EX-99.4 6 d799237dex994.htm EX-99.4 EX-99.4

Exhibit 99.4

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

The following unaudited pro forma condensed combined financial information combines the historical consolidated financial position and results of operations of Provident Financial Services, Inc. (“Provident” or “Provident Financial”) and Lakeland Bancorp, Inc. (“Lakeland” or “Lakeland Bancorp”) as an acquisition of Lakeland by Provident. The Agreement and Plan of Merger (the “merger agreement”) was entered into on September 26, 2022, as amended, by and among Provident, Lakeland and NL 239 Corp., a direct, wholly owned subsidiary of Provident (“Merger Sub”), and provides that each share of Lakeland common stock issued and outstanding immediately prior to the effective time will be converted into the right to receive 0.8319 of a share of Provident common stock. The merger agreement provides that, upon the terms and subject to the conditions set forth therein, Merger Sub will merge with and into Lakeland, with Lakeland as the surviving entity (the “merger”), and as soon as reasonably practicable following the merger, Lakeland will merge with and into Provident, with Provident as the surviving entity (the “holdco merger”).

The unaudited pro forma condensed combined financial information has been prepared to give effect to the following:

 

 

the acquisition of Lakeland by Provident under the provisions of the Financial Accounting Standards Board (FASB) Accounting Standards Codification, ASC 805, “Business Combinations” where the assets and liabilities of Lakeland will be recorded by Provident at their respective fair values as of the date the merger is completed;

 

 

the distribution of shares of Provident common stock to Lakeland shareholders in exchange for shares of Provident common stock (based upon a 0.8319 exchange ratio);

 

 

certain reclassifications to conform historical financial statement presentations of Lakeland to Provident; and

 

 

transaction costs in connection with the merger.

The unaudited pro forma combined condensed consolidated financial information has been derived from and should be read in conjunction with: Provident’s audited consolidated financial statements and the related notes thereto as of and for the year ended December 31, 2023, which were included in Provident’s Annual Report on Form 10-K for the year ended December 31, 2023, and Provident’s unaudited financial statements and the related notes thereto as of and for the three months ended March 31, 2024, which were included in Provident’s Quarterly Report on Form 10-Q for the three months ended March 31, 2024, which were filed with the U.S. Securities and Exchange Commission (the “SEC”) on February 28, 2024, and April 26, 2024, respectively, and Lakeland’s audited consolidated financial statements as of and for the year ended December 31, 2023 and 2022 and Lakeland’s unaudited consolidated financial statements as of and for the three months ended March 31, 2024, which are being filed as Exhibit 99.2 and Exhibit 99.3 to this Current Report on Form 8-K, respectively.

The unaudited pro forma condensed combined income statements for the three months ended March 31, 2024 and for the year ended December 31, 2023 combine the historical consolidated income statements of Provident and Lakeland, giving effect to the merger as if it had been completed on January 1, 2023. The accompanying unaudited pro forma condensed combined balance sheet as of March 31, 2024 combines the historical consolidated balance sheets of Provident and Lakeland, giving effect to the merger as if it had been completed on March 31, 2024.

The unaudited pro forma condensed combined financial information is provided for illustrative information purposes only. The unaudited pro forma condensed combined financial information is not necessarily, and should not be assumed to be, an indication of the actual 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 information has been prepared by Provident in accordance with Regulation S-X Article 11, Pro Forma Financial Information.

The unaudited pro forma condensed combined financial information also does not consider any potential effects of changes in market conditions on revenue enhancements, expense efficiencies, asset dispositions and share repurchases, among other factors. In addition, as explained in more detail in the accompanying notes, the preliminary allocation of the pro forma purchase price reflected in the unaudited pro forma condensed combined financial information is subject to adjustment and may vary significantly from the actual purchase price allocation that will be recorded upon completion of the merger.


