UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
Current Report
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): July 2, 2017
First Busey Corporation
(Exact name of registrant as specified in charter)
Nevada |
|
0-15950 |
|
37-1078406 |
(State or other jurisdiction of |
|
(Commission File Number) |
|
(I.R.S. Employer Identification No.) |
100 W. University Ave.
Champaign, Illinois 61820
(Address of principal executive offices) (Zip code)
(217) 365-4544
(Registrants telephone number, including area code)
N/A
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o 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))
Indicate by check mark whether the registrant is an emerging growth company as defined by Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter)
Emerging growth company o
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Item 2.01 Completion of Acquisition or Disposition of Assets.
On July 2, 2017, First Busey Corporation, a Nevada corporation (First Busey), completed its previously announced merger (the Merger) with First Community Financial Partners, Inc., an Illinois corporation (First Community), pursuant to an Agreement and Plan of Merger, dated February 6, 2017, by and between First Busey and First Community (the Merger Agreement). Under the terms of the Merger Agreement, First Community was merged into First Busey with First Busey remaining as the surviving entity. On July 3, 2017, First Busey filed a Current Report on Form 8-K with the Securities and Exchange Commission to report the completion of the Merger and other related matters. The purpose of this filing is to amend the Form 8-K filed on July 3, 2017 to include the information required by Item 9.01(a) and (b).
Item 9.01. Financial Statements and Exhibits.
(a) Financial Statements of Business Acquired.
The audited consolidated financial statements of First Community as of December 31, 2016 and 2015 and for each of the three years ended December 31, 2016, 2015 and 2014, as well as the accompanying notes thereto and the related Report of the Independent Registered Public Accounting Firm, filed on Form 10-K are filed as Exhibit 99.1 and incorporated herein by reference.
The unaudited consolidated financial statements of First Community as of March 31, 2017 and for the three months ended March 31, 2017 and 2016, as well as the accompanying notes thereto, filed on Form 10-Q are filed as Exhibit 99.2 and incorporated herein by reference.
(b) Pro Forma Financial Information.
The unaudited pro forma condensed combined balance sheet of First Busey as of March 31, 2017 and the unaudited pro forma condensed combined income statements of First Busey for the year ended December 31, 2016 and for the three months ended March 31, 2017, are filed as Exhibit 99.3 and incorporated herein by reference.
(d) Exhibits.
23.1 |
|
|
|
99.1 |
|
|
|
99.2 |
|
|
|
99.3 |
Signature
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: September 11, 2017 |
FIRST BUSEY CORPORATION | |
|
| |
|
| |
|
By: |
/s/ Robin N. Elliott |
|
Name: |
Robin N. Elliott |
|
Title: |
Chief Operating Officer and Chief Financial Officer |
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the incorporation by reference in this Form 8-K/A of First Busey Corporation of our report dated March 8, 2017, with respect to the consolidated balance sheets of First Community Financial Partners, Inc. as of December 31, 2016 and 2015, and the related consolidated statements of operations, comprehensive income, shareholders equity, and cash flows for each of the years in the three-year period ended December 31, 2016, which report appears in the annual report on Form 10-K of First Community Financial Partners, Inc. for the year ended December 31, 2016.
/s/ CliftonLarsonAllen LLP |
|
|
|
Oak Brook, Illinois |
|
|
|
September 11, 2017 |
|
SELECTED UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
The following tables show selected unaudited pro forma condensed combined financial information about the financial condition and results of operations of First Busey Corporation (First Busey), including per share data, after giving effect to the merger with First Community Financial Partners, Inc. (First Community) and other pro forma adjustments. The selected unaudited pro forma condensed combined financial information assumes that the merger is accounted for under the acquisition method of accounting for business combinations in accordance with GAAP, and that the assets and liabilities of First Community will be recorded by First Busey at their respective fair values as of the date the merger is completed. The unaudited pro forma condensed combined balance sheet gives effect to the transactions as if the transactions had occurred on March 31, 2017. The unaudited pro forma condensed combined income statements for the three months ended March 31, 2017, and the year ended December 31, 2016, give effect to the transactions as if the transactions had become effective at January 1, 2016.
