EX-99.4 6 d11097dex994.htm EX-99.4 EX-99.4

Exhibit 99.4

UNAUDITED PRO FORMA COMBINED CONSOLIDATED FINANCIAL INFORMATION

On October 19, 2015, Bank of the Ozarks, Inc. (“Ozarks”) and its wholly-owned bank subsidiary, Bank of the Ozarks, entered into a definitive agreement and plan of merger (the “merger agreement”) with Community & Southern Holdings, Inc. (“C&S”) and its wholly-owned bank subsidiary, Community & Southern Bank (“C&S Bank”). The merger agreement provides that, upon the terms and subject to the conditions set forth therein, (i) C&S will merge with and into Ozarks, with Ozarks continuing as the surviving corporation (the “merger”), and (ii) C&S Bank will merge with and into Bank of the Ozarks, with Bank of the Ozarks continuing as the surviving bank. The merger is expected to be completed late in the first quarter of 2016 or in the second quarter of 2016, subject to approvals by C&S stockholders and Ozarks shareholders, respectively, receipt of required regulatory and other approvals and satisfaction of closing conditions.

Subject to the terms and conditions of the merger agreement, at the effective time of the merger, each share of issued and outstanding C&S common stock and each outstanding C&S stock option, warrant, restricted stock unit and deferred stock unit will be converted into the right to receive shares of Ozarks common stock (plus cash in lieu of any fractional shares) based on the aggregate purchase price of $799,595,013, or approximately $20.50 per fully diluted C&S share, subject to certain purchase price adjustments set forth in the merger agreement. The number of shares of Ozarks common stock to be delivered at closing in satisfaction of the purchase price will be based on a floating exchange ratio based upon the volume weighted average price of Ozarks common stock for the fifteen trading days ending on the second business day prior to closing (the “Ozarks average stock price”), subject to a minimum and maximum price of $34.10 and $56.84, respectively.

The following unaudited pro forma combined consolidated financial information is based on the historical financial data of Ozarks and C&S, and has been prepared to illustrate the effects of the proposed C&S merger. The unaudited pro forma combined consolidated financial information and explanatory notes are based upon the assumptions that (i) C&S’ closing consolidated net book value is at least $437 million on the determination date, (ii) the total number of shares of C&S common stock outstanding immediately prior to the effective time of the merger will be 36,949,266, (iii) immediately prior to the effective time of the merger there will be 169,300 outstanding C&S restricted stock units, 30,926 outstanding C&S deferred stock units, 3,450,818 outstanding C&S stock options with a weighted average exercise price of $10.37 per share, and 285,970 outstanding C&S warrants with an exercise price of $10.00 per share, and (iv) the Ozarks average stock price is $53.75 (which was the closing price of Ozarks common stock on December 2, 2015).

The following unaudited pro forma combined consolidated financial statements have been prepared using the acquisition method of accounting, giving effect to Ozarks’ completed acquisitions of Summit Bancorp, Inc. (“Summit”), which closed on May 16, 2014, and Intervest Bancshares Corporation (“Intervest”), which closed on February 10, 2015, and the proposed acquisition of C&S, including pro forma assumptions and adjustments related to the Summit and Intervest acquisitions and the proposed acquisition of C&S, as described in the accompanying notes to the unaudited pro forma combined consolidated financial statements. The unaudited pro forma combined consolidated financial statements and related pro forma adjustments for C&S have been adjusted to give effect to C&S’ acquisition of certain branches, cash, deposits and loans from CertusBank, N.A. (“CertusBank”), which acquisition closed on October 9, 2015. All other acquisitions made by C&S during 2014 and the first nine months of 2015 do not have a material impact, either individually or in the aggregate, on the unaudited pro forma


combined consolidated financial statements. The unaudited pro forma combined consolidated balance sheet combines the historical financial information of Ozarks and C&S (including the effects of the CertusBank acquisition) as of September 30, 2015, and assumes that the C&S merger was completed on that date. This balance sheet includes the assets and liabilities of Summit and Intervest in Ozarks’ historical information because these acquisitions closed on May 16, 2014 and February 10, 2015, respectively. The unaudited pro forma combined consolidated statements of income for the nine months ended September 30, 2015 and the twelve months ended December 31, 2014 give effect to the Summit, Intervest and C&S acquisitions (including the effects of the CertusBank acquisition) as if all of these transactions (including the CertusBank acquisition) had been completed on January 1, 2014.

