Attached files

file filename
EX-99.2 - EX-99.2 - SOUTH STATE Corpa18-5289_1ex99d2.htm
EX-99.1 - EX-99.1 - SOUTH STATE Corpa18-5289_1ex99d1.htm
EX-23.1 - EX-23.1 - SOUTH STATE Corpa18-5289_1ex23d1.htm
8-K/A - 8-K/A - SOUTH STATE Corpa18-5289_18ka.htm

Exhibit 99.3

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

The following unaudited pro forma condensed combined financial statements are based on the separate historical financial statements of South State Corporation and Park Sterling Corporation after giving effect to the merger and the issuance of South State common stock in connection therewith, and the assumptions and adjustments described in the accompanying notes to the unaudited pro forma condensed combined financial statements.  The unaudited pro forma condensed combined balance sheet as of September 30, 2017 is presented as if the merger with Park Sterling had occurred on September 30, 2017.  The unaudited pro forma condensed combined income statement for the year ended December 31, 2016 and the nine months ended September 30, 2017 is presented as if the merger had occurred on January 1, 2016.  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 statements only, expected to have a continuing impact on consolidated results of operations.

 

The unaudited pro forma condensed combined financial information has been prepared using the acquisition method of accounting for business combinations under accounting principles generally accepted in the United States.  South State is the acquirer for accounting purposes. South State has completed an initial evaluation of significant identifiable long-lived tangible and identifiable intangible assets associated with Park Sterling Corporation’s balance sheet.  Accordingly, the unaudited pro forma adjustments, including the allocations of the purchase price, are preliminary and have been made solely for the purpose of providing unaudited pro forma condensed combined financial information.  Certain reclassifications have been made to the historical financial statements of Park Sterling to conform to the presentation in South State’s financial statements.

 

An initial determination of the acquisition consideration and fair values of Park Sterling’s assets and liabilities has been made as of the acquisition date of November 30, 2017 and included in these pro forma financial statements.  Consequently, amounts preliminarily allocated to goodwill and identifiable intangibles could change from those allocations used in the unaudited pro forma condensed combined financial statements presented below and could result in a material change in amortization of acquired intangible assets.

 

In connection with the plan to integrate the operations of South State and Park Sterling following the completion of the merger, South State anticipates that nonrecurring charges, such as costs associated with systems implementation, severance, and other costs related to exit or disposal activities, will be incurred.  South State is not able to determine the timing, nature and amount of these charges as of the date of these financial statements.  However, these charges could affect the results of operations of South State in the period in which they are recorded.  The unaudited pro forma condensed combined financial statements do not include the effects of the costs associated with any restructuring or integration activities resulting from the transaction, as they are nonrecurring in nature and not factually supportable at the time that the unaudited pro forma condensed combined financial statements were prepared.  Additionally, the unaudited pro forma adjustments do not give effect to any nonrecurring or unusual restructuring charges that may be incurred as a result of the integration of the two companies or any anticipated disposition of assets that may result from such integration.  Direct transaction-related expenses estimated at

 



 

$4.75 million for South State, and $6.85 million for Park Sterling are not included in the unaudited pro forma condensed combined income statements.

 

The actual amounts recorded as of the completion of the merger may differ materially from the information presented in these unaudited pro forma condensed combined financial statements as a result of:

 

·                  net cash used or generated in Park Sterling’s operations between the signing of the merger agreement and completion of the merger;

 

·                  other changes in Park Sterling’s net assets that occur prior to the completion of the merger, which could cause material differences in the information presented below; and

 

·                  changes in the financial results of the combined company.,

 

The unaudited pro forma condensed combined financial statements are provided for informational purposes only. The unaudited pro forma condensed combined financial statements are not necessarily, and should not be assumed to be, an indication of the results that would have been achieved had the transaction been completed as of the dates indicated or that may be achieved in the future. The preparation of the unaudited pro forma condensed combined financial statements and related adjustments required management to make certain assumptions and estimates. The unaudited pro forma condensed combined financial statements should be read together with:

 

·                  the accompanying notes to the unaudited pro forma condensed combined financial statements;

 

·                  South State’s separate audited historical consolidated financial statements and accompanying notes as of and for the year ended December 31, 2016, included in South State’s Annual Report on Form 10-K for the year ended December 31, 2016;

 