As of the date of this Current Report on Form 8-K, Provident has not completed the valuation analysis and calculations in sufficient detail necessary to arrive at the required estimates of the fair value of Lakeland’s assets to be acquired or liabilities to be assumed, other than a preliminary estimate for intangible assets and certain financial assets and financial liabilities. Accordingly, apart from the aforementioned, certain Lakeland assets and liabilities are presented at their respective carrying amounts and should be treated as preliminary values. A final determination of the fair value of Lakeland’s assets and liabilities will be based on Lakeland’s actual assets and liabilities as of the closing date and therefore cannot be made prior to the completion of the merger. In addition, the value of the merger consideration to be paid by Provident in shares of Provident common stock upon the completion of the merger will be determined based on the closing price of Provident common stock on the closing date of the merger and the number of issued and outstanding shares of Lakeland common stock immediately prior to the closing of the merger. Actual adjustments may differ from the amounts reflected in the unaudited pro forma condensed combined financial information, and the differences may be material.

Further, Provident has not identified all adjustments necessary to conform Lakeland’s accounting policies to Provident’s accounting policies. Upon completion of the merger, or as more information becomes available, Provident will perform a more detailed review of Lakeland’s accounting policies. As a result of that review, differences could be identified between the accounting policies of the two companies that, when conformed, could have a material impact on the combined company’s financial information.

As a result of the foregoing, the pro forma adjustments are preliminary and are subject to change as additional information becomes available and as additional analysis is performed. The preliminary pro forma adjustments have been made solely for the purpose of providing the unaudited pro forma condensed combined financial information.

Provident estimated the fair value of certain Lakeland assets and liabilities based on a preliminary valuation analysis, due diligence information, information presented in Lakeland’s SEC filings and other publicly available information. Until the merger is completed, both companies are limited in their ability to share certain information.

Upon completion of the merger, a final determination of the fair value of Lakeland’s assets acquired and liabilities assumed will be performed. Any changes in the fair values of the net assets or total purchase consideration as compared with the information shown in the unaudited pro forma condensed combined financial information may change the amount of the total purchase consideration allocated to goodwill and other assets and liabilities and may impact the combined company’s statement of income. The final purchase consideration allocation may be materially different than the preliminary purchase consideration allocation presented in the unaudited pro forma condensed combined financial information.


Provident Financial Services, Inc.

Pro Forma Impact of Recognition of Fair Value Adjustments

For the Fiscal Year Ended December 31, 2023, and Three Months Ended March 31, 2024

 

     Recognition of Fair Value Adjustments
And Merger-Related Cost Savings
   Amount     1 Year     1 Quarter  

Interest Rate Adjustments

   Years     

Method

   ($000)              

Investment - Gross Fair Value Adjustment (AFS and HTM)

         $ (280,137   $ (242,786  

Accretion in Period (increase to investment income)

     7.5      Straight Line      $ 37,352     $ 9,338  

Loan Interest Rate Fair Value Adjustment

         $ (314,039   $ (236,977  

Accretion in Period (increase to loan interest)

      Level Yield      $ 77,062     $ 19,266  

Non-PCD Credit Fair Value Adjustment

         $ (72,910   $ (51,375  

Accretion in Period (increase to loan interest)

      Level Yield      $ 21,535     $ 5,384  

CD Interest Rate Fair Value Adjustment

         $ (7,683   $ —     

Accretion in Period (increase to CD interest expense)

     1.0      Straight Line      $ 7,683     $ 1,921  

Borrowed Funds Interest Rate Fair Value Adjustment

            

Wholesale

         $ 1,579     $ 790    

Accretion in Period (increase to borrowed funds interest expense)

     2.0      Straight Line      $ (790   $ (197

Core Deposit Intangible Amortization

            

CDI Fair Value

         $ 210,264     $ 172,034    

Amortization

     10.0      Sum of the Years Digits      $ (38,230   $ (9,557

Amortizaiton of Existing Intangibles

           $ (2,029   $ (436
          

 

 

   

 

 

 

