Attached files

file filename
EX-99.1 - GULFSTEAM BANCSHARES, INC. FINANCIAL STATEMENTS - CenterState Bank Corpd691005dex991.htm
EX-23.1 - CONSENT - CenterState Bank Corpd691005dex231.htm

 

 

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K/A

 

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported) January 17, 2014

 

 

CENTERSTATE BANKS, INC.

(Exact name of registrant as specified in its charter)

 

 

 

Florida   000-32017   59-3606741

(State or other jurisdiction

of incorporation)

 

(Commission

file number)

 

(IRS employer

identification no.)

 

42745 U.S. Highway 27, Davenport, FL   33837
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: (863) 419-7750

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))

 

 

 


Explanatory Note

On January 17, 2014, CenterState Banks, Inc. (the “Company”, “CSFL” or “CenterState”) furnished a Current Report on Form 8-K to report the January 17, 2014 completion of its previously announced transaction as described in the Agreement and Plan of Merger dated July 29, 2013, as amended (the “Agreement”) with Gulfstream Bancshares, Inc. (“GS” or “Gulfstream”) whereby GS merged with and into the Company. Pursuant to and simultaneously with the merger of GS with and into the Company, GS’s wholly owned subsidiary bank, Gulfstream Business Bank (“GSB”), merged with and into the Company’s wholly owned subsidiary bank, CenterState Bank of Florida, N.A. (the “Bank”).

This Current Report on Form 8-K/A amends and supplements the disclosures provided in Item 2.01 and 9.01 of the Current Report on Form 8-K furnished on January 17, 2014. Except as otherwise provided herein, the other disclosures made in the Current Report furnished on January 17, 2014 remain unchanged. The Company does not anticipate that it will further amend this Current Report.

Statements made in this amendment, other than those concerning historical financial information, may be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and are subject to risks and uncertainties. These forward-looking statements include, without limitation, statements regarding the Company’s expectations concerning its financial condition, operating results, cash flows, liquidity and capital resources, including the effects of the GS and GSB acquisitions and the final determination of the assets and liabilities acquired and their respective valuations. A discussion of risks, uncertainties and other factors that could cause actual results to differ materially from management’s expectations is set forth under the captions “Business—Note about Forward-Looking Statements,” “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2013.

 

Item 2.01. Completion of Acquisition of Assets

On January 17, 2014 the Company completed its previously announced merger transaction as set forth in the Agreement with GS, whereby GS merged with and into the Company. Pursuant to and simultaneously with the merger of GS with and into the Company, GS’s wholly owned subsidiary bank, GSB merged with and into the Bank.

Pursuant to the terms of the Agreement, the Company purchased approximately $377.9 million of loans. The purchase price and estimated fair market value of the loans was approximately $359.6 million or 95% of their outstanding unpaid principal balance.

The Company acquired four banking offices from GS. Two banking offices were purchased at fair market value based on current appraisals, approximately $5.5 million, and the Company assumed the existing leases on two locations, which terms approximated current fair market values.

All of the deposits, approximately $478.2 million, were assumed by the Bank. The Company did not pay a premium for the deposits assumed.

The Company also assumed two trust preferred securities issued by GS, one for $7 million and another for $3 million, which qualify for Tier 1 capital. Interest payments are due quarterly at a rate of LIBOR plus 1.90% on the $7 million trust preferred security and a rate of LIBOR plus 1.70% on the $3 million trust preferred security. The instruments mature in 2035 and 2037, respectively.

 

2


On February 14, 2014, the four purchased GSB branches were converted to the Company’s core processing system. The Bank hired substantially all of GSB’s loan officers and branch employees, releasing primarily back office and support staff. Approximately 62 former GSB employees, about 77% of GSB’s former work force, were hired by the Bank.

The Company expects to recognize goodwill on this acquisition of approximately $31.1 million. This Goodwill is calculated based on the fair values of the assets acquired and liabilities assumed as of the acquisition date. Fair value estimates are based on the information available, and are subject to change for up to one year after the closing date of the acquisition as additional information relative to closing date fair values becomes available. Fair values are preliminary estimates due to pending appraisals on loan and other real estate owned.

The foregoing summary is not complete and is qualified in its entirety by reference to the full text of the form of the Agreement, incorporated by reference to Exhibit 2.1 to the Company’s Registration Statement on Form S-4 (File No. 333-191536.

