Attached files

file filename
8-K/A - FORM 8-K/A - Howard Bancorp Incv423804_8ka.htm
EX-99.1 - EXHIBIT 99.1 - Howard Bancorp Incv423804_ex99-1.htm
EX-23.1 - EXHIBIT 23.1 - Howard Bancorp Incv423804_ex23-1.htm

 

Exhibit 99.2

 

UNAUDITED PRO FORMA COMBINED CONDENSED FINANCIAL STATEMENTS

 

On August 28, 2015, Howard Bancorp, Inc. (the "Company"), acquired Patapsco Bancorp, Inc. (“Patapsco”). The following unaudited pro forma combined balance sheets at June 30, 2015 and unaudited pro forma condensed combined statements of operations for the six months ended June 30, 2015 and twelve months ended December 31, 2014, illustrate the effect of the acquisition of Patapsco with and into the Company (the “Patapsco Acquisition”).

 

The unaudited pro forma condensed combined balance sheet gives effect to the Patapsco Acquisition based on the historical balance sheets of the Company and Patapsco at June 30, 2015 as if it occurred on that date. The Company's balance sheet information was derived from its unaudited balance sheet at June 30, 2015 that was included in its Quarterly Report on Form 10-Q for the quarter then ended, which was filed with the Securities and Exchange Commission on August 13, 2015. The balance sheet information for Patapsco was derived from its unaudited balance sheet that is included as part of Exhibit 99.2 to this Current Report on Form 8-K, as amended (this “Report”). The pro forma adjustments are described in the accompanying notes presented on the following pages.

 

The unaudited pro forma condensed combined statements of operations for the Company and Patapsco for the six months ended June 30, 2015 and the year ended December 31, 2014 give effect to the Patapsco Acquisition as if it had occurred on January 1, 2015 and January 1, 2014, respectively. The historical results of the Company were derived from its unaudited condensed consolidated financial statements for the six months ended June 30, 2015 that were included in its Quarterly Report on Form 10-Q for the quarter then ended, filed on August 13, 2015, and its audited consolidated statement of operations for the year ended December 31, 2014 that was included in its Annual Report on Form 10-K for the year then ended, filed on March 27, 2015. The historical results of Patapsco were derived from its audited consolidated statement of operations for their fiscal year ended June 30, 2015, which are included as part of Exhibit 99.1 to this Report, and its unaudited consolidated statement of operations for the period ended December 31, 2014. The adjustments for the unaudited pro forma combined condensed statements of operations for the six months ended June 30, 2015 and for the year ended December 31, 2014 were prepared assuming the Patapsco Acquisition was completed on January 1, 2015 and January 1, 2014, respectively. The pro forma adjustments are described in the accompanying notes presented on the following pages.

 

As required by the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 805-Business Combinations, we have used the acquisition method of accounting and adjusted the acquired assets and liabilities of Patapsco to fair value as of the balance sheet date. Under this method, we will record Patapsco’s assets and liabilities as of August 28, 2015, the date of the acquisition, at their respective fair values and add them to those of the Company. 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. The actual amounts recorded as of the completion of the Patapsco Acquisition may differ materially from the information presented in these unaudited pro forma condensed combined financial statements as a result of both changes in the balance sheet between the June 30, 2015 pro forma date and the acquisition date of August 28, 2015 as well as the finalization of the valuation analyses.

 

The following unaudited pro forma condensed combined financial statements have been prepared for illustrative purposes only and are not necessarily indicative of the consolidated financial position or results of operations in future periods or the results that actually would have been realized had the Company and Patapsco been combined during the specified periods. The notes to the unaudited pro forma combined consolidated financial statements describe the pro forma amounts and adjustments presented below. THIS PRO FORMA DATA IS NOT NECESSARILY INDICATIVE OF THE OPERATING RESULTS THAT THE COMPANY WOULD HAVE ACHIEVED HAD IT COMPLETED THE PATAPSCO ACQUISITION AS OF THE BEGINNING OF THE PERIODS PRESENTED AND SHOULD NOT BE CONSIDERED AS REPRESENTATIVE OF FUTURE OPERATIONS.

