Attached files

file filename
EX-99.3 - EX-99.3 - River Financial Corpck0001641601-ex993_6.htm
EX-99.2 - EX-99.2 - River Financial Corpck0001641601-ex992_7.htm
EX-99.1 - EX-99.1 - River Financial Corpck0001641601-ex991_8.htm
EX-23.1 - EX-23.1 - River Financial Corpck0001641601-ex231_10.htm
8-K/A - 8-K/A - River Financial Corpck0001641601-8ka_20181031.htm

       Exhibit 99.4

UNAUDITED PRO FORMA COMBINED CONSOLIDATED FINANCIAL INFORMATION

The following unaudited pro forma combined consolidated financial information and accompanying notes show the impact on the financial conditions and results of operations of RFC and PSB and have been prepared to illustrate the effects of the merger under the acquisition method of accounting.

 

The unaudited pro forma combined consolidated balance sheet as of September 30, 2018 is presented as if the PSB merger had occurred on September 30, 2018. The unaudited pro forma combined consolidated statements of income for the year ended December 31, 2017 and for the nine month period ended September 30, 2018 are presented as if the merger had occurred on January 1, 2017. 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 statement only, expected to have a continuing impact on consolidated results of operations, and, as such, RFC’s one-time merger costs for the merger are not included.  

The unaudited pro forma combined consolidated statements of income for the year ended December 31, 2017 include pro forma results of operations for RFC.  

The unaudited pro forma combined consolidated financial statements are provided for informational purposes only. The unaudited pro forma combined 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 mergers been completed as of the dates indicated or that may be achieved in the future. The preparation of the unaudited pro forma combined consolidated financial statements and related adjustments required management to make certain assumptions and estimates. The unaudited pro forma combined consolidated financial statements should be read together with:

the accompanying notes to the unaudited pro forma combined consolidated financial statements;

RFC’s audited consolidated financial statements and accompanying notes as of and for the year ended December 31, 2017, included in RFC’s Annual Report on Form 10-K for the year ended December 31, 2017;

RFC’s unaudited consolidated financial statements and accompanying notes as of and for the nine months ended September 30, 2018, included in RFC’s Quarterly Report on Form 10-Q for the nine months ended September 30, 2018;

RFC’s unaudited pro forma combined consolidated financial statements as of and for the year ended December 31, 2017, which is included as Exhibit 99.4 into this Form 8-K/A;

PSB’s audited financial statements and accompanying notes as of and for the year ended December 31, 2017, which is included as Exhibit 99.1 into this Form 8-K/A;

PSB’s unaudited consolidated financial statements and accompanying notes as of and for the nine months ended September 30, 2018, which is included as Exhibit 99.2 into this Form 8-K/A; and

PSB’s unaudited consolidated financial statements and accompanying notes as of and for the nine months ended September 30, 2017, which is included as Exhibit 99.3 into this Form 8-K/A.


RIVER FINANCIAL CORPORATION

 

Unaudited Pro Forma Combined Consolidated Statement of Financial Condition

 

As of September 30, 2018

 

(in thousands except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RFC

 

 

PSB

 

 

Pro Forma

 

 

Combined

 

 

 

as Reported

 

 

as Reported

 

 

Adjustments

 

 

Pro Forma

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

14,248

 

 

$

19,108

 

 

$

1,318

 

(1), (3), (12), (13), (14), (19)

$

34,674

 

Interest-bearing deposits in banks

 

 

930

 

 

 

-

 

 

 

-

 

 

 

930

 

Federal funds sold

 

 

-

 

 

 

3,673

 

 

 

-

 

 

 

3,673

 

Cash and cash equivalents

 

 

15,178

 

 

 

22,781

 

 

 

1,318

 

 

 

39,277

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Certificates of deposit in banks

 

 

2,744

 

 

 

3,449

 

 

 

(34

)

(4)

 

6,159

 

Securities available-for-sale

 

 

148,626

 

 

 

101,644

 

 

 

55

 

(5), (16)

 

250,325

 

Loans held for sale

 

 

4,977

 

 

 

-

 

 

 

-

 

 

 

4,977

 

Loans, net of unearned income

 

 

641,365

 

 

 

56,391

 

 

 

(715

)

(6)

 

697,041

 

Less allowance for loan losses

 

 

(6,063

)

 

 

