EX-99.(A) 6 d222036dex99a.htm EX-99(A) EX-99(a)

Exhibit (99)(a)

UNAUDITED PRO FORMA COMBINED CONDENSED FINANCIAL STATEMENTS

The following unaudited pro forma combined condensed financial information combines the historical consolidated financial position and results of operations of M&T Bank Corporation (“M&T”) and People’s United Financial, Inc. (“People’s United”) as an acquisition by M&T of People’s United. The merger was announced on February 22, 2021, and provides that each share of People’s United common stock issued and outstanding immediately prior to the effective time, including each People’s United director restricted share and except for certain shares owned by M&T or People’s United, will be converted into the right to receive 0.118 of a share of M&T common stock. In addition, at the effective time of the merger, each share of People’s United preferred stock issued and outstanding immediately prior to the effective time will be converted into the right to receive one (1) share of new M&T preferred stock.

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

 

   

the acquisition of People’s United by M&T under the provisions of the Financial Accounting Standards Board (FASB) Accounting Standards Codification, ASC 805, “Business Combinations,” where the assets and liabilities of People’s United will be recorded by M&T at their respective fair values as of the date the merger is completed;

 

   

the distribution of shares of M&T common stock to People’s United’s stockholders in exchange for shares of M&T common stock (based upon a 0.118 exchange ratio);

 

   

certain reclassifications to conform the historical financial statement presentation of People’s United to that of M&T; and

 

   

transaction costs in connection with the merger.

The following unaudited pro forma combined condensed financial information and related notes are based on and should be read in conjunction with (i) the historical audited consolidated financial statements of M&T and the related notes included in M&T’s Annual Report on Form 10-K for the year ended December 31, 2020, which is incorporated by reference into this registration statement on Form S-3, (ii) the interim unaudited consolidated financial statements of M&T and the related notes included in M&T’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2021, which is incorporated by reference into this registration statement on Form S-3, (iii) the historical audited consolidated financial statements of People’s United and the related notes thereto filed as Exhibit 99.1 to M&T’s Current Report on Form 8-K filed with the Securities and Exchange Commission (“SEC”) on August 10, 2021, which is incorporated by reference into this registration statement on Form S-3, and (iv) the interim unaudited consolidated financial statements of People’s United as of and for the three and six months ended June 30, 2021 and June 30, 2020 and the notes related thereto filed as Exhibit 99.3 to M&T’s Current Report on Form 8-K filed with the SEC on August 10, 2021, which is incorporated by reference into this registration statement on Form S-3.

The unaudited pro forma combined condensed income statements for the six-months ended June 30, 2021 and the year ended December 31, 2020, respectively, combine the historical consolidated income statements of M&T and People’s United, giving effect to the merger as if it had been completed on January 1, 2020. The accompanying unaudited pro forma combined condensed balance sheet as of June 30, 2021 combines the historical consolidated balance sheets of M&T and People’s United, giving effect to the merger as if it had been completed on June 30, 2021.

The unaudited pro forma combined condensed financial information is provided for illustrative information purposes only. The unaudited pro forma combined condensed 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 pro forma financial information has been prepared by M&T in accordance with Regulation S-X Article 11, Pro Forma Financial Information, as amended by the final rule, Amendments to Financial Disclosures About Acquired and Disposed Businesses, as adopted by the SEC on May 21, 2020.

The unaudited pro forma combined condensed financial information also does not consider any potential effects of changes in market conditions on revenues, 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 combined condensed financial information is subject to adjustment and may vary significantly from the actual purchase price allocation that will be recorded upon consummation of the merger.

As of the filing date of this registration statement on Form S-3, M&T has not completed the valuation analysis and calculations in sufficient detail necessary to arrive at the required estimates of the fair market value of the People’s United 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 People’s United 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 People’s United’s assets and liabilities will be based on People’s United’s actual assets and liabilities as of the closing date and, therefore, cannot be made prior to the consummation of the merger. In addition, the value of the merger consideration to be paid by M&T in shares of M&T common stock upon the consummation of the merger will be determined based on the closing price of M&T common stock on the closing date and the number of issued and outstanding shares of People’s United common stock immediately prior to the closing. Actual adjustments may differ from the amounts reflected in the unaudited pro forma combined condensed financial information, and the differences may be material.