·                  South State’s separate unaudited historical condensed consolidated financial statements and accompanying notes as of and for the nine months ended September 30, 2017, included in South State’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2017;

 

·                  Park Sterling’s separate audited historical consolidated financial statements and accompanying notes as of and for the year ended December 31, 2016, included in Southeastern Bank’s Annual Report on Form 10-K for the year ended December 31, 2016; and

 

·                  Park Sterling’s separate unaudited historical condensed consolidated financial statements and accompanying notes as of and for the nine months ended September 30, 2017, included in Park Sterling’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2017;

 



 

·                  Southeastern Bank Financial Corporation’s separate audited historical consolidated financial statements as of December 31, 2016 and 2015 and for each of the three years in the period ended December 31, 2016, which was filed on Form 8-K and is incorporated by reference;

 

The unaudited pro forma condensed combined balance sheet as of September 30, 2017 presents the consolidated financial position giving pro forma effect to the following transactions as if they had occurred as of September 30, 2017:

 

·                  the completion of South State’s acquisition of Park Sterling, including the issuance of 7,471,072 shares (based upon the number of shares outstanding of Park Sterling’s common stock as of September 30, 2017 and an exchange ratio of 0.14 shares of South State for one Park Sterling share) of South State’s common stock; and

 

·                  $6.85 million in transaction related cost that was accrued for on the Park Sterling closing balance sheet, including professional fees;

 

The unaudited pro forma condensed combined income statement for the year ended December 31, 2016 and for the nine months ended September 30, 2017 presents the consolidated results of operations giving pro forma effect to the following transactions as if they had occurred as of January 1, 2016:

 

·                  the full-year impact of Park Sterling’s income statement, including pro forma amortization and accretion of purchase accounting adjustment on securities, loans, fixed assets, deposits, other borrowing and intangible assets;

 

·                  the issuance of additional South State common stock applying the 0.14 exchange ratio to the weighted-average shares outstanding of Park Sterling shares in determining EPS;

 

·                  the full-year impact of Southeastern Bank Financial Corporation on the income statement, including pro forma amortization and accretion of purchase accounting adjustments on loans, deposits, fixed assets and intangible assets;

 

·                  the issuance of additional South State common stock in connection with the merger of Southeastern Bank Financial Corporation with and into South State, applying the 0.7307 exchange ratio in that merger to the weighted-average shares outstanding of Southeastern Bank Financial Corporation in determining EPS.

 



 

SOUTH STATE CORPORATION AND SUBSIDIARY
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except par value)

 

 

 

South State

 

Park Sterling

 

Purchase

 

 

 

 

 

Corporation

 

Corporation (PSTB)

 

Accounting

 

Pro Forma

 

 

 

9/30/2017

 

9/30/2017

 

& ProForma

 

9/30/2017

 

 

 

(as reported)

 

(as reported)

 

Adjustments

 

Combined

 

ASSETS

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

197,984

 

$

44,874

 

$

(4,305

)(z)

$

238,553

 

Interest-bearing deposits with banks

 

137,543

 

53,102

 

 

190,645

 

Federal funds sold and securities purchased under agreements to resell

 

68,407

 

240

 

 

68,647

 

Total cash and cash equivalents

 

403,934

 

98,216

 

(4,305

)

497,845

 

Investment securities:

 

 

 

 

 

 

 

 

 

Securities held to maturity

 

3,678

 

85,704

 

263

(a)

89,645

 

Securities available for sale, at fair value

 

1,320,679

 

384,275

 

1,181

(a)

1,706,135

 

Other investments

 

12,439

 

18,692

 

 

31,131

 

Total investment securities

 

1,336,796

 

488,671

 

1,444

 

1,826,911

 

Loans held for sale

 

46,321

 

1,814

 

68,686

(b)

116,821

 

Loans:

 

 

 

 

 

 

 

 

 

Acquired

 

2,038,088

 

2,429,585

 

(108,301

)(b)

4,359,372

 

Less allowance for acquired loan losses

 

(3,670

)

(12,423

)

12,423

(b)

(3,670

)

Non-acquired

 

6,230,327

 

 

 

6,230,327

 

Less allowance for non-acquired loan losses

 

(41,541

)

 

 

(41,541

)

Loans, net

 

8,223,204

 

2,417,162

 

(95,878

)

10,544,488

 