Total Intangible Amortization

           $ (36,201   $ (9,121

Holding Company - Sub Debt and Trust Preferred Securities Fair Value Adjustment

         $ (45,244   $ (36,195  

Accretion in Period (increase to interest expense - Holding Co)

     5.0      Straight Line      $ 9,049     $ 2,262  


Unaudited Pro Forma Condensed Combined Consolidated Balance Sheet

As of March 31, 2024

(in thousands)

 

     Provident
Financial Services
    Lakeland
Bancorp
    Pro Forma
Adjustments
          Pro Forma
Provident

Financial Services
 

ASSETS

          

Cash and due from banks

   $ 158,306     $ 203,186     $ (55,766     (1   $ 305,726  

Short-term invesments

     46       4,433           4,479  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total cash and cash equivalents

     158,352       207,619       (55,766       310,205  
  

 

 

   

 

 

   

 

 

     

 

 

 

Available-for-sale securities

     1,666,306       914,029           2,580,335  

Held-to-maturity securities

     354,671       827,107       (164,604     (2     1,017,174  

Equity Securities, at fair value

     1,341       17,646           18,987  

Federal Home Loan Bank and other bank stock

     77,750       52,205           129,955  

Loans held for sale

     —        564           564  

Loans, net of deferred fees

     10,842,707       8,320,424       (386,949     (3     18,776,182  

Less: Allowance for loan and lease losses

     106,429       76,823       2,221       (3     185,473  
  

 

 

   

 

 

   

 

 

     

 

 

 

Net loans

     10,736,278       8,243,601       (389,170       18,590,709  
  

 

 

   

 

 

   

 

 

     

 

 

 

Other real estate owned

     11,324       —            11,324  

Bank premises and equipment, net

     69,487       51,783       2,065       (4     123,335  

Accrued interest receivable

     58,677       37,968           96,645  

Goodwill

     443,623       271,829       (191,101     (5     524,351  

Core deposit intangible

     13,616       6,623       203,641       (6     223,880  

Bank-owned life insurance

     243,513       160,587           404,100  

Other assets

     295,980       173,323       84,127       (7     553,430  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total assets

   $ 14,130,918     $ 10,964,884     $ (510,808     $ 24,584,994  
  

 

 

   

 

 

   

 

 

     

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

          

Liabilities:

          

Deposits in domestic offices

          

Demand deposits

   $ 7,905,961     $ 5,810,640         $ 13,716,601  

Savings deposits

     1,160,951       659,027           1,819,978  

Certificates of deposit

     1,031,980       2,030,771       (7,683     (8     3,055,068  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total deposits

     10,098,892       8,500,438       (7,683       18,591,647  
  

 

 

   

 

 

   

 

 

     

 

 

 

Mortgage escrow deposits

     43,881       —            43,881  

Borrowed funds

     2,058,098       927,956       1,579       (9     2,987,633  

Subordinated debentures

     10,744       194,814       (45,244     (10     160,314  

Other liabilities

     224,141       162,246           386,387  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total Liabilities

     12,435,756       9,785,454       (51,348       22,169,862  
  

 

 

   

 

 

   

 

 

     

 

 

 

Stockholders’ Equity:

          

Preferred stock

     —        —            —   

Common stock

     832       859,712       (859,166     (11     1,378  

Additional paid-in capital

     990,582       —        820,995       (12     1,811,577  

Retained earnings

     988,480       386,319       (487,890     (13     886,909  

Accumulated other comprehensive income

     (151,585     (65,149     65,149       (14     (151,585

Treasury shares, at cost

     (129,062     (1,452     1,452       (14     (129,062

Unallocated common stock held by Employee Stock Ownership Plan

     (4,085     —            (4,085

Common stock acquired by the Directors’ Deferred Fee Plan

     (2,546     —            (2,546

Deferred compensation - Directors Deferred Fee Plan

     2,546       —            2,546  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total stockholders’ equity

