro forma amortization and accretion of purchase accounting adjustments on loans, deposits, FDIC loss sharing asset, FDIC clawback liability, supplemental executive retirement plan liability, other borrowings, and intangible assets; and

 

·                  The issuance of additional PACW common stock applying the 0.2966 exchange ratio to the outstanding FCAL shares in determining pro forma earnings per share.

 



 

PACWEST BANCORP AND SUBSIDIARIES

PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME FOR THE THREE MONTHS ENDED  MARCH 31, 2013

(Dollars in thousands, except per share data)

 

 

 

PacWest
Bancorp

 

First California Financial Group, Inc.

 

Pro Forma

 

 

 

 

 

 

 

Pro Forma

 

 

 

 

 

 

 

As Reported

 

As Reported

 

Adjustments

 

Pro Forma

 

Combined

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

Loans and leases

 

$

61,010

 

$

15,280

 

$

1,167

(o)

$

16,447

 

$

77,457

 

Deposits in financial institutions

 

43

 

59

 

 

 

59

 

102

 

Investment securities

 

8,216

 

521

 

 

 

521

 

8,737

 

Total interest income

 

69,269

 

15,860

 

1,167

 

17,027

 

86,296

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

2,649

 

1,053

 

(209

)(p)

844

 

3,493

 

Borrowings

 

144

 

612

 

170

(q)

782

 

926

 

Subordinated Debentures

 

783

 

149

 

148

(r)

297

 

1,080

 

Total interest expense

 

3,576

 

1,814

 

109

 

1,923

 

5,499

 

Net Interest income

 

65,693

 

14,046

 

1,058

 

15,104

 

80,797

 

Provision for credit losses

 

3,137

 

 

 

 

3,137

 

Net interest income after provision for credit losses

 

62,556

 

14,046

 

1,058

 

15,104

 

77,660

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

Service charges, commissions and fees

 

4,796

 

800

 

 

 

800

 

5,596

 

Net gain on sales of loans and leases

 

225

 

34

 

 

 

34

 

259

 

Net gain on sales of securities

 

409

 

450

 

 

 

450

 

859

 

FDIC loss sharing (expense) income

 

(3,137

)

(1,707

)

1,707

(t)

 

(3,137

)

Other income

 

547

 

331

 

 

 

331

 

878

 

Total noninterest income

 

2,840

 

(92

)

1,707

 

1,615

 

4,455

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

Compensation

 

25,350

 

6,786

 

39

(u)

6,825

 

32,175

 

Occupancy

 

6,598

 

1,388

 

 

 

1,388

 

7,986

 

Other

 

10,367

 

4,730

 

(700

)(v),(w)

4,030

 

14,397

 

Acquisition and integration

 

692

 

 

(692

)(w)

(692

)

 

Intangible asset amortization

 

1,176

 

376

 

(7

)(x)

369

 

1,545

 

Total noninterest expense

 

44,183

 

13,280

 

(1,360

)

11,920

 

56,103

 

Earnings before income taxes

 

21,213

 

674

 

4,125

 

4,799

 

26,012

 

Income tax expense

 

7,719

 

283

 

1,732

(y)

2,015

 

9,734

 

Net earnings

 

13,494

 

391

 

2,393

 

2,784

 

16,278

 

Preferred dividends

 

 

313

 

(313

)(z)

 

 

Earnings allocated to unvested restricted stock

 

(326

)

 

10

(cc)

10

 

(316

)

Net earnings available to common shareholders

 

$

13,168

 

$

78

 

$

2,716

 

$

2,794

 

$

15,962

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.37

 

$

 

 

 

 

 

$

0.36

 

Diluted

 

$

0.37

 

$

 

 

 

 

 

$

0.36

 

Weighted average shares:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

35,797.0

 

29,227.2

 

8,403.1

(aa)

 

 

44,200.1

 

Diluted

 

35,797.0

 

29,650.3

 

8,403.1

(aa)

 

 

44,200.1

 

 

The following table presents the unaudited pro forma condensed consolidated income statement for the year ended December 31, 2012 giving pro forma effect to the following transactions as if they had occurred as of January 1, 2012:

 

·                  The redemption of FCAL’s Series C preferred stock;

·                  FCAL’s decision to discontinue the operations of its EPS division occurred prior to the PacWest acquisition; thus, for the following pro forma income statement the EPS operations are assumed discontinued as of January 1, 2012;

·                  Pro forma amortization and accretion of purchase accounting adjustments on loans, deposits, FDIC loss sharing asset, FDIC clawback liability, supplemental executive retirement plan liability, other borrowings, and intangible assets; and

·                  The issuance of additional PACW common stock applying the 0.2966 exchange ratio to the outstanding FCAL shares in determining pro forma earnings per share.

 



 

PACWEST BANCORP AND SUBSIDIARIES

PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME FOR THE YEAR ENDED

DECEMBER 31, 2012

(Dollars in thousands, except per share data)

 

 

 

PacWest
Bancorp

 

First California Financial Group, Inc.