(1,011

)

 

 

1,005

 

(7)

 

(6,069

)

Net loans

 

 

635,302

 

 

 

55,380

 

 

 

290

 

 

 

690,972

 

Premises and equipment, net

 

 

21,676

 

 

 

1,541

 

 

 

3,744

 

(8)

 

26,961

 

Accrued interest receivable

 

 

2,437

 

 

 

865

 

 

 

-

 

 

 

3,302

 

Bank owned life insurance

 

 

20,419

 

 

 

-

 

 

 

-

 

 

 

20,419

 

Foreclosed assets

 

 

723

 

 

 

-

 

 

 

-

 

 

 

723

 

Deferred income taxes

 

 

3,562

 

 

 

122

 

 

 

(1,851

)

(9), (3)

 

1,833

 

Core deposit intangible

 

 

1,196

 

 

 

-

 

 

 

4,650

 

(10)

 

5,846

 

Goodwill

 

 

10,050

 

 

 

-

 

 

 

8,215

 

(11)

 

18,265

 

Other assets

 

 

4,662

 

 

 

599

 

 

 

-

 

 

 

5,261

 

Total assets

 

$

871,552

 

 

$

186,381

 

 

$

16,387

 

 

$

1,074,320

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

182,703

 

 

$

107,312

 

 

$

-

 

 

$

290,015

 

Interest-bearing deposits

 

 

543,743

 

 

 

56,609

 

 

 

(30

)

(15)

 

600,322

 

Total deposits

 

 

726,446

 

 

 

163,921

 

 

 

(30

)

 

 

890,337

 

Securities sold under agreements to repurchase

 

 

11,277

 

 

 

-

 

 

 

-

 

 

 

11,277

 

Federal Home Loan Bank advances

 

 

30,000

 

 

 

-

 

 

 

-

 

 

 

30,000

 

Federal funds purchased

 

 

1,954

 

 

 

-

 

 

 

-

 

 

 

1,954

 

Note payable

 

 

4,554

 

 

 

-

 

 

 

22,408

 

(13)

 

26,962

 

Accrued interest payable and other liabilities

 

 

4,148

 

 

 

974

 

 

 

164

 

(18)

 

5,286

 

Total liabilities

 

 

778,379

 

 

 

164,895

 

 

 

22,542

 

 

 

965,816

 

Common stock related to 401(k) Employee Stock Ownership Plan

 

 

1,152

 

 

 

-

 

 

 

-

 

 

 

1,152

 

Stockholders' Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

5,140

 

 

 

4

 

 

 

550

 

(2), (14)

 

5,694

 

Additional paid in capital

 

 

65,250

 

 

 

6,718

 

 

 

(2,936

)

(2), (14), (17)

 

69,032

 

Retained earnings

 

 

27,961

 

 

 

17,313

 

 

 

(5,502

)

(3), (12), (13), (14)

 

39,772

 

Accumulated other comprehensive loss

 

 

(4,895

)

 

 

(1,749

)

 

 

1,733

 

(16)

 

(4,911

)

Treasury stock at cost

 

 

(283

)

 

 

(800

)

 

 

-

 

 

 

(1,083

)

Common stock related to 401(k) Employee Stock Ownership Plan

 

 

(1,152

)

 

 

-

 

 

 

-

 

 

 

(1,152

)

Total stockholders' equity

 

 

92,021

 

 

 

21,486

 

 

 

(6,155

)

 

 

107,352

 

Total equity

 

 

93,173

 

 

 

21,486

 

 

 

(6,155

)

 

 

108,504

 

Total liabilities and stockholders' equity

 

$

871,552

 

 

$

186,381

 

 

$

16,387

 

 

$

1,074,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to Unaudited Pro Forma Combined Consolidated Financial Information

 

 


RIVER FINANCIAL CORPORATION

 

Unaudited Pro Forma Combined Consolidated Statement of Income

 

For the nine months ended September 30, 2018

 

(in thousands except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RFC

 

 

PSB

 

 

Pro Forma

 

 

Combined

 

 

 

as Reported

 

 

as Reported

 

 

Adjustments

 

 

Pro Forma

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

23,551

 

 

$

2,574

 

 

$

93

 

(1)

$

26,218

 

Taxable securities

 

 

1,729

 

 

 

1,171

 

 

 

 

 

 

 

2,900

 