Other real estate owned (OREO)

 

13,527

 

2,603

 

(429

)(c)

15,701

 

Premises and equipment, net

 

198,146

 

61,823

 

(4,882

)(d)

255,087

 

Goodwill

 

597,236

 

63,317

 

337,814

(e)

998,367

 

Bank-owned life insurance

 

151,402

 

72,354

 

 

223,756

 

Mortgage servicing rights (MSRs)

 

29,937

 

 

 

29,937

 

Other intangible assets

 

50,472

 

10,075

 

16,100

(f)

76,647

 

Deferred tax asset

 

41,664

 

18,729

 

11,437

(g)

71,830

 

Other assets

 

76,471

 

12,489

 

 

88,960

 

Total assets

 

$

11,169,110

 

$

3,247,253

 

$

329,988

 

$

14,746,351

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

2,505,570

 

$

550,196

 

$

 

$

3,055,766

 

Interest-bearing

 

6,556,451

 

1,918,727

 

2,692

(h)

8,477,870

 

Total deposits

 

9,062,021

 

2,468,923

 

2,692

 

11,533,636

 

Federal funds purchased and securities sold under agreements to repurchase

 

291,099

 

 

 

291,099

 

Other borrowings

 

83,307

 

373,765

 

11,689

(i)

468,761

 

Other liabilities

 

99,858

 

27,876

 

11,600

(j), (l)

139,334

 

Total liabilities

 

9,536,285

 

2,870,564

 

25,981

 

12,432,830

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

South State

 

Park Sterling

 

Purchase

 

 

 

 

 

Corporation

 

Corporation (PSTB)

 

Accounting

 

Pro Forma

 

 

 

9/30/2017

 

9/30/2017

 

& ProForma

 

9/30/2017

 

 

 

(as reported)

 

(as reported)

 

Adjustments

 

Combined

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

 

Preferred stock - $.01 par value; authorized 10,000,000 shares; no shares issued and outstanding

 

 

 

 

 

Common stock

 

73,168

 

53,365

 

(34,688

)(k), (m)

91,845

 

Surplus (APIC)

 

1,136,352

 

273,893

 

392,875

(k), (m)

1,803,120

 

Retained earnings

 

427,093

 

50,937

 

(55,687

)(k)

422,343

 

Accumulated other comprehensive (loss)

 

(3,788

)

(1,506

)

1,506

(k)

(3,788

)

Total shareholders’ equity

 

1,632,825

 

376,689

 

304,007

 

2,313,521

 

Total liabilities and shareholders’ equity

 

$

11,169,110

 

$

3,247,253

 

$

329,988

 

$

14,746,351

 

 

 

 

 

 

 

 

 

 

 

Outstanding shares

 

29,267,369

 

53,364,798

 

7,471,072

 

36,738,441

 

Book value per common share

 

$

55.79

 

$

5.84

 

 

 

$

62.97

 

Tangible book value per common share

 

$

33.66

 

$

4.47

 

 

 

$

33.71

 

 

 

 

 

 

 

 

 

 

 

 


Purchase Accounting Adjustments:

(z)          Adjustment reflects payment for in the money stock options paid at closing.

(a)         Adjustment reflects marking the investment portfolio to fair value as of the acquisition date determined by using bid pricing.

(b)         Adjustment reflects the fair value adjustments based on the South State’s evaluation of the acquired loan portfolio, and the reversal of Park Sterling’s allowance for loss reserves (which we refer to as “ALLL”).  Also includes movement of Shared National Credits from loans held for investment, to loans held for sale.

(c)          Adjustment reflects the fair value adjustments to OREO based on South State’s evaluation of the acquired OREO portfolio.

(d)         Adjustment reflects the estimated fair value adjustments to acquired premises (building and land) based on South State’s evaluation as of the acquisition date.

(e)          Adjustment reflects the goodwill generated as a result of the consideration paid being greater than the net assets acquired.

(f)           Adjustment reflects the recording of the incremental core deposit intangible of $16.2 million on the acquired core deposit accounts.

(g)          Adjustment reflects the recording of the deferred tax asset generated by the net fair value adjustments (at a rate equal to 35.8%).

(h)         Adjustment reflects the recording of the incremental premium for fixed maturity time deposits of $2.69 million.

