Attached files

file filename
EX-99.2 - EX-99.2 - FIRST MIDWEST BANCORP INCa2229739zex-99_2.htm
EX-99.1 - EX-99.1 - FIRST MIDWEST BANCORP INCa2229739zex-99_1.htm
EX-23.1 - EX-23.1 - FIRST MIDWEST BANCORP INCa2229739zex-23_1.htm
EX-15.1 - EX-15.1 - FIRST MIDWEST BANCORP INCa2229739zex-15_1.htm
8-K - 8-K - FIRST MIDWEST BANCORP INCa2229739z8-k.htm

Exhibit 99.3

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

The following unaudited pro forma condensed combined financial information and explanatory notes show the historical financial positions and results of operations of First Midwest Bancorp, Inc. (“First Midwest”) and Standard Bancshares, Inc. (“Standard”), and have been prepared to illustrate the effects of the merger involving First Midwest and Standard under the acquisition method of accounting with First Midwest treated as the acquirer. Under the acquisition method of accounting, the assets and liabilities of Standard, as of the effective date of the merger, will be recorded by First Midwest at their respective fair values along with identifiable intangible assets and the excess of the merger consideration over the fair value of Standard’s net assets will be allocated to goodwill.

 

The unaudited pro forma condensed combined income statements for the fiscal year ended December 31, 2015 and the six months ended June 30, 2016 are presented as if the merger had occurred on January 1, 2015, the first day of the First Midwest 2015 fiscal year. The unaudited pro forma condensed combined balance sheet as of June 30, 2016 is presented as if the merger with Standard had occurred on June 30, 2016. The historical consolidated financial information has been adjusted to reflect factually supportable items that are directly attributable to the merger and, with respect to the income statements only, expected to have a continuing impact on consolidated results of operations.

 

The unaudited pro forma condensed combined financial information is presented for illustrative purposes only and does not necessarily indicate the financial results of the combined companies had the companies actually been combined at the beginning of the period presented. The adjustments included in these unaudited pro forma condensed combined financial statements are preliminary and may be revised. The unaudited pro forma condensed combined financial information also does not consider any potential impacts of potential revenue enhancements, anticipated cost savings and expense efficiencies, or asset dispositions, among other factors.

 

As explained in more detail in the accompanying notes to the unaudited pro forma condensed combined financial information, the pro forma allocation of purchase price reflected in the unaudited pro forma condensed combined financial information is subject to adjustment and may vary from the actual purchase price allocation that will be recorded at the time the merger is completed. Adjustments may include, but not be limited to, changes in (i) Standard’s balance sheet through the effective time of the merger; (ii) the aggregate value of merger consideration paid if the price of First Midwest’s common stock varies from the assumed $17.56 per share; (iii) total merger-related expenses if completion and/or implementation costs vary from currently estimated amounts; and (iv) the underlying values of assets and liabilities if market conditions differ from current assumptions.

 

The unaudited pro forma condensed combined financial information is provided for informational purposes only. The unaudited pro forma  condensed combined financial information is not necessarily, and should not be assumed to be, an indication of the results that would have been achieved had the transaction been completed as of the dates indicated or that may be achieved in the future. The preparation of the unaudited pro forma condensed combined financial information and related adjustments required management to make certain assumptions and estimates. The unaudited pro forma condensed combined financial statements should be read together with:

 

·                  The accompanying notes to the unaudited pro forma condensed combined financial information;

 

·                  First Midwest’s separate audited historical consolidated financial statements and accompanying notes as of and for the year ended December 31, 2015, included in First

 



 

Midwest’s Annual Report on Form 10-K for the year ended December 31, 2015, which was filed with the SEC on February 23, 2016;

 

·                  Standard’s separate audited historical consolidated financial statements and accompanying notes as of and for the year ended December 31, 2015, included as Exhibit 99.1 to this Current Report on Form 8-K;

 

·                  First Midwest’s separate unaudited historical consolidated financial statements and accompanying notes as of and for the six months ended June 30, 2016 included in First Midwest’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2016, which was filed with the SEC on August 3, 2016 ; and

 

·                  Standard’s separate unaudited historical consolidated financial statements and accompanying notes as of and for the six months ended June 30, 2016, included as Exhibit 99.2 to this Current Report on Form 8-K.