Nontaxable securities

 

 

547

 

 

 

439

 

 

 

 

 

 

 

986

 

Federal funds sold

 

 

-

 

 

 

48

 

 

 

 

 

 

 

48

 

Other interest income

 

 

162

 

 

 

54

 

 

 

 

 

 

 

216

 

Total interest income

 

 

25,989

 

 

 

4,286

 

 

 

93

 

 

 

30,368

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

2,330

 

 

 

348

 

 

 

 

 

 

 

2,678

 

Short-term borrowings

 

 

31

 

 

 

-

 

 

 

 

 

 

 

31

 

Federal Home Loan Bank advances

 

 

329

 

 

 

-

 

 

 

 

 

 

 

329

 

Note payable

 

 

184

 

 

 

-

 

 

 

 

 

 

 

184

 

Total interest expense

 

 

2,874

 

 

 

348

 

 

 

-

 

 

 

3,222

 

Net interest income

 

 

23,115

 

 

 

3,938

 

 

 

93

 

 

 

27,146

 

Provision for loan losses

 

 

1,440

 

 

 

14

 

 

 

 

 

 

 

1,454

 

Net interest income after provision for loan losses

 

 

21,675

 

 

 

3,924

 

 

 

93

 

 

 

25,692

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

 

2,436

 

 

 

812

 

 

 

 

 

 

 

3,248

 

Investment brokerage revenue

 

 

102

 

 

 

-

 

 

 

 

 

 

 

102

 

Mortgage operations

 

 

1,807

 

 

 

-

 

 

 

 

 

 

 

1,807

 

Bank owned life insurance income

 

 

428

 

 

 

-

 

 

 

 

 

 

 

428

 

Net loss on sale of investment securities

 

 

(53

)

 

 

-

 

 

 

 

 

 

 

(53

)

Other noninterest income

 

 

265

 

 

 

213

 

 

 

 

 

 

 

478

 

Total noninterest income

 

 

4,985

 

 

 

1,025

 

 

 

-

 

 

 

6,010

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

10,266

 

 

 

2,027

 

 

 

 

 

 

 

12,293

 

Occupancy expenses

 

 

1,099

 

 

 

169

 

 

 

 

 

 

 

1,268

 

Equipment rentals, depreciation, and maintenance

 

 

677

 

 

 

74

 

 

 

 

 

 

 

751

 

Telephone and communications

 

 

190

 

 

 

54

 

 

 

 

 

 

 

244

 

Advertising and business development

 

 

501

 

 

 

34

 

 

 

 

 

 

 

535

 

Data processing

 

 

1,326

 

 

 

391

 

 

 

 

 

 

 

1,717

 

Foreclosed assets, net

 

 

135

 

 

 

-

 

 

 

 

 

 

 

135

 

Federal deposit insurance and other regulatory assessments

 

 

241

 

 

 

56

 

 

 

 

 

 

 

297

 

Legal and other professional services

 

 

568

 

 

 

453

 

 

 

(469

)

(3)

 

552

 

Other operating expense

 

 

2,612

 

 

 

419

 

 

 

599

 

(2), (3)

 

3,630

 

Total noninterest expense

 

 

17,615

 

 

 

3,677

 

 

 

130

 

 

 

21,422

 

Income before income taxes

 

 

9,045

 

 

 

1,272

 

 

 

(37

)

 

 

10,280

 

Provision for income taxes

 

 

2,039

 

 

 

77

 

 

 

(9

)

(4)

 

2,107

 

Net income

 

$

7,006

 

 

$

1,195

 

 

$

(28

)

 

$

8,173

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net earnings per common share

 

$

1.37

 

 

$

0.32

 

 

 

 

 

 

$

1.53

 

Diluted net earnings per common share

 

$

1.34

 

 

$

0.32

 

 

 

 

 

 

$

1.50

 

Dividends per common share

 

$

0.28

 

 

$

0.16

 

 

 

 

 

 

$

0.40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to Unaudited Pro Forma Combined Consolidated Financial Information

 

 


RIVER FINANCIAL CORPORATION

 

Unaudited Pro Forma Combined Consolidated Statement of Income

 

For the year ended December 31, 2017

 

(in thousands except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RFC

 

 

PSB

 

 

Pro Forma

 

 

Combined

 

 

 

as Reported

 