 

In connection with the acquisition, the Company incurred certain transactional and other acquisition related costs and is currently working to consolidate the operations of Patapsco. We have not included any of the costs incurred or projected after June 30, 2015 into the combined condensed pro forma financial statements that follow. We continue to assess the two companies’ personnel, premises, equipment, computer systems and service contracts to determine where we may take advantage of redundancies. We will record any additional cost associated with such decisions as incurred and have not included them in the pro forma adjustments to the pro forma consolidated statements of operations. We also have not included any potential operational or other savings in the pro forma consolidated statements of operations and there are no assurances that we will realize these savings in the future.

 

 

 

 

Unaudited Pro Forma Combined Condensed Balance Sheet

June 30, 2015*

 

(in thousands)  Howard
Bancorp,
Inc.
   Patapsco
Bancorp,
Inc.
   Combined   Pro Forma
Merger
Adjustments
     Pro Forma
Combined
 
ASSETS                            
                             
Cash and due from banks  $28,107   $19,086   $47,193   $(12,161)  (A)(B)(C)  $35,032 
Federal funds sold   899    -    899            899 
Total cash and cash equivalents   29,006    19,086    48,092    (12,161)      35,931 
Investment Securities   34,581    25,819    60,400    (207)  (D)   60,193 
Nonmarketable equity securities   3,385    1,439    4,824            4,824 
Loans held for sale, at fair value   65,759    -    65,759            65,759 
Loans and leases, net of unearned income   582,702    164,927    747,629    (2,951)  (E)   744,678 
Allowance for credit losses   (4,199)   (2,478)   (6,677)   2,478   (F)   (4,199)
Net loans and leases   578,503    162,449    740,952    (473)      740,479 
Bank premises and equipment, net   16,108    2,893    19,001    1,388   (G)   20,389 
Core deposit intangible   1,224    -    1,224    1,974   (H)   3,198 
Goodwill Resulting from Merger   -    -    -    216   (N)   216 
Bank owned life insurance   11,834    4,657    16,491            16,491 
Other real estate owned   2,480    776    3,256            3,256 
Interest receivable and other assets   4,001    892    4,893    (100)  (I)   4,793 
Total assets  $746,881   $218,011   $964,892   $(9,362)     $955,530 
                             
LIABILITIES                            
Noninterest-bearing deposits  $148,928   $11,584   $160,512   $-      $160,512 
Interest-bearing deposits   426,788    169,355    596,143    254   (J)   596,397 
Total deposits   575,716    180,939    756,655    254       756,909 
Short-term borrowings   52,025    -    52,025    393   (K)   52,419 
Long-term borrowings   27,500    19,000    46,500    (1,656)  (L)   44,844 
Deferred tax liability   3,330    (729)   2,601    1,161   (M)   3,762 
Accrued expenses and other liabilities   3,683    2,512    6,195    (1,266)  (C)   4,929 
Total liabilities   662,254    201,722    863,976    (1,113)      862,863 
                             
COMMITMENTS AND CONTINGENCIES                            
SHAREHOLDERS' EQUITY                            
                             
Preferred stock   12,562    6,392    18,954    (6,392)  (B)   12,562 
Common stock   64    20    84    (14)  (A)   69 
Capital surplus   61,919    7,900    69,819    134   (A)   69,954 
Accumulated earnings   10,073    1,946    12,019    (1,946)  (A)(B)   10,073 
Accumulated other comprehensive (loss) income   9    31    40    (31)      9 
Total shareholders’ equity   84,627    16,289    100,916    (8,249)      92,667 
Total liabilities and shareholders’equity  $746,881   $218,011   $964,892   $(9,362)     $955,530 
                             
Per Share Data                            
Shares outstanding   6,358,788    1,974,843    8,333,631    -1,414,462       6,919,169 
                             
Book value per common share  $11.33   $5.01   $9.84           $11.58 
Tangible book value per common share  $11.14   $5.01   $9.69           $11.08 

 

* Assumed date of Patapsco Acquisition for pro forma combined condensed balance sheet presented is June 30, 2015.