The following unaudited pro forma combined consolidated financial statements are provided for informational purposes only. The unaudited pro forma combined consolidated 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 combined consolidated financial statements and related adjustments require management to make certain assumptions and estimates. The unaudited pro forma combined consolidated financial statements should be read together with:

 

    the accompanying notes to the unaudited pro forma combined consolidated financial statements;

 

    Ozarks’ separate audited historical consolidated financial statements and accompanying notes as of and for the year ended December 31, 2014, included in Ozarks’ Annual Report on Form 10-K for the year ended December 31, 2014, incorporated by reference herein and C&S’ separate audited historical consolidated financial statements and accompanying notes as of and for the years ended December 31, 2014 and 2013, included in Exhibits 99.1 and 99.2 of Ozarks’ Current Report on Form 8-K filed on the date hereof; and

 

    Ozarks’ separate unaudited historical consolidated financial statements and accompanying notes as of and for the nine months ended September 30, 2015 included in Ozarks’ Quarterly Report on Form 10-Q for the quarter ended September 30, 2015, incorporated by reference herein, and C&S’ separate unaudited historical consolidated financial statements and accompanying notes as of and for the nine months ended September 30, 2015, included in Exhibit 99.3 of Ozarks’ Current Report on Form 8-K filed on the date hereof.


Unaudited Pro Forma Combined Consolidated Balance Sheet

As of September 30, 2015

 

    Ozarks
Historical
    C&S
Historical
    CertusBank
Pro forma
Adjustments(A)
    C&S
Pro forma
Adjustments
          Pro forma
Combined
 
    (Dollars in thousands)  

Assets

           

Cash and due from banks

  $ 279,111      $ 118,456      $ 373,571      $ —          $ 771,138   

Federal funds sold and interest earning assets

    2,513        —          —              2,513   
 

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Cash and cash equivalents

    281,624        118,456        373,571        —            773,651   

Investment securities

    796,373        599,494        —          3,397        (b)        1,399,264   

Non-purchased loans and leases

    5,447,278        2,351,609        —          (2,351,609     (c)        5,447,278   

Purchased loans

    1,959,502        522,279        161,462        2,351,609        (c)        4,904,699   
          (90,153     (d)     

Allowance for loan and lease losses

    (59,017     (45,513     —          45,513        (e)        (59,017
 

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Net loans

    7,347,763        2,828,375        161,462        (44,640       10,292,960   

Premises and equipment, net

    296,433        59,523        22,975        (15,008     (f)        363,923   

Foreclosed assets

    24,397        8,142        —          (2,499     (d)        30,040   

Accrued interest receivable

    28,095        8,951        —          —            37,046   

Bank owned life insurance

    283,016        84,355        —          —            367,371   

Goodwill

    128,132        33,187        11,460        (44,647     (g)        565,368   
          437,236        (g)     

Other intangible assets, net

    28,624        9,037        6,580        (15,617     (h)        70,529   
          41,905        (h)     

Current and deferred income taxes

    83,611        67,642        —          21,082        (i)        172,335   

Other, net

    31,148        42,374        446        (1,700     (j)        72,268   
 

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total assets

  $ 9,329,216      $ 3,859,536      $ 576,494      $ 379,509        $ 14,144,755   
 

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Liabilities and Stockholders’ Equity

           

Deposits:

           

Demand non-interest bearing

  $ 1,413,892      $ 439,316      $ 66,438      $ —          $ 1,919,646   

Savings and interest bearing transaction

    4,010,103        1,232,638        352,329        —            5,595,070   

Time

    2,182,795        1,463,301        157,320        13,700        (k)        3,817,116   
 

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total deposits

    7,606,790        3,135,255        576,087        13,700          11,331,832   

Repurchase agreements

    80,040        —          —          —            80,040   

Other borrowings

    161,861        215,095        —          2,623        (l)        379,579   

Subordinated debentures

    117,544        —          —          —            117,544   

Accrued interest payable and other liabilities

    45,307        52,310        407        20,467        (m)        118,492   
 

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total liabilities

    8,011,542        3,402,660        576,494        36,790          12,027,486   
 

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Stockholders’ equity:

           

Common stock

    883        369        —          149        (a)        1,032   
          (369     (n)     

Additional paid-in capital

    633,941        374,362        —          799,446        (a)        1,433,387   
          (374,362     (n)     

Retained earnings

    667,972        78,371        —          (78,371     (n)        667,972   

Accumulated other comprehensive income

    11,721        3,774        —          (3,774     (n)        11,721   
 

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total stockholders’ equity before noncontrolling interest

    1,314,517        456,876        —          342,719          2,114,112   

Noncontrolling interest

    3,157        —          —          —            3,157   
 

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total stockholders’ equity

    1,317,674        456,876        —          342,719          2,117,269   
 

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total liabilities and stockholders’ equity

  $ 9,329,216      $ 3,859,536      $ 576,494      $ 379,509        $ 14,144,755   
 

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

 

1


Unaudited Pro Forma Combined Consolidated Income Statement

For the Nine Months Ended September 30, 2015

 

    Ozarks
Historical
    Intervest
Historical(1)
    Intervest
Pro forma
Adjustments
          Ozarks
and
Intervest
Pro forma
Combined
    C&S
Historical
    C&S
Pro forma
Adjustments
          Pro forma
Combined
 
    (Dollars in thousands, except per share data)  
Interest income:                  

Loans and leases, including purchased loans

  $ 271,634      $ 6,324      $ 890        (3)      $ 278,848      $ 107,206      $ 20,113        (o)      $ 406,167   

Investment securities

    23,373        221        —            23,594        9,874        —            33,468   

Other

    35        1        —            36        254        699        (p)        989   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Total interest income

    295,042        6,546        890          302,478        117,334        20,812          440,624   

Interest expense:

                 

Deposits

    12,088        2,022        (1,022     (4)        13,088        11,634        (57     (q)        24,665   

Repurchase agreements

    56        —          —            56        —          —            56   

Other borrowings

    4,605        —          —            4,605        1,237        (843     (r)        4,999   

Subordinated debentures

    2,660        178        63        (5)        2,901        —          —            2,901   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Total interest expense

    19,409        2,200        (959       20,650        12,871        (900       32,621   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Net interest income

    275,633        4,346        1,849          281,828        104,463        21,712          408,003   

Provision for loan and lease losses

    14,205        —          —            14,205        11,406        —            25,611   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Net interest income after provision

    261,428        4,346        1,849          267,623        93,057        21,712          382,392   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 
Non-interest income                  

Service charges on deposit accounts

    21,140        15        —            21,155        8,648        —            29,803   

Mortgage lending income

    5,104        88        —            5,192        3,158        —            8,350   

Trust income

    4,395        —          —            4,395        —          —            4,395   

Bank owned life insurance income

    7,672        —          —            7,672        1,931        —            9,603   

Other income from purchased loans

    21,335        —          —            21,335        —          —            21,335   

Net gains (losses) on investment securities

    2,619        (395     —            2,224        —          —            2,224   

Gains (losses) on sales of other assets

    7,290        —          —            7,290        136        —            7,426   

Gain on merger and acquisition transaction

    —          —          —            —          —          —            —     

Other

    4,920        318        —            5,238        2,308        —            7,546   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Total non-interest income

    74,475        26        —            74,501        16,181        —            90,682   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Non-interest expense:

                 

Salaries and employee benefits

    66,450        2,836        —            69,286        37,612        —            106,898   

Net occupancy and equipment

    22,711        360        —            23,071        8,999        —            32,070   

Other operating expenses

    50,175        2,854        110        (6 )      53,139        34,704        4,490        (s)        92,333   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Total non-interest expenses

    139,336        6,050        110          145,496        81,315        4,490          231,301   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Income before taxes

    196,567        (1,678     1,739          196,628        27,923        17,222          241,774   

Provision for income taxes

    65,714        (432     663        (7 )      65,945        9,013        6,562        (t)        81,520   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Net income (loss)

    130,853        (1,246     1,076          130,683        18,910        10,660          160,253   

Net income attributable to noncontrolling interest

    (55     —          —            (55     —          —            (55
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Net income available to common stockholders

  $ 130,798      $ (1,246   $ 1,076        $ 130,628      $ 18,910      $ 10,660        $ 160,198   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Basic earnings per common share:

                 

Earnings (loss) per share

  $ 1.52            $ 1.50      $ 0.51          $ 1.57   

Weighted average shares outstanding (thousands)

    86,070              87,067        36,949            102,012   

Diluted earnings per common share:

                 

Earnings (loss) per share

  $ 1.51            $ 1.49      $ 0.46          $ 1.56   

Weighted average shares outstanding (thousands)

    86,839              87,835        40,892            102,780   

 

2


Unaudited Pro Forma Combined Consolidated Income Statement

For the Year Ended December 31, 2014

 

    Ozarks
Historical
    Summit
Historical(2)
    Summit
Pro forma
Adjustments
        Intervest
Historical(1)
    Intervest
Pro forma
Adjustments
        Ozarks,
Summit and
Intervest
Pro forma
Combined
    C&S
Historical
    C&S
Pro forma
Adjustments
        Pro forma
Combined
 
    (Dollars in thousands, except per share data)  

Interest income:

                       

Loans and leases, including purchased non-covered loans

  $ 260,779      $ 13,685      $ 3,089      (8)   $ 58,327      $ 7,923      (3)   $ 343,803      $ 141,958      $ 39,467      (o)   $ 525,228   

Investment securities

    30,614        2,757        —            4,373        —            37,744        13,045        —            50,789   

Other

    56        76        —            59        —            191        343        934      (p)     1,468   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Total interest income

    291,449        16,518        3,089          62,759        7,923          381,738        155,346        40,401          577,485   

Interest expense:

                       

Deposits

    8,566        1,842        (975   (9)     18,369        (9,095   (4)     18,707        13,035        (5,069   (q)     26,673   

Repurchase agreements

    54        11        —            —          —            65        —          —            65   

Other borrowings

    10,642        3,539        (394   (10)     —          —            13,787        1,602        (1,124   (r)     14,265   

Subordinated debentures

    1,693        —          —            1,578        560      (5)     3,831        —          —            3,831   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Total interest expense

    20,955        5,392        (1,369       19,947        (8,535       36,390        14,637        (6,193       44,834   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Net interest income

    270,494        11,126        4,458          42,812        16,458          345,348        140,709        46,594          532,651   

Provision for loan and lease losses

    16,915        —          —            (2,500     —            14,415        8,954        —            23,369   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Net interest income after provision

    253,579        11,126        4,458          45,312        16,458          330,933        131,755        46,594          509,282   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Non-interest income

                       

Service charges on deposit accounts

    26,609        1,389        —            385        —            28,383        11,185        —            39,568   

Mortgage lending income

    5,187        —          —            —          —            5,187        —          —            5,187   

Trust income

    5,592        151        —            —          —            5,743        —          —            5,743   

Bank owned life insurance income

    5,184        332        —            —          —            5,516        —          —            5,516   

Accretion of FDIC loss share payable, net of amortization of FDIC clawback payable

    (611     —          —            —          —            (611     —          —            (611

Other income from purchased loans

    14,803        —          —            —          —            14,803        —          —            14,803   

Net gains (losses) on investment securities

    144        348        —            301        —            793        1,341        —            2,134   

Gains (losses) on sales of other assets

    6,023        (1     —            —          —            6,022        —          —            6,022   

Gain on merger and acquisition transaction

    4,667        —          —            —          —            4,667        2,278        —            6,945   

Other

    17,285        376        —            5,437        —            23,098        7,068        —            30,166   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Total non-interest income

    84,883        2,595        —            6,123        —            93,601        21,872        —            115,473   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Non-interest expense:

                       

Salaries and employee benefits

    76,884        10,799        —            10,358        —            98,041        46,784        —            144,825   

Net occupancy and equipment

    24,102        2,054        (75   (11)     2,134        —            28,215        11,345        —            39,560   

Other operating expenses

    65,029        5,040        959      (12)     7,069        976      (6)     79,073        90,305        5,986      (s)     175,364   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Total non-interest expenses

    166,015        17,893        884          19,561        976          205,329        148,434        5,986          359,749   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Income before taxes

    172,447        (4,172     3,574          31,874        15,482          219,205        5,193        40,608          265,006   