     1,695,162       1,179,430       (459,460       2,415,132  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 14,130,918     $ 10,964,884     $ (510,808     $ 24,584,994  
  

 

 

   

 

 

   

 

 

     

 

 

 


Footnotes to

Unaudited Pro Forma Condensed Combined Consolidated Balance Sheet

As of March 31, 2024

(in thousands)

 

(1)

   Adjustment to record combined merger related expenses      $ 55,766  

(2)

   Adjustment to record held to maturity investment securities at fair value      $ (164,604

(3)

   Adjustment to record loans at fair value     
   Interest rate adjustment to record loans at fair value    $ (314,039  
   Gross credit mark on loans      (79,044  
   Purchased credit discount (“PCD”) CECL reserve gross up amount      6,134    
     

 

 

   
   Adjustment on loans      $ (386,949
   Eliminate existing Lakeland Bancorp allowance for loan and lease losses    $ 76,823    
   Less: CECL reserve      (79,044  
     

 

 

   
   Net adjustment to allowance for credit losses on loans and leases      $ (2,221
       

 

 

 
   Fair value adjustment to net loans      $ (389,170

(4)

   Adjustment to record real estate at fair value      $ 2,065  

(5)

   Excess of purchase price less Lakeland tangible equity, elimination of existing Lakeland goodwill, net fair value adjustments and creation of core deposit intangible (“CDI”)     
   Total stockholders equity    $ 1,179,430    
   CDI      (6,623  
   Goodwill      (271,829  
     

 

 

   
   Lakeland Tangible equity      $ 900,978  
   Purchase price    $ 821,541    
   Less: Tangible Equity of Lakeland      (900,978  
   Plus: Adjustments to record Lakeland Bank merger-related expenses (after tax)      6,690    
     

 

 

   
   Excess of purchase price over tangible equity of Lakeland    $ (72,747  
   Net fair value adjustments (net of deferred taxes)      153,475    
     

 

 

   
   Preliminary pro forma goodwill resulting from merger      80,728    
   Less: Lakeland Bancorp existing goodwill    $ (271,829  
     

 

 

   
   Net adjustment to goodwill      $ (191,101

(6)

   Adjustment to record CDI     
   Estimated CDI      $ 210,264  
   Less: Lakeland Bancorp existing CDI        (6,623
       

 

 

 
   Net adjustment to CDI      $ 203,641  
       

 

 

 

(7)

   Current/deferred income taxes created as a result of purchase accounting adjustments     
   Securities fair value adjustment    $ (164,604  
   Loan fair value adjustment      (389,170  
   CDI      210,264    
   Real estate fair value adjustment      2,065    
   Time deposit fair value adjustment      7,683    
   Borrowed funds fair value adjustment      (1,579  
   Subordinated debt fair value adjustment      45,244    
     

 

 

   

Net fair value adjustments

     (290,098  

Current/deferred income taxes at 28% effective marginal rate

     $ 81,227  
   Deferred taxes (net) eliminated on Lakeland existing CDI        2,900  
       

 

 

 
   Current/deferred income taxes at 28% effective marginal rate      $ 84,127  

(8)

   Adjustment to record time deposits at fair value      $ (7,683

(9)

   Adjustment to record other borrowings at fair value      $ 1,579  

(10)

   Adjustment to record subordinated debt at fair value      $ (45,244


(11)

   Elimination of Lakeland Bancorp’s common stock and issuance of 54,587,461 shares of Provident Financial common stock, $0.01 par value, as consideration. Shares issued based on 65,617,816 Lakeland Bancorp shares outstanding as of March 31, 2024 and an exchange ratio of 0.8319x     
   Common stock, par value $0.01 issued as consideration    $ 546    
   Eliminate existing Lakeland existing common stock      (859,712  
     

 

 

   
   Adjustment to common stock, par value $0.01      $ (859,166

(12)

   Record Provident Financial paid in capital issued in consideration      $ 820,995  