 

 

 

 

Unaudited Pro Forma Combined Condensed Statement of Operations

For the six months ended June 30, 2015*

 

(in thousands)  Howard
Bancorp,
Inc.
   Patapsco
Bancorp
   Combined   Pro Forma
Merger
Adjustments
  Pro Forma
Combined
 
INTEREST INCOME                            
Interest and fees on loans  $14,772   $3,849   $18,621   $211   (E)  $18,832 
Interest and dividends on securities   111    361    472    -       472 
Other interest income   27    10    37    -       37 
Total interest income   14,910    4,220    19,130    211       19,341 
                             
INTEREST EXPENSE                            
Deposits   1,173    500    1,673    (42)  (J)   1,631 
Borrowings   171    213    384    (24)  (K)(L)   360 
Total interest expense   1,344    713    2,057    (67)      1,991 
                             
NET INTEREST INCOME   13,566    3,507    17,073    278       17,351 
Provision for credit losses   785    -    785    -       785 
Net interest income after provision for credit losses   12,781    3,507    16,288    278       16,566 
                             
NONINTEREST INCOME                            
Service charges on deposit accounts   403    213    616    -       616 
Mortgage banking revenues   3,505    -    3,505    -       3,505 
Gain/(Loss) on the sale of securities   -    5    5            5 
Income from bank owned life insurance   175    76    251            251 
Loan related income   1,292    -    1,292            1,292 
Other operating income   412    3    415    -       415 
Total noninterest income   5,787    297    6,083    -       6,083 
                             
NONINTEREST EXPENSE                            
Compensation and benefits   7,789    1,660    9,449    -       9,449 
Occupancy and equipment   1,879    376    2,255    14   (G)   2,269 
Amortization of core deposit intangible   167    -    167    110   (H)   277 
Marketing and business development   1,307    2    1,309    -       1,309 
Professional fees   1,218    806    2,024    -       2,024 
Data processing fees   1,166    202    1,368    -       1,368 
FDIC Assessment   209    148    357    -       357 
Provision for other real estate owned   -    24    24    -       24 
Loan related expense   935    106    1,041    -       1,041 
Other operating expense   1,605    344    1,949            1,949 
Total noninterest expense   16,274    3,668    19,941    124       20,065 
                             
INCOME BEFORE INCOME TAXES   2,293    136    2,429    155       2,584 
Income tax expense (benefit)   853    171    1,024    61       1,085 
NET INCOME   1,440    (35)   1,405    94       1,499 
Preferred stock dividends   63    382    445    -       445 
Net income available to common shareholders  $1,377   $(417)  $959   $94      $1,055 
                             
NET INCOME PER COMMON SHARE                            
Basic  $0.31   $(0.21)  $0.15   $(0.07)     $0.21 
Diluted  $0.30   $(0.21)  $0.15   $(0.07)     $0.20 

 

* Assumed date of Patapsco Acquisition for pro forma combined condensed statement of operations presented is January 1, 2014.

 

 

 

Unaudited Pro Forma Combined Condensed Statement of Operations

For the year ended December 31, 2014*

 

(in thousands)  Howard
Bancorp,
Inc.
   Patapsco
Bancorp
   Combined   Pro Forma
Merger
Adjustments
  Pro Forma
Combined
 
INTEREST INCOME                            
Interest and fees on loans  $23,056   $7,892   $30,948   $422   (E)  $31,369 
Interest and dividends on securities   250    962    1,212    -       1,212 
Other interest income   54    16    70    -       70 
Total interest income   23,360    8,871    32,230    422       32,652 
                             
INTEREST EXPENSE                            
Deposits   2,079    1,210    3,289    (85)  (J)   3,205 
Borrowings   323    418    741    (48)  (K)(L)   692 
Total interest expense   2,402    1,628    4,030    (133)      3,897 
                             
NET INTEREST INCOME   20,958    7,243    28,200    555       28,755 
Provision for credit losses   3,255    -    3,255    -       3,255 
Net interest income after provision for credit losses   17,704    7,243    24,946    555       25,500 
                             