 

First Midwest Bancorp, Inc.
Pro Forma Condensed Combined Balance Sheet
(Amounts in thousands)
(Unaudited)

 

 

 

As of June 30, 2016

 

 

 

First Midwest
Bancorp, Inc.

 

Standard
Bancshares, Inc.

 

Pro Forma
Adjustments

 

 

 

Pro Forma
Consolidated

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

255,389

 

$

264,695

 

$

(28,732

)

A

 

$

491,352

 

Securities

 

1,812,124

 

219,483

 

 

 

 

2,031,607

 

Loans

 

7,979,537

 

1,798,646

 

(68,802

)

B

 

9,709,381

 

Allowance for loan losses

 

(80,105

)

(18,701

)

18,701

 

C

 

(80,105

)

Other real estate owned

 

29,990

 

15,730

 

(2,900

)

D

 

42,820

 

Goodwill

 

341,513

 

 

156,941

 

E

 

498,454

 

All other intangible assets

 

28,449

 

431

 

25,524

 

F

 

54,404

 

Premises, furniture, and equipment, net

 

140,554

 

58,842

 

(300

)

G

 

199,096

 

Accrued interest receivable and other assets

 

488,359

 

112,848

 

9,722

 

H

 

610,929

 

Total assets

 

$

10,995,810

 

$

2,451,974

 

$

110,154

 

 

 

$

13,557,938

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Demand and interest-bearing demand deposits

 

$

7,701,880

 

$

1,742,046

 

$

 

 

 

$

9,443,926

 

Time deposits

 

1,269,436

 

429,548

 

 

 

 

1,698,984

 

Total deposits

 

8,971,316

 

2,171,594

 

 

 

 

11,142,910

 

Borrowed funds

 

449,744

 

 

 

 

 

449,744

 

Senior and subordinated debt

 

162,876

 

 

 

 

 

162,876

 

Accrued interest payable and other liabilities

 

160,985

 

26,706

 

(6,041

)

I

 

181,650

 

Total liabilities

 

9,744,921

 

2,198,300

 

(6,041

)

 

 

11,937,180

 

Common stock

 

913

 

486

 

(275

)

J

 

1,124

 

Additional paid-in capital

 

495,159

 

177,319

 

192,339

 

J

 

864,817

 

Retained earnings

 

982,277

 

75,693

 

(75,693

)

J

 

982,277

 

Accumulated other comprehensive (loss) income, net of tax

 

(8,803

)

1,302

 

(1,302

)

J

 

(8,803

)

Treasury stock, at cost

 

(218,657

)

(1,126

)

1,126

 

J

 

(218,657

)

Total stockholders’ equity

 

1,250,889

 

253,674

 

116,195

 

 

 

1,620,758

 

Total liabilities and stockholders’ equity

 

$

10,995,810

 

$

2,451,974

 

$

110,154

 

 

 

$

13,557,938

 

 

2



 

First Midwest Bancorp, Inc.
Pro Forma Condensed Combined Income Statement
(Amounts in thousands)
(Unaudited)

 

 

 

Six Months Ended June 30, 2016

 

 

 

First Midwest
Bancorp, Inc.

 

Standard
Bancshares, Inc.

 

Pro Forma
Adjustments

 

 

 

Pro Forma
Consolidated

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

164,981

 

$

40,287

 

$

3,269

 

K

 

$

208,537

 

Investment securities

 

17,921

 

1,507

 

 

 

 

19,428

 

Other short-term investments

 

1,196

 

599

 

 

 

 

1,795

 

Total interest income

 

184,098

 

42,393

 

3,269

 

 

 

229,760

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

4,867

 

2,206

 

 

 

 

7,073

 

Borrowed funds

 

2,815

 

42

 

 

 

 

2,857

 

Senior and subordinated debt

 

5,721

 

 

 

 

 

5,721

 

Total interest expense

 

13,403

 

2,248

 

 

 

 

15,651

 

Net interest income

 

170,695

 

40,145

 

3,269

 

 

 

214,109

 

Provision for loan losses

 

15,678

 

3,900

 

 

 

 

19,578

 

Net interest income after provision for loan losses

 

155,017

 

36,245

 