 

Item 9.01 Financial Statements and Exhibits

 

(a) Financial Statements of Business Acquired

Discussion

As set forth in Item 2.01 above, on January 17, 2014, the Company acquired assets and assumed all of the deposits and other liabilities of GS and GSB pursuant to the Agreement. A narrative description of the anticipated effects of the GS acquisition (the “Acquisition”) on the Company’s financial condition, liquidity, capital resources and operating results is presented below. This discussion should be read in conjunction with the historical financial statements and the related notes of the Company, which have been filed with the Securities and Exchange Commission (the “Commission”) and the Audited Statements, which are attached hereto as Exhibits 99.1 and 99.2.

The Company’s primary reasons for the transaction included to further solidify its market share in the southeast Florida market and expand its customer base to enhance deposit fee income and leverage operating costs through economies of scale. The acquisition increased the Company’s total assets and total deposits by approximately 23% and 23%, respectively, as compared with the balances at December 31, 2013, and is expected to positively affect the Company’s operating results to the extent the Company earns more from interest earning assets than it pays in interest on its interest bearing liabilities. The ability of the Company to successfully collect interest and principal on the loans acquired will also impact cash flows and operating results.

The Company estimated the acquisition date fair value of the acquired assets and assumed liabilities in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 805, Business Combinations (ASC Topic 805) and ASC Topic 820, Fair Value Measurements. However, the amount that the Company realizes on these assets may differ materially from these carrying values primarily as a result of changes in the timing and amount of collections on the acquired loans in future periods.

 

3


Calculation of Purchase Price

The Company acquired 100% of the outstanding common stock of Gulfstream. The purchase price consisted of both cash and stock. Each share of Gulfstream common stock was exchanged for $14.65 cash and 3.012 shares of the Company’s common stock. Based on the closing price of the Company’s common stock on January 16, 2014, the resulting purchase price was $82,040. The table below summarizes the purchase price calculation. Dollar amounts are in thousands, except per share data.

 

Number of shares of Gulfstream common stock outstanding at January 16, 2014

     1,569,364   

Gulfstream preferred shares that converted to Gulfstream common shares upon the change in control

     155,629   
  

 

 

 

Total Gulfstream common shares including converted preferred shares

     1,724,993   

Per share exchange ratio

     3.012   
  

 

 

 

Number of shares of CenterState common stock - as converted

     5,195,679   

Multiplied by CenterState common stock price on January 16, 2014

   $ 10.23   
  

 

 

 

Fair value of CenterState common stock issued

   $ 53,152   
  

 

 

 

Total Gulfstream common shares including converted preferred shares

     1,724,993   

Multiplied by the cash consideration each Gulfstream share is entitled to receive

   $ 14.65   
  

 

 

 

Total Cash Consideration

   $ 25,271   
  

 

 

 

Total Stock Consideration

   $ 53,152   

Total Cash Consideration

     25,271   
  

 

 

 

Total consideration paid to Gulfstream common shareholders

   $ 78,423   

Fair value of current Gulfstream stock options converted to CenterState stock options

     3,617   
  

 

 

 

Total purchase price

   $ 82,040   
  

 

 

 

Financial Condition

The total purchase price as shown in the table above is allocated to Gulfstream’s tangible and intangible assets and liabilities as of January 17, 2014 based on fair values as follows. Amounts are in thousands of dollars.

 

Cash and cash equivalents

   $ 102,278   

Investment securities available for sale

     60,816   

Loans, held for investment

     329,515   

Purchased credit impaired loans

     30,068   

Loans held for sale

     247   

Other real estate owned

     3,365   

Bank premises and equipment

     5,519   

Bank owned life insurance

     4,939   

Other assets

     13,236   

Core deposit intangible

     4,173   

Goodwill

     31,104   

Deposits

     (478,999

Other borrowings

     (13,284

Corporate debentures

     (6,745

Other liabilities

     (4,192
  

 

 

 

Total Preliminary Estimated Acquisition Consideration

   $ 82,040   
  

 

 

 

 

4


The list below summarizes the preliminary estimates of the fair value of the assets purchased, excluding goodwill, and liabilities assumed as of the January 17, 2014 purchase date. Amounts are in thousands of dollars.