Provision for income taxes

    53,859        (2,367     1,362      (7)     14,199        5,899      (7)     72,952        (1,651     15,472      (t)     86,773   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Net income (loss)

    118,588        (1,805     2,212          17,675        9,583          146,253        6,844        25,136          178,233   

Net income attributable to noncontrolling interest

    18        —          —            —          —            18        —          —            18   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Net income available to common stockholders

  $ 118,606      $ (1,805   $ 2,212        $ 17,675      $ 9,583        $ 146,271      $ 6,844      $ 25,136        $ 178,251   
 

 

 

   

 

 

   

 

 

     

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Basic earnings per common share:

                       

Earnings (loss) per share

  $ 1.53      $ (0.29       $ 0.80          $ 1.69      $ 0.19          $ 1.76   

Weighted average shares outstanding (thousands)

    77,538        6,138            22,016            86,337        36,949            101,283   

Diluted earnings per common share:

                       

Earnings (loss) per share

  $ 1.52      $ (0.29       $ 0.80          $ 1.68      $ 0.17          $ 1.75   

Weighted average shares outstanding (thousands)

    78,060        6,138            22,231            86,859        40,758            101,805   

 

3


Notes to Unaudited Pro Forma Combined Consolidated Financial Information

As of and for the Nine Months Ended September 30, 2015

And for the Year Ended December 31, 2014

 

(A) This represents the estimated impact of C&S’ acquisition of certain CertusBank branches, cash, loans and deposits on October 9, 2015.

 

(a) This represents the estimated C&S merger consideration of $799.6 million, consisting of 100% common stock. It is assumed that 14,876,186 shares of Ozarks $0.01 par value common stock are issued based on the closing price of $53.75 per share which was the closing price of Ozarks common stock on December 2, 2015, the latest practicable trading day before filing of this proxy statement/prospectus. The following table is a sensitivity analysis of the potential merger consideration based on changes in the price of Ozarks common stock for purposes of determining the exchange ratio for this transaction.

 

Change in

Average

Closing Price

   Average
Closing
Price
       Exchange
Ratio
       No. shares to
be Issued
       Approximate
Transaction
Value
 
 40%    $ 75.25 (1)         0.3607 (1)         14,067,470 (1)       $ 1,058,577,000   
 30%    $ 69.88 (1)         0.3607 (1)         14,067,470 (1)       $ 983,035,000   
 20%    $ 64.50 (1)         0.3607 (1)         14,067,470 (1)       $ 907,352,000   
 10%    $ 59.13 (1)         0.3607 (1)         14,067,470 (1)       $ 831,810,000   
   0%    $ 53.75           0.3814           14,876,186         $ 799,595,000   
-10%    $ 48.38           0.4237           16,527,387         $ 799,595,000   
-20%    $ 43.00           0.4767           18,595,232         $ 799,595,000   
-30%    $ 37.63           0.5448           21,248,870         $ 799,595,000   
-40%    $ 32.25 (1)         0.6012 (1)         23,448,533 (1)       $ 756,215,000   

 

  (1) The C&S merger agreement stipulates a minimum price of $34.10 per share and a maximum price of $56.84 per share to be used for purposes of calculating the exchange ratio. Accordingly, to the extent the volume-weighted average price of Ozarks common stock exceeds $56.84 per share, the total transaction value will increase although the aggregate number of shares issued will remain fixed, based on that volume-weighted average price. Conversely, to the extent the volume-weighted average price of Ozarks common stock is less than $34.10 per share, the total transaction value will decrease although the aggregate number of shares issued will remain fixed, based on that volume-weighted average price.

 

(b) This adjustment represents Ozarks’ estimate to adjust C&S’ held-to-maturity investment securities portfolio to estimated fair value.
(c) This adjustment is to reclassify the non-purchased loans and leases to purchased loans and leases.
(d) This adjustment represents Ozarks’ estimate of the necessary write-down of C&S’ loan portfolio and foreclosed assets to estimated fair value. The estimated purchase accounting adjustment for the acquired loan portfolio is comprised of approximately $65.3 million of non-accretable credit adjustments, approximately $92.9 million of accretable interest rate adjustments and $68.1 million of reversals of C&S discounts and net deferred fees. The estimated purchase accounting adjustment of approximately $2.5 million for the acquired foreclosed assets consists entirely of non-accretable adjustments. Subsequent to the completion of the C&S merger transaction, Ozarks will finalize its determination of the fair values of the acquired loans and the acquired foreclosed assets which could significantly change both the amount and the composition of these estimated purchase accounting adjustments.
(e) This adjustment represents the elimination of C&S’ allowance for loan losses.
(f) This adjustment represents the estimated fair value adjustment of C&S’ premises and equipment, including the write-down of certain leasehold improvements. Prior to the completion of the C&S merger transaction, Ozarks will obtain independent third party appraisals of all significant premises and equipment owned by C&S. Such appraisals could result in further adjustments to the carrying values of the acquired premises and equipment.