(13)

   Eliminate Lakeland Bancorp’s retained earnings as of December 31, 2023    $ (386,319  
   Record the impact to equity of the CECL non-purchased deteriorated credit loans net of taxes      (52,495  
   Recognition of Provident Bank transaction expenses, net of taxes      (49,076  
     

 

 

   
   Total adjustments to retained earnings      $ (487,890

(14)

   Eliminate Lakeland Bancorp’s other capital accounts     
   Accumulated other comprehensive income      $ 65,149  
   Treasury shares, at cost      $ 1,452  


Pro Forma Income Statement – March 31, 2024 Consolidated

 

     Provident for the
Quarter Ended
March 31, 2024
    Lakeland Bancorp
for the Quarter Ended
March 31, 2024
    Pro Forma
Adjustments
          Pro Forma Combined
for the Quarter Ended
March 31, 2024
 
           (Dollars in thousands, except per share amounts)        

Interest Income

          

Loans receivable, including fees

   $ 148,079     $ 114,680     $ 19,266       (1   $ 282,025  

Securities, deposits, federal funds sold and other short-term investments

     15,780       14,181       9,338       (2     39,299  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total interest income

     163,859       128,861       28,603         321,323  
  

 

 

   

 

 

   

 

 

     

 

 

 

Interest Expense

          

Deposits

     52,534       54,763       1,921       (3     109,218  

Borrowed funds

     17,383       5,560       (197     (4     22,746  

Subordinated debentures and trust preferred securities

     272       5,980       2,262       (5     8,514  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total interest expense

     70,189       66,303       3,986         140,478  
  

 

 

   

 

 

   

 

 

     

 

 

 

Net interest income

     93,670       62,558       24,618         180,846  

Provision charge (benefit) for credit losses

     186       (2,620     —        (6     (2,434
  

 

 

   

 

 

   

 

 

     

 

 

 

Net interest income after provision for loan losses

     93,484       65,178       24,618         183,280  
  

 

 

   

 

 

   

 

 

     

 

 

 

Noninterest income

          

Fees

     5,912       3,649       —          7,871  

Wealth management income

     7,488      
— 
 
    —          9,178  

Insurance agency income

     4,793       —        —          4,793  

Bank-owned life insurance

     1,817       877       —          2,694  

Net loss on securities transactions

     (1     (129     —          (130

Other income

     798       697       —          1,495  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total non interest income

     20,807       5,094       —          25,901  
  

 

 

   

 

 

   

 

 

     

 

 

 

Noninterest expense

          

Compensation and employee benefits

     40,048       26,874       —          66,922  

Net occupancy expense

     8,520       7,886       —          16,406  

Data processing expense

     6,783       1,781       —          8,176  

FDIC insurance

     2,272       1,393       —          4,053  

Amortization of intangibles

     705       436       9,121       (7     10,262  

Advertising and promotion expense

     966       484       —          1,450  

Credit loss (benefit) expense for off-balance sheet exposure

     (506     (72     —          (578

Merger-related expenses

     2,202       68       —          2,270  

Other operating expenses

     10,331       5,727       —          16,058  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total non interest expense

   $ 71,321     $ 44,577     $ 9,121       $ 125,019  
  

 

 

   

 

 

   

 

 

     

 

 

 

Income before tax expense

   $ 42,970     $ 25,695     $ 15,496       $ 84,161  

Income tax expense

     10,888       5,900       4,339       (8     21,127  
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income available to common shareholders

   $ 32,082     $ 19,795     $ 11,157       $ 63,034  

Less: earnings allocated to participating securities

     —        —        —          —   
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income allocated to common shareholders

   $ 32,082     $ 19,795     $ 11,157       $ 63,034  
  

 

 

   

 

 

   

 

 

     

 

 

 

