EX-99.3 5 dex993.htm PRO-FORMA FINANCIAL INFORMATION Pro-Forma Financial Information

Exhibit 99.3

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

The following unaudited pro forma condensed combined financial information is based on the historical financial statements of FNB Corp. and subsidiaries (“FNB”), United Financial, Inc. and subsidiary (“United”) and Integrity Financial Corporation and subsidiaries (‘Integrity”) and has been prepared to illustrate the effects of the FNB acquisition of United announced on May 10, 2005 and of the FNB acquisition of Integrity announced on September 19, 2005. The unaudited pro forma condensed combined balance sheet as of June 30, 2005 and the unaudited pro forma condensed combined statements of income for the six months ended June 30, 2005 and for the year ended December 31, 2004 give effect to these merger transactions, accounted for under the purchase method of accounting.

 

The unaudited pro forma condensed combined income statement for the six months ended June 30, 2005 has been derived from the unaudited interim financial statements for FNB, United and Integrity. The unaudited pro forma condensed combined income statement for the year ended December 31, 2004 is based on the audited financial statements of FNB, United and Integrity. These unaudited pro forma condensed combined income statements give effect to the transaction as if it had been consummated at the beginning of the earliest period presented, or January 1, 2004. The unaudited pro forma condensed combined financial statements do not give effect to the anticipated cost savings or revenue enhancements in connection with the transaction.

 

The unaudited pro forma condensed combined financial statements should be considered together with the historical financial statements of FNB, United and Integrity, including the respective notes to those statements. The pro forma information does not necessarily indicate the combined financial position or the results of operations in the future or the combined financial position or the results of operations that would have been realized had the merger transactions been consummated during the periods or as of the dates for which the pro forma information is presented.

 

For the merger of FNB and United, the unaudited pro forma condensed combined balance sheet information is based on agreement terms that provide for 65% of the United shares of common stock to be exchanged for FNB shares of common stock with an effective exchange ratio of 0.6828 shares of FNB common stock for each share of United common stock and for the remaining 35% of United shares to be exchanged for cash at the rate $14.25 per share.

 

For the merger of FNB and Integrity, the unaudited pro forma condensed combined balance sheet information is based on agreement terms that provide for the exchange of each share of Integrity common stock for 0.8743 shares of FNB common stock and a cash payment of $5.20. The exchange ratio of 0.8743 reflects that 78% of Integrity’s shares are being exchanged for FNB shares with the remaining 22% of Integrity’s shares being exchanged for cash.


FNB CORP. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

As of June 30, 2005

 

    

FNB Corp.

and

Subsidiaries


   

United

Financial, Inc.


   

Pro Forma

Adjustments


   

Pro Forma

Combined


   

Integrity

Financial

Corporation


   

Pro Forma

Adjustments


   

Pro Forma

Combined


 
     (in thousands)  
Assets                                                         

Cash and due from banks

   $ 19,433     $ 1,601     $ —       $ 21,034     $ 9,206     $ —       $ 30,240  

Interest-bearing bank accounts

     862       2,013       —         2,875       17,719       —         20,594  

Federal funds sold

     880       1,555       —         2,435       —         —         2,435  

Investment securities:

                                                        

Available for sale

     76,559       36,886       —         113,445       91,174       —         204,619  

Held to maturity

     48,385       —         —         48,385       4,043       166 (B)     52,594  

Loans:

                                                        

Loans held for sale

     27,814       686       —         28,500       5,584       —         34,084  

Loans held for investment

     675,073       99,881       1,034 (B)     775,988       492,878       (2,035 )(B)     1,266,831  

Less allowance for loan losses

     (7,732 )     (1,696 )     —         (9,428 )     (8,099 )     —         (17,527 )
    


 


 


 


 


 


 


Net Loans

     695,155       98,871       1,034       795,060       490,363       (2,035 )     1,283,388  

Premises and equipment, net

     18,795       4,982       963 (B)     24,740       19,508       —   (B)     44,248  

Goodwill

     16,359       —         12,011 (B)     28,370       17,238       (17,238 )(D)     111,151  
                                               82,781 (C)        