 

     Fair Value
at Jan 17, 2014
 

Cash and cash items

   $ 102,278   

Loans, held for investment

     329,515   

Purchased credit impaired loans

     30,068   

Loan held for sale

     247   

Investments

     60,816   

Interest receivable

     1,087   

Branch real estate

     5,519   

Furniture and fixtures

     262   

FHLB stock

     885   

Bank owned life insurance

     4,939   

Other real estate owned

     3,365   

Core deposit intangible

     4,173   

Other assets

     11,002   
  

 

 

 

Total assets acquired

   $ 554,156   
  

 

 

 

Deposits

   $ 478,999   

Federal Home loan advances

     5,708   

Repurchase agreements

     7,576   

Interest payable

     125   

Official checks outstanding

     826   

Trust Preferred Security

     6,745   

Other liabilities

     3,241   
  

 

 

 

Total liabilities assumed

   $ 503,220   
  

 

 

 

Net assets acquired, excluding goodwill

   $ 50,936   
  

 

 

 

In the acquisition, the Company purchased $359.6 million of loans at fair value, net of $18.3 million, or 4.8%, estimated discount to the outstanding principal balance, representing 24.4% of the Company’s total loans at December 31, 2013. Of the total loans acquired, management identified approximately $30.1 million of loans with credit deficiencies. All loans that were on non-accrual status and all loan relationships that were greater than $500,000 and identified as impaired as of the acquisition date were considered by CenterState’s management to be credit impaired and will be accounted for pursuant to ASC Topic 310-30. The table below summarizes the total contractually required principal and interest cash payments, management’s estimate of expected total cash payments and fair value of the loans as of January 17, 2014 for purchased credit impaired loans. Contractually required principal and interest payments have been adjusted for estimated prepayments. Amounts are in thousands of dollars.

 

Contractually required principal and interest

   $ 48,289   

Non-accretable difference

     (11,766
  

 

 

 

Cash flows expected to be collected

     36,523   

Accretable yield

     (6,455
  

 

 

 

Total purchased credit-impaired loans acquired

   $ 30,068   
  

 

 

 

 

5


The table below presents information with respect to the fair value of acquired loans and other interest earning assets, as well as their unpaid principal balance (“Book Balance”) at acquisition date, contractual term and average contractual yield as of the January 17, 2014 acquisition date. Amounts are in thousands of dollars.

 

     book
balance
     fair
value
     weighted
average
months to
maturity
     average
contractual
interest
rate
    effective
interest
rate
 

Interest bearing deposits at Federal Reserve Bank

   $ 84,857       $ 84,857         —           0.22     0.22

Interest bearing deposits, other

     6,194         6,194         —           0.15     0.15

Available for sale securities

     60,816         60,816         68         2.78     2.78

Loans:

             

Single family residential real estate

     33,506         32,319         57         4.12     5.39

Commercial real estate

     185,250         183,189         71         4.90     5.17

Construction/development/land

     30,387         27,704         74         4.35     5.63

Commercial loans

     85,940         84,203         55         4.70     4.73

Consumer and other loans

     2,112         2,100         24         4.71     4.35

Purchased credit-impaired

     40,655         30,068         37         5.47     7.33
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total earning assets

   $ 377,850       $ 359,583         62         4.80     5.36
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total earning assets

   $ 529,717       $ 511,450           
  

 

 

    

 

 

         

The difference between the fair value of the loans acquired and their related book balance will be accreted into interest income over the life of the related loan. The following table reflects the scheduled maturities of the acquired loans at January 17, 2014. Amounts are in thousands of dollars.

 

     single family
residential
real estate
     commercial
real estate
     construction,
dev., & land
     commercial
& industrial
     consumer      total
loans
 

Contractual maturities:

                 

1 year or less

   $ 8,744       $ 15,354       $ 8,548       $ 28,251       $ 1,041       $ 61,938   

1 - 5 years

     16,449         115,466         9,200         36,474         999         178,588   

After 5 years

     8,801         72,273         13,729         24,194         60         119,057   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 33,994       $ 203,093       $ 31,477       $ 88,919       $ 2,100       $ 359,583   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Rate sensitivity:

                 

Fixed

   $ 15,679       $ 121,222       $ 24,728       $ 46,857       $ 1,840       $ 210,326   

