Attached files

file filename
8-K/A - AMENDMENT #1 TO FORM 8-K - AMERICAN NATIONAL BANKSHARES INC.d8ka.htm
EX-23.1 - EXHIBIT 23.1 - AMERICAN NATIONAL BANKSHARES INC.dex231.htm
EX-99.2 - EXHIBIT 99.2 - AMERICAN NATIONAL BANKSHARES INC.dex992.htm
EX-99.1 - EXHIBIT 99.1 - AMERICAN NATIONAL BANKSHARES INC.dex991.htm

Exhibit 99.3

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

The following unaudited pro forma combined financial information is designed to show how the merger of American National Bankshares Inc. (“American”) and MidCarolina Financial Corporation (“MidCarolina”) might have affected historical financial statements if the merger had been completed at an earlier time and was prepared based on the historical financial results reported by American and disclosed by MidCarolina in other public filings.

The unaudited pro forma balance sheet data assumes that the merger took place on March 31, 2011 and combines American’s consolidated balance sheet as of March 31, 2011 with MidCarolina’s consolidated balance sheet as of March 31, 2011. The unaudited pro forma statements of income for the three months ended March 31, 2011 and the year ended December 31, 2010 give effect to the merger as if it occurred at the beginning of each applicable period. The unaudited pro forma financial statements give effect to the proposed merger under the acquisition method of accounting.

The unaudited pro forma combined financial information, while helpful in illustrating the financial characteristics of the combined company under one set of assumptions, does not reflect the benefits of expected cost savings or opportunities to earn additional revenue and, accordingly, does not attempt to predict or suggest future results. It also is not necessarily indicative of the financial condition or results of operations of future periods or the financial condition or results of operations that actually would have been realized had the companies been combined during these periods.

The unaudited pro forma combined consolidated financial statements are based on, and should be read together with, the historical consolidated financial statements and related notes of American contained in its Annual Report on Form 10-K for the year ended December 31, 2010 and its Quarterly Report on Form 10-Q for the quarter ended March 31, 2011, and of MidCarolina, contained in its Annual Report on Form 10-K for the fiscal year ended December 31, 2010, and its Quarterly Report on Form 10-Q for the quarter ended March 31, 2011.

In December 2007, the Financial Accounting Standards Board issued Statement of Financial Standards (“SFAS”) No. 141(R) (ASC Topic 805) (“ASC Topic 805”), which replaced SFAS 141, “Business Combinations,” for periods beginning on or after December 15, 2008, but retains the fundamental requirements in SFAS 141, that the acquisition method of accounting (which SFAS 141 called the purchase method) be used for all business combinations and for an acquirer to be identified for each business combination.


AMERICAN NATIONAL BANKSHARES INC. AND MIDCAROLINA FINANCIAL CORP.

Unaudited Pro Forma Condensed Combined Consolidated Balance Sheet

March 31, 2011

(dollars in thousands, except per share data)

 

     American
Historical
     MidCarolina
Historical
    Pro Forma
Adjustments
    Pro Forma
Combined
 

ASSETS

         

Cash and due from banks

   $ 14,248       $ 1,666      $ —        $ 15,914   

Federal funds and Interest-bearing deposits in

     25,397         28,088        —          53,485   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total cash and cash equivalents

     39,645         29,754        —          69,399   
  

 

 

    

 

 

   

 

 

   

 

 

 

Securities held to maturity

     3,146         —          —          3,146   

Securities available for sale, at fair value

     226,171         88,100        —          314,271   
  

 

 

    

 

 

   

 

 

   

 

 

 

Mortgage loans held for sale

     1,309         683        —          1,992   
  

 

 

    

 

 

   

 

 

   

 

 

 

Loans, net of unearned income

     516,629         386,873        (35,209 ) (2)      868,293   

Less allowance for loan losses

     8,257         9,691        (9,691 ) (3)      8,257   
  

 

 

    

 

 

   

 

 

   

 

 

 

Net loans

     508,372         377,182        (25,518     860,036   
  

 

 

    

 

 

   

 

 

   

 

 

 

