EX-99.3 4 tm2132227d1_ex99-3.htm EXHIBIT 99.3

  

Exhibit 99.3

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

(As previously included in, or otherwise incorporated by reference into, the Registration Statement on Form S-4 (Registration No. 333-256265) filed by Enterprise Financial Services Corp. with the Securities and Exchange Commission on May 18, 2021, as amended on June 2, 2021 and declared effective on June 4, 2021.)

 

The following Unaudited Pro Forma Condensed Combined Financial Statements are based on the separate historical financial statements of Enterprise Financial Services Corp, or Enterprise, and First Choice Bancorp, or First Choice, and give effect to the merger of Enterprise and First Choice, with Enterprise as the surviving institution (which is referred to as the merger), including pro forma assumptions and adjustments related to the merger, as described in the accompanying notes to the Unaudited Pro Forma Condensed Combined Financial Statements.

 

The Unaudited Pro Forma Condensed Combined Consolidated Statement of Financial Condition as of March 31, 2021 is presented as if the merger occurred on December 31, 2020. The Unaudited Pro Forma Condensed Combined Consolidated Statements of Income for the year ended December 31, 2020 and the quarter ended March 31, 2021 are presented as if the merger occurred on January 1, 2020.

 

A final determination of the fair value of First Choice’s assets and liabilities will be based First Choice’s actual assets and liabilities as of the closing date of the merger and, therefore, cannot be made prior to the consummation of the merger. In addition, the value of the stock consideration will be based on the closing price of Enterprise common stock on the date the merger becomes effective. The closing price of Enterprise common stock on May 3, 2021 was used for purposes of presenting the Unaudited Pro Forma Condensed Combined Financial Statements.

 

The Unaudited Pro Forma Condensed Combined Financial Statements have been prepared to give effect to the following:

   

·the acquisition of First Choice by Enterprise under the provision of the Financial Accounting Standards Board (FASB) Accounting Standards Codification, ASC 805, Business Combinations where the assets and liabilities of First Choice will be recorded by Enterprise at their respective fair values as of the date the merger is completed;

 

·the distribution of shares of Enterprise common stock to First Choice shareholders in exchange for shares of First Choice common stock at an exchange ratio of 0.6603;

 

·certain reclassifications to conform historical financial presentation of First Choice to Enterprise; and

 

·transaction costs in connection with the merger.

​ 

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:

 

·changes in the trading price for Enterprise common stock;

 

·net cash used or generated in Enterprise’s or First Choice’s operations between the signing of the merger agreement and completion of the merger;

 

·changes in the fair values of Enterprise’s or First Choice’s assets and liabilities;

 

·other changes in Enterprise’s or First Choice’s net assets that occur prior to the completion of the merger, which could cause material changes in the information presented below; and

 

·the actual financial results of the combined company.

​ 

 

 

 

The Unaudited Pro Forma Condensed Combined Financial Statements are presented for illustrative 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 merger been completed as of the dates indicated or that may be achieved in the future. The Unaudited Pro Forma Condensed Combined Financial Statements also do not consider any potential impacts of current market conditions on revenues, potential revenue enhancements, anticipated cost savings and expense efficiencies, or asset dispositions, among other factors.

 

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;

 

·Enterprise’s separate audited historical consolidated financial statements and accompanying notes as of and for the year ended December 31, 2020, included in Enterprise’s Annual Report on Form 10-K for the year ended December 31, 2020, and Enterprise’s separate unaudited historical consolidated financial statements and accompanying notes as of and for the quarter ended March 31, 2021, included in Enterprise’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2021;

 

·First Choice’s separate audited historical consolidated financial statements and accompanying notes as of and for the year ended December 31, 2020, included in First Choice’s Annual Report on Form 10-K for the year ended December 31, 2020, incorporated by reference in this Current Report on Form 8-K, incorporated by reference herein;

 

·First Choice’s separate unaudited historical consolidated financial statements and accompanying notes as of and for the quarter ended March 31, 2021, included in First Choice’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2021, incorporated by reference in this Current Report on Form 8-K, incorporated by reference herein; and

 

·other information pertaining to Enterprise and First Choice contained in or incorporated by reference into this document.