3,269

 

 

 

194,531

 

Non-interest Income

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

19,642

 

2,284

 

 

 

 

21,926

 

Wealth management fees

 

16,201

 

1,119

 

 

 

 

17,320

 

Card-based fees

 

14,310

 

1,453

 

 

 

 

15,763

 

Merchant servicing fees

 

6,198

 

 

 

 

 

6,198

 

Mortgage banking income

 

3,231

 

2,048

 

 

 

 

5,279

 

Other service charges, commissions, and fees

 

9,946

 

2,228

 

 

 

 

12,174

 

BOLI income

 

1,747

 

818

 

 

 

 

2,565

 

Other income

 

1,563

 

1,490

 

 

 

 

3,053

 

Net securities gains

 

910

 

 

 

 

 

910

 

Total non-interest income

 

73,748

 

11,440

 

 

 

 

85,188

 

Non-interest Expense

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

74,212

 

15,618

 

 

 

 

89,830

 

Retirement and other employee benefits

 

16,649

 

3,477

 

 

 

 

20,126

 

Net occupancy and equipment expense

 

19,625

 

5,719

 

 

 

 

25,344

 

Professional services

 

11,212

 

1,702

 

 

 

 

12,914

 

Technology and related costs

 

7,370

 

1,464

 

 

 

 

8,834

 

Merchant card expense

 

5,322

 

 

 

 

 

5,322

 

Advertising and promotions

 

3,516

 

620

 

 

 

 

4,136

 

FDIC premiums

 

3,126

 

1,036

 

 

 

 

4,162

 

Net OREO expense

 

1,786

 

399

 

 

 

 

2,185

 

Cardholder expense

 

2,871

 

710

 

 

 

 

3,581

 

Other expenses

 

12,616

 

3,910

 

1,276

 

L

 

17,802

 

Acquisition and integration related expenses

 

5,638

 

 

 

 

 

5,638

 

Total non-interest expense

 

163,943

 

34,655

 

1,276

 

 

 

199,874

 

Income before income tax expense

 

64,822

 

13,030

 

1,993

 

 

 

79,845

 

Income tax expense

 

21,593

 

4,363

 

698

 

 

 

26,654

 

Net Income

 

$

43,229

 

$

8,667

 

$

1,295

 

 

 

$

53,191

 

 

3



 

First Midwest Bancorp, Inc.
Pro Forma Condensed Combined Income Statement
(Amounts in thousands)
(Unaudited)

 

 

 

Year Ended December 31, 2015

 

 

 

First Midwest
Bancorp, Inc.

 

Standard
Bancshares, Inc.

 

Pro Forma
Adjustments

 

 

 

Pro Forma
Consolidated

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

300,303

 

$

80,186

 

$

8,105

 

K

 

$

388,594

 

Investment securities

 

31,943

 

2,560

 

 

 

 

34,503

 

Other short-term investments

 

3,738

 

602

 

 

 

 

4,340

 

Total interest income

 

335,984

 

83,348

 

8,105

 

 

 

427,437

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

9,527

 

4,166

 

 

 

 

13,693

 

Borrowed funds

 

2,314

 

87

 

 

 

 

2,401

 

Senior and subordinated debt

 

12,545

 

 

 

 

 

12,545

 

Total interest expense

 

24,386

 

4,253

 

 

 

 

28,639

 

Net interest income

 

311,598

 

79,095

 

8,105

 

 

 

398,798

 

Provision for loan losses

 

21,152

 

4,600

 

 

 

 

25,752

 

Net interest income after provision for loan losses

 

290,446

 

74,495

 

8,105

 

 

 

373,046

 

Non-interest Income

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

39,979

 

4,216

 

 

 

 

44,195

 

Wealth management fees

 

29,162

 

2,437

 

 

 

 

31,599

 

Card-based fees

 

26,984

 

2,968

 

 

 

 

29,952

 

Merchant servicing fees

 

11,739

 

 

 

 

 

11,739

 

Mortgage banking income

 

5,741

 

4,407

 

 

 

 

10,148

 

Other service charges, commissions, and fees

 

13,654

 

6,444

 

 

 

 

20,098

 

BOLI income

 

4,185

 

1,471

 

 

 

 

5,656

 