Premises and equipment, net

     19,308         6,536        400  (4)      26,244   

Other real estate owned

     3,532         10,201        (6,631 ) (5)      7,102   

Core deposit intangibles

     1,226         —          7,603  (6)      8,829   

Goodwill

     22,468         —          15,888  (7)      38,356   

Bank-owned life insurance

     4,137         8,592        —          12,729   

Restricted stock

     4,062         2,075        —          6,137   

Deferred income tax

     1,506         4,534        8,119  (8)      15,459   
     —           —          1,300  (1)      —     

Other assets

     10,356         4,429        —          14,785   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total assets

   $ 845,238       $ 532,086      $ 1,162      $ 1,378,486   
  

 

 

    

 

 

   

 

 

   

 

 

 

LIABILITIES

         

Noninterest-bearing deposits

   $ 117,260       $ 54,291      $ —        $ 171,551   

Interest-bearing deposits:

         

Interest bearing transaction accounts

     96,686         230,453        —          327,139   

Money market accounts

     57,530         —          —          57,530   

Savings accounts

     63,236         14,436        —          77,672   

Time deposits

     328,771         81,421        1,398  (9)      411,590   

Brokered deposits

     —           91,210        —          91,210   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total interest-bearing deposits

     546,223         417,520        1,398        965,141   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total deposits

     663,483         471,811        1,398        1,136,692   
  

 

 

    

 

 

   

 

 

   

 

 

 

Securities sold under agreements to repurchase

     43,871         —          —          43,871   

Other short-term borrowings

     —           —          —          —     

Long-term borrowings

     4,450         10,000        (170 ) (10)      14,280   

Trust Preferred capital notes

     20,619         8,764        (2,177 ) (11)      27,206   

Other liabilities

     3,443         897        5,300  (1)      9,640   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total liabilities

     735,866         491,472        4,351        1,231,689   
  

 

 

    

 

 

   

 

 

   

 

 

 

Commitments and contingencies

         

STOCKHOLDERS’ EQUITY

         

Preferred stock

     —           4,819        —    (12)      4,819   

Common stock

     6,153         15,215        (13,589 ) (12)      7,779   

Surplus

     27,541         —          34,979  (12)      62,520   

Retained earnings

     75,214         21,660        (21,660 ) (12)      71,214   
     —           —          (4,000 ) (1)      —     

Accumulated other comprehensive income (loss)

     464         (1,080     1,080  (12)      464   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     109,372         40,614        (3,190     146,796   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $   845,238       $   532,086      $ 1,162      $   1,378,486   
  

 

 

    

 

 

   

 

 

   

 

 

 

The accompanying notes are an integral part of the unaudited pro forma condensed combined consolidated financial information. Certain reclassifications have been made to MidCarolina’s balance sheet to conform with American’s presentation.

 

2


Notes to Unaudited Pro Forma Condensed Combined Consolidated Balance Sheet at March 31, 2011

Under acquisition accounting MidCarolina’s assets and liabilities and any identifiable intangible assets are required to be stated at their estimated fair values. American has engaged a competent third party valuation specialist to assist in the valuation of the major financial assets and liabilities of the acquired bank. Pro form adjustments reflected herein present preliminary estimates based on initial work by the valuation specialist and American and is preliminary and subject to adjustment and may vary from the actual purchase price allocation that will be recorded based on the actual balance sheet at the acquisition date.

(1) Adjustment to record estimated one-time merger related expenses totaling $5.3 million ($4.0 million net of taxes at a 35% tax rate.)

(2) Management has not finalized the amounts of those loans with evidence of deterioration of credit quality since origination and where it is probable that the collection of all contractually required payments receivable would not occur and thus within the scope of ASC 310-30 (formerly SOP 03-3). However, initial estimates are $88.3 million of unpaid principal balance will apply. The contractually required payments receivable related to these loans is approximately $93.3 million with expected cash flow to be collected of $80.3 million. The estimated fair value of such loans is $71.7 million, with a nonaccretable difference of $12.9 million and accretable yield of $8.6 million. For purposes of these pro formas, management is recognizing income on the related interest mark of $3.5 million over five years, the expected life of the loans, using the sum of the years digits method as an approximation of the level yield method.

For the remaining portfolio of approximately $298.6 million that is not within the scope of ASC 310-30, the Company will accrete the estimated fair value adjustment of $18.6 million over the estimated life of the loans of five years using the sum of the years digits method as an approximation of the level yield method, based upon the guidance for accounting for loan origination fees and costs under ASC 310-20 (formerly SFAS 91).