Further, M&T has not identified all adjustments necessary to conform People’s United’s accounting policies to M&T’s accounting policies. Upon consummation of the merger, or as more information becomes available, M&T will perform a more detailed review of People’s United’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 M&T’s financial information following the consummation of the merger.

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 combined condensed financial information. M&T estimated the fair value of certain People’s United assets and liabilities based on a preliminary valuation analysis, due diligence information, information presented in People’s United’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 consummation of the merger, a final determination of the fair value of People’s United’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 combined condensed financial information may change the amount of the total purchase consideration allocated to goodwill and other assets and liabilities and may impact M&T’s statement of income following the consummation of the merger. The final purchase consideration allocation may be materially different than the preliminary purchase consideration allocation presented in the unaudited pro forma combined condensed financial information.


PRO FORMA COMBINED CONDENSED BALANCE SHEET

(in thousands)

(Unaudited)

The following unaudited pro forma combined condensed balance sheet gives effect to the acquisition by M&T of People’s United using the acquisition method of accounting assuming the acquisition was consummated on June 30, 2021.

 

    June 30, 2021  
                Transaction Accounting
Adjustments
             
    Historical M&T     Historical People’s
United
    Fair Value (1)           Other (13)           Pro Forma
Combined
 

Assets

             

Cash and due from banks

  $ 1,410,468     $ 516,346     $ —         $ —         $ 1,926,814  

Interest-bearing deposits at banks and federal funds sold

    33,864,824       5,249,345       —           —           39,114,169  

Investment securities

    6,143,177       10,596,651       235,000       (2     —           16,974,828  

Loans and leases

    97,113,432       41,370,991       (253,120     (3     202,596       (4     138,433,899  

Allowance for credit losses

    (1,575,128     (348,100     348,100       (4     (429,745     (4     (2,004,873
 

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Loans and leases, net

    95,538,304       41,022,891       94,980         (227,149       136,429,026  

Goodwill

    4,593,112       2,680,842       91,100       (5 ), (12)      —           7,365,054  

Core deposit and other intangible assets

    8,690       144,949       25,051       (6     —           178,690  

Other assets

    9,064,132       3,129,730       (15,639     (7     63,817       (7     12,242,040  
 

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Total assets

  $ 150,622,707     $ 63,340,754     $ 430,492       $ (163,332     $ 214,230,621  
 

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Liabilities and shareholders’ equity

             

Interest-bearing deposits

  $ 72,647,542     $ 35,858,407     $ 22,953       (8   $ —         $ 108,528,902  

Total borrowings

    3,590,683       1,953,774       28,898       (9     —           5,573,355  
 

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Total interest-bearing liabilities

    76,238,225       37,812,181       51,851         —           114,102,257  

Noninterest-bearing deposits

    55,621,230       16,722,820       —           —           72,344,050  

Other liabilities

    2,042,948       1,056,121       186,277       (10     32,000       (10     3,317,346  
 

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Total liabilities

    133,902,403       55,591,122       238,128         32,000         189,763,653  
 

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Preferred equity

    1,250,000       244,074       42,426       (11     —           1,536,500  

Common equity

    15,470,304       7,505,558       149,938       (12     (195,332       22,930,468  
 

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Total shareholders’ equity

    16,720,304       7,749,632       192,364         (195,332       24,466,968  
 

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

Total liabilities and shareholders’ equity

  $ 150,622,707     $ 63,340,754     $ 430,492       $ (163,332     $ 214,230,621  
 

 

 

   

 

 

   

 

 

     

 

 

     

 

 

 

See accompanying notes to pro forma combined condensed financial statements.