Variable

     18,315         81,871         6,749         42,062         260         149,257   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 33,994       $ 203,093       $ 31,477       $ 88,919       $ 2,100       $ 359,583   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

6


In the acquisition, the Company assumed $479.0 million in deposits at estimated fair value. The amount represents approximately 23% of the Company’s total deposits of $2,056.2 million at December 31, 2013. Non-interest bearing deposits comprise about 37%, money market accounts comprise about 37%, and time deposits comprise about 17% of the assumed deposits. The remainder is in interest bearing accounts and regular savings accounts. A schedule of the deposits assumed at January 17, 2014 at fair value is listed in the table below. Amounts are in thousands of dollars.

 

     fair value
at Jan 17,
2013
     weighted
average
interest
rate
 

Non-interest bearing deposits

   $ 178,748         —  

Interest bearing deposits:

     

Interest bearing demand deposits

     33,192         0.10

Savings deposits

     2,941         0.76

Money market deposits

     179,123         0.24

Time deposits less than $100,000

     35,326         1.07

Time deposits of $100,000 or greater

     49,669         1.26
  

 

 

    

 

 

 

Total deposits assumed

   $ 478,999         0.31
  

 

 

    

 

 

 

The following table presents the amount of time deposits assumed at January 17, 2014, maturing during the periods reflected below. Amounts are in thousands of dollars.

 

     Amount  

January 17, 2014 thru January 16, 2015

   $ 56,447   

January 17, 2015 thru January 16, 2016

     18,117   

January 17, 2016 thru January 16, 2017

     6,083   

January 17, 2017 thru January 16, 2018

     3,616   

Thereafter

     732   
  

 

 

 

Total

   $ 84,995   
  

 

 

 

In its assumption of the deposit liabilities, the Company believed that these deposits have an intangible value. The Company applied ASC Topic 805, which prescribes the accounting for goodwill and other intangible assets such as core deposit intangibles, in a business combination. The Company determined the estimated fair value of the core deposit intangible asset totaled $4.2 million, which will be amortized utilizing an accelerated amortization method over an estimated economic life not to exceed ten years. In determining the valuation amount, deposits were analyzed based on factors such as type of deposit, deposit retention, interest rates and age of deposit relationships. The table below presents the estimated amortization expense for each of the next ten years. Amounts are in thousands of dollars.

 

     amount           amount  

year 1

   $ 626       year 6    $ 363   

year 2

   $ 532       year 7    $ 363   

year 3

   $ 452       year 8    $ 363   

year 4

   $ 384       year 8    $ 363   

year 5

   $ 363       year 10    $ 364   
        

 

 

 
      Total    $ 4,173   
        

 

 

 

Future amortization of this core deposit intangible asset over the estimated life will decrease results of operations, net of any potential tax effect. Since amortization is a non cash item, it will have no effect upon future liquidity and cash flows. For the calculation of regulatory capital, core deposit intangible asset is disallowed and is a reduction to equity capital. The Company expects that disallowing this intangible asset should not materially adversely affect the Company’s regulatory capital ratios.

 

7


The core deposit intangible asset is subject to significant estimates by management related to the value and the life of the asset. These estimates could change over time. The Company will review the valuation of this asset periodically to ensure that no impairment has occurred. If any impairment is subsequently determined, the Company will record the impairment as an expense in its consolidated statement of operations.

Non performing loans

At the acquisition date, Gulfstream had total non-accrual loans of $3.7 million and no loans that were past due 90 days or more and still accruing. All loans that were on non-accrual status and all loan relationships that were greater than $500,000 and identified as impaired as of the acquisition date were considered by CenterState’s management to be credit impaired and will be accounted for pursuant to ASC Topic 310-30. Loans identified as such had an aggregate principal balance of $40.6 million and an estimated fair value, as of the acquisition date, equal to $30.1 million.

Other real estate owned

As part of the acquisition, the Company acquired OREO with a fair value less estimated selling expenses of $3.4 million that Gulfstream obtained through foreclosure and repossession. Fair value was based on current appraisals (appraisals less than one year old). OREO is further delineated below. Amounts are in thousands of dollars.

