UNITED STATES SECURITIES AND EXCHANGE COMMISSION |
||||||||||||
Washington, D.C. 20549 | ||||||||||||
FORM 8-K | ||||||||||||
CURRENT REPORT | ||||||||||||
PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
||||||||||||
Date of Report (Date of earliest event reported): June 3, 2015 | ||||||||||||
CORNERSTONE BANCSHARES, INC. | ||||||||||||
(Exact name of registrant as specified in its charter) | ||||||||||||
Tennessee | 000-30497 | 62-1173944 | ||||||||||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||||||||||
835 Georgia Avenue, Chattanooga, Tennessee 37402 | ||||||||||||
(Address of principal executive offices) (zip code) | ||||||||||||
(423) 385-3000 | ||||||||||||
(Registrant's telephone number, including area code) | ||||||||||||
Not Applicable | ||||||||||||
(Former name or former address if changed since last report) | ||||||||||||
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
þ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 7.01 | Regulation FD. |
In connection with communications with investors regarding Cornerstone Bancshares, Inc. (the “Company”), representatives of the Company may disclose the information attached to this Current Report on Form 8-K as Exhibit 99.1.
By filing this Current Report on Form 8-K and furnishing the information contained herein, the Company makes no admission as to the materiality of any information in this report that is required to be disclosed solely by reason of Regulation FD.
The information contained in this report is summary information that is intended to be considered in the context of the Company’s Securities and Exchange Commission (“SEC”) filings and other public announcements that the Company may make, by press release or otherwise, from time to time. The Company undertakes no duty or obligation to publicly update or revise the information contained in this report, although it may do so from time to time as its management believes is warranted. Any such updating may be made through the filing of other reports or documents with the SEC, through press releases or through other public disclosure.
Item 9.01 | Financial Statements and Exhibits. |
(d) | Exhibits |
99.1 | Additional Investor Information. |
-2- |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
CORNERSTONE BANCSHARES, INC.
(Registrant)
Date: June 3, 2015
By: /s/ Nathaniel F. Hughes
Nathaniel F. Hughes
President and Chief Executive Officer
-3- |
Exhibit 99.1
Pro Forma Balance Sheet
March 2015
SmartFinancial Inc. & Cornerstone Bancshares, Inc. Combination Proforma Balance Sheet |
Smart | Cornerstone | Fair Value | Capital Raise | Pro Forma | |||||||||||||
March 31, | March 31, | Adjustments, | Adjustments, | March 31, | ||||||||||||||
2015 | 2015 | Net | Net | 2015 | ||||||||||||||
Actual | Actual | Combined | ||||||||||||||||
Assets: | ||||||||||||||||||
Cash and cash equivalents | $ | 41,248 | $ | 25,446 | $ | (1,500) | $ | 7,318 | g,j | $ | 72,512 | |||||||
Investment securities available-for-sale, fair value | 92,321 | 85,093 | - | - | 177,415 | |||||||||||||
Investment securities held-to-maturity, amortized cost | - | 24 | - | - | 24 | |||||||||||||
Loans, net of deferred fees | 371,411 | 296,033 | (7,506) | - | a,c | 659,938 | ||||||||||||
Allowance for loan losses | (3,915) | (3,657) | 3,656 | - | c | (3,916) | ||||||||||||
Net loans | 367,495 | 292,377 | (3,850) | - | a | 656,022 | ||||||||||||
Bank premises and equipment, net | 16,383 | 6,297 | 1,850 | - | d | 24,530 | ||||||||||||
Other real estate owned | 4,170 | 8,523 | (1,237) | - | e | 11,456 | ||||||||||||
Goodwill | - | - | - | - | - | |||||||||||||
Deferred tax asset, net | - | 1,801 | 955 | - | b | 2,756 | ||||||||||||
Bank owned life insurance | - | 1,258 | - | - | 1,258 | |||||||||||||
Core deposit intangibles | 258 | - | 2,483 | - | a | 2,741 | ||||||||||||
Other assets | 5,132 | 5,191 | - | - | 10,324 | |||||||||||||
Total Assets | $ | 527,009 | $ | 426,010 | $ | (1,299) | $ | 7,318 | $ | 959,038 | ||||||||
Liabilities and Shareholders’ Equity: | ||||||||||||||||||
Liabilities: | ||||||||||||||||||
Deposits—noninterest-bearing | $ | 58,006 | $ | 56,620 | $ | - | $ | - | $ | 114,626 | ||||||||
Deposits—interest-bearing | 408,554 | 276,577 | 1,029 | - | a | 686,161 | ||||||||||||
Total deposits | 466,560 | 333,198 | 1,029 | - | 800,787 | |||||||||||||
Securities sold under repurchase agreements | 4,607 | 19,510 | - | - | 24,116 | |||||||||||||
Other borrowings | - | 31,000 | 582 | - | a,j | 31,582 | ||||||||||||
Other liabilities | (863) | 1,376 | - | 8,000 | 8,513 | |||||||||||||