PRO FORMA COMBINED CONDENSED STATEMENT OF INCOME

(in thousands, except per share)

(Unaudited)

The following unaudited pro forma combined condensed consolidated statement of income for the six-months ended June 30, 2021 gives effect to M&T’s acquisition of People’s United using the acquisition method of accounting assuming the acquisition was consummated on January 1, 2020.

 

     For the six-months ended June 30, 2021  
     Historical
M&T
    Historical People’s
United
    Transaction
Accounting
Adjustments (1)
          Pro Forma
Combined
 

Interest income

          

Loans and leases, including fees

   $ 1,899,547     $ 717,049     $ (8,737     (14   $ 2,607,859  

Investment securities

     71,592       103,782       (28,742     (15     146,632  

Other

     16,181       2,519       —           18,700  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total interest income

     1,987,320       823,350       (37,479       2,773,191  
  

 

 

   

 

 

   

 

 

     

 

 

 

Interest expense

          

Deposits

     31,851       39,782       (2,510     (16     69,123  

Borrowings

     31,734       16,785       (6,335     (17     42,184  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total interest expense

     63,585       56,567       (8,845       111,307  
  

 

 

   

 

 

   

 

 

     

 

 

 

Net interest income

     1,923,735       766,783       (28,634       2,661,884  

Provision for credit losses

     (40,000     (54,397     —         (18     (94,397
  

 

 

   

 

 

   

 

 

     

 

 

 

Net interest income after provision for credit losses

     1,963,735       821,180       (28,634       2,756,281  
  

 

 

   

 

 

   

 

 

     

 

 

 

Other income

          

Mortgage banking revenues

     272,067       1,827       —           273,894  

Service charges on deposit accounts

     191,295       67,168       —           258,463  

Trust income

     319,013       34,512       —           353,525  

Brokerage services income

     23,378       6,869       —           30,247  

Loss on bank investment securities

     (22,937     —         —           (22,937

Other revenues from operations

     236,415       83,234       —           319,649  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total other income

     1,019,231       193,610       —           1,212,841  

Other expense

          

Salaries and employee benefits

     1,020,212       350,395       —           1,370,607  

Equipment and net occupancy

     163,319       99,100       (3,287     (19     259,132  

Amortization of core deposit and other

intangible assets

     5,475       19,812       (1,074     (20     24,213  

FDIC assessments

     32,064       15,881       —           47,945  

Other costs of operations

     563,719       131,723       —           695,442  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total other expense

     1,784,789       616,911       (4,361       2,397,339  

Income before taxes

     1,198,177       397,879       (24,273       1,571,783  

Income taxes

     292,859       82,574       (6,311     (22     369,122  
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income

     905,318       315,305       (17,962       1,202,661  

Dividends on preferred stock and income attributable to unvested stock-based compensation awards

     (38,470     (7,031     —           (45,501
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income available to common shareholders

   $ 866,848     $ 308,274     $ (17,962     $ 1,157,160  
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income per common share

          

Basic

   $ 6.74     $ 0.73     $ —         $ 6.48  

Diluted

     6.73       0.73       —           6.47  

Average common shares outstanding

          

Basic

     128,604       420,100       50,039       (23     178,643  

Diluted

     128,756       423,900       50,221         178,977  

See accompanying notes to pro forma combined condensed financial statements.


PRO FORMA COMBINED CONDENSED STATEMENT OF INCOME

(in thousands, except per share)

(Unaudited)

The following unaudited pro forma combined condensed statement of income for the year ended December 31, 2020 gives effect to M&T’s acquisition of People’s United using the acquisition method of accounting assuming the acquisition was consummated on January 1, 2020.

