Nevada
|
0-15950
|
37-1078406
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(I.R.S. Employer Identification No.)
|
☐ | 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)) |
Item 2.01 | Completion of Acquisition or Disposition of Assets. |
23.1 | Consent of KPMG LLP |
99.1 | Audited consolidated financial statements of Pulaski Financial Corp. as of September 30, 2015 and 2014 and for each of the three years ended September 30, 2015, 2014 and 2013, as well as the accompanying notes thereto and the related Report of the Independent Registered Public Accounting Firm (incorporated by reference to the Form 10-K filed by Pulaski on December 11, 2015 (File No. 000-24571)) |
99.2 | Unaudited consolidated financial statements of Pulaski as of December 31, 2015 and for the three months ended December 31, 2015 and 2014, as well as the accompanying notes thereto (incorporated by reference to the Form 10-Q filed by Pulaski on February 9, 2016 (File No. 000-24571)) |
99.3 | Unaudited pro forma condensed combined financial statements of First Busey as of and for the year ended December 31, 2015 and for the three months ended March 31, 2016 |
Date: July 12, 2016 | First Busey Corporation |
First Busey Corporation
|
Pulaski Financial Corp.
|
Pro Forma Adjustments
|
Pro Forma Combined
|
|||||||||||||||||
Assets
|
||||||||||||||||||||
Cash and cash equivalents
|
$
|
319,280
|
$
|
88,510
|
$
|
-
|
$
|
407,790
|
||||||||||||
Investment securities
|
884,670
|
47,909
|
105
|
(1
|
)
|
932,684
|
||||||||||||||
Residential mortgage loans held for sale
|
9,351
|
189,669
|
-
|
199,020
|
||||||||||||||||
Loans
|
2,627,739
|
1,238,087
|
(28,873
|
)
|
(1
|
)
|
3,836,953
|
|||||||||||||
Allowance for loan losses
|
(47,487
|
)
|
(15,853
|
)
|
15,853
|
(2
|
)
|
(47,487
|
)
|
|||||||||||
Premises and equipment, net
|
63,088
|
17,591
|
95
|
(3
|
)
|
80,774
|
||||||||||||||
Goodwill
|
25,510
|
3,939
|
70,068
|
(4
|
)(5)
|
99,517
|
||||||||||||||
Core deposit and other intangible assets, net
|
7,432
|
-
|
15,468
|
(6
|
)
|
22,900
|
||||||||||||||
Other assets
|
109,393
|
75,884
|
(2,824
|
)
|
(7
|
)
|
182,453
|
|||||||||||||
Total assets
|
$
|
3,998,976
|
$
|
1,645,736
|
$
|
69,892
|
$
|
5,714,604
|
||||||||||||
Liabilities
|
||||||||||||||||||||
Deposits
|
$
|
3,289,106
|
$
|
1,214,220
|
$
|
1,102
|
(8
|
)
|
$
|
4,504,428
|
||||||||||
Borrowings
|
252,972
|
269,600
|
906
|
(9
|
)
|
523,478
|
||||||||||||||
Trust preferred securities
|
55,000
|
19,589
|
(3,805
|
)
|
(10
|
)
|
70,784
|
|||||||||||||
Other liabilities
|
28,712
|
18,325
|
15,134
|
(11
|
)(12)
|
62,171
|
||||||||||||||
Total liabilities
|
3,625,790
|
1,521,734
|
$
|
13,337
|
5,160,861
|
|||||||||||||||
Common stockholders' equity
|
373,186
|
124,002
|
56,555
|
(13
|
)(14)
|
553,743
|
||||||||||||||
Total liabilities and stockholders' equity
|
$
|
3,998,976
|
$
|
1,645,736
|
$
|
69,892
|
$
|
5,714,604
|
||||||||||||
Book value per common share
|
$
|
13.01
|
$
|
10.37
|
$
|
14.52
|
||||||||||||||
Shares outstanding
|
28,695
|
11,958
|
(2,516
|
)
|
(14
|
)
|
38,137
|
First Busey Corporation
|
Pulaski Financial Corp.