 

2

 

 

Unaudited Pro Forma Condensed Combined Consolidated

Statement of Financial Condition

 

   March 31, 2021   Pro Forma Adjustments     
   Enterprise   First Choice             
(In thousands, except share and per share data)  (as reported)   (as reported)   Purchase Accounting Adjustments   Notes   Pro Forma Combined 
Assets                        
Cash and cash equivalents   883,815    309,446    (26,062)  [A]    1,167,199 
Investment securities   1,412,719    38,724            1,451,443 
Net loans and leases   7,165,785    2,021,997    (13,827)  [B]    9,173,955 
Goodwill   260,567    73,425    97,745   [C]    431,737 
Intangible assets, net   21,670    4,768    (119)  [D]    26,319 
Other assets   446,143    52,384    8,307   [E]    506,834 
Total assets  $10,190,699   $2,500,744   $66,044       $12,757,487 
Liabilities and Shareholders' Equity                        
Deposits   8,515,444    1,895,550    326   [F]    10,411,320 
Borrowings   483,167    304,998    458   [G]    788,623 
Other liabilities   99,591    12,784            112,375 
Total liabilities   9,098,202    2,213,332    784        11,312,318 
Total shareholders' equity   1,092,497    287,412    65,260        1,445,169 
Total liabilities and shareholders' equity  $10,190,699   $2,500,744   $66,044       $12,757,487 

 

Unaudited Pro Forma Condensed Combined Consolidated
Statement of Income

 

   Year Ended
December 31, 2020
   Pro Forma Adjustments     
   Enterprise   First Choice             
(In thousands, except share and per share data)  (as reported)   (as reported)   Purchase Accounting Adjustments   Notes    Pro Forma Combined 
  Interest income:                        
Interest and fees on loans   270,238    89,210    (1,332)  [H]    358,116 
Interest on debt securities   33,026    777    -        33,803 
Interest on interest-earning deposits   620    825    -        1,445 
Dividends on equity securities   895    803    -        1,698 
     Total interest income   304,779    91,615    (1,332)       395,062 
  Interest expense:                        
Deposits   21,049    5,147    (132)  [I]    26,064 
Borrowings   13,729    1,732    (153)  [J]    15,308 
     Total interest expense   34,778    6,879    (285)       41,372 
     Net interest income   270,001    84,736    (1,047)       353,690 
Provision for credit losses   65,398    5,900    22,674   [K]    93,972 
Net interest income after provision for credit losses   204,603    78,836    (23,721)       259,718 
  Noninterest income:                        
Service charges on deposit accounts   11,717    1,965    -        13,682 
Wealth Management revenue   9,732    -    -        9,732 
Card services revenue   9,481    -    -        9,481 
Tax credit income   6,611    -    -        6,611 
Gain on sale of loans   -    4,653    -        4,653 
Miscellaneous income   16,962    1,989    -        18,951 
     Total noninterest income   54,503    8,607    -        63,110 
  Noninterest expense:                        
Employee compensation and benefits   92,288    28,626    -        120,914 
Occupancy   13,457    4,476    -        17,933 
Data processing   9,050    3,653    -        12,703 
Professional fees   3,940    1,875    -        5,815 
Merger related expenses   4,174    -    -        4,174 
Other   44,250    7,838    23,374   [L]    75,462 
     Total noninterest expense   167,159    46,468    23,374        237,001 
  Income before income tax expense   91,947    40,975    (47,095)       85,827 
Income tax expense   17,563    12,024    (10,571)  [M]    19,016 
  Net income  $74,384   $28,951   $(36,524)      $66,811 
Earnings per common share                        
Basic  $2.76   $2.48            $1.92 
Diluted  $2.76   $2.47            $1.92 
                         
Weighted average basic shares   26,953,826    11,569,128    (3,761,419)  [N]    34,761,535 
Weighted average diluted shares   26,988,710    11,617,780    (3,810,071)  [N]    34,796,419 
Shares outstanding   31,210,213    11,705,684    (3,897,975)  [N]    39,017,922 

 

 

 

 

Unaudited Pro Forma Condensed Combined Consolidated
Statement of Income

 