 

as Reported

 

 

Adjustments

 

 

Pro Forma

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

27,891

 

 

$

3,137

 

 

$

189

 

(1)

$

31,217

 

Taxable securities

 

 

2,938

 

 

 

1,252

 

 

 

 

 

 

 

4,190

 

Nontaxable securities

 

 

1,130

 

 

 

619

 

 

 

 

 

 

 

1,749

 

Federal funds sold

 

 

-

 

 

 

42

 

 

 

 

 

 

 

42

 

Other interest income

 

 

211

 

 

 

64

 

 

 

 

 

 

 

275

 

Total interest income

 

 

32,170

 

 

 

5,114

 

 

 

189

 

 

 

37,473

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

2,229

 

 

 

332

 

 

 

 

 

 

 

2,561

 

Short-term borrowings

 

 

41

 

 

 

-

 

 

 

 

 

 

 

41

 

Federal Home Loan Bank advances

 

 

101

 

 

 

-

 

 

 

 

 

 

 

101

 

Note payable

 

 

249

 

 

 

-

 

 

 

 

 

 

 

249

 

Total interest expense

 

 

2,620

 

 

 

332

 

 

 

-

 

 

 

2,952

 

Net interest income

 

 

29,550

 

 

 

4,782

 

 

 

189

 

 

 

34,521

 

Provision for loan losses

 

 

1,740

 

 

 

17

 

 

 

 

 

 

 

1,757

 

Net interest income after provision for loan losses

 

 

27,810

 

 

 

4,765

 

 

 

189

 

 

 

32,764

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

 

2,949

 

 

 

1,222

 

 

 

 

 

 

 

4,171

 

Investment brokerage revenue

 

 

58

 

 

 

-

 

 

 

 

 

 

 

58

 

Mortgage operations

 

 

1,895

 

 

 

-

 

 

 

 

 

 

 

1,895

 

Bank owned life insurance income

 

 

1,086

 

 

 

-

 

 

 

 

 

 

 

1,086

 

Net gain on sale of investment securities

 

 

5

 

 

 

13

 

 

 

 

 

 

 

18

 

Other noninterest income

 

 

316

 

 

 

112

 

 

 

 

 

 

 

428

 

Total noninterest income

 

 

6,309

 

 

 

1,347

 

 

 

-

 

 

 

7,656

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

12,097

 

 

 

2,700

 

 

 

 

 

 

 

14,797

 

Occupancy expenses

 

 

1,399

 

 

 

222

 

 

 

 

 

 

 

1,621

 

Equipment rentals, depreciation, and maintenance

 

 

841

 

 

 

91

 

 

 

 

 

 

 

932

 

Telephone and communications

 

 

261

 

 

 

63

 

 

 

 

 

 

 

324

 

Advertising and business development

 

 

625

 

 

 

38

 

 

 

 

 

 

 

663

 

Data processing

 

 

1,689

 

 

 

507

 

 

 

 

 

 

 

2,196

 

Foreclosed assets, net

 

 

163

 

 

 

-

 

 

 

 

 

 

 

163

 

Federal deposit insurance and other regulatory assessments

 

 

333

 

 

 

73

 

 

 

 

 

 

 

406

 

Legal and other professional services

 

 

505

 

 

 

222

 

 

 

 

 

 

 

727

 

Other operating expense

 

 

3,392

 

 

 

676

 

 

 

880

 

(2)

 

4,948

 

Total noninterest expense

 

 

21,305

 

 

 

4,592

 

 

 

880

 

 

 

26,777

 

Income before income taxes

 

 

12,814

 

 

 

1,520

 

 

 

(691

)

 

 

13,643

 

Provision for income taxes

 

 

4,519

 

 

 

79

 

 

 

(174

)

(4)

 

4,424

 

Net income

 

$

8,295

 

 

$

1,441

 

 

$

(517

)

 

$

9,219

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net earnings per common share

 

$

1.63

 

 

$

0.39

 

 

 

 

 

 

$

1.73

 

Diluted net earnings per common share

 

$

1.60

 

 

$

0.39

 

 

 

 

 

 

$

1.71

 

Dividends per common share

 

$

0.25

 

 

$

0.20

 

 

 

 

 

 

$

0.39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to Unaudited Pro Forma Combined Consolidated Financial Information

 

 

 


NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

(all amounts are in thousands, except per share data, unless otherwise indicated)

 

Note 1 - Basis of Pro Forma Presentation

The unaudited pro forma combined balance sheet as of September 30, 2018 and the unaudited pro forma combined statements of income for the year ended December 31, 2017 and for the nine months ended September 30, 2018 are based on the financial statements of RFC and PSB after giving effect to the completion of the merger and the assumptions and adjustments described in the accompanying notes. Such financial statements do not reflect cost savings or operating synergies expected to result from the merger, or the costs to achieve these cost savings or operating synergies, or any anticipated disposition of assets that may result from the integration of the operations of the two companies. The unaudited pro forma combined consolidated statements of income for the year ended December 31, 2017 include pro forma results of operations for RFC.  

The transactions will be accounted for under the acquisition method of accounting in accordance with Accounting Standards Codification (“ASC”) Topic 805, Business Combinations (“ASC 805”). In business combination transactions in which the consideration given is not in the form of cash (that is, in the form of non-cash assets, liabilities incurred, or equity interests issued), measurement of the acquisition consideration is based on the fair value of the consideration given or the fair value of the asset (or net assets) acquired, whichever is more clearly evident and, thus, more reliably measurable.

Under ASC 805, all of the assets acquired and liabilities assumed in a business combination are recognized at their acquisition-date fair value, while transaction costs and restructuring costs associated with the business combination are expensed as incurred. The excess of the acquisition consideration over the fair value of assets acquired and liabilities assumed, if any, is allocated to goodwill. Changes in deferred tax asset valuation allowances and income tax uncertainties after the acquisition date generally affect income tax expense. RFC completed the acquisition of PSB and is currently working through an integration plan, which may affect how the assets acquired, including intangible assets, will be utilized by the combined company. For those assets in the combined company that will be phased out or will no longer be used, additional amortization, depreciation and possibly impairment charges will be recorded after management completes the integration plan.

The unaudited pro forma information is presented solely for informational purposes and is not necessarily indicative of the combined results of operations or financial position that might have been achieved for the periods or dates indicated, nor is it necessarily indicative of the future results of the combined company.

 

 

 

 

 

 


Note 2 – Preliminary Estimated Acquisition Consideration

Under the terms of the PSB merger agreement, PSB stockholders will be entitled to receive 60 shares of RFC common stock and $6,610 in cash for each share of PSB common stock, plus cash in lieu of fractional shares.  

Based on the number of shares of PSB common stock outstanding as of September 30, 2018, the preliminary estimated acquisition consideration is as follows.

Number of shares of PSB common stock outstanding at September 30, 2018

 

 

3,706

 

Per share exchange ratio

 

 

60

 

Number of shares of RFC common stock issued

 

 

222,360

 

RFC common stock price per share on September 30, 2018

 

$

27

 

Fair value of RFC common stock issued

 

$

6,003

 

 

 

 

 

 

Number of shares of PSB common stock outstanding at September 30, 2018

 

 

3,706

 

Cash consideration each PSB share is entitled to receive

 

$

6,610

 

Total cash consideration (in thousands)

 

$

24,497

 

 

 

 

 

 

Total stock consideration (in thousands)

 

$

6,003

 

Total cash consideration (in thousands)

 

 

24,497

 

Total purchase price for PSB (in thousands)

 

$

30,500

 

 

 

 

 

 

Note 3 - Preliminary Estimated Acquisition Consideration Allocation

Under the acquisition method of accounting, the total acquisition consideration is allocated to the acquired tangible and intangible assets and assumed liabilities of PSB based on their estimated fair values as of the closing of the merger. The excess of the acquisition consideration over the fair value of assets acquired and liabilities assumed for the acquisition, if any, is allocated to goodwill.

The allocation of the estimated acquisition consideration with regard to PSB is preliminary because the merger was not completed as of the pro forma date September 30, 2018. The preliminary allocation is based on estimates, assumptions, valuations, and other studies that have not progressed to a stage where there is sufficient information to make a definitive allocation. Accordingly, the acquisition consideration allocation adjustments will remain preliminary until RFC management determines the final acquisition consideration and the fair values of the assets acquired and liabilities assumed. The final determination of the acquisition consideration allocation is anticipated to be completed as soon as practicable after the completion of the merger and will be based on the value of RFC’s common stock at the closing of the merger. The final amounts allocated to assets acquired and liabilities assumed could differ significantly from the amounts presented in the unaudited pro forma combined consolidated financial statements.