Basic earnings per share

   $ 0.43     $ 0.30         $ 0.49  

Average basic shares outstanding

     75,260,029       65,135,000       (10,036,539     (9     129,847,490  

Diluted earnings per share

   $ 0.43     $ 0.30         $ 0.49  

Average diluted shares outstanding

     75,275,660       65,324,000       (10,330,539     (9     129,863,121  


Footnotes to

Pro Forma Income Statement – March 31, 2024 Consolidated

 

(1)

   Estimated loan interest yield adjustment amortization   

(2)

   Estimated investment securities fair value adjustment amortization   

(3)

   Estimated time deposit fair value adjustment amortization   

(4)

   Estimated borrowed funds fair value adjustment amortization   

(5)

   Estimated subordinated debt fair value adjustment amortization   
          Amount
($000)
 

(6)

   CDI intangible amortization   
   Reverse amortization recorded for the Quarter ended March 31, 2024    $ (436
   Adjustment to CDI amortization      9,557  
     

 

 

 
   Net adjustment    $ 9,121  
     

 

 

 

(7)

   Tax effect on the pro forma adjustments at an assumed 28.00% effective combined federal and state tax rate   

(8)

   Reflects the issuance of 54,587,461 shares of Provident Financial Services common stock in consideration for the outstanding share of Lakeland Bancorp including conversion of restricted stock units of Lakeland Bancorp into shares of common stock at the effective time   


Pro Forma Income Statement - December 31, 2023 Consolidated

 

     Provident for the
Year Ended
December 31, 2023
     Lakeland Bancorp for
the Year Ended
December 31, 2023
    Pro Forma
Adjustments
          Pro Forma Combined
for the Year Ended
December 31, 2023
 
     (Dollars in thousands, except per share amounts)  

Interest Income

           

Loans receivable, including fees

   $ 556,235      $ 432,038     $ 77,062       (1   $ 1,065,335  

Securities, deposits, federal funds sold and other short-term investments

     59,585        59,000       37,352       (2     155,937  
  

 

 

    

 

 

   

 

 

     

 

 

 

Total interest income

     615,820        491,038       114,414         1,221,272  
  

 

 

    

 

 

   

 

 

     

 

 

 

Interest Expense

           

Deposits

     159,459        163,095       7,683       (3     330,237  

Borrowed funds

     55,856        33,564       (790     (4     88,631  

Subordinated debentures and trust preferred securities

     1,051        12,698       9,049       (5     22,798  
  

 

 

    

 

 

   

 

 

     

 

 

 

Total interest expense

     216,366        209,357       15,942         441,665  
  

 

 

    

 

 

   

 

 

     

 

 

 

Net interest income

     399,454        281,681       98,472         779,607  

Provision charge for credit losses

     27,904        13,578       —          41,482  
  

 

 

    

 

 

   

 

 

     

 

 

 

Net interest income after provision for loan losses

     371,550        268,103       98,472         738,125  
  

 

 

    

 

 

   

 

 

     

 

 

 

Noninterest income

           

Fees

     24,396        17,564       —          41,960  

Wealth management income

     27,669        —        —          27,669  

Insurance agency income

     13,934        —        —          13,934  

Bank-owned life insurance

     6,482        3,450       —          9,932  

Net gain on securities transactions

     30        110       —          140  

Other income

     7,318        4,014       —          11,332  
  

 

 

    

 

 

   

 

 

     

 

 

 

Total non interest income

     79,829        25,138       —          104,967  
  

 

 

    

 

 

   

 

 

     

 

 

 

Noninterest expense

           

Compensation and employee benefits

     148,497        108,874       —          257,371  

Net occupancy expense

     32,271        31,304       —          63,575  

Data processing expense

     22,993        7,563       —          30,556  

FDIC insurance

     8,578        5,294       —          13,872  

Amortization of intangibles

     2,952        2,029       36,201       (6     41,182  

Advertising and promotion expense

     4,822        2,236       —          7,058  

Credit loss expense (benefit) for off-balance sheet exposure

     264        (526     —          (262

Merger-related expenses

     7,826        864       —          8,690  

Other operating expenses

     47,397        24,810       —          72,207  
  

 