NONINTEREST INCOME                            
Service charges on deposit accounts   597    432    1,029    -       1,029 
Mortgage banking revenues   4,341    -    4,341    -       4,341 
Bargain purchase gain   16,090    -    16,090    -       16,090 
Loss on the sale of securities   (228)   -    (228)   -       (228)
Income from bank owned life insurance   377    -    377    -       377 
Loan related income   1,601    -    1,601    -       1,601 
Other operating income   478    140    618    -       618 
Total noninterest income   23,256    572    23,828    -       23,828 
                             
NONINTEREST EXPENSE                            
Compensation and benefits   13,434    3,182    16,616    -       16,616 
Occupancy and equipment   2,462    700    3,162    28   (G)   3,189 
Amortization of core deposit intangible   111    -    111    219   (H)   331 
Marketing and business development   1,674    12    1,686    -       1,686 
Professional fees   1,501    508    2,009    -       2,009 
Data processing fees   866    426    1,292    -       1,292 
FDIC Assessment   442    302    744    -       744 
Loan related expense   1,170    -    1,170    -       1,170 
Other operating expense   2,034    914    2,948            2,948 
Total noninterest expense   23,694    6,043    29,738    247       29,984 
                             
INCOME BEFORE INCOME TAXES   17,265    1,772    19,035    308       19,343 
Income tax expense   6,853    320    7,173    121       7,294 
NET INCOME   10,412    1,452    11,862    186       12,049 
Preferred stock dividends   126    -    126    -       126 
Net income available to common shareholders  $10,286   $1,452   $11,736   $187      $11,924 
                             
NET INCOME PER COMMON SHARE                            
Basic  $2.53   $0.74   $1.94   $(0.13)     $2.57 
Diluted  $2.48   $0.74   $1.91   $(0.13)     $2.52 

 

* Assumed date of Patapsco Acquisition for pro forma combined condensed statement of operations presented is January 1, 2014.

 

 

  

NOTES TO UNAUDITED PRO FORMA COMBINED CONDENSED FINANCIAL STATEMENTS

 

(A)As of the date of this filing, the acquisition was effected by the distribution of cash and issuance of shares of the Company’s common stock to Patapsco’s common stockholders. The following unaudited pro forma combined consolidated financial information reflects the 80% of the outstanding shares of Patapsco common stock that was exchanged for Company common stock at an exchange ratio of 0.3547 shares of Company common stock for each share of Patapsco common stock. Additionally, the Company paid the cash portion of the consideration of approximately $2.01 million to Patapsco stockholders.

 

The unaudited pro forma combined consolidated financial information is based upon the assumption that the total number of shares of Patapsco common stock immediately outstanding prior to the completion of the Patapsco Acquisition would be 1,974,843 and utilizes the exchange ratio of 0.3547 for 80% of Patapsco’s outstanding shares and cash consideration of $2.01 million. This would result in the issuance of 560,381 shares of Company common stock with an estimated fair value of $8.04 million, for a total estimated purchase price of $10.1 million. The final exchange ratio was established in accordance with the merger agreement. The final allocation of the purchase price was determined after the Patapsco Acquisition was completed and additional analyses are performed to determine the fair values of Patapsco’s tangible and identifiable intangible assets and liabilities as of the date the Patapsco Acquisition was completed. The final adjustments may be materially different from the unaudited pro forma adjustments presented herein. The unaudited pro forma combined consolidated financial information has been prepared to include the estimated adjustments necessary to record the assets and liabilities of Patapsco at their respective fair values and represents management’s best estimate based upon the information available at this time. The pro forma adjustments included herein are subject to change as additional information becomes available and as additional analyses are performed. Such adjustments, when compared to the information shown in this document, may change the amount of the purchase price allocation to goodwill while changes to other assets and liabilities may impact the statement of operations due to adjustments in the yield and/or amortization/accretion of the adjusted assets and liabilities.