(i)             Adjustment reflects the fair value adjustment, a premium, to the trust preferred securities totaling $11.7 million.

(j)            Adjustment reflects $6.85 million in accrued transaction costs related to Park Sterling.

(k)         Adjustment reflects the reversal of Park Sterling’s September 30, 2017 retained earnings, common stock, surplus, and accumulated other comprehensive income.

 

Proforma Adjustments:

(l)             Adjustment reflects the accrual of South State’s direct transaction costs of $4.75 million.

(m)     Adjustment reflects the difference in par value of common stock from $1.00 of Park Sterling common stock to $2.50 of South State common stock, and the exchange oration of 0.14.

 

2



 

The following table summarizes the preliminary purchase price allocation to the estimated fair value of assets and liabilities of (in thousands, except per share data):

 

Park Sterling common shares outstanding at September 30, 2017

 

 

 

53,365

 

Price per share, based upon SSB price of $92.05 as of November 30, 2017

 

 

 

$

12.89

 

Total pro forma purchase price from common stock

 

 

 

$

687,875

 

Stock based compensation (in the money stock options)

 

 

 

4,305

 

Total pro forma purchase price

 

 

 

$

692,180

 

 

 

 

 

 

 

Fair value of assets acquired:

 

 

 

 

 

Cash and cash equivalents

 

$

98,216

 

 

 

Investment securities

 

490,115

 

 

 

Loan, net

 

2,389,970

 

 

 

Other real estate owned

 

2,174

 

 

 

Premises & equipment

 

56,941

 

 

 

Other intangible assets, including CDI, noncompete, and client list

 

26,175

 

 

 

Bank owned life insurance

 

72,354

 

 

 

Deferred tax asset, net

 

30,166

 

 

 

Other assets

 

12,013

 

 

 

Total assets

 

3,178,124

 

 

 

Fair value of liabilities assumed:

 

 

 

 

 

Deposits

 

2,471,615

 

 

 

Advances from FHLB

 

310,000

 

 

 

Other borrowings

 

75,454

 

 

 

Other liabilities

 

30,007

 

 

 

Total liabilities

 

2,887,076

 

 

 

Net assets acquired

 

 

 

291,048

 

 

 

 

 

 

 

Preliminary Pro Forma Goodwill

 

 

 

$

401,131

 

 

3



 

SOUTH STATE CORPORATION AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands, except per share data)

 

 

 

SSB

 

Southeastern
Bank Financial
Corp

 

Park Sterling Corporation

 

Pro Forma

 

 

 

9/30/2017
(as reported)

 

Period from
1/1/2017 to
1/3/2017

 

9/30/2017
(as reported)

 

Pro Forma
Adjustments

 

PSTB Pro
Forma

 

9/30/2017
Combined

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

281,216

 

$

315

 

$

85,904

 

$

11,995

(2)

$

97,899

 

$

379,430

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

20,897

 

83

 

9,767

 

260

(3)

10,027

 

31,007

 

Tax-exempt

 

4,147

 

21

 

403

 

11

(3)

414

 

4,582

 

Federal funds sold and securities purchased under agreements to resell

 

1,916

 

 

6

 

 

 

6

 

1,922

 

Total interest income

 

308,176

 

419

 

96,080

 

12,266

 

108,346

 

416,941

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

8,132

 

40

 

7,450

 

 

7,450

 

15,622

 

Federal funds purchased and securities sold under agreements to repurchase

 

756

 

 

 

 

 

 

756

 

Other borrowings

 

2,576

 

15

 

5,128

 

(1,753

)(4)

3,375

 

5,966

 

Total interest expense

 

11,464

 

55

 

12,578

 

(1,753

)

10,825

 

22,344

 

Net interest income

 

296,712

 

364

 

83,502

 

14,020

 

97,522

 

394,598

 

Provision for loan losses

 

8,082

 

 

325

 

(5)

325

 

8,407

 

Net interest income after provision for loan losses

 

288,630

 

364

 

83,177

 

14,020

 

97,197

 

386,191

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

33,162

 

83

 

5,144

 

 

 

5,144

 

38,389

 

Bankcard services income

 

33,160

 

 

2,206

 

 

 

2,206

 

35,366

 

Trust and investment services income

 

18,703

 

 

4,137

 

 

 

4,137

 

22,840

 

Mortgage banking income

 

14,210

 

 