 

 

 

 


The total preliminary estimated acquisition consideration as shown in the table above is allocated to PSB’s tangible and intangible assets and liabilities as of September 30, 2018 based on their preliminary estimated fair values as follows (dollars are in the thousands).

Cash and cash equivalents

 

$

16,860

 

Certificates of deposit in banks

 

 

3,415

 

Securities available-for-sale

 

 

101,699

 

Loans held for investment

 

 

55,670

 

Premises and equipment, net

 

 

5,285

 

Deferred income tax asset, net

 

 

(1,729

)

Other assets

 

 

1,464

 

Core deposit intangible

 

 

4,650

 

Goodwill

 

 

8,215

 

Deposits

 

 

(163,891

)

Other liabilities

 

 

(1,138

)

Total purchase price

 

$

30,500

 

 

 

 

 

 

Approximately $4,650 has been preliminarily allocated to amortizable intangible assets acquired. The amortization related to the preliminary fair value of net amortizable intangible assets is reflected as a pro forma adjustment to the unaudited pro forma condensed combined financial statements.

Identifiable intangible assets: The preliminary fair values of intangible assets were determined based on the provisions of ASC 805, which defines fair value in accordance with ASC Topic 820, Fair Value Measurements and Disclosures (“ASC 820”). ASC 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Intangible assets were identified that met either the separability criterion or the contractual-legal criterion described in ASC 805. The preliminary allocation to intangible assets is allocated to core deposit intangibles.

Goodwill: Goodwill represents the excess of the preliminary estimated acquisition consideration over the preliminary fair value of the underlying net tangible and intangible assets. Among the factors that contributed to a purchase price in excess of the fair value of the net tangible and intangible assets are the experience and expertise of personnel, operations, customer base and organizational cultures that can be leveraged to enable the combined company to build an enterprise greater than the sum of its parts. In accordance with ASC Topic 350, Intangibles—Goodwill and Other, goodwill will not be amortized, but instead will be tested for impairment at least annually and whenever events or circumstances have occurred that may indicate a possible impairment. In the event management determines that the value of goodwill has become impaired, the combined company will incur an accounting charge for the amount of the impairment during the period in which the determination is made.

 

 

 

 

 

 


Note 4 - Preliminary Unaudited Pro Forma and Acquisition Accounting Adjustments

The unaudited pro forma financial information is not necessarily indicative of what the financial position actually would have been had the merger been completed at the date indicated. Such information includes adjustments that are preliminary and may be revised. Such revisions may result in material changes. The financial position shown herein is not necessarily indicative of what the past financial position of the combined companies would have been, nor necessarily indicative of the financial position of the post-merger periods. The unaudited pro forma financial information does not give consideration to the impact of possible cost savings, expense efficiencies, synergies, strategy modifications, asset dispositions or other actions that may result from the mergers.

The following unaudited pro forma adjustments result from accounting for the merger, including the determination of fair value of the assets, liabilities, and commitments that RFC, as the acquirer, will acquire from PSB. The descriptions related to these preliminary adjustments are as follows (dollars are in thousands):

Balance Sheet – the explanations and descriptions below are referenced to the September 30, 2018 Unaudited Pro Forma Combined Consolidated Balance Sheet.


Pro Forma Adjusting Entries (Statements of Condition):

Debit

 

Credit

 

(1)

Cash

 

 

 

$

24,497

 

(2)

Common stock

 

 

 

 

222

 

(2)

Additional paid in capital

 

 

 

 

5,781

 

(3)

Cash

 

 

 

 

673

 

(3)

Deferred tax asset

 

169

 

 

 

 

(3)

Retained earnings

 

504

 

 

 

 

(4)

Certificates of deposits in banks

 

 

 

 

34

 

(5)

Securities available-for-sale

 

 

 

 

1,798

 

(6)

Loans held for investment

 

 

 

 

715

 

(7)

Allowance for loan losses

$

1,005

 

 

 

 

(8)

Premises and equipment, net

 

3,744

 

 

 

 

(9)

Deferred tax asset

 

 

 

 

2,020

 

(10)

Core deposit intangible

 

4,650

 

 

 

 

(11)