 

The total estimated purchase price for the purpose of this unaudited pro forma combined consolidated financial information is $10.1 million. Goodwill is created when the purchase price consideration exceeds the fair value of the assets acquired or a bargain purchase gain results when the current fair value of the assets acquired exceeds the purchase price consideration. For purposes of this analysis as of June 30, 2015, goodwill of $216 thousand results from the transaction; however, the final purchase accounting analysis will be performed as of the Patapsco Acquisition date and these amounts are subject to change based on operations subsequent to June 30, 2015 as additional information becomes available and as additional analyses are performed. The following table provides the calculation and allocation of the purchase price used in the pro forma financial statements and a reconcilement of pro forma shares to be outstanding.

 

(B)Adjustment of $8.9 million to reflect the intention to redeem the preferred stock issued under the U. S. Treasury Troubled Asset Recovery Plan (TARP) of $6.4 million, and also remit unpaid dividends of approximately $2.5 million.

 

(C)Adjustment to reflect the intention to remit approximately $1.3 million in accrued but unpaid dividends on long term debt.

 

(D)Mark-to-market adjustment to reflect the fair value of the Patapsco investment portfolio, based on preliminary valuations performed by independent capital market firms.

 

(E)Mark-to-market adjustment to reflect the fair value of Patapsco’s loan portfolio, based on preliminary valuations performed by an independent valuation firm. The adjustment will be recognized over the estimated life of the loan portfolio for the interest mark using the level yield method and over the life of the loan for the credit mark. The unaudited pro forma condensed combined statement of operations impact for the interest component of the fair value adjustment would have resulted in increases to interest income of $211 thousand and $422 thousand for the six months ended June 30, 2015 and year ended December 31, 2014, respectively.

 

(F)Reversal of the Patapsco allowance for loan losses of $2.5 million in accordance with acquisition method of accounting for the Patapsco Acquisition.

 

 

 

 

 

(G)Mark-to-market adjustment to reflect the fair value of Patapsco’s owned real property, based on preliminary valuations performed by an independent appraisal firm. The increased valuation attributable to the buildings will be depreciated on a straight line basis over the life of the building. The unaudited pro forma condensed combined statement of operations impact for the depreciation expense would have resulted in increases to occupancy expenses of $14 thousand and $28 thousand for the six months ended June 30, 2015 and year ended December 31, 2014, respectively.

 

(H)Adjustment to record the core deposit intangible which reflects the estimated fair value of this asset and related amortization. The related amortization adjustment is based upon a straight-line method over an expected life of approximately 9 years. The unaudited pro forma condensed combined statement of operations impact for this adjustment would have resulted in expected increases to non-interest expense of $110 thousand and $219 thousand for the six months ended June 30, 2015 and year ended December 31, 2014, respectively.

 

(I)Adjustment to record the diminution in value of an investment made by Patapsco in a correspondent banking firm.

 

(J)Adjustment to record the fair value of the Patapsco certificate of deposit portfolio based on preliminary valuations performed by an independent valuation firm. The $0.3 million adjustment will be recognized over the estimated life of the certificate of deposit portfolio using the straight line method and over the life of these deposits. The unaudited pro forma condensed combined statement of operations impact for the of the fair value adjustment would have resulted in decreases to interest expense of $42 thousand and $85 thousand for the six months ended June 30, 2015 and year ended December 31, 2014, respectively.

 

(K)A fair value premium of $0.4 million to reflect the fair values of certain interest-bearing FHLB borrowings based on current interest rates for similar instruments. The adjustment will be recognized using an amortization method based upon the estimated maturities of the borrowings. This adjustment is expected to decrease pro forma interest expense by $66 thousand and $131 thousand for the six months ended June 30, 2015 and year ended December 31, 2014, respectively.

 

(L)Adjustment to record a fair value adjustment of $1.7 million on a long term borrowing based on preliminary valuations performed. The adjustment will be recognized over the estimated life of the long term borrowing. The unaudited pro forma condensed combined statement of operations impact for the of the fair value adjustment would have resulted in an increase in interest expense of $41 thousand and $83 thousand for the six months ended June 30, 2015 and year ended December 31, 2014, respectively.

 

(M)An adjustment to record the deferred tax impact of $1.2 million on many of the other adjustments listed above.