 

Description of other real estate owned

   fair value at
Jan. 17, 2014
 

8 commercial buildings

   $ 690   

Land / various acreages

     2,675   
  

 

 

 

Total

   $ 3,365   

Operating results and cash flows

Management has from time to time become aware of acquisition opportunities and has performed various levels of review related to potential acquisitions in the past. The GS acquisition was attractive to the Company for a variety of reasons including the following:

 

    attractiveness in the pricing of the acquired loans;

 

    ability to increase the Company’s market share in southeast Florida;

 

    attractiveness of core deposit customer relationships;

 

    opportunities to enhance income and efficiency due to duplications of effort and decentralized processes as the Company expects to enhance income by centralizing some duties and removing duplications of effort.

Based on these and other factors, including the level of support related to the acquired loans, the Company believes that the GS acquisition will have an immediate positive impact on its earnings.

 

8


The total assets acquired, approximately $555 million, excluding goodwill, represented approximately 23% of the Company’s $2,416 million of total assets as of December 31, 2013, and total deposits assumed, approximately $479 million, represented approximately 23% of the Company’s $2,056 million of total deposits reported as of December 31, 2013. The Company believes that the transaction will improve net interest income, as the Company earns more from interest earned on its loans and investments than it pays in interest on deposits.

Liquidity and capital resources

The GS acquisition enhanced the liquidity position of the Company. The Company acquired $102 million of cash and cash equivalents. This addition to the Company’s balance sheet represents additional support for the Company’s liquidity needs.

Deposits with an estimated fair value of $479 million were also assumed. Of this amount approximately 37% is in noninterest bearing deposits, 37% is in money market accounts and the remainder is in checking accounts and regular savings accounts.

In the GS acquisition, the Company also assumed two Trust Preferred Securities totaling $10.0 million issued by GS that qualify for Tier 1 capital. Interest payments are due quarterly at a rate of LIBOR plus 1.90% on the $7 million trust preferred security and a rate of LIBOR plus 1.70% on the $3 million trust preferred security. The Company estimated the fair value of these instruments to approximate $6.7 million at the January 17, 2014 acquisition date.

At December 31, 2013, the Company and the Bank were considered “well-capitalized” based on calculations of relevant regulatory ratios. The Company and the Bank had the following capital ratios at December 3, 2013.

 

     regulatory
guideline amounts
to be considered
well capitalized
       
          
       Actual at December 31, 2013  
       Company     Bank     GS     GSB  

Tier 1 leverage ratio

     5.0     10.4     8.3     11.1     11.0

Tier 1 risk base ratio

     6.0     16.6     13.4     15.4     15.3

Total risk based ratio

     10.0     17.9     14.6     16.7     16.6

The acquisition of GS did not have a material adverse effect on the Company’s regulatory capital ratios. The Company and Bank remain “well-capitalized” after taking into consideration the results of the GS transaction

Financial Statements

Attached hereto as Exhibit 99.1 and incorporated by reference into this Item 9.01(a) are Gulfstream Bancshares, Inc. audited consolidated financial statements as of December 31, 2013 and 2012 and the years then ended.

 

9


(b) Pro Forma Financial Statements

The pro forma consolidated condensed balance sheet presented below assumes the transaction occurred at December 31, 2013. Adjusting entries are explained below. Amounts are in thousands of dollars.

 

     CenterState
Dec 31, 2013
as reported
    Gulfstream
Dec 31, 2013
    Pro Forma
adjustments
         Pro Forma
Dec 31, 2013
combined
 

Assets:

           

Cash and cash equivalents

   $ 174,889      $ 94,419      ($ 25,268   a    $ 244,040   

Investment securities, at fair value

     457,086        61,288        (745   d      517,629   

Loans covered by FDIC loss share agreements

     230,273               230,273   

Loans not covered by FDIC loss share

     1,243,906        375,624        (18,267   e      1,601,263   

Allowance for loan losses

     (20,454     (12,358     12,358      f      (20,454
  

 

 

   

 

 

        

 

 

 

Net loans

     1,453,725        363,266             1,811,082   

OREO covered by FDIC loss share

     19,111               19,111   

OREO not covered by FDIC loss share

     6,409        3,365             9,774   

Bank premises and equipment, net

     96,619        5,781             102,400   

Goodwill

     44,924          28,991      l      73,915   

Other intangibles

     6,116          4,173      k      10,289   

Bank owned life insurance

     49,285        4,939             54,224   

FDIC indemnification asset

     73,433               73,433   

Prepaid and other assets

     33,970        11,767        (103   j      45,634   
  

 