|
Pro Forma Adjustments
|
Pro Forma Combined
|
|||||||||||||||||
Total interest income
|
$
|
29,524
|
$
|
13,684
|
$
|
1,865
|
(15
|
)
|
$
|
45,073
|
||||||||||
Total interest expense
|
1,582
|
1,836
|
(284
|
)
|
(16
|
)(17)
|
3,134
|
|||||||||||||
Net interest income
|
27,942
|
11,848
|
2,149
|
41,939
|
||||||||||||||||
Provision for loan losses
|
1,000
|
-
|
-
|
1,000
|
||||||||||||||||
Net interest income after provision for loan
losses
|
26,942
|
11,848
|
2,149
|
40,939
|
||||||||||||||||
Non-interest income
|
16,846
|
3,036
|
-
|
19,882
|
||||||||||||||||
Non-interest expense
|
27,688
|
11,344
|
516
|
(18
|
)
|
39,548
|
||||||||||||||
Income before income taxes
|
16,100
|
3,540
|
1,633
|
21,273
|
||||||||||||||||
Income taxes
|
5,666
|
1,164
|
572
|
(19
|
)
|
7,402
|
||||||||||||||
Net income
|
10,434
|
2,376
|
1,061
|
13,871
|
||||||||||||||||
Preferred stock dividends
|
-
|
-
|
-
|
-
|
||||||||||||||||
Net income available to common shareholders
|
$
|
10,434
|
$
|
2,376
|
$
|
1,061
|
$
|
13,871
|
||||||||||||
Basic
|
$
|
0.36
|
$
|
0.20
|
-
|
$
|
0.36
|
|||||||||||||
Diluted
|
$
|
0.36
|
$
|
0.20
|
-
|
$
|
0.36
|
|||||||||||||
Average shares for basic earnings per share
|
28,739
|
11,931
|
9,442
|
38,181
|
||||||||||||||||
Average shares for diluted earnings per share
|
28,929
|
12,087
|
9,557
|
(20
|
)
|
38,486
|
||||||||||||||
First Busey Corporation
|
Pulaski Financial Corp.
|
Pro Forma Adjustments
|
Pro Forma Combined
|
|||||||||||||||||
Total interest income
|
$
|
118,022
|
$
|
51,115
|
$
|
6,422
|
(15
|
)
|
$
|
175,559
|
||||||||||
Total interest expense
|
6,207
|
5,880
|
(740
|
)
|
(16
|
)(17)
|
11,347
|
|||||||||||||
Net interest income
|
111,815
|
45,235
|
7,162
|
164,212
|
||||||||||||||||
Provision for loan losses
|
1,600
|
700
|
-
|
2,300
|
||||||||||||||||
Net interest income after provision for loan
losses
|
110,215
|
44,535
|
7,162
|
161,912
|
||||||||||||||||
Non-interest income
|
64,792
|
17,837
|
-
|
82,629
|
||||||||||||||||
Non-interest expense
|
115,305
|
41,300
|
2,062
|
(18
|
)
|
158,667
|
||||||||||||||
Income before income taxes
|
59,702
|
21,072
|
5,100
|
85,874
|
||||||||||||||||
Income taxes
|
20,696
|
6,926
|
1,785
|
(19
|
)
|
29,407
|
||||||||||||||
Net income
|
39,006
|
14,146
|
3,315
|
56,467
|
||||||||||||||||
Preferred stock dividends
|
700
|
-
|
-
|
700
|
||||||||||||||||
Net income available to common shareholders
|
$
|
38,306
|
$
|
14,146
|
$
|
3,315
|
$
|
55,767
|
||||||||||||
Basic
|
$
|
1.32
|
$
|
1.19
|
$
|
1.45
|
||||||||||||||
Diluted
|
$
|
1.32
|
$
|
1.17
|
$
|
1.44
|
||||||||||||||
Average shares for basic earnings per share
|
28,928
|
11,871
|
9,442
|
38,370
|
||||||||||||||||
Average shares for diluted earnings per share
|
29,103
|
12,086
|
9,557
|
(20
|
)
|
38,660
|
(1) | To adjust interest-earning assets of Pulaski to approximate fair value, consisting of an increase to investments by $0.1 million and a decrease to loans by $28.9 million. The loan fair value adjustment includes a $19.8 million discount to adjust for credit deterioration of the acquired portfolio, a $4.0 million discount for the impact of changes in market interest rates and a $5.1 million write-off of net deferred loan costs. $15.5 million is expected to be accreted over an estimated 4 year remaining life of the respective loans in a manner that approximates level yield. |
(2) | To eliminate Pulaski's allowance for loan losses of $15.9 million. |
(3) | To record the fair value adjustment to increase premises and equipment by $0.1 million. |
(4) |