 

 

 

  

(N) The following table presents the preliminary allocation of the consideration paid to the acquired assets and assumed liabilities in the Patapsco Acquisition as of the acquisition date. The tax effects of adjustments were calculated based on the statutory rate (39.45%) in effect during the periods for which the pro forma statements of operations were presented. The preliminary allocation results in goodwill of $216 thousand.

  

Summary of Purchase Price Calculation and Goodwill Resutling from Merger

And Reconciliation of Pro Forma Shares Outstanding at June 30, 2015

($ in thousands except share and per share data)

 

Purchase Price Consideration-Common Stock        
Patapsco shares outstanding exchanged for stock   1,579,874      
Exchange ratio   35.47%     
Howard Bancorp shares to be issued to Patapsco stockholders   560,381      
Purchase price per Patapsco common share  $5.09      
Cash consideration   2,012      
Purchase price assigned to shares exchanged for stock   8,040      
Total purchase price       $10,052 
           
Patapsco common shareholders' equity at June 30, 2015   9,897      
           
Estimated adjustments to reflect assets acquired at fair value:          
Loans   (2,951)     
Securities   (207)     
Allowance for loan losses   2,478      
Core deposit intangible   1,974      
Fixed Assets   1,388      
Other assets   (100)     
           
Estimated adjustments to reflect liabilities acquired at fair value:          
Interest bearing deposits   (254)     
Long term borrowings   (393)     
Trust Preferred Borrowings   1,656      
TARP Dividends Payable   (2,491)     
Deferred tax assets   (1,161)     
           
 Net assets aquired at estimated fair value        9,836 
Goodwill resulting from merger       $216 
           
Reconcilement of Pro Forma Shares Outstanding          
Patapsco shares outstanding        1,974,843 
Less 20% elect cash consideration        (394,969)
Patapsco shares converted        1,579,874 
Exchange ratio        35.47%
Howard Bancorp shares to be issued to Patapsco stockholders        560,381 
Howard Bancorp shares outstanding        6,358,788 
Pro forma Howard Bancorp shares outstanding        6,919,169 
           
Pro forma % ownership by Patapsco        8.10%
Pro forma % ownership by legacy Howard Bancorp        91.90%

 

 

 

 

 

COMPARATIVE PER SHARE DATA

 

The following table summarizes per share information for the Company and Patapsco on a historical basis and on a pro forma combined basis.

 

The pro forma per share information gives effect to the Patapsco Acquisition had it occurred on the dates presented, in the case of the book value data, as if the Patapsco Acquisition had occurred on June 30, 2015, and in the case of earnings per share data, as if the Patapsco Acquisition had occurred on January 1, 2015 and January 1, 2014 for the six months ended June 30, 2015 and year ended December 31, 2014, respectively.

 

The pro forma per share information assumes that the Patapsco Acquisition is accounted for using the acquisition method of accounting. As explained in more detail in the “NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION” section, the pro forma financial adjustments record the assets and liabilities acquired in the Patapsco Acquisition at their estimated fair values at the acquisition date and are subject to adjustment as additional information becomes available.

 

The following historical and pro forma per share information is derived from and should be read in conjunction with the historical financial statements and related notes of Patapsco which are included within this document and of the Company which are available through the SEC's website at http://www.sec.gov. The pro forma per share information below is presented for illustrative purposes only and is not necessarily indicative of the income per share and book value per share that would have occurred if the Patapsco Acquisition had been completed as of the beginning of the periods presented, nor is it necessarily indicative of the future operating results or financial position of the combined company.

 

   Howard
Bancorp, Inc.
   Patapsco
Bancorp
   Pro Forma
Combined
 
Earnings (Loss) Per Common Share:               
For the quarter ended June 30, 2015               
Basic  $0.31   $(0.21)  $0.21 
Fully diluted  $0.30   $(0.21)  $0.20 
                
Earnings (Loss) Per Common Share:               
For the year ended December 31, 2014               
Basic  $2.53   $0.74   $2.57 
Fully diluted  $2.48   $0.74   $2.52 
                
Book Value Per Common Share:               
June 30, 2015  $11.33   $5.01   $11.58 
                
Tangible Book Value Per Common Share:               
June 30, 2015  $11.14   $5.01   $11.08