 

Pro Forma

 

 

 

 

 

 

 

Pro Forma

 

 

 

 

 

 

 

As Reported

 

As Reported

 

Adjustments

 

Pro Forma

 

Combined

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

Loans and leases

 

$

260,230

 

$

70,190

 

$

4,668

(o)

$

74,858

 

$

335,088

 

Deposits in financial institutions

 

228

 

231

 

 

231

 

459

 

Investment securities

 

35,657

 

6,397

 

 

6,397

 

42,054

 

Total interest income

 

296,115

 

76,818

 

4,668

 

81,486

 

377,601

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

13,271

 

5,174

 

(1,045

)(p)

4,129

 

17,400

 

Borrowings

 

2,656

 

3,533

 

714

(q)

4,247

 

6,903

 

Subordinated Debentures

 

3,721

 

786

 

578

(r)

1,364

 

5,085

 

Total interest expense

 

19,648

 

9,493

 

247

 

9,740

 

29,388

 

Net Interest income

 

276,467

 

67,325

 

4,421

 

71,746

 

348,213

 

Provision for credit losses

 

(12,819

)

1,500

 

(1,500

)(s)

 

(12,819

)

Net interest income after provision for credit losses

 

289,286

 

65,825

 

5,921

 

71,746

 

361,032

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

Service charges, commissions and fees

 

20,978

 

3,108

 

 

3,108

 

24,086

 

Net gain on sales of loans and leases

 

2,767

 

534

 

 

534

 

3,301

 

Net gain on sales of securities

 

1,239

 

5,672

 

 

5,672

 

6,911

 

Other-than-temporary impairment loss on securities

 

(1,115

)

(728

)

 

(728

)

(1,843

)

FDIC loss sharing (expense) income

 

(10,070

)

(3,269

)

3,269

(t)

 

(10,070

)

Other income

 

2,073

 

6,019

 

(5,307

)(bb)

712

 

2,785

 

Total noninterest income

 

15,872

 

11,336

 

(2,038

)

9,298

 

25,170

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

Compensation

 

94,967

 

28,325

 

(1,378

)(u),(bb)

26,947

 

121,914

 

Occupancy

 

28,113

 

6,393

 

(176

)(bb)

6,217

 

34,330

 

Other

 

55,569

 

20,013

 

(2,654

)(v),(bb)

17,359

 

72,928

 

Debt termination

 

22,598

 

 

 

 

22,598

 

Acquisition and integration

 

4,089

 

 

(831

)(w)

(831

)

3,258

 

Intangible asset amortization

 

6,326

 

6,995

 

(5,441

)(x),(bb)

1,554

 

7,880

 

Total noninterest expense

 

211,662

 

61,726

 

(10,480

)

51,246

 

262,908

 

Earnings from continuing operations before income taxes

 

93,496

 

15,435

 

14,363

 

29,798

 

123,294

 

Income tax expense

 

36,695

 

6,161

 

6,032

(y)

12,193

 

48,888

 

Net earnings

 

56,801

 

9,274

 

8,331

 

17,605

 

74,406

 

Preferred dividends

 

 

1,250

 

(1,250

)(z)

 

 

Earnings allocated to unvested restricted stock

 

(1,845

)

 

(172

)(cc)

(172

)

(2,017

)

Net earnings available to common shareholders

 

$

54,956

 

$

8,024

 

$

9,409

 

$

17,433

 

$

72,389

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.54

 

$

0.27

 

 

 

 

 

$

1.64

 

Diluted

 

$

1.54

 

$

0.27

 

 

 

 

 

$

1.64

 

Weighted average shares:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

35,684.1

 

29,228.6

 

8,403.1

(aa)

 

 

44,087.2

 

Diluted

 

35,684.1

 

29,589.2

 

8,403.1

(aa)

 

 

44,087.2

 

 



 

Unaudited Pro Forma Combined Condensed Consolidated Statement of Earnings Adjustments

 

o)             Accretion of discount on loans over the estimated weighted average remaining life of the loan portfolio of 10 years.

 

p)             Accretion of the interest-bearing deposit fair value adjustment over 5 years using an accelerated method and the elimination of FCAL’s historical accretion.

 

q)             Estimated borrowing cost from additional borrowings to replace the demand deposits of the discontinued operations of the EPS division.

 

r)              Accretion of the subordinated debentures fair value adjustment over 5 years.

 

s)               Elimination of FCAL’s historical loan loss provision as the portfolio was marked to market at acquisition date.

 

t)                Elimination of FCAL’s historical FDIC loss share income (expense).

 

u)             Amortization of fair value adjustment of supplemental executive retirement plan liability.

 

v)             Fair value amortization of the FDIC clawback liability and elimination of FCAL’s historical FDIC clawback amortization.

 

w)           Elimination for nonrecurring acquisition costs directly related to the transaction.

 

x)             Amortization of the core deposit intangible asset over its estimated life of 7 years and elimination of FCAL’s historical intangible asset amortization.

 

y)             Represents income taxes on the pro forma adjustments at a combined Federal and California effective tax rate of approximately 42 percent.

 

z)              Elimination of FCAL’s historical preferred stock dividends since preferred stock is assumed to be redeemed at January 1, 2012.

 

aa)      Adjustment reflects the actual exchange ratio of 0.2966 times the historical shares outstanding of FCAL common stock.

 

bb)      Elimination of historical results of FCAL’s EPS operations since EPS operations are assumed to be discontinued at January 1, 2012.

 

cc)        Adjustment reflects amount of pro forma adjustments allocated to unvested restricted stock for purposes of determining net earnings available to common shareholders.