2,207

 

 

 

2,207

 

16,417

 

Recoveries on acquired loans

 

5,647

 

 

 

 

 

 

 

5,647

 

Securities gains, net

 

1,388

 

 

58

 

 

 

58

 

1,446

 

Other-than-temporary impairment losses

 

(753

)

 

 

 

 

 

 

(753

)

Other

 

4,532

 

10

 

2,514

 

 

 

2,514

 

7,056

 

Total noninterest income

 

110,049

 

93

 

16,266

 

 

16,266

 

126,408

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

143,711

 

91

 

33,929

 

 

 

33,929

 

177,731

 

Net occupancy expense

 

18,650

 

8

 

8,838

 

(183

)(6)

8,655

 

27,313

 

OREO expense and loan related

 

5,648

 

 

435

 

(7)

435

 

6,083

 

Information services expense

 

18,776

 

 

5,881

 

 

 

5,881

 

24,657

 

Furniture and equipment expense

 

11,422

 

 

 

 

 

 

11,422

 

Bankcard expense

 

8,404

 

 

 

 

 

 

8,404

 

FDIC assessment and other regulatory charges

 

3,029

 

 

1,305

 

 

 

1,305

 

4,334

 

Advertising and marketing

 

 

2,400

 

 

465

 

 

 

465

 

2,865

 

Amortization of intangibles

 

7,496

 

 

1,362

 

1,861

(8)

3,223

 

10,719

 

Professional fees

 

4,637

 

 

3,387

 

 

 

3,387

 

8,024

 

Merger-related expense

 

26,882

 

5,450

(1)

 

(9)

 

32,332

 

Other

 

21,781

 

220

 

6,631

 

 

 

6,631

 

28,632

 

Total noninterest expense

 

272,836

 

5,769

 

62,233

 

1,678

 

63,911

 

342,516

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

125,843

 

(5,312

)

37,210

 

12,342

 

49,552

 

170,083

 

Provision for income taxes

 

40,710

 

(1,393

)

12,500

 

4,418

(10)

16,918

 

56,235

 

Net income

 

85,133

 

(3,919

)

24,710

 

7,924

 

32,634

 

113,848

 

Preferred stock dividends

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

85,133

 

$

(3,919

)

$

24,710

 

$

7,924

 

$

32,634

 

$

113,848

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

2.92

 

 

 

$

0.47

 

 

 

 

 

$

3.13

 

Diluted

 

2.90

 

 

 

0.47

 

 

 

 

 

3.10

 

Dividends per common share

 

$

0.99

 

 

 

$

0.12

 

 

 

 

 

$

0.99

 

 

4



 

 

 

SSB

 

Southeastern
Bank Financial
Corp

 

Park Sterling Corporation

 

Pro Forma

 

 

 

9/30/2017
(as reported)

 

Period from
1/1/2017 to
1/3/2017

 

9/30/2017
(as reported)

 

Pro Forma
Adjustments

 

PSTB Pro
Forma

 

9/30/2017
Combined

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

29,023

 

 

 

52,824

 

7,395

(11)

 

 

36,418

 

Diluted

 

29,291

 

 

 

53,481

 

7,487

(11)

 

 

36,778

 

 


SBFC Adjustments:

(1)         Reflects primarily the cost paid to investment banker for closing of merger with South State.

PSTB Adjustments:

(2)         Adjusted loan interest income for purchased loans using level yield methodology over the estimated lives of the acquired loan portfolios.

(3)         Adjustment reflects the amortization of the securities discount recorded in acquisition accounting.

(4)         Adjustment reflects the reduction in interest expense for the purchase adjustment related to Park Sterling trust preferred securities.

(5)         With acquired loans recorded at fair value, South State would expect to reduce the provision for loan losses from Park Sterling.  However, no adjustment to the historic amount of Park Sterling provision for loan losses is reflected in these pro formas.

(6)         Adjustment reflects incremental depreciation expense of assets acquired and marked up to fair value.

(7)         OREO and other foreclosed assets written down and the related carrying cost are included, and due to the recording of these assets at fair value, the South State would forecast lower expense for this line item, however, no adjustment has been made for the historic amounts of Park Sterling.

(8)         Adjustment reflects the annual amortization of intangibles using sum of years digit (“SYD”) over 12 years for CDI.