 

     For the year ended December 31, 2020  
     Historical
M&T
    Historical People’s
United
    Transaction
Accounting
Adjustments (1)
          Pro Forma
Combined
 

Interest income

          

Loans and leases, including fees

   $ 3,975,053     $ 1,615,802     $ (36,537     (14   $ 5,554,318  

Investment securities

     176,652       195,723       (70,634     (15     301,741  

Other

     41,007       3,437       —           44,444  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total interest income

     4,192,712       1,814,962       (107,171       5,900,503  
  

 

 

   

 

 

   

 

 

     

 

 

 

Interest expense

          

Deposits

     217,035       187,164       (3,440     (16     400,759  

Borrowings

     109,360       51,990       (16,962     (17     144,388  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total interest expense

     326,395       239,154       (20,402       545,147  
  

 

 

   

 

 

   

 

 

     

 

 

 

Net interest income

     3,866,317       1,575,808       (86,769       5,355,356  

Provision for credit losses

     800,000       155,828       227,149       (18     1,182,977  
  

 

 

   

 

 

   

 

 

     

 

 

 

Net interest income after provision for credit losses

     3,066,317       1,419,980       (313,918       4,172,379  
  

 

 

   

 

 

   

 

 

     

 

 

 

Other income

          

Mortgage banking revenues

     566,641       22,750       —           589,391  

Service charges on deposit accounts

     370,788       130,925       —           501,713  

Trust income

     601,884       62,616       —           664,500  

Brokerage services income

     47,428       10,563       —           57,991  

Loss on bank investment securities

     (9,421     —         —           (9,421

Other revenues from operations

     511,124       265,825       —           776,949  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total other income

     2,088,444       492,679       —           2,581,123  

Other expense

          

Salaries and employee benefits

     1,950,692       674,856       —           2,625,548  

Equipment and net occupancy

     322,037       199,036       (6,575     (19     514,498  

Amortization of core deposit and other

intangible assets

     14,869       40,711       3,456       (20     59,036  

Goodwill impairment expense

     —         353,000       —           353,000  

FDIC assessments

     53,803       27,533       —           81,336  

Other costs of operations

     1,043,839       268,975       32,000       (21     1,344,814  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total other expense

     3,385,240       1,564,111       28,881         4,978,232  
  

 

 

   

 

 

   

 

 

     

 

 

 

Income before taxes

     1,769,521       348,548       (342,799       1,775,270  

Income taxes

     416,369       129,019       (85,566     (22     459,822  
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income

     1,353,152       219,529       (257,233       1,315,448  

Dividends on preferred stock and income attributable to unvested stock-based compensation awards

     (74,086     (14,063     —           (88,149
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income available to common shareholders

   $ 1,279,066     $ 205,466     $ (257,233     $ 1,227,299  
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income per common share

          

Basic

   $ 9.94     $ 0.49     $ —         $ 6.87  

Diluted

     9.94       0.49       —           6.86  

Average common shares outstanding

          

Basic

     128,638       420,300       50,039       (23     178,677  

Diluted

     128,704       422,550       50,221         178,925  

See accompanying notes to pro forma combined condensed financial statements.


Notes to Pro Forma Combined Condensed Financial Statements

(dollars in thousands, except per share)

(Unaudited)

A. Adjustments to the Unaudited Pro Forma Combined Condensed Financial Statements

 

(1)

Transaction accounting adjustments reflect increases (decreases) resulting from the use of the acquisition method of accounting.

 

(2)

Adjustment to reflect acquired investment securities at their preliminary estimate of fair value.

 

(3)

Adjustment to reflect acquired loans and leases at their preliminary estimate of fair value, which includes lifetime credit loss expectations, current interest rates and liquidity. The adjustments include the following:

 

     June 30, 2021  

Reversal of historical People’s United’s loan and lease adjustments

   $ 100,265  

Establish fair value mark on People’s United’s loans and leases

     (353,385
  

 

 

 

Net adjustments

   $ (253,120
  

 

 

 

 

(4)

Adjustments to the allowance for credit losses (“ACL”) include the following:

 

     June 30, 2021  

Reversal of historical People’s United’s allowance for credit losses

   $ 348,100  
  

 

 

 

Increase in loans and leases and the allowance for credit losses for gross-up for estimate of lifetime credit losses for purchased credit-deteriorated (“PCD”) loans and leases

   $ (202,596

Provision for estimate of lifetime credit losses for non-PCD loans and leases

     (227,149
  

 

 

 

Net adjustments

   $ (429,745
  

 

 

 

 

(5)

Adjustment to reflect $2,771,942 of preliminary estimated goodwill from this business combination and the elimination of People’s United’s historical goodwill of $2,680,842.