 

    

 

 

   

 

 

     

 

 

 

Total non interest expense

   $ 275,600      $ 182,448     $ 36,201       $ 494,249  
  

 

 

    

 

 

   

 

 

     

 

 

 

Income before tax expense

   $ 175,779      $ 110,793     $ 62,271       $ 348,843  

Income tax expense

     47,381        26,053       17,436       (7     90,870  
  

 

 

    

 

 

   

 

 

     

 

 

 

Net income available to common shareholders

   $ 128,398      $ 84,740     $ 44,835       $ 257,973  

Less: earnings allocated to participating securities

     —         (857     —          (857
  

 

 

    

 

 

   

 

 

     

 

 

 

Net income allocated to common shareholders

   $ 128,398      $ 83,883     $ 44,835       $ 257,116  
  

 

 

    

 

 

   

 

 

     

 

 

 

Basic earnings per share

   $ 1.72      $ 1.29         $ 1.99  

Average basic shares outstanding

     74,844,489        65,039,000       (10,451,539     (8     129,431,950  

Diluted earnings per share

   $ 1.71      $ 1.29         $ 1.99  

Average diluted shares outstanding

     74,873,256        65,217,000       (10,629,539     (8     129,460,717  


Footnotes to

Pro Forma Income Statement - December 31, 2023 Consolidated

 

(1)

   Estimated loan interest yield adjustment amortization   

(2)

   Estimated investment securities fair value adjustment amortization   

(3)

   Estimated time deposit fair value adjustment amortization   

(4)

   Estimated borrowed funds fair value adjustment amortization   

(5)

   Estimated subordinated debt fair value adjustment amortization   
          Amount
($000)
 

(6)

   CDI intangible amortization.   
   Reverse amortization recorded for the Year ended December 31, 2023    $ (2,029
   Adjustment to CDI amortization      38,230  
     

 

 

 
   Net adjustment    $ 36,201  
     

 

 

 

(7)

   Tax effect on the pro forma adjustments at an assumed 28.00% effective combined federal and state tax rate   

(8)

   Reflects the issuance of 54,587,461 shares of Provident Financial Services common stock in consideration for the outstanding share of Lakeland Bancorp including conversion of restricted stock units of Lakeland Bancorp into shares of common stock at the effective time   

Note—Basis of Presentation

The unaudited pro forma condensed combined financial information and explanatory notes have been prepared to illustrate the effects of the merger under the acquisition method of accounting with Provident as the acquirer. The unaudited pro forma condensed combined financial information is presented for illustrative purposes only and does not necessarily indicate the financial condition or results of operations of the combined company had the companies been combined at the beginning of each period presented, nor does it necessarily indicate the results of operations in future periods or the future financial position of the combined company. Under the acquisition method of accounting, the assets and liabilities of Lakeland, as of the effective time, will be recorded by Provident at their respective fair values and the excess of the merger consideration over the fair value of Lakeland’s net assets will be allocated to goodwill.

The merger provides for Lakeland shareholders to receive 0.8319 of a share of Provident common stock, valuing the transaction at approximately $1.3 billion based on the closing share price of Provident common stock of $23.16 as of September 26, 2022.

The pro forma allocation of the purchase price reflected in the unaudited pro forma condensed combined financial information is subject to adjustment and may vary from the actual purchase price allocation that will be recorded at the time the merger is completed. Adjustments may include, but not be limited to, changes in (i) Lakeland’s balance sheet through the effective time; (ii) the aggregate value of merger consideration paid if the price of shares of Provident common stock varies from the assumed $23.16 per share, which represents the closing share price of Provident common stock on September 26, 2022; (iii) total merger-related expenses if consummation and/or implementation costs vary from currently estimated amounts; and (iv) the underlying values of assets and liabilities if market and credit conditions differ from current assumptions.