Attached files

file filename
EX-99.2 - EXHIBIT 99.2 - FIRST BANCSHARES INC /MS/v461867_ex99-2.htm
EX-23.1 - EXHIBIT 23.1 - FIRST BANCSHARES INC /MS/v461867_ex23-1.htm
8-K/A - FORM 8-K/A - FIRST BANCSHARES INC /MS/v461867_8ka.htm

 

Exhibit 99.3

 

Unaudited Pro Forma Condensed Combined Financial Information

 

The following unaudited pro forma condensed combined financial statements are based on the historical consolidated financial statements of The First Bancshares, Inc. (hereinafter referred to as the "Company" or "we" and similar terms unless the context indicates otherwise) and Iberville Bank ("Iberville") and are adjusted to give effect to the January 1, 2017 acquisition of Iberville. The unaudited pro forma condensed combined balance sheet as of December 31, 2016 gives effect to the acquisition of Iberville as if it had occurred on December 31, 2016. The unaudited pro forma condensed combined statements of operations for the year ended December 31, 2016 give effect to the acquisition of Iberville as if it had occurred on January 1, 2016.

 

The acquisition has been accounted for using the acquisition method of accounting in accordance with Accounting Standards Codification ("ASC") 805 - Business Combinations. Under the acquisition method of accounting, the total purchase consideration of the acquisition is allocated to the tangible assets and identifiable intangible assets and liabilities assumed based on their relative fair values. The excess of the purchase consideration over the net tangible and identifiable intangible assets is recorded as goodwill. The purchase price allocation is preliminary because valuation of the net tangible and identifiable intangible assets is still being finalized. Accordingly, the pro forma adjustments related to the purchase price allocation and certain other adjustments are preliminary and have been made solely for the purpose of preparing the unaudited pro forma condensed combined financial statements. The estimates and assumptions are subject to change during the measurement period (up to one year from the acquisition date).

 

The pro forma condensed combined financial statements do not necessarily reflect what the combined companies' financial condition or results of operations would have been had the acquisition occurred on the dates indicated. They also may not be useful in predicting the future financial condition and results of operations of the combined company. The actual financial position and results of operations may differ significantly from the pro forma amounts reflected herein due to a variety of factors.

 

The unaudited pro forma condensed combined financial statements have been prepared for illustrative purposes only and are not intended to represent or be indicative of the consolidated financial position or results of operations in future periods or the results that actually would have been achieved if the Company and Iberville had been a combined company during the period presented. The actual financial position and results of operations may differ significantly from the pro forma amounts reflected herein due to a variety of factors. The unaudited pro forma condensed combined statement of operations does not reflect any operating efficiencies and/or cost savings that the Company may achieve with respect to the combined companies.

 

These unaudited pro forma condensed combined financial statements should be read in conjunction with the Company's historical consolidated financial statements and accompanying notes included in its Annual Report on Form 10-K for the fiscal year ended December 31, 2016, as well as Iberville's historical consolidated financial statements and related notes for the year ended December 31, 2016 which are included as Exhibit 99.2 to this Current Report filed on Form 8-K/A.

 

 

 

 

THE FIRST BANCSHARES, INC.

PRO FORMA CONDENSED COMBINED BALANCE SHEET

As of December 31, 2016

(in thousands)

(unaudited)

 

   Historical          
  The First Bancshares, Inc.   Iberville
Bank
   Pro Forma
Adjustments
    Pro Forma
Combined
 
Assets                 
Cash, due from banks and interest-bearing bank balances and interest-bearing time deposits  $62,119   $28,666   $(31,100)(4)   $59,685 
Securities and Federal Home Loan Bank Stock   255,799    78,650    -     334,449 
Loans, net   859,544    147,339    1,178(3)(5)(7)    1,008,061 
Mortgage loans held for sale   5,880    -    -     5,880 
Other assets   38,496    9,763    -     48,259 
Buildings, Furniture & Fixtures and Equipment   34,624    4,093    350(10)    39,067 
Deferred tax asset   5,322         (740)(2)    4,582 
Core deposit intangible   1,807         3,186(6)    4,993 
Goodwill   13,776    683    4,802(9)    19,261 
Total assets  $1,277,367   $269,194   $(22,324)   $1,524,237 
Liabilities and Stockholders' Equity                     
Deposits  $1,039,191   $243,552   $104(1)   $1,282,847 
Federal Home Loan Bank Advances and other borrowings   79,310    456    -     79,766 
Other liabilities   4,340    2,758    -     7,098 
Total liabilities   1,122,841    246,766    104     1,369,711 
Stockholders' equity                     
Common stock   9,018    810    (810)(8)    9,018 
Additional paid-in capital   102,574    11,278    (11,278)(8)    102,574 
Retained earnings   44,476    11,278    (11,278)(8)    44,476 
Accumulated other comprehensive loss   (1,078)   (938)   938(8)    (1,078)
Treasury stock   (464)   -    -     (464)
Total stockholders' equity   154,526    22,428    (22,428)    154,526 
Total liabilities and stockholders' equity  $1,277,367   $269,194   $(22,324)   $1,524,237 

 

See accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Statements.

 

 

 

 

THE FIRST BANCSHARES, INC.

PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

For the year ended December 31, 2016

(in thousands, except per share data)

(unaudited)

 

   Historical         
   The First Bancshares, Inc.   Iberville
Bank
   Pro Forma Adjustments   Pro Forma Combined 
INTEREST INCOME                    
Loans  $38,496   $7,873   $153(11)  $46,522 
Investment securities and other   6,108    1,714    -    7,822 
Total interest income   44,604    9,587    153    54,344 
INTEREST EXPENSE                    
Deposits   3,443    453    (85)(12)   3,811 
Borrowed funds   872    22    -    894 
Total interest expense   4,315    475    (85)   4,705 
Net interest income   40,289    9,112    238    49,639 
Provision for loan losses   625    123    -    748 
Net interest income after provision for loan losses   39,664    8,989    238    48,891 
NON-INTEREST INCOME                    
Fees and service charges   5,657    813    -    6,470 
Other   5,590    1,401    -    6,991 
Total non-interest income   11,247    2,214    -    13,461 
NON-INTEREST EXPENSE                    
Salaries and employee benefits   22,137    6,175    (934)(16)   27,378 
Occupancy and equipment   4,721    1,553    9(15)   6,283 
Other operating expense   10,004    4,478    -    14,482 
Amortization of core deposit intangible   -    -    319(13)   319 
Merger related expense   -    -    (1,281)(16)   (1,281)
Total non-interest expense   36,862    12,206    (1,887)   47,181 
Income before provision for income taxes   14,049    (1,003)   2,125    15,171 
Provision for income taxes   3,930    -    314(14)   4,244 
Net Income (loss)   10,119    (1,003)   1,811    10,927 
Preferred dividends and stock accretion   452    -    -    452 
Net income (loss) applicable to common shareholders  $9,667   $(1,003)   $1,811   $10,475 
Net Income per share:                    
Basic  $1.78             $1.93 
Diluted  $1.57             $1.69 
Weighted-average shares used in computed net income per share:                    
Basic   5,435,088              5,435,088 
Diluted   6,259,333              6,259,333 

 

See accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Statements.

 

 

 

 

THE FIRST BANCSHARES, INC.

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

Note 1-Basis of Presentation

 

The unaudited pro forma condensed combined financial information included herein has been prepared pursuant to the rules and regulations of the U.S. Securities and Exchange Commission. Certain information and certain footnote disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles have been omitted pursuant to such rules and regulations. However, management believes that the disclosures are adequate to make the information presented not misleading.

 

Note 2 – The Company’s Acquisition of Iberville Bank

 

On January 1, 2017, the Company completed a transaction in which it acquired all of the stock of Iberville Bank, Plaquemine, LA (“Iberville”) for a total consideration of $31.1 million pursuant to a previously-announced Stock Purchase Agreement entered into on October 12, 2017 among the Company and A. Wilbert’s Sons Lumber & Shingle Co., a Louisiana corporation. The following table summarizes the cash paid and the preliminary estimated fair values of the assets and the liabilities assumed as if the acquisition of Iberville occurred on December 31, 2016 (in thousands):

 

Purchase Price:        
Cash paid      $31,100 
           
Fair Value of assets acquired:          
Cash and due from banks   28,789      
Securities, FHLB Stock and FNBB Stock   78,650      
Loans, net   148,517      
Buildings, Furniture & Fixtures and Equipment   4,443      
Goodwill   683      
Core Deposit Intangible   3,186      
Other Assets   8,900      
Total assets acquired   273,168      
           
Fair Value of deposits acquired:          
Deposits   243,725      
FHLB Advances   456      
Other liabilities   2,689      
Total liabilities assumed   246,870      
           
Fair Value of net assets acquired        26,298 
Preliminary pro forma goodwill       $4,802 

 

 

 

 

Note 3-Pro Forma Adjustments

 

The following pro forma adjustments have been reflected in the unaudited pro forma condensed combined financial information. All adjustments are based on current assumptions and valuations, which are subject to change:

 

1.Adjustment reflects the fair value premium on time deposits which was calculated by discounting future contractual payments at a current market interest rate.

 

2.Adjustment reflects the deferred tax impact of prepaid software termination.

 

3.Adjustment reflects elimination of Iberville's historical allowance for loan losses.

 

4.Adjustment reflects payment of cash consideration of $31.1 million to A. Wilbert’s Sons Lumber and Shingle Co. for the Iberville stock.

 

5.Adjustment reflects a fair value discount due to credit.

 

6.Adjustment reflects the fair value of acquired core deposit intangible of $3.2 million. The core deposit intangible is calculated as the present value of the difference between a market participant's cost of obtaining alternative funds and the cost to maintain the acquired deposit base. Deposit accounts that are evaluated as part of the core deposit intangible include demand deposit, money market and savings accounts.

 

7.Adjustment reflects a fair value premium due to interest rates.

 

8.Adjustment reflects elimination of Iberville's historical stockholder's equity.

 

9.Adjustment reflects the excess of the purchase price over the fair value of net assets acquired, net of Iberville's existing goodwill balance.

 

10.Adjustment reflects fair value on land and buildings.

 

11.Interest income on loans was adjusted to reflect the difference between the contractual interest rate earned on loans and estimated discount accretion over the remaining life of the acquired loans based on current market yields for similar loans.

 

12.Interest expense on deposits was adjusted to reflect the amortization of the time deposit fair value premium over the remaining life of the deposits.

 

13.Adjustment reflects the amortization of core deposit intangible over an estimated ten year useful life and calculated on a straight-line basis.

 

14.Adjustment reflects the tax impact of the pro forma acquisition accounting adjustments, as well as the tax impact due to the S Corp status of Iberville at the Company’s effective tax rate.

 

15.Adjustment to depreciation expense relating to the fair value of buildings over their estimated useful lives.

 

16.Adjustment reflects nonrecurring merger costs of $0.6 million for the Company and $1.6 million for Iberville.