Other income

 

2,764

 

3,983

 

 

 

 

6,747

 

Net securities gains

 

2,373

 

 

 

 

 

2,373

 

Total non-interest income

 

136,581

 

25,926

 

 

 

 

162,507

 

Non-interest Expense

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

133,739

 

31,619

 

 

 

 

165,358

 

Retirement and other employee benefits

 

31,852

 

6,405

 

 

 

 

38,257

 

Net occupancy and equipment expense

 

38,720

 

11,708

 

 

 

 

50,428

 

Professional services

 

22,720

 

1,933

 

 

 

 

24,653

 

Technology and related costs

 

14,581

 

2,775

 

 

 

 

17,356

 

Merchant card expense

 

9,886

 

 

 

 

 

9,886

 

Advertising and promotions

 

7,606

 

1,020

 

 

 

 

8,626

 

FDIC premiums

 

6,017

 

1,982

 

 

 

 

7,999

 

Net OREO expense

 

5,281

 

827

 

 

 

 

6,108

 

Cardholder expense

 

5,243

 

1,335

 

 

 

 

6,578

 

Other expenses

 

21,601

 

8,900

 

2,552

 

L

 

33,053

 

Property valuation adjustments

 

8,581

 

 

 

 

 

8,581

 

Acquisition and integration related expenses

 

1,389

 

 

 

 

 

1,389

 

Total non-interest expense

 

307,216

 

68,504

 

2,552

 

 

 

378,272

 

Income before income tax expense

 

119,811

 

31,917

 

5,553

 

 

 

157,281

 

Income tax expense

 

37,747

 

11,463

 

1,944

 

 

 

51,154

 

Net Income

 

$

82,064

 

$

20,454

 

$

3,609

 

 

 

$

106,127

 

 

4


 

Notes to Unaudited Pro Forma Condensed Combined Financial Statements

 

Note 1—Basis of Presentation

 

The unaudited pro forma condensed combined financial information has been prepared under the acquisition method of accounting for business combinations. The unaudited pro forma condensed combined statements of income for the year ended December 31, 2015 and six months ended June 30, 2016 are presented as if the acquisition occurred on January 1, 2015. The unaudited pro forma condensed combined balance sheet as of June 30, 2016 is presented as if the acquisition occurred as of that date. This information is not intended to reflect the actual results that would have been achieved had the acquisition actually occurred on those dates. The pro forma adjustments are preliminary, based on estimates, and are subject to change as more information becomes available and after final analyses of the fair values of both tangible and intangible assets acquired and liabilities assumed are completed. Accordingly, the final fair value adjustments may be materially different from those presented in this document.

 

Note 2—Purchase Price

 

Each share of Standard common stock that is outstanding immediately prior to the merger will be converted into the right to receive 0.435 of a share of First Midwest common stock, subject to adjustment as described in the merger agreement relating to the merger, which was filed by First Midwest with the SEC in a Current Report on Form 8-K on June 30, 2016. Each outstanding Standard stock settled right will be redeemed for cash, and each outstanding Standard stock option and each share of Standard phantom stock will be cancelled and terminated in exchange for the right to receive cash, in each case, as described in the merger agreement relating to the merger, which was filed by First Midwest with the SEC in a Current Report on Form 8-K on June 30, 2016.

 

Note 3—Allocation of Purchase Price

 

Under the acquisition method of accounting, Standard’s assets acquired and liabilities assumed and any identifiable intangible assets are required to be adjusted to their estimated fair values at the acquisition date. The excess of the purchase price over the fair value of the net assets acquired, net of deferred taxes, is allocated to goodwill. Estimated fair value adjustments included in the pro forma financial statements are based upon available information, and certain assumptions considered reasonable, and may be revised as additional information becomes available. The following are the pro forma adjustments made to record the acquisition and to adjust Standard’s assets and liabilities to their estimated fair values at June 30, 2016.

 

5



 

(Unaudited—dollars in thousands)

 

 

 

Purchase Price of Standard Bancshares, Inc.:

 

 

 

First Midwest common stock paid at market value of $17.56 as of June 30, 2016

 

$

369,869

 

Cash to be paid for Standard stock options, Standard phantom stock and Standard stock settled rights

 

28,732

 

Purchase price of Standard Bancshares, Inc.