 

   

 

 

        

 

 

 

Total Assets

   $ 2,415,567      $ 544,825           $ 2,961,531   
  

 

 

   

 

 

        

 

 

 
Liabilities and Stockholders’ Equity:            
Liabilities:            

Deposits - noninterest bearing

   $ 644,915      $ 168,300             813,215   

Deposits - interest bearing

     1,411,316        298,271        783      g      1,710,370   
  

 

 

   

 

 

        

 

 

 

Total deposits

     2,056,231        466,571             2,523,585   

Other borrowings

     50,366        11,884        708      h      62,958   

Corporate debentures

     16,996        10,000        (3,255   i      23,741   

Payables and other liabilities

     18,595        2,973             21,568   
  

 

 

   

 

 

        

 

 

 

Total liabilities

     2,142,188        491,428             2,631,852   
Stockholders’ Equity:            

Preferred Stock

       1        (1   m      0   

Additional paid in capital, preferred

       248        (248   m      0   

Common Stock

     301        16        36      b,n      353   

Additional paid in capital, common

     229,544        23,489        32,759      b,c,n      285,792   

Retained earnings

     48,018        30,444        (30,444   n      48,018   

Accumulated other comprehensive loss

     (4,484     (801     801      n      (4,484
  

 

 

   

 

 

        

 

 

 

Total stockholders’ equity

     273,379        53,397             329,679   
  

 

 

   

 

 

        

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 2,415,567      $ 544,825           $ 2,961,531   
  

 

 

   

 

 

        

 

 

 

 

10


Adjusting entries:

 

          Debit      Credit  

a

  

Cash

      $ 25,268   

b

  

Common stock

        52   

b

  

Additional paid in capital, common

        52,678   

c

  

Additional paid in capital, common

        3,570   

d

  

Investment securities

        745   

e

  

Loans

        18,267   

f

  

Allowance for loan losses

   $ 12,358      

g

  

Deposits

        783   

h

  

FHLB advance (included in other borrowings)

        708   

i

  

Corporate debentures

     3,255      

j

  

Loan interest receivable

        150   

j

  

Net deferred tax (included in other assets)

     47      

k

  

Core deposit intangible (“CDI”)

     4,173      

l

  

Preliminary goodwill estimate

     28,991      

m

  

Preferred stock

     1      

m

  

Additional paid in capital, preferred

     248      

n

  

Common Stock

     16      

n

  

Additional paid in capital, common

     23,489      

n

  

Retained earnings

     30,444      

n

  

Accumulated other comprehensive loss

        801   

 

a. Payment of the cash consideration component of total merger consideration to Gulfstream shareholders.
b. CenterState common shares issued to Gulfstream shareholders representing the stock consideration component of the total merger consideration. For the purpose of this pro-forma presentation, the value of a share of CenterState common stock was assumed to equal its closing price on December 31, 2013, the pro forma date, as reported by NASDAQ ($10.15 per share).
c. Represents the preliminary estimated value of converting Gulfstream’s existing incentive stock options to CenterState stock options.
d. Adjustment to investment securities to reflect the preliminary estimated fair value at acquisition date.
e. Adjustment to loans to reflect the preliminary estimated fair value at acquisition date.
f. Adjustment to allowance for loan losses to reflect the reversal of Gulfstream’s allowance for loan and lease losses.
g. Adjustment to time deposits to reflect preliminary estimated fair value at acquisition date.
h. Adjustment to FHLB advances, included in other borrowings, to reflect preliminary estimated fair value at acquisition date.
i. Adjustment to corporate debentures (and underlying trust preferred securities) to reflect preliminary estimated fair value at acquisition date.
j. Adjustments to other assets to reflect the reversal of Gulfstream’s loan interest receivable on purchased credit impaired loans and the net deferred tax asset generated by the net fair value adjustments using an assumed effective tax rate equal to 38.575%.
k. Adjustment to intangible assets to reflect the preliminary estimate of the core deposit intangible at the acquisition date.
l. Adjustment to goodwill to reflect the preliminary estimated goodwill generated as a result of consideration paid in excess of the fair value of the net assets acquired.
m. Adjustment to reflect the conversion of Gulfstream’s preferred stock upon the closing date of the merger.
n. Adjustment to reflect the reversal of Gulfstream’s common equity.