 

4


(g) This adjustment represents the estimated purchase price allocation for C&S, assuming the transaction closed on September 30, 2015, and is calculated as follows (in thousands):

 

Total purchase price

   $ 799,595   

Less: equity at book value

     (456,876

Elimination of allowance for loan losses

     (45,513

Current and deferred taxes

     (21,082

Estimated transaction costs and contract buyouts

     20,467   

Elimination of previously recorded core deposit intangible

     15,617   

Elimination of previously recorded goodwill

     44,647   

Allocated to:

  

Investment securities – HTM

     (3,397

Loans and foreclosed assets

     92,652   

Premises and equipment

     15,008   

Core deposit intangible

     (41,905

Other assets

     1,700   

Time deposits

     13,700   

Other borrowings

     2,623   
  

 

 

 

Goodwill

   $ 437,236   
  

 

 

 

 

(h) This adjustment represents Ozarks’ estimate of the core deposit intangible asset to be recorded, net of the reversal of previously recorded core deposit intangible. The actual amount of such core deposit intangible asset will be determined at the completion of the C&S merger transaction.
(i) This adjustment includes current and deferred income tax assets and liabilities recorded to reflect the differences in the carrying values of the acquired assets and the assumed liabilities for financial reporting purposes and the cost basis for federal income tax purposes.
(j) This adjustment represents the write-off of certain other assets to estimated fair value.
(k) This adjustment represents the estimated write-up of assumed time deposits to reflect a current market rate of interest.
(l) This adjustment represents the estimated write-up of assumed other borrowings to reflect a current market rate of interest.
(m) This adjustment represents the accrual of certain costs and contract buyouts expected to be incurred in connection with the merger transaction. The details of such costs and contract buyouts are as follows (in thousands):

 

Financial advisor fee

   $ 8,500   

Estimated employment contract costs

     6,850   

Estimated contract termination costs

     2,500   

Estimated attorneys and accountants fees

     1,300   

Other transaction costs

     1,317   
  

 

 

 

Total costs

   $ 20,467   
  

 

 

 

 

(n) This adjustment represents the elimination of the historical equity of C&S.
(o)

Upon completion of the C&S merger transaction, Ozarks will evaluate the acquired loan portfolio to finalize the necessary credit and interest rate fair value adjustments. This adjustment includes Ozarks’ estimate of the expected accretion that would have been recorded in 2014 and the first nine months of 2015 assuming the C&S merger transaction closed on January 1, 2014 and using a weighted average maturity of approximately 6.5 years. The estimated accretion adjustments are approximately $31.1 million in year 1, approximately $18.5 million in year 2, approximately $12.5 million in year 3, approximately $8.9 million in

 