    Three months ended
March 31, 2021
    Pro Forma Adjustments        
(In thousands, except share and per share data)   Enterprise
(as reported)
    First Choice
(as reported)
    Purchase Accounting Adjustments     Notes     Pro Forma Combined  
Interest income:                              
Interest and fees on loans     76,973       24,267       (279 )   [H]       100,961  
Interest on debt securities     7,619       152       -             7,771  
Interest on interest-earning deposits     189       160       -             349  
Dividends on equity securities     179       213       -             392  
     Total interest income     84,960       24,792       (279 )           109,473  
  Interest expense:                                      
Deposits     2,663       588       (33 )   [I]       3,218  
Borrowings     3,174       373       (38 )   [J]       3,509  
     Total interest expense     5,837       961       (71 )           6,727  
     Net interest income     79,123       23,831       (208 )           102,746  
Provision for credit losses     46       -       -             46  
Net interest income after provision for credit losses     79,077       23,831       (208 )           102,700  
  Noninterest income:                                      
Service charges on deposit accounts     3,084       441       -             3,525  
Wealth Management revenue     2,483       -       -             2,483  
Card services revenue     2,496       -       -             2,496  
Tax credit income     (1,041 )     -       -             (1,041 )
Gain on sale of loans     -       706       -             706  
Miscellaneous income     4,268       1,107       -             5,375  
     Total noninterest income     11,290       2,254       -             13,544  
  Noninterest expense:                                      
Employee compensation and benefits     29,562       7,578       -             37,140  
Occupancy     3,751       1,083       -             4,834  
Data processing     2,890       1,022       -             3,912  
Professional fees     988       437       -             1,425  
Merger related expenses     3,142       -       -             3,142  
Other     12,551       1,977       2     [L]       14,530  
     Total noninterest expense     52,884       12,097       2             64,983  
  Income before income tax expense     37,483       13,988       (210 )           51,261  
Income tax expense     7,557       4,230       (53 )   [M]       11,734  
  Net income   $ 29,926     $ 9,758     $ (157 )         $ 39,527  
Earnings per common share                                      
Basic   $ 0.96     $ 0.83                   $ 1.01  
Diluted   $ 0.96     $ 0.82                   $ 1.01  
                                       
Weighted average basic shares     31,247,379       11,614,333       (3,806,624 )   [N]       39,055,088  
Weighted average diluted shares     31,306,033       11,673,475       (3,865,766 )   [N]       39,113,742  
Shares outstanding     31,259,183       11,824,487       (4,016,778 )   [N]       39,066,892  

 

[A] Adjustments to record combined merger costs and the cash settlement of First Choice stock options.
[B] Adjustments to record loans at fair value.  Adjustments include:

 

  Loan credit mark  $(33,028)        
  Loan interest rate mark   19,204         
  Reversal of First Choice's existing loan fair value mark   3,400         
  Reversal of First Choice's allowance for loan losses   19,271         
  Establishment of allowance on non-PCD loans   (22,674)        
  Total loan adjustment  $(13,827)        

 

[C] Adjustments to eliminate First Choice goodwill of $73.4 million and reflect $171.2 million of goodwill for the amount of consideration paid in excess of fair value of asset received and liabilities assumed.
[D] Adjustments to eliminate First Choice core deposit intangible of $4.8 million and reflect a new core deposit intangible of $4.6 million to be amortized over 10 years using of sum of the years digit methodology
[E] Adjustment to reflect the tax effects of the fair value adjustments and deductible merger-related costs using a 25% tax rate.
[F] Adjustment to record time deposits at fair value.
[G] Adjustment to record borrowed funds at fair value.
[H] Estimated loan interest yield adjustment and elimination of First Choice existing purchase accounting accretion.
[I] Estimated time deposit fair value amortization.
[J] Estimated borrowings fair value amortization.
[K] Adjustment to record initial lifetime allowance for credit losses on First Choice’s non-purchase credit deteriorated loan portfolio.
[L] Core deposit intangible amortization and merger related costs, including:

 

     Full Year
2020
   First Quarter
2021
 
  Core deposit intangible amortization  $845   $190 
  Reversal of First Choice core deposit intangible amortization   (771)   (188)
  Merger related costs   23,300    - 
  Total "other" noninterest expense  $23,374   $2 

 

[M] Tax effect on the pro forma adjustments at an assumed 25% effective combined federal and state tax rate.
[N] Adjustment to reflect the estimated issuance of 7,807,709 shares of Enterprise stock based on First Choice’s shares outstanding on March 31, 2021 of 11,824,487 and the fixed exchange ratio of .6603.