Total liabilities | 470,304 | 385,083 | 1,611 | 8,000 | 864,998 | |||||||||||||
Shareholders’ Equity: | - | |||||||||||||||||
Preferred Stock | 12,000 | 14,982 | - | (14,982) | j | 12,000 | ||||||||||||
Common Stock | 2,966 | 6,638 | 9,480 | 4,000 | h.i,j | 23,084 | ||||||||||||
Additional paid in capital | 30,524 | 21,903 | (11,950) | 10,300 | h,i,j | 50,777 | ||||||||||||
Retained earnings (deficit) | 11,013 | (2,945) | (91) | - | f,g,h | 7,977 | ||||||||||||
Accumulated other comprehensive income (loss) | 202 | 349 | (349) | - | h | 202 | ||||||||||||
Total shareholders’ equity | 56,705 | 40,927 | (2,910) | (682) | 94,040 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 527,009 | $ | 426,010 | $ | (1,299) | $ | 7,318 | $ | 959,038 |
Pro Forma Balance Sheet Adjustments
March 2015
PRO FORMA ADJUSTING ENTRIES (BALANCE SHEET): | Debit | Credit | ||||||||||
a. | Loans—fair value adjustment and credit mark above allowance | $ | - | 3,850.0 | ||||||||
a. | Core deposit premium | 2,483.0 | - | |||||||||
a. | Deposits—interest-bearing | - | 1,029.0 | |||||||||
a. | FHLB—fair value adjustment | - | 582.0 | |||||||||
b. | Deferred tax assets | - | 1,803.0 | |||||||||
b. | Deferred tax assets | 2,758.0 | - | |||||||||
c. | Allowance for loan losses | 3,656.0 | - | |||||||||
c. | Loans | - | 3,656.0 | |||||||||
d. | Fixed assets | 1,850.0 | - | |||||||||
e. | Other Real Estate | - | 1,237.0 | |||||||||
f. | Bargain purchase gain | - | (1,536.0 | ) | ||||||||
g. | Cash | - | 1,500.0 | |||||||||
g. | Retained earnings | 1,500.0 | - | |||||||||
h | Retained earnings | - | 2,945.0 | |||||||||
h | Common stock | 6,637.9 | - | |||||||||
h | Additional paid in capital | 21,902.8 | - | |||||||||
h | Accumulated other comprehensive income (loss) | 349.3 | - | |||||||||
i | Common stock | - | 16,118.0 | |||||||||
i | Additional paid in capital | - | 9,953.0 | |||||||||
j | Common stock | - | 4,000.0 | |||||||||
j | Additional paid in capital | - | 10,300.0 | |||||||||
j | Cash | 7,318.0 | - | |||||||||
j | Preferred Stock | 14,982.0 | - | |||||||||
j | Other Borrowings | - | 8,000.0 | |||||||||
$ | 63,437.0 | $ | 63,437.0 |
Additional Notes:
· | The numbers of shares of common stock of Cornerstone Bancshares, Inc. and SmartFinancial, Inc. outstanding as of 3/31/15 were 2,965,783 and 6,637,941, respectively. |
· | Between 12/31/14 and 3/31/15, Cornerstone Bancshares, Inc. options to acquire 47,810 shares at an exercise price of $9.23 were forfeited, SmartFinancial, Inc. options to acquire 511 shares at an exercise price of $11.00 were forfeited, and SmartFinancial, Inc. options to acquire 500 shares at an exercise price of $15.00 were forfeited. |
· | The foregoing adjustments assume a market price per share of Cornerstone Bancshares, Inc. common stock of $3.31 at 3/31/15. |
Forward Looking Statements
Certain of the statements made in this document may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking statements, including statements regarding the intent, belief or current expectations of Cornerstone, SmartFinancial and their respective management regarding the companies’ strategic directions, prospects, future results and benefits of the merger, are subject to numerous risks and uncertainties. Certain factors may cause actual results to differ materially from those contained in the forward-looking statements, including economic and other conditions in the markets in which Cornerstone and SmartFinancial operate, governmental regulations, the ability to obtain regulatory and shareholder approval, the possibility that conditions to completion of the merger will not be satisfied, the ability to complete the merger in the expected timeframe, the companies’ competitive environment, cyclical and seasonal fluctuations in their operating results, and other risks.
X]#D#$TMIC\8(?M&3,WA2$R$]=WVAL_J37)^,O#&I?#7
MQ"WCGP?I[M_P`3/31D(%)Y8#LA_P#'#R/E)"@'0?&7PSI-_P""KK49+&W6
M^CN+;_2UB`E(:5(R"_4C:W0G'`]!7.?'SPWHFE>!K"YT_2+"SF74$B#V]ND9
MV&.0E?E`XR`?PKH_&7B;3?%GP$6AC)\*Z'DJ#_R#XO3_`':A\(>%;;PM)JZ:
M:8ETN^NEN[:&,DB+,:AAZ8)7(QV..U9USI_Q`F\/LEGKFB+<-;XB*:=(A)V\
M?,92`??;^':MOP1&T?@+P[&Z%'73+965A@@B)<@B@#H****`$KY6^(__`"43
M6O\`KX_]E%?5-?*WQ'_Y*)K7_7Q_[**PK_"CV,E_C2]#W;2N/@Y;?]@3_P!H
MUXY\'?\`DHME_P!<9/\`T`U[%I?_`"1VV_[`8_\`1-?/GA/Q%+X5UV+5H;=)
MWC1D$;,0#N&.HJ:C2<6S7!PE4IUX1W?_``3U7XI>#O$FO>*[+4-$T\SI#;*G
MF":--KB1FZ,P]0:H"V^-8XW38]I+3_&HO^%]:G_T`[3_`+_-_A0?CSJ?_0$M
M1_VV;_"DY4V[W8X4,9&$8.G%I=]?U)#;_&O^]-_W\M/\:F\#^#O&-G\08M>U
M[3V56$C33F:$Y9D(^ZC>OH*J_P#"^=3Q_P`@2U_[_-_A70>"_BO?>*/$]OI,
M^F6\,