 

(6)

Adjustment to reflect $150,000 of preliminary estimated core deposit intangible asset and $20,000 of other intangible assets from this business combination and the elimination of existing intangible assets of People’s United of $144,949.

 

(7)

Adjustments to other assets for the following:

 

     June 30, 2021  

Adjustment to reflect fixed and other assets at estimated fair value

   $ 40,074  

Adjustment to reflect the preliminary estimated decrease to deferred tax assets resulting from acquisition accounting adjustments

     (55,713
  

 

 

 

Net fair value adjustments

     (15,639

Adjustment to reflect the preliminary estimated tax effect of other acquisition adjustments

     63,817  
  

 

 

 

Net adjustments

   $ 48,178  
  

 

 

 

 

(8)

Adjustment to reflect the preliminary estimate of fair value on interest-bearing deposits.

 

(9)

Adjustment to reflect borrowings at their preliminary estimate of fair value:

 

     June 30, 2021  

Reversal of historical People’s United’s fair value adjustments

   $ (26,733

Establish fair value mark on People’s United’s borrowings

     55,631  
  

 

 

 

Net adjustments

   $ 28,898  
  

 

 

 


Notes to Pro Forma Combined Condensed Financial Statements, continued

(dollars in thousands, except per share)

(Unaudited)

 

 

(10)

Adjustments to other liabilities for the following:

 

     June 30, 2021  

Estimate of the fair value of accrued expenses and other liabilities

   $ (9,867

Merger-related transaction costs of People’s United

     (176,410
  

 

 

 

Net fair value adjustments

     (186,277

Merger-related transaction costs of M&T

     (32,000
  

 

 

 

Net adjustments

   $ (218,277
  

 

 

 

 

(11)

Adjustment to reflect preferred stock at its preliminary estimate of fair value.

 

(12)

Reflects the issuance of 50,039,316 shares of M&T common stock based on the number of shares of People’s United common stock issued and outstanding as of June 30, 2021 and the closing price per share of M&T’s common stock reported on the NYSE on September 27, 2021 of $151.23 and the valuation of People’s United stock options.

 

(13)

Reflects adjustments to record the gross-up for lifetime credit losses for PCD acquired loans and leases ($202,596), to record the allowance for non-PCD acquired loans and leases ($227,149), to reflect M&T’s merger related transaction costs ($32,000) and recognize the tax effects related thereto ($63,817).

 

          Six Months Ended
June 30, 2021
     Year Ended
December 31, 2020
 
(14)   

Net adjustment to interest income to eliminate People’s United’s accretion of discounts on previously acquired loans and record the estimated accretion of net discount on acquired loans and leases.

   $ (8,737    $ (36,537
(15)   

Net adjustment to interest income to record the estimated amortization of premiums on securities.

     (28,742      (70,634
(16)   

Net adjustment to interest expense to record the estimated incremental amortization of fair value adjustments on acquired interest-bearing deposits.

     (2,510      (3,440
(17)   

Net adjustment to interest expense to record the estimated incremental amortization of fair value adjustments on long-term debt.

     (6,335      (16,962
(18)   

Adjustment to record provision for credit losses on non-PCD acquired loans.

     —          227,149  
(19)   

Adjustment to depreciation expense related to fixed assets.

     (3,287      (6,575
(20)   

Net adjustment to eliminate People’s United’s amortization of previously acquired intangible assets and record the estimated amortization expense associated with acquired core deposit and other intangible assets. Core deposit intangible assets and other intangible assets will be amortized using accelerated methods over 7 years and 5 years, respectively.