(9)         South State expects to incur additional merger charges related to contract cancellations, severance, and other merger related charges.  However, these are not reflected in these pro forma income statements.

(10)  Adjustment reflects 35.8% tax rate on additional net income.

(11)  Adjustment reflects exchange ratio of 0.14 times weighted average shares outstanding of Park Sterling for the third quarter of 2017.

 

5



 

SOUTH STATE CORPORATION AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands, except per share data)

 

 

 

South State
Corporation

 

Southeastern Bank
Financial Corp

 

South State
Corporation

 

Park Sterling
Corporation

 

 

 

Proforma

 

 

 

12/31/2016
(as reported)

 

12/31/2016
(as reported)

 

Adjustments

 

Pro Forma
Totals 2016

 

12/31/2016
(as reported)

 

Pro Forma
Adjustments

 

12/31/2016
Combined

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

308,461

 

$

47,792

 

$

8,915

(a)

$

365,168

 

$

107,440

 

$

15,994

(1)

$

488,602

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

18,025

 

11,929

 

(359

)

29,595

 

11,505

 

306

(2)

41,406

 

Tax-exempt

 

3,884

 

3,095

 

(84

)

6,895

 

556

 

55

(2)

7,507

 

Federal funds sold and securities purchased under agreements to resell

 

2,793

 

205

 

 

 

2,998

 

15

 

 

3,013

 

Total interest income

 

333,163

 

63,021

 

8,472

 

404,656

 

119,516

 

16,355

 

540,527

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

5,803

 

5,384

 

 

11,187

 

9,688

 

 

20,875

 

Federal funds purchased and securities sold under agreements to repurchase

 

574

 

12

 

 

 

586

 

 

 

 

 

586

 

Other borrowings

 

1,940

 

2,545

 

430

 

4,915

 

4,787

 

(1,753

)(3)

7,948

 

Total interest expense

 

8,317

 

7,941

 

430

 

16,688

 

14,475

 

(1,753

)

29,409

 

Net interest income

 

324,846

 

55,080

 

8,043

 

387,969

 

105,041

 

18,108

 

511,118

 

Provision for loan losses

 

6,819

 

867

 

(b)

7,686

 

2,630

 

(4)

10,316

 

Net interest income after provision for loan losses

 

318,027

 

54,213

 

8,043

 

380,283

 

102,411

 

18,108

 

500,802

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

82,897

 

7,257

 

 

90,154

 

6,449

 

 

 

96,603

 

Bankcard services income

 

 

 

 

 

2,792

 

 

 

2,792

 

Trust and investment services income

 

19,764

 

3,833

 

 

23,597

 

5,672

 

 

 

29,269

 

Mortgage banking income

 

20,547

 

7,657

 

 

28,204

 

3,428

 

 

 

31,632

 

Securities gains, net

 

122

 

433

 

 

555

 

(87

)

 

 

468

 

Recoveries on acquired loans

 

6,465

 

 

 

 

6,465

 

 

 

 

6,465

 

Amortization of FDIC indemnification asset

 

(5,902

)

 

 

(5,902

)

 

 

(5,902

)

Other

 

6,437

 

2,510

 

 

8,947

 

3,140

 

 

 

12,087

 

Total noninterest income

 

130,330

 

21,690

 

 

152,020

 

21,394

 

 

173,414

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

164,663

 

26,863

 

 

191,526

 

40,841

 

 

 

232,367

 

Net occupancy expense

 

21,712

 

4,346

 

(111

)(c)

25,947

 

10,931

 

(244

)(5)

36,634

 

OREO expense and loan related

 

6,307

 

108

 

(d)

6,415

 

255

 

(6)

6,670

 

Information services expense

 

20,549

 

5,734

 

 

26,283

 

10,360

 

 

36,643

 

Furniture and equipment expense

 

12,403

 

 

 

12,403

 

 

 

12,403

 

FHLB prepayment termination charge

 

 

 

 

1,029

 

1,029

 

 

 

 

1,029

 

Bankcard expense

 

11,723

 

 

 

 

 

11,723

 

 

 

11,723

 

 

6



 

 

 

 

South State
Corporation

 

Southeastern Bank
Financial Corp

 

South State
Corporation

 

Park Sterling
Corporation

 

 

 

Proforma

 

 

 

12/31/2016
(as reported)

 