The unaudited pro forma condensed combined financial information is presented for illustrative purposes only and does not indicate the financial results of the combined company had the companies actually been combined at the beginning of each period presented. The unaudited pro forma condensed combined financial information also does not consider any expense efficiencies, increased revenue or other potential financial benefits of the merger. The fair values are estimates as of the date hereof and actual amounts are still in the process of being finalized. Fair values are subject to refinement for up to one year after the closing date as additional information regarding the closing date fair values becomes available.
Unaudited Pro Forma Condensed Combined Balance Sheet as of March 31, 2017
(dollars in thousands, except per share data)
|
|
First Busey |
|
First |
|
Pro Forma |
|
|
|
Pro Forma |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
Assets |
|
|
|
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents |
|
$ |
439,511 |
|
$ |
26,234 |
|
$ |
|
|
|
|
$ |
465,745 |
|
Investment securities |
|
743,876 |
|
200,758 |
|
(64 |
) |
(1) |
|
944,570 |
| ||||
Loans held for sale |
|
96,444 |
|
78 |
|
|
|
|
|
96,522 |
| ||||
Portfolio loans |
|
3,872,952 |
|
1,063,832 |
|
(19,613 |
) |
(1) |
|
4,917,171 |
| ||||
Allowance for loan losses |
|
(48,442 |
) |
(11,951 |
) |
11,951 |
|
(2) |
|
(48,442 |
) | ||||
Premises and equipment, net |
|
77,967 |
|
21,948 |
|
(3,647 |
) |
(3) |
|
96,268 |
| ||||
Goodwill |
|
102,814 |
|
|
|
120,396 |
|
(4) |
|
223,210 |
| ||||
Core deposit and other intangible assets, net |
|
17,255 |
|
730 |
|
13,249 |
|
(5) |
|
31,234 |
| ||||
Other assets |
|
136,558 |
|
35,140 |
|
(414 |
) |
(6) |
|
171,284 |
| ||||
Total assets |
|
$ |
5,438,935 |
|
$ |
1,336,769 |
|
$ |
121,858 |
|
|
|
$ |
6,897,562 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Liabilities |
|
|
|
|
|
|
|
|
|
|
| ||||
Deposits |
|
$ |
4,485,543 |
|
$ |
1,108,246 |
|
$ |
(229 |
) |
(7) |
|
$ |
5,593,560 |
|
Borrowings |
|
243,081 |
|
104,598 |
|
31,019 |
|
(8) |
|
378,698 |
| ||||
Trust preferred securities |
|
70,903 |
|
|
|
|
|
|
|
70,903 |
| ||||
Other liabilities |
|
37,061 |
|
3,161 |
|
8,964 |
|
(9)(10) |
|
49,186 |
| ||||
Total liabilities |
|
4,836,588 |
|
1,216,005 |
|
$ |
39,754 |
|
|
|
6,092,347 |
| |||
|
|
|
|
|
|
|
|
|
|
|
| ||||
Common stockholders equity |
|
602,347 |
|
120,764 |
|
82,104 |
|
(11)(12) |
|
805,215 |
| ||||
Total liabilities and stockholders equity |
|
$ |
5,438,935 |
|
$ |
1,336,769 |
|
$ |
121,858 |
|
|
|
$ |
6,897,562 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Book value per common share |
|
$ |
15.75 |
|
$ |
6.79 |
|
|
|
|
|
$ |
17.72 |
| |
Shares outstanding |
|
38,243 |
|
17,775 |
|
(10,574 |
) |
(12) |
|
45,444 |
|
Unaudited Pro Forma Condensed Combined Statement of Income for the
Three Months Ended March 31, 2017
(dollars in thousands, except per share data)
|
|
First Busey |
|
First |
|
Pro Forma |
|
|
|
Pro Forma |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total interest income |
|
$ |
44,927 |
|
$ |
12,205 |
|
$ |
1,588 |
|
(13) |
|
$ |
58,720 |
|
Total interest expense |
|
2,914 |
|
1,577 |
|
315 |
|
(14)(15) |
|
4,806 |
| ||||
Net interest income |
|
42,013 |
|
10,628 |
|
1,273 |
|
|
|
53,914 |
| ||||
Provision for loan losses |
|
500 |
|
375 |
|
|
|
|
|
875 |
| ||||
Net interest income after provision for loan losses |
|
41,513 |
|