     (1,074      3,456  


Notes to Pro Forma Combined Condensed Financial Statements, continued

(dollars in thousands, except per share)

(Unaudited)

 

            Amortization Expense  
     Useful Life (years)      Six Months Ended
June 30, 2021
    Year Ended
December 31, 2020
 

Core deposit intangible asset

     7      $ 16,071     $ 37,500  

Other intangible asset

     5        2,667       6,667  
     

 

 

   

 

 

 
        18,738       44,167  

Historical amortization expense

        (19,812     (40,711
     

 

 

   

 

 

 

Pro forma net adjustment to amortization

      $ (1,074   $ 3,456  
     

 

 

   

 

 

 

Amortization for the next five years

       

2020

   $ 44,167       

2021

     37,477       

2022

     30,786       

2023

     24,095       

2024

     17,405       

 

          Six Months Ended
June 30, 2021
     Year Ended
December 31, 2020
 
(21)   

Reflects estimated legal and other fees of M&T associated with the acquisition.

   $ —        $ 32,000  
(22)   

Adjustment to income tax expense to record the applicable state and federal tax effects of transaction accounting adjustments at the combined estimated statutory rate of 26% applied to items that are tax-effected.

     (6,311      (85,566
(23)   

Adjustments to weighted-average shares of M&T common stock outstanding to eliminate weighted-average shares of People’s United’s common stock outstanding and record shares of M&T common stock outstanding calculated using an exchange ratio of .118 per share.

     

B. Preliminary Purchase Price Allocation

The following table summarizes the determination of the estimated total purchase price with a sensitivity analysis assuming a 10% increase and 10% decrease in the price per share of M&T common stock from the baseline price, which is the closing price per share of M&T common stock reported on the NYSE on September 27, 2021, with its impact on the preliminary goodwill:

 

     Per share
value of
M&T’s
Common Stock
     M&T Shares to be
issued in exchange
for People’s
United Shares
     Equity
Consideration
     Option
Consideration
     Total
Purchase
Price
     Estimated
Goodwill
 
     (dollars in thousands, except per share)  

As presented in pro forma financial statements

   $ 151.23        50,039,316      $ 7,567,446      $ 88,050      $ 7,655,496      $ 2,771,942  

Assumed increase of 10% in price per share

     166.35        50,039,316        8,324,191        96,855        8,421,046        3,537,492  

Assumed decrease of 10% in price per share

     136.11        50,039,316        6,810,701        79,245        6,889,946        2,006,392  


Notes to Pro Forma Combined Condensed Financial Statements, continued

(dollars in thousands, except per share)

(Unaudited)

 

The following table sets forth a preliminary allocation of the estimated total purchase price to the fair value of the assets and liabilities of People’s United using People’s United’s audited consolidated balance sheet as of June 30, 2021, with the excess recorded to goodwill:

 

People’s United’s Net Assets at Fair Value:

  

Assets

  

Cash and due from banks

   $ 516,346  

Interest-bearing deposits at banks and federal funds sold

     5,249,345  

Investment securities

     10,831,651  

Loans and leases

     41,117,871  

Core deposit and other intangible assets

     170,000  

Other assets

     3,114,091  
  

 

 

 

Total assets acquired

     60,999,304  

Liabilities and Shareholders’ Equity

  

Interest-bearing deposits

     35,881,360  

Total borrowings

     1,982,672  
  

 

 

 

Total interest-bearing liabilities

     37,864,032  

Noninterest-bearing deposits

     16,722,820  

Other liabilities

     1,242,398  
  

 

 

 

Total liabilities

     55,829,250  

Preferred equity

     286,500  
  

 

 

 

Total liabilities and shareholders’ equity

     56,115,750  
  

 

 

 

Net assets acquired

   $ 4,883,554  
  

 

 

 

Preliminary goodwill

   $ 2,771,942