12/31/2016
(as reported)

 

Adjustments

 

Pro Forma
Totals 2016

 

12/31/2016
(as reported)

 

Pro Forma
Adjustments

 

12/31/2016
Combined

 

FDIC assessment and other regulatory charges

 

3,896

 

779

 

 

4,675

 

1,706

 

 

 

6,381

 

Advertising and marketing

 

3,092

 

2,065

 

 

5,157

 

1,086

 

 

 

6,243

 

Amortization of intangibles

 

7,577

 

 

2,788

(e)

10,365

 

1,832

 

2,481

(7)

14,677

 

Professional fees

 

6,702

 

1,588

 

 

8,290

 

3,522

 

 

 

11,812

 

Merger-related expense

 

5,002

 

2,138

 

 

7,140

 

10,932

 

(8)

18,072

 

Other

 

30,689

 

4,456

 

 

35,145

 

12,771

 

 

47,916

 

Total noninterest expense

 

294,315

 

48,077

 

3,706

 

346,098

 

94,236

 

2,237

 

442,571

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

154,042

 

27,826

 

4,337

 

186,205

 

29,569

 

15,872

 

231,645

 

Provision for income taxes

 

52,760

 

9,153

 

1,552

(f)

63,465

 

9,621

 

5,682

(9)

78,768

 

Net income

 

101,282

 

18,673

 

2,784

 

122,739

 

19,948

 

10,190

 

152,877

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

4.22

 

 

 

 

 

$

4.24

 

$

0.38

 

 

 

$

4.21

 

Diluted

 

4.18

 

 

 

 

 

4.21

 

0.38

 

 

 

4.18

 

Dividends per common share

 

$

1.21

 

 

 

 

 

$

1.21

 

$

0.14

 

 

 

$

1.21

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

23,998

 

 

 

4,932

(g)

28,930

 

52,451

 

7,343

(10)

36,273

 

Diluted

 

24,219

 

 

 

4,947

(g)

29,166

 

52,851

 

7,399

(10)

36,565

 

 


Southeastern Adjustments:

(a)   Adjusted loan interest income for purchased loans using level yield methodology over the estimated lives of the acquired loan portfolios.

(b)   With acquired loans recorded at fair value, SSB would expect to reduce the provision for loan losses from Southeastern, however no adjustment to the historic amount of Southeastern provision for loan losses is reflected in these pro formas.

(c)   Adjustment reflects incremental depreciation expense of assets acquired and marked to fair value.

(d)   OREO and other foreclosed assets written down and the related carrying cost are included, and due to the recording of these assets at fair value, SSB would forecast lower expense for this line item, however, no adjustment has been made for the historic amounts of Southeastern.

(e)   Adjustment reflects the annual amortization of intangibles SYD over 12 years for CDI.

(f)    Adjustment reflects effective income tax rate of 35.8%.

(g)   Adjustment reflects exchange ratio of 0.7307 multiplied times weighted average shares outstanding of Southeastern (6.750 million shares)

Park Sterling Adjustments:

(1)   Adjusted loan interest income for purchased loans using level yield methodology over the estimated lives of the acquired loan portfolios.

(2)   Adjustment reflects the amortization of the securities discount recorded in acquisition accounting.

(3)   Adjustment reflects the decrease in interest expense for the amortization of the premium related to PSTB trust preferred securities assumed at January 1, 2016.

(4)   With acquired loans recorded at fair value, the Company would expect to reduce the provision for loan losses from PSTB, however no adjustment to the historic amount of PSTB provision for loan losses is reflected in these pro formas.

(5)   Adjustment reflects incremental depreciation expense of assets acquired and marked up to fair value.

(6)   OREO and other foreclosed assets written down and the related carrying cost are included, and due to the recording of these assets at fair value, the SSB would forecast significantly lower expense for this line item, however, no adjustment has been made for the historic amounts of PSTB.

(7)   Adjustment reflects the annual amortization of intangibles SYD over 12 years for CDI.

(8)   SSB expects to incur significant merger charges related to contract cancellations, severance, change in control and other merger related charges, however, these are not reflected in these pro forma income statements.

(9)   Adjustment reflects 35.8% tax rate on additional net income.

(10) Adjustment in weighted average shares outstanding based upon conversion ratio of 0.14 of SSB for every PSTB share.

 

7