10,253 |
|
1,273 |
|
|
|
53,039 |
| ||||
Non-interest income |
|
20,014 |
|
957 |
|
|
|
|
|
20,971 |
| ||||
Non-interest expense |
|
37,619 |
|
7,438 |
|
449 |
|
(16) |
|
45,506 |
| ||||
Income before income taxes |
|
23,908 |
|
3,772 |
|
824 |
|
|
|
28,504 |
| ||||
Income taxes |
|
8,738 |
|
366 |
|
289 |
|
(17) |
|
9,393 |
| ||||
Net income |
|
$ |
15,170 |
|
$ |
3,406 |
|
$ |
535 |
|
|
|
$ |
19,111 |
|
Basic |
|
$ |
0.40 |
|
$ |
0.19 |
|
|
|
|
|
$ |
0.42 |
| |
Diluted |
|
$ |
0.39 |
|
$ |
0.19 |
|
|
|
|
|
$ |
0.42 |
| |
Average shares for basic earnings per share |
|
38,293 |
|
17,534 |
|
7,201 |
|
|
|
45,494 |
| ||||
Average shares for diluted earnings per share |
|
38,754 |
|
18,214 |
|
7,224 |
|
(18) |
|
45,978 |
|
Unaudited Pro Forma Condensed Combined Statement of Income for the Year Ended
December 31, 2016
(dollars in thousands, except per share data)
|
|
First Busey |
|
First |
|
Pro Forma |
|
|
|
Pro Forma |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total interest income |
|
$ |
164,889 |
|
$ |
42,777 |
|
$ |
6,002 |
|
(13) |
|
$ |
213,668 |
|
Total interest expense |
|
10,229 |
|
5,701 |
|
1,216 |
|
(14)(15) |
|
17,146 |
| ||||
Net interest income |
|
154,660 |
|
37,076 |
|
4,786 |
|
|
|
196,522 |
| ||||
Provision for loan losses |
|
5,550 |
|
1,066 |
|
|
|
|
|
6,616 |
| ||||
Net interest income after provision for loan losses |
|
149,110 |
|
36,010 |
|
4,786 |
|
|
|
189,906 |
| ||||
Non-interest income |
|
75,169 |
|
5,467 |
|
|
|
|
|
80,636 |
| ||||
Non-interest expense |
|
147,862 |
|
26,046 |
|
1,797 |
|
(16) |
|
175,705 |
| ||||
Income before income taxes |
|
76,417 |
|
15,431 |
|
2,989 |
|
|
|
94,837 |
| ||||
Income taxes |
|
26,723 |
|
4,324 |
|
1,046 |
|
(17) |
|
32,093 |
| ||||
Net income |
|
$ |
49,694 |
|
$ |
11,107 |
|
$ |
1,943 |
|
|
|
$ |
62,744 |
|
Basic |
|
$ |
1.42 |
|
$ |
0.65 |
|
|
|
|
|
$ |
1.48 |
| |
Diluted |
|
$ |
1.40 |
|
$ |
0.64 |
|
|
|
|
|
$ |
1.47 |
| |
Average shares for basic earnings per share |
|
35,081 |
|
17,184 |
|
7,201 |
|
|
|
42,282 |
| ||||
Average shares for diluted earnings per share |
|
35,413 |
|
17,631 |
|
7,210 |
|
(18) |
|
42,623 |
|
Notes to Unaudited Pro Forma Condensed Combined Balance Sheet and Statement of Income
Note 1Basis of Presentation
First Busey acquired First Community on July 2, 2017, with total consideration a mix of approximately 90% common stock and 10% cash. At the effective time of the merger, each share of First Community common stock converted to the right to receive 0.396 shares of common stock of First Busey and $1.35 in cash. The acquisition is accounted for under the acquisition method of accounting and, accordingly, the assets and liabilities of First Community presented in these pro forma condensed combined financial statements have been adjusted to their estimated fair values based upon conditions as of the merger date and as if the transaction had been effective on January 1, 2016 for statement of income data. Since these are pro forma statements, we cannot assure that the amounts reflected in these financial statements would have been representative of the actual amounts earned had the companies been combined at that time. The fair values are estimates as of the date hereof and actual amounts are still in the process of being finalized. Fair values are subject to refinement for up to one year after the closing date as additional information regarding the closing date fair values becomes available.