5


  year 4, approximately $5.7 million in year 5 and approximately $16.2 million thereafter. Subsequent to the closing of the C&S merger transaction, the amount and timing of the estimated accretion of this purchase accounting adjustment could be revised significantly. This adjustment also includes the estimated pro forma impact of C&S’ acquisition of certain CertusBank loans on October 9, 2015 that would have been recorded in 2014 and the first nine months of 2015 assuming the CertusBank transaction closed on January 1, 2014. The increase in interest income is estimated to be $8.3 million and $6.2 million in 2014 and the first nine months of 2015, respectively.
(p) This adjustment represents the estimated pro forma impact of C&S’ acquisition of certain CertusBank cash on October 9, 2015 that would have been recorded in 2014 and the first nine months of 2015 assuming the CertusBank transaction closed on January 1, 2014. The increase in interest income is estimated to be $0.9 million and $0.7 million in 2014 and the first nine months of 2015, respectively.
(q) Upon completion of the C&S merger transaction, Ozarks will evaluate the assumed time deposits to finalize the necessary fair value adjustment to reflect current interest rates for comparable deposits. This fair value adjustment will then be accreted into earnings as a reduction of the cost of such time deposits. This adjustment includes Ozarks’ estimate of the expected accretion that would have been recorded in 2014 and the first nine months of 2015 assuming the C&S merger transaction closed on January 1, 2014 and using a weighted-average maturity of approximately 1.0 years. The estimated accretion adjustments are approximately $7.7 million in year 1, approximately $2.7 million in year 2, approximately $1.6 million in year 3, approximately $1.2 million in year 4, and approximately $0.5 million in year 5. Subsequent to the closing of the C&S merger transaction, the amount and timing of the estimated accretion of this purchase accounting adjustment could be revised significantly. This adjustment also includes the estimated pro forma impact of C&S’ assumption of certain CertusBank deposits on October 9, 2015 that would have been recorded in 2014 and the first nine months of 2015 assuming the CertusBank transaction closed on January 1, 2014. The increase in interest expense is estimated to be $2.6 million and $2.0 million in 2014 and the first nine months of 2015, respectively.
(r) This adjustment represents the amount of accretion on other borrowings assumed from C&S that would have been recorded in 2014 and the first nine months of 2015 assuming the transaction closed on January 1, 2014.
(s) This represents the expected amortization during 2014 and the first nine months of 2015 of the core deposit intangible expected to be acquired in the C&S merger transaction, assuming the transaction closed on January 1, 2014. The estimated useful lives of the acquired intangible asset is estimated to be seven years.
(t) This represents income tax expense on the pro forma adjustments at Ozarks’ statutory federal and state income tax rate of 38.1%.

 

(1) The historical results of operations for Intervest for the period of January 1, 2015 through February 10, 2015 (the date the Intervest merger transaction closed) are included in the unaudited pro forma combined consolidated income statement for the nine months ended September 30, 2015. The historical results of operations for Intervest for the period of January 1, 2014 through December 31, 2014 are included in the unaudited pro forma combined consolidated income statement for the year ended December 31, 2014.
(2) The historical results of operations for Summit for the period of January 1, 2014 through May 16, 2014 (the date the Summit merger transaction closed) are included in the unaudited pro forma combined consolidated income statement for the year ended December 31, 2014.
(3) This adjustment represents Ozarks’ estimate of the accretion on the acquired loan portfolio of Intervest that would have been recorded during 2014 and the first nine months of 2015 assuming the Intervest merger transaction closed on January 1, 2014.
(4) This adjustment represents Ozarks’ estimate of the accretion on the assumed time deposits from Intervest that would have been recorded during 2014 and the first nine months of 2015 assuming the Intervest merger transaction closed on January 1, 2014.
(5) This adjustment represents the estimated amount of amortization on subordinated debentures assumed from Intervest that would have been recorded in 2014 and the first nine months of 2015 assuming the Intervest merger transaction closed on January 1, 2014.

 

6


(6) This represents the amortization of the core deposit intangible during 2014 and the first nine months of 2015 assuming the Intervest merger transaction closed on January 1, 2014. The estimated useful life of the acquired intangible assets is six years.
(7) This represents income tax expense on the pro forma adjustments at Ozarks’ statutory federal and state income tax rate of 38.1%.
(8) This adjustment represents Ozarks’ estimate of the accretion on the acquired loan portfolio of Summit that would have been recorded during 2014 assuming the Summit merger transaction closed on January 1, 2014.
(9) This adjustment represents Ozarks’ estimate of the accretion on the assumed time deposits from Summit that would have been recorded during 2014 assuming the Summit merger transaction closed on January 1, 2014.
(10) This adjustment represents the estimated amount of accretion on Federal Home Loan Bank of Dallas advances assumed from Summit that would have been recorded in 2014 assuming the Summit merger transaction closed on January 1, 2014.
(11) This adjustment represents the estimated decrease in depreciation and amortization expense that would have been recorded during 2014 assuming the Summit merger transaction closed on January 1, 2014.
(12) This represents the additional amount of amortization of the core deposit intangible that would have been recorded during 2014 assuming the Summit merger transaction closed January 1, 2014.

 

7