 

$

398,601

 

Historical net assets of Standard as of June 30, 2016

 

$

253,674

 

Fair value adjustments as of June 30, 2016:

 

 

 

Loans

 

(68,802

)

Allowance for loan losses

 

18,701

 

Other real estate owned

 

(2,900

)

Goodwill

 

156,941

 

All other intangible assets

 

25,524

 

Premises, furniture, and equipment

 

(300

)

Deferred taxes on purchase accounting adjustments

 

9,722

 

Accrued expenses and other liabilities

 

6,041

 

Purchase Price

 

$

398,601

 

 

Any change in the price of First Midwest common stock would change the purchase price allocated to goodwill. The following table presents the sensitivity of the purchase price and resulting goodwill to changes in the price of First Midwest common stock of $17.56, the closing price of First Midwest common stock on June 30, 2016:

 

(Unaudited—dollars in thousands)

 

Purchase
Price

 

Goodwill

 

Up 20%

 

$

480,715

 

$

239,055

 

Up 10%

 

439,658

 

197,998

 

As presented in pro forma financial information

 

398,601

 

156,941

 

Down 10%

 

357,545

 

115,885

 

Down 20%

 

316,488

 

74,828

 

 

The following pro forma adjustments are reflected in the unaudited pro forma condensed combined financial information:

 

A.            Cash to be paid for Standard stock options and Standard phantom stock and to redeem Standard stock settled rights.

 

B.            Fair value adjustment on loans of $68.8 million, which includes $18.6 million to be accreted into interest income on a level-yield basis over the weighted average life of approximately 3 years of the respective loans. The interest rate fair value adjustment was determined based on the present value of estimated future cash flows of the loans to be acquired, discounted using a weighted average market rate. The credit fair value adjustment was determined based on assigned risk ratings and the present value of estimated expected cash flows (including the estimated fair value of loan collateral).

 

C.            Elimination of Standard’s allowance for loan losses.

 

D.            Fair value adjustment on other real estate owned.

 

6



 

E.             Estimate of goodwill that will be recognized as part of the transaction. See the allocation of purchase price in Note 3 for calculation.

 

F.              Adjustments to other intangible assets to eliminate Standard’s other intangible assets of $431,000 and record estimate of core deposit intangible asset that will be recognized as part of the purchase accounting transaction. The core deposit intangible is assumed to be amortized straight-line over 10 years.

 

G.            Fair value adjustment on premises, furniture, and equipment.

 

H.           Net deferred tax asset related to the loan, allowance for loan losses, other real estate owned, core deposit intangible and premises, furniture, and equipment fair value adjustments using a tax rate of 35%.

 

I.                Elimination of Standard’s remaining deferred gain associated with a sale leaseback transaction previously completed.

 

J.                Elimination of Standard’s shareholders’ equity and the issuance of First Midwest shares in the merger. Standard shareholders are expected to receive 0.435 of a share of First Midwest common stock for each share of Standard common stock held by them. The fair value of First Midwest common stock was based on the June 30, 2016 closing price of $17.56 per share.

 

K.            Accretion estimate of interest income portion of the fair value adjustment on loans.

 

L.             Amortization estimate of core deposit intangible fair value adjustment.

 

Note 4—Estimated Acquisition and Integration Related Expenses

 

The table below reflects First Midwest’s current estimate of the aggregate acquisition and integration related expenses of $23.1 million (net of $11.4 million of taxes, computed using a 35% tax rate) expected to be incurred in connection with the merger, which are excluded from the pro forma financial statements. The current estimates of these expenses are as follows:

 

(Unaudited—dollars in thousands)

 

 

 

Change of control, severance and retention plan payments

 

$

10,950

 

Professional fees(1)

 

12,300

 

Data processing, termination and conversion

 

6,749

 

Other expense

 

4,501

 

Pre-tax acquisition and integration related expenses

 

34,500

 

Income tax benefit

 

(11,361

)

Total acquisition and integration related expenses

 

$

23,139

 

 


(1)      A portion of this amount is not tax deductible.

 

The type and amount of actual costs incurred could vary materially from these estimates if future developments differ from the underlying assumptions used by management in determining the current estimate of these costs.

 

7