(3) Elimination of MidCarolina’s allowance for loan losses.

(4) Adjustment to premises and equipment to reflect increased value of real estate as provided by a preliminary valuation.

(5) Adjustment to reflect fair value of other real estate as provided by a preliminary valuation.

(6) Estimation of fair value of core deposit intangible (“CDI”). The estimated CDI represents the estimated future economic benefit resulting from the acquired customer balances and relationships. This value was estimated based on similar transactions while the final value will be determined based upon an independent appraisal at the date of the acquisition. For pro forma purposes, we are amortizing the CDI using the sum-of-the-years-digits method, as a proxy for accelerated amortization, and an estimated life of seven years.

 

 

3


(7) Estimated amount of goodwill to be recorded in the acquisition of MidCarolina, less amounts allocated to the fair value of tangible and specifically identified intangible assets acquired. The purchase price and purchase price allocation are as follows:

 

Allocation of Purchase Price

     

Total consideration

     

Preferred stock

   $ 4,819      

Common stock (1,626,183 @ $22.51, March 31, 2011 closing price for American)

     36,605      
  

 

 

    

Total consideration (Purchase Price)

      $ 41,424   

Net assets acquired (book value)

        40,614   
     

 

 

 

Purchase price greater than book value

        810   
     

 

 

 

Allocated to:

     

Core deposit intangible

        7,603   

Eliminate existing allowance for loan losses

        9,691   

Fair value adjustment on loans

        (35,209

Premises and equipment

        400   

Deposits

        (1,398

Long term borrowings (FHLB advances)

        170   

Trust preferred capital notes

        2,177   

Other real estate owned

        (6,631

Deferred income tax asset

        8,119   
     

 

 

 

Total allocations

        (15,078
     

 

 

 

Purchase price less allocation to identifiable asset and liabilities (goodwill)

      $ 15,888   
     

 

 

 

(8) Estimated deferred tax asset arising from the credit quality fair value adjustment on loans and other fair value adjustments of assets and liabilities, less deferred tax liabilities arising from the core deposit intangible and other fair value adjustments of assets and liabilities, all at a 35% tax rate.

(9) Fair value adjustment on time deposits at current market rates for similar products. This adjustment will be accreted into income over the estimated lives of the time deposits. Due to the very short estimated lives of these deposits, American expects that the adjustment accretion will reduce interest expense over the first year of the merger. This amount will be adjusted to actual based on a final valuation as of the merger date.

(10) Fair value adjustment of borrowings at current interest rates for similar borrowings. This adjustment amortization will increase interest expense over the estimated remaining five year life of the borrowings. Estimated amortization was determined using the straight line method, which should approximate the level yield method, as these borrowings are due at maturity. We are in the process of conducting a merger date independent valuation of these amounts.

(11) Fair value adjustment of borrowings at current interest rates for similar borrowings. This adjustment amortization will increase interest expense over the estimated remaining 20 year life of the borrowings. Estimated amortization was determined using the straight line method, which should approximate the level yield method, as their borrowings are due at maturity. We are in the process of conducting a merger date independent valuation of these amounts.

(12) Elimination of MidCarolina stockholders’ equity as part of the acquisition accounting adjustments representing the conversion of all MidCarolina common shares into American common shares and the conversion of MidCarolina preferred into American preferred. MidCarolina common shares convert at a ratio of 0.33 American shares for each share of MidCarolina. MidCarolina preferred shares will be converted with the same terms and conditions as they had originally.

 

4


AMERICAN NATIONAL BANKSHARES INC. AND MIDCAROLINA FINANCIAL CORP.

Unaudited Pro Forma Condensed Combined Consolidated Statements of Income

For the Quarter Ended March 31, 2011

(dollars in thousands, except per share data)

 

     American
Historical
     MidCarolina
Historical
     Pro Forma
Adjustment
    Pro Forma
Combined
 

Interest Income

          

Interest and fees on loans

   $ 6,679       $ 5,294       $ 1,854  (1)    $ 13,827   

Interest on federal funds sold and deposits in other banks

     70         9         —          79   

Dividends

     27         6         —          33   

Interest and dividends on securities:

          

Taxable

     1,169         373         104  (2)      1,646   

Nontaxable

     716         294         —          1,010   
  

 

 

    

 

 

    

 

 

   

 

 

 