 

11


The pro forma consolidated condensed income statement for the year ending December 31, 2013 presented below assumes the transaction occurred at the beginning of the period presented. Adjusting entries are explained below. Amounts are in thousands of dollars.

 

     CenterState
Dec 31, 2013
as reported
    Gulfstream
Dec 31, 2013
as reported
     Gulfstream
reclass
         Pro Forma
adjustments
         Pro Forma
Dec 31, 2013
combined
 

Interest income:

                 

Loans

   $ 88,274      $ 18,778            $ 2,107      t    $ 109,159   

Investment securities available for sale

                 

Taxable

     9,889        841                   10,730   

Tax-exempt

     1,430        —                     1,430   

Federal funds sold and other

     785        309                   1,094   
  

 

 

   

 

 

              

 

 

 

Total interest income

     100,378        19,928                   122,413   

Interest expense:

                 

Deposits

     5,184        1,778              (517   s      6,445   

Other borrowings

     701        628              150      r      1,479   
  

 

 

   

 

 

              

 

 

 

Total interest expense

     5,885        2,406                   7,924   

Net interest income

     94,493        17,522                   114,489   

Provision for loan losses

     (76     168                   92   
  

 

 

   

 

 

              

 

 

 

Net interest income after loan loss provision

     94,569        17,354                   114,397   

Non interest income:

                 

Income from correspondent banking and bond sales division

     17,023        —                     17,023   

Other correspondent banking revenue

     3,387        —                     3,387   

Service charges on deposit accounts

     8,457        509                   8,966   

Debit, prepaid, ATM and merchant card related fees

     5,420        —                     5,420   

Wealth management related revenue

     4,551        410                   4,961   

FDIC indemnification income

     5,542        —                     5,542   

FDIC indemnification asset amortization

     (13,807     —                     (13,807

Bank owned life insurance income

     1,328        170                   1,498   

Net gain on sale of securities available for sale

     1,060        —                     1,060   

Other service charges and fees

     985        1,083         (137   n           1,931   
  

 

 

   

 

 

              

 

 

 

Total non interest income

     33,946        2,172                   35,981   

Non interest expense:

                 

Salary, wages and employee benefits

     60,369        8,869                   69,238   

Occupancy expense

     13,578        1,066                   14,644   

Data processing expense

     3,784        604                   4,388   

Professional fees

     3,754        —           470      o           4,224   

Bank regulatory expenses

     2,369        —           396      p           2,765   

Credit related expenses

     12,726        346         (137   n           12,935   

Marketing expenses

     2,517        358                   2,875   

All other expenses

     11,665        2,551         (866   o,p      626      q      13,976   
  

 

 

   

 

 

              

 

 

 
     110,762        13,794                   125,045   

 

12


     CenterState
Dec 31, 2013
as reported
     Gulfstream
Dec 31, 2013
as reported
     Gulfstream
reclass
   Pro Forma
adjustments
         Pro Forma
Dec 31, 2013
combined
 

Other than temporary impairment on securities:

                

Net impairment losses

     —           53                 53   

Income before provision for income taxes

     17,753         5,679                 25,280   

Provision for income taxes

     5,510         2,100            713      u      8,323   
  

 

 

    

 

 

            

 

 

 

Net income

     12,243         3,579                 16,957   

Preferred stock dividend requirements and accretion of preferred discount

        331            (331   v      —     
  

 

 

    

 

 

            

 

 

 

Net income available to common shareholders

   $ 12,243       $ 3,248               $ 16,957   
  

 

 

    

 

 

            

 

 

 

Earnings available to common shareholders, per share:

                

Basic

   $ 0.41       $ 2.07               $ 0.48   

Diluted

   $ 0.41       $ 2.04               $ 0.48   

Weighted average common shares outstanding

                

Basic

     30,102,777         1,566,134                 35,297,854   

Diluted

     30,220,127         1,594,394                 35,606,288   

Income Statements – reclassifications

The following reclassifications adjusted Gulfstream’s historical income statements to conform to CenterState’s historical income statements.