Preliminary goodwill estimate

 

8,215

 

 

 

 

(12)

Cash

 

 

 

 

5,000

 

(12)

Retained earnings

 

5,000

 

 

 

 

(13)

Cash

 

26,962

 

 

 

 

(13)

Cash

 

 

 

 

4,574

 

(13)

Note Payable

 

 

 

 

26,962

 

(13)

Note Payable

 

4,554

 

 

 

 

(13)

Retained earnings

 

20

 

 

 

 

(14)

Cash

 

8,860

 

 

 

 

(14)

Common stock

 

 

 

 

328

 

(14)

Additional paid in capital

 

 

 

 

8,511

 

(14)

Retained earnings

 

 

 

 

22

 

(15)

Interest-bearing deposits

 

30

 

 

 

 

(16)

Securities available-for-sale

 

1,853

 

 

 

 

(16)

Accumulated other comprehensive loss

 

 

 

 

1,733

 

(17)

Additional paid in capital

 

17,228

 

 

 

 

(18)

Other liabilities

 

 

 

 

164

 

(19)

Cash

 

240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Payment of the cash consideration component of the total merger consideration paid to stockholders.

 

(2)

RFC shares of common stock issued to PSB's stockholders representing the stock consideration component of the total respective merger consideration.  For purposes of this pro forma presentation, the value of a share of RFC common stock was $27 per share.

 

(3)

Represents PSB's estimated merger expenses of $673, which are expected to be paid immediately prior to the merger's closing date, the related tax benefit and the net effect on PSB's retained earnings.

 

(4)

Adjustment reflects the fair value adjustment of the certificates of deposit in banks at acquisition date.

 

(5)

Adjustment reflects the fair value adjustment of the available-for-sale portfolio at acquisition date.

 

(6)

Adjustment reflects the fair value adjustment of the acquired loan portfolio at the acquisition date.

 

(7)

Adjustment reflects the elimination of PSB's allowance for loan losses.

 

(8)

Adjustment reflects the fair value adjustment on PSB's offices.

 

(9)

Adjustment reflects the recording of the net deferred tax asset created by the purchase adjustments.

 

(10)

Adjustment reflects the recording of the core deposit intangible asset.

 

(11)

Adjustment reflects the preliminary goodwill generated as a result of consideration paid in excess of the fair value of the net assets acquired.

 

(12)

Cash payment for dividends to PSB's stockholders paid prior to the merger closing date.

 

(13)

Adjustment reflects the $27 million note payable obtained to finance the acquisition and the payoff of the previous note payable which had a remaining balance of approximately $4.5 million.

 

(14)

Adjustment reflects the stock offering to finance a portion of the acquisition.

 

(15)

Adjustment reflects the fair value adjustment of the time deposits at acquisition date.

 

(16)

Adjustment to reverse unrealized loss on the PSB available-for-sale portfolio at acquisition date.

 

(17)

Reflects the reversal of stockholders' equity after adjustments in 3 and 12 above.

 

(18)

Adjustment reflects the fair value adjustment for other liabilities.

 

(19)

Adjustment reflects cash acquired from PSB Bancshares, Inc.

 


 

 

 

 

 

 

 

 

 

 

 

Income Statements – the explanations and descriptions below are referenced to the Unaudited Pro Forma Combined Consolidated Statements of Income for the year ended December 31, 2017 and for the nine months ended September 30, 2018.  

Income Statements – Pro Forma Adjustments

Pro Forma Adjusting Entries (Statements of Income): (in thousands)

 

Nine Months Ended September 30, 2018

 

Twelve Months Ended December 31, 2017

 

(1)

Preliminary estimate of loan interest accretion

 

$

93

 

$

189

 

(2)

Amortization of core deposit intangible

 

 

600

 

 

880

 

(3)

Remove merger related fees

 

 

(470

)

 

-

 

(4)

Income tax expense of pro forma adjustments

 

 

(9

)

 

(174

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Represents the estimate of interest income accretion related to the preliminary estimate of the fair value adjustment of the loans acquired pursuant to the PSB merger.