Total interest and dividend income

     8,661         5,976         1,957        16,594   
  

 

 

    

 

 

    

 

 

   

 

 

 

Interest Expense

          

Interest on deposits

     1,580         1,339         (350 ) (3)      2,569   

Interest on trust preferred capital notes

     343         —           —          343   

Interest on securities sold under agreement to repurchase

     80         —           —          80   

Interest on long-term borrowings

     53         168         36  (4)      257   
  

 

 

    

 

 

    

 

 

   

 

 

 

Total interest expense

     2,056         1,507         (314     3,249   
  

 

 

    

 

 

    

 

 

   

 

 

 

Net interest income

     6,605         4,469         2,271        13,345   

Provision for loan losses

     337         1,200         —          1,537   
  

 

 

    

 

 

    

 

 

   

 

 

 

Net interest income after provision for loan losses

     6,268         3,269         2,271        11,808   

Noninterest Income

          

Trust fees and brokerage

     928         69         —          997   

Service charges on deposit accounts

     421         150         —          571   

Other service charges, commissions and fees

     316         —           —          316   

Mortgage banking income

     147         116         —          263   

Gains on securities transactions, net

     1         —           —          1   

Other-than-temporary impairment of securities available for sale

     —           —           —          —     

Increase in cash surrender value of life insurance

     34         78         —          112   

Other operating income

     124         127         —          251   
  

 

 

    

 

 

    

 

 

   

 

 

 

Total noninterest income

     1,971         540         —          2,511   
  

 

 

    

 

 

    

 

 

   

 

 

 

Noninterest Expense

          

Salaries and benefits

     3,026         1,332         —          4,358   

Occupancy expenses

     699         380         5  (5)      1,084   

FDIC assessment

     205         318         —          523   

Bank franchise tax

     175         30         —          205   

Amortization of core deposit premiums

     94         —           475  (6)      569   

Losses on sales of other real estate owned and bank premises, net

     22         229           251   

Merger related expenses

     309         108         (417 ) (7)      —     

Other expenses

     1,249         1,026           2,275   
  

 

 

    

 

 

    

 

 

   

 

 

 

Total noninterest expenses

     5,779         3,423         63        9,265   
  

 

 

    

 

 

    

 

 

   

 

 

 

Income before income taxes

     2,460         386         2,208        5,054   

Income tax expense

     682         94         662  (8)      1,438   
  

 

 

    

 

 

    

 

 

   

 

 

 

Net income

   $ 1,778       $ 292       $ 1,546      $ 3,616   
  

 

 

    

 

 

    

 

 

   

 

 

 

Dividends paid and accumulated on preferred stock

     —           50         —          50   
  

 

 

    

 

 

    

 

 

   

 

 

 

Net income available to common stockholders

     1,778         242         1,546        3,566   
  

 

 

    

 

 

    

 

 

   

 

 

 

Earnings per common share, basic

   $ 0.29       $ 0.05         $ 0.46   
  

 

 

    

 

 

      

 

 

 

Earnings per common share, diluted

   $ 0.29       $ 0.05         $ 0.46   
  

 

 

    

 

 

      

 

 

 

Weighted average shares outstanding – Basic

     6,143,602         4,927,828         1,626,183  (9)      7,769,785   

Weighted average shares outstanding – Diluted

     6,152,738         4,931,814         1,626,183        7,778,921   

The accompanying notes are an integral part of the unaudited pro forma condensed combined consolidated financial information. Certain reclassifications have been made to MidCarolina’s income statement to conform with American’s presentation.

 

5


AMERICAN NATIONAL BANKSHARES INC. AND MIDCAROLINA FINANCIAL CORP.

Unaudited Pro Forma Condensed Combined Consolidated Statements of Income

For the Year Ended December 31, 2010

(dollars in thousands, except per share data)

 

     American
Historical
    MidCarolina
Historical
    Pro Forma
Adjustment
    Pro Forma
Combined
 

Interest Income

        

Interest and fees on loans

   $ 28,148      $ 22,943      $ 7,414  (1)    $ 58,505   

Interest on federal funds sold and deposits in other banks

     360        48        —          408   

Dividends

     95        29        —          124   

Interest and dividends on securities:

        

Taxable

     5,042        1,539        415  (2)      6,996   

Nontaxable

     2,288        1,167        —          3,455   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest and dividend income