Note 2Pro Forma Adjustments Footnotes
(1) To adjust interest-earning assets of First Community to approximate fair value, consisting of a decrease to investments by $0.1 million and a decrease to loans by $19.6 million. The investment fair value adjustment is expected to be accreted over the life of the investments and the impact to the pro forma income statement is insignificant. The loan fair value adjustment includes a $20.4 million discount to adjust for market interest rates and credit deterioration of the acquired portfolio, offset by a $0.5 million loan valuation adjustment related to a prior acquisition and a $0.3 million adjustment of net deferred loan fees. $15.0 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 First Communitys allowance for loan losses of $12.0 million.
(3) To record the fair value adjustment to decrease premises and equipment by $3.6 million. The reduction in depreciation expense will be recorded using the straight-line method over the estimated useful life associated with each type of premises and equipment adjusted.
(4) To record goodwill of $120.4 million resulting from the difference between the purchase price and identifiable net assets as follows:
(dollars in thousands) |
|
|
| |
Total Purchase Price |
|
$ |
242,581 |
|
|
|
|
| |
Allocated to: |
|
|
| |
Historical book value of First Communitys assets and liabilities |
|
120,764 |
| |
|
|
|
| |
Adjustments to record assets and liabilities at fair value: |
|
|
| |
Investments, fair value adjustment |
|
(64 |
) | |
Portfolio loans, fair value adjustment |
|
(19,613 |
) | |
Eliminate First Communitys allowance for loan losses |
|
11,951 |
| |
Premises and equipment, fair value adjustment |
|
(3,647 |
) | |
Eliminate First Communitys core deposit intangible asset |
|
(730 |
) | |
Core deposit intangible asset |
|
13,979 |
| |
Other real estate owned, fair value adjustment |
|
(193 |
) | |
Deposit, fair value interest rate adjustment |
|
229 |
| |
Borrowings, fair value adjustment |
|
(280 |
) | |
Deferred taxes |
|
63 |
| |
Other assets, fair value adjustment |
|
(284 |
) | |
Other liabilities, fair value adjustment |
|
10 |
| |
Resulting goodwill |
|
$ |
120,396 |
|
(5) To eliminate First Communitys core deposit intangible asset of $0.7 million. To record core deposit intangible asset relating to this acquisition of $14.0 million. Amount to be amortized using a sum of years digits method over a 14 year useful life.
(6) To record the fair value adjustment to reduce other real estate owned by $0.2 million, reduce other assets by $0.3 million and increase deferred taxes by $0.1 million.
(7) To record the fair value adjustment to decrease time deposits by $0.2 million. Amount to be accreted over 2 years in a manner that approximates the level yield method.
(8) To record the fair value adjustment to increase borrowings by $0.3 million. Amount to be accreted over the 15 month remaining life of the debt in a manner that approximates the level yield method. To record estimated borrowings totaling $30.7 million used to fund the cash portion of the merger consideration. The $30.7 million consists of the 10% cash component for merger consideration, cash in lieu of fractional shares and cash exchanged for employee and director restricted stock awards and stock options. The interest expense on borrowings used to fund the cash portion of the merger consideration is estimated at a rate of 4.25%.
(9) To record estimated transaction costs to be incurred totaling $13.1 million, net of tax of $9.0 million, for vendor termination costs, employee related costs and 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.
(10) To record fair value adjustments to reduce other liabilities by an insignificant amount.
(11) To eliminate First Communitys stockholders equity of $120.8 million. The adjustment also includes a $9.0 million decrease in retained earnings to record transaction costs, net of tax.
(12) To record the issuance of 7.2 million shares of First Buseys common stock at $29.32 per share totaling $211.1 million. The purchase price is also adjusted for the fair value of outstanding First Communitys stock options.
(13) To record accretion on the credit adjustment and interest rate adjustment on the loan portfolio.
(14) To record accretion on interest rate adjustment on time deposits.
(15) To record accretion on interest rate adjustment on borrowings and to record interest expense on borrowings used to fund the cash portion of the merger consideration.
(16) To record amortization of core deposit intangible and a reduction in depreciation expense on premises and equipment.
(17) To record tax effects at an effective rate of 35%.
(18) Includes estimated 23,000 shares and 9,000 shares of equivalent roll over diluted options for First Communitys existing option awards as of March 31, 2017 and December 31, 2016, respectively.