 

(2)

Represents the estimate of the core deposit intangible amortization related to preliminary estimates of the fair value adjustments on the core deposits acquired pursuant to the PSB merger.  The preliminary estimate of the core deposit intangible related to RFC's acquisition of PSB is approximately $4,650, and will be amortized over a ten-year period on an accelerated basis.  The core deposit intangible amortization expense related to the PSB merger is expected to be approximately $880 and $788, respectively, during the first and second years of combined operations.  Below is the preliminary estimated amortization schedule

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

 

 

 

Year

 

 

 

 

 

 

 

 

 

 

 

1

$

880

 

6

$

419

 

 

 

 

 

 

 

 

 

2

 

788

 

7

 

327

 

 

 

 

 

 

 

 

 

3

 

696

 

8

 

234

 

 

 

 

 

 

 

 

 

4

 

603

 

9

 

142

 

 

 

 

 

 

 

 

 

5

 

511

 

10

 

50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3)

Represents the adjustment to remove merger related fees.

 

(4)

Represents the adjustment to reflect the income tax provision of the pro forma adjustments using 25.11% as the incremental effective tax rate.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note 5 - Earnings per Common Share

Unaudited pro forma earnings per common share for the year ended December 31, 2017 have been calculated using RFC’s weighted average common shares outstanding previously reported in RFC’s 10-K filed on March 20, 2018, and the common shares issued to PSB’s stockholders in the merger.  The unaudited pro forma earnings per common share for the nine months ended September 30, 2018 have been calculated using RFC’s weighted average common shares outstanding reported in RFC’s 10-Q for the nine months ended September 30, 2018 filed on November 6, 2018 and the common shares issued to PSB’s stockholders in the merger.

 

 

 

 


The following table sets forth the calculation of basic and diluted unaudited pro forma earnings per common share for the year ended December 31, 2017 and for the nine months ended September 30, 2018 (dollars are in thousands, except for per share data).

 

 

For the Nine Months

 

 

For the Twelve Months

 

 

 

 

 

Ended September 30, 2018

 

 

Ended December 31, 2017

 

 

 

 

 

Basic

 

 

Diluted

 

 

Basic

 

 

Diluted

 

 

 

Pro forma net income available to common shareholders

 

$

8,173

 

 

$

8,173

 

 

$

9,219

 

 

$

9,219

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     River Financial Corporation

 

 

5,122,397

 

 

 

5,211,106

 

 

 

5,095,305

 

 

 

5,180,102

 

 

 

     Common shares issue to PSB shareholders

 

 

222,360

 

 

 

222,360

 

 

 

222,360

 

 

 

222,360

 

 

 

     Pro forma weighted average common shares outstanding

 

 

5,344,757

 

 

 

5,433,466

 

 

 

5,317,665

 

 

 

5,402,462

 

 

 

Pro forma net income per common share

 

$

1.53

 

 

$

1.50

 

 

$

1.73

 

 

$

1.71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note 6 – Merger Related Charges

RFC’s preliminary estimated transaction expenses, net of tax, related to the PSB merger are approximately $1,378.  These one-time merger related expenses have not been included in the Unaudited Pro Forma Combined Consolidated Statement of Income, as the pro forma adjustments do not give consideration to non-recurring items, the impact of possible cost savings, expense efficiencies, synergies, strategy modifications, asset dispositions or other actions that may result from the mergers. PSB’s preliminary estimated transaction expenses, net of tax, related to the merger are approximately $504.  These preliminary estimated merger transaction expenses (RFC and PSB) are still being developed and will continue to be refined, and will include assessing personnel, benefit plans, premises, equipment, and service contracts to determine where they may take advantage of redundancies.  The preliminary estimated pro forma presentation of merger transaction costs is in the following table (dollars are in thousands).

 

 

 

 

 

(Seller) PSB

 

 

(Buyer) RFC

 

 

 

 

 

 

 

12/31/2018

 

9/30/2018

 

 

12/31/2018

 

9/30/2018

 

System termination fees and system conversion expenses

 

 

 

 

 

 

 

$

1,529

 

 

 

 

Investment bankers, accounting, auditing and legal

 

$

673

 

$

243

 

 

 

306

 

$

226

 

Other related expenses

 

 

-

 

 

-

 

 

 

5

 

 

1

 

Total non-interest expense

 

$

673

 

$

243

 

 

$

1,840

 

$

227

 

Tax benefit

 

 

(169

)

 

(61

)

 

 

(462

)

 

(57

)

Net expense after tax benefit

 

$

504

 

$

182

 

 

$

1,378

 

$

170