To record goodwill of $74.0 million resulting from the difference between the purchase price and identifiable net assets as follows:
|
(dollars in thousands)
|
||||
Total Purchase Price
|
$
|
195,449
|
||
|
||||
Allocated to:
|
||||
Historical book value of Pulaski's assets and liabilities
|
124,002
|
|||
|
||||
Adjustments to record assets and liabilities at fair value:
|
||||
Investments, fair value adjustment
|
105
|
|||
Loans, fair value adjustment
|
(28,873
|
)
|
||
Eliminate Pulaski's allowance for losses
|
15,853
|
|||
Premises and equipment, fair value adjustment
|
95
|
|||
Core deposit intangible asset
|
15,468
|
|||
Other real estate owned, fair value adjustment
|
(2,512
|
)
|
||
Eliminate Pulaski's goodwill
|
(3,939
|
)
|
||
Deposit, fair value interest rate adjustment
|
(1,102
|
)
|
||
Borrowings, fair value adjustment
|
(906
|
)
|
||
Deferred taxes
|
(1,225
|
)
|
||
Other assets, fair value adjustment
|
(312
|
)
|
||
Other liabilities, fair value adjustment
|
983
|
|||
Trust preferred securities, fair value adjustment
|
3,805
|
|||
Resulting goodwill
|
$
|
74,007
|
||
|
(5) | To eliminate Pulaski's existing goodwill of $3.9 million. |
(6) | To record core deposit intangible asset of $15.5 million. Amount to be amortized using a sum of years digits method over a 14 year useful life. |
(7) | To record the fair value adjustment to reduce other real estate owned by $2.5 million and other assets by $0.3 million. |
(8) | To record the fair value adjustment to increase time deposits by $1.1 million. Amount to be accreted over 2 years. |
(9) | To record the fair value adjustment to increase borrowings by $0.9 million. Such borrowings were repaid shortly after the merger date, so no discount accretion is presented in these pro forma financial statements. |
(10) | To record the fair value adjustment to decrease trust preferred securities by $3.8 million. Amount to be accreted over the weighted average remaining life of 18 years. |
(11) | To record estimated transaction costs to be incurred totaling $21.1 million, net of tax of $14.9 million. Significant costs include $6.6 million of vendor termination costs, $4.8 million of employee related costs, net of tax, and $2.9 million of professional fees. For purposes of the pro forma presentation, the aggregate amount of these transaction costs is excluded from the pro forma income statements, which is consistent with applicable guidance. |
(12) | To record fair value adjustments to reduce other liabilities by $1.0 million and a net deferred tax liability related to the fair value adjustments and establishment of the core deposit intangible assets of $1.2 million. |
(13) | To eliminate Pulaski's stockholders' equity of $124.0 million. The adjustment also includes a $15.7 million decrease in retained earnings to record transaction costs, net of tax. |
(14) | To record the issuance of 9.4 million shares of First Busey common stock at $20.44 per share totaling $193.0 million. The purchase price is also adjusted for cash in lieu of fractional shares and the fair value of outstanding Pulaski stock options. |
(15) | To record accretion on the credit adjustment and interest rate adjustment on the loan portfolio. |
(16) | To record accretion on interest rate adjustment on time deposits. |
(17) | To record accretion on interest rate adjustment on trust preferred securities. |
(18) | To record amortization of core deposit intangible. |
(19) | To record tax effects at an effective rate of 35%. |
(20) | Includes estimated 115,000 shares of equivalent roll over option for Pulaski's existing option awards. |