 

n Credit related expenses include net gains and losses on OREO sales and valuation write-downs. Gulfstream’s net gain on sale of OREO, included in non-interest income, has been reclassified to credit related expenses and netted with net losses on OREO, included in non-interest expense.
o Professional fees included in Gulfstream’s all other expenses have been reclassified to Professional fees to conform to CenterState’s historical income statement.
p Bank regulatory expenses included in Gulfstream’s other expenses have been reclassified to Bank regulatory expenses to conform to CenterState’s historical income statement.

Income Statements – Pro Forma Adjustments

 

In thousands of dollars

Pro Forma Adjusting entries (Income Statement):

  Year ended
Dec 31, 2013
 

q

 

Amortization expense of core deposit intangible

  $ 626   

r

 

TRUPs amortization of fair value adjustment at acquisition date

    150   

s

 

Time Deposits amortization of fair value adjustment at acquisition date

    (517

t

 

Estimate of loan interest accretion

    2,107   

u

 

Income tax expense of pro-forma adjustments

    713   

v

 

Effect of redeeming perpetual preferred stock, series D

    (331

 

13


q. The preliminary estimated core deposit intangible (“CDI”) is expected to approximate $4.2 million and will be amortized over a ten year period on an accelerated basis which is expected to produce approximately $626,000 of amortization expense during the first year of combined operations. Below is the preliminary estimated amortization schedule. Amounts are in thousands of dollars.

 

     amount           amount  

year 1

   $ 626      

year 6

   $ 363   

year 2

   $ 532      

year 7

   $ 363   

year 3

   $ 452      

year 8

   $ 363   

year 4

   $ 384      

year 8

   $ 363   

year 5

   $ 363      

year 10

   $ 364   
        

 

 

 
     

Total

   $ 4,173   
        

 

 

 

 

r. CenterState will assume Gulfstream’s $10 million of Corporate Debentures and the underlying Trust Preferred Securities pursuant to the merger. This debt will be adjusted to fair value at the acquisition date. The preliminary estimate of the related fair value adjustment at acquisition date is expected to approximate $3.3 million. This amount will be amortized over the remaining term of the two debt instruments as an increase to interest expense. The amortization expense during the first year of combined operations is expected to approximate $150,000. One of the debt securities ($7 million) matures on January 18, 2035 and the other ($3 million) matures on March 6, 2037. The amortization is expected to be on a straight line basis over their respective terms.
s. The time deposits acquired from Gulfstream will be adjusted to fair value at the acquisition date. The preliminary estimate of the fair value adjustment at acquisition date is approximately $783,000. This amount will be amortized as a decrease to interest expense on a pro rata basis based on the maturities of the underlying time deposits. The first year of amortization is estimated to approximate $517,000.
t. Represents preliminary estimate of interest income accretion related to the estimate of the fair value adjustment of the loans acquired pursuant to the merger.
u. Adjustment to reflect the income tax benefit of the Pro Forma Adjustments using 38.575% as the incremental effective tax rate.
v. Adjustment to reflect Gulfstream’s redemption of the non-cumulative perpetual preferred stock, series D prior to the closing date of the merger. This is a condition of closing the transaction.

Gulfstream owns two of its four banking locations and leases the other two. Based on recent appraisals, the two owned office buildings are carried on Gulfstream’s books at approximately current fair value. The lease terms of the other two locations approximate current fair value based on management’s estimates. As such, management did not record a fair value adjustment to these assets at the closing date of the merger and no adjustments have been made to the proforma combined condensed financial statements presented in this document.

 

14


(d) Exhibits

 

  2.1    Agreement and Plan of Merger by and between CenterState Banks, Inc. and Gulfstream Bancshares, Inc., dated as of July 29, 2013. Incorporated by reference to Exhibit 2.1 to the Company’s Registration Statement on Form S-4 (File No. 333-191536).
23.1    Consent of Hacker, Johnson & Smith, P.A.
99.1    Report of Independent Registered Public Accounting Firm, Gulfstream Bancshares, Inc. Financial Statements for the year ended December 31, 2013, and Notes to the Consolidated Financial Statements

 

15


SIGNATURE

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.

 

CENTERSTATE BANKS, INC.
By:  

/s/ James J. Antal

  James J. Antal
  Senior Vice President and Chief Financial Officer

Date: March 12, 2014

 

16