     35,933        25,726        7,829        69,488   
  

 

 

   

 

 

   

 

 

   

 

 

 

Interest Expense

        

Interest on deposits

     6,708        7,155        (1,398 ) (3)      12,465   

Interest on trust preferred capital notes

     1,373        320        —          1,693   

Interest on securities sold under agreement to repurchase

     382        —          —          382   

Interest on long-term borrowings

     256        648        143  (4)      1,047   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest expense

     8,719        8,123        (1,255     15,587   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     27,214        17,603        9,085        53,902   

Provision for loan losses

     1,490        6,418        —          7,908   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision for loan losses

     25,724        11,185        9,085        45,994   

Noninterest Income

        

Trust fees and brokerage

     3,391        248        —          3,639   

Service charges on deposit accounts

     1,897        712        —          2,609   

Other service charges, commissions and fees

     1,163        —          —          1,163   

Mortgage banking income

     1,560        786        —          2,346   

Gains on securities transactions, net

     157        51        —          208   

Other-than-temporary impairment of securities available for sale

     (31     (29     —          (60

Increase in cash surrender value of life insurance

     137        335        —          472   

Other operating income

     840        556        —          1,396   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest income

     9,114        2,659        —          11,773   
  

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest Expense

        

Salaries and benefits

     12,505        5,261        —          17,766   

Occupancy expenses

     2,936        1,506        20  (5)      4,462   

FDIC assessment

     795        1,085        —          1,880   

Bank franchise tax

     670        121        —          791   

Amortization of core deposit premiums

     378        —          1,901  (6)      2,279   

Losses on sales of other real estate owned and bank premises, net

     583        110          693   

Merger related expenses

     358        108        (466 ) (7)      —     

Other expenses

     5,154        4,690        —          9,844   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest expenses

     23,379        12,881        1,455        37,715   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     11,459        963        7,630        20,052   

Income tax expense

     3,181        (14     2,289  (8)      5,456   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 8,278      $ 977      $ 5,341      $ 14,596   
  

 

 

   

 

 

   

 

 

   

 

 

 

Dividends paid and accumulated on preferred stock

     —          364        —          364   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common stockholders

     8,278        613        5,341        14,232   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share, basic

   $ 1.35      $ 0.12        $ 1.84   
  

 

 

   

 

 

     

 

 

 

Earnings per common share, diluted

   $ 1.35      $ 0.12        $ 1.83   
  

 

 

   

 

 

     

 

 

 

Weighted average shares outstanding – Basic

     6,123,870        4,927,828        1,626,183  (9)      7,750,053   

Weighted average shares outstanding – Diluted

     6,131,650        4,927,828        1,626,183        7,757,833   

The accompanying notes are an integral part of the unaudited pro forma condensed combined consolidated financial information. Certain reclassifications have been made to MidCarolina’s income statement to conform with American’s presentation.

 

6


Notes to Unaudited Pro Forma Condensed Combined Consolidated Statements of Operations for the three months ended March 31, 2011 and the year ended December 31, 2010

(1) Reflects estimated accretion of the fair value adjustments to loans over the expected life of five years, using the sum of years digits method as an approximation of the level yield method.

(2) All investments were identified as available for sale and recorded at fair value. The available for sale discount of $1.6 million accreted into income over an estimated life of seven years, computed using the sum of years digits method as an approximation of the level yield method.

(3) Reflects estimated accretion of the fair value adjustments to time deposits over their expected life of one year.

(4) Reflects the estimated amortization of the fair value adjustments to FHLB borrowings over the expected life of five years and the fair value adjustment of trust preferred notes over the expected life of 20 years. All this debt is payable at maturity and amortization is computed on a straight line basis, as an approximation of the level yield method.

(5) Amount represents estimated additional depreciation from fair value adjustment to real estate assets, computed over an estimated 20 year life on a straight line basis.

(6) Amount represents CDI amortization computed using the sum of years digits method as a proxy for accelerated amortization, over an estimated life of seven years.

(7) Adjustment to remove merger related expenses from pro forma income statement.

(8) The effective tax rate for American is less than 28%. For purposes of this pro forma we are estimating the combined effective tax rate at 30%.

(9) The pro forma number of shares issued by American was computed by multiplying 4.9 million MidCarolina shares outstanding by the fixed exchange ratio of 0.33.

 

7