Core deposit Intangible

     77       —         506 (B)     583       1,998       (1,998 )(D)     6,799  
                                               6,216 (B)        

Other assets

     28,097       4,225       (219 )(A,B)     32,103       17,049       (264 )(A,B)     48,888  
    


 


 


 


 


 


 


Total assets

   $ 904,602     $ 150,133     $ 14,295     $ 1,069,030     $ 668,298     $ 67,628     $ 1,804,956  
    


 


 


 


 


 


 


Liabilities and Shareholders’ Equity                                                         

Deposits:

                                                        

Noninterest-bearing demand

   $ 84,055       10,503     $ —       $ 94,558     $ 49,378     $ —       $ 143,936  

Interest-bearing:

                                                        

Demand, savings and money market

     218,795       18,521       —         237,316       199,264       —         436,580  

Time deposits

     386,809       83,346       (555 )(B)     469,600       295,952       170 (B)     765,722  
    


 


 


 


 


 


 


Total deposits

     689,659       112,370       (555 )     801,474       544,594       170       1,346,238  

Retail repurchase agreements

     17,101       59       —         17,160       3,653       —         20,813  

Federal Home Loan Bank advances

     68,010       23,000       (215 )(B)     90,795       40,575       (97 )(B)     131,273  

Federal funds purchased

     —         —         —         —         1,500       —         1,500  

Other borrowed funds

     36,502       2,500       8,182 (A)     47,184       10,310       27,209 (A)     84,703  

Other liabilities

     8,361       1,258       3,540 (A)     13,159       1,677       4,420 (A)     19,256  
    


 


 


 


 


 


 


Total liabilities

     819,633       139,187       10,952       969,772       602,309       31,702       1,603,783  
    


 


 


 


 


 


 


Shareholders’ equity

                                                        

Common stock

     14,044       1,641       179 (A)     15,864       5,233       6,206 (A)     27,303  

Surplus

     10,590       9,478       2,991 (A)     23,059       56,327       34,149 (A)     113,535  

Retained earnings

     59,279       78       (78 )(A)     59,279       4,812       (4,812 )(A)     59,279  

Accumulated other

                                                        

comprehensive income (loss)

     1,056       (251 )     251 (A)     1,056       (383 )     383 (A)     1,056  
    


 


 


 


 


 


 


Total shareholders’ equity

     84,969       10,946       3,343       99,258       65,989       35,926       201,173  
    


 


 


 


 


 


 


Total liabilities and shareholders’ equity

   $ 904,602       150,133     $ 14,295     $ 1,069,030     $ 668,298     $ 67,628     $ 1,804,956  
    


 


 


 


 


 


 



FNB CORP. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME

For the Six Months Ended June 30, 2005

 

    

FNB Corp.

and

Subsidiaries


  

United

Financial, Inc.


  

Pro Forma

Adjustments


   

Pro Forma

Combined


  

Integrity

Financial

Corporation


  

Pro Forma

Adjustments


   

Pro Forma

Combined


     (in thousands, except share and per share data)

Interest income

   $ 24,496    $ 4,100    $ (103 )(E)   $ 28,525    $ 18,661    $ 203 (E)   $ 47,427
                     32 (F)                   38 (F)      

Interest expense

     8,492      1,788      79 (G)     10,604      7,232      (34 )(G)     18,512
                     36 (H)                   16 (H)      
                     209 (I)                   694 (I)      
    

  

  


 

  

  


 

Net interest income

     16,004      2,312      (395 )     17,921      11,429      (435 )     28,915

Provision for loan losses

     1,234      90      —         1,324      32      —         1,356
    

  

  


 

  

  


 

Net interest income after provision for loan losses

     14,770      2,222      (395 )     16,597      11,397      (435 )     27,559

Noninterest income

     7,122      496      —         7,618      2,311      —         9,929

Noninterest expense

     15,159      2,241      13 (J)     17,454      8,871      —   (J)     26,675
                     41 (K)                   509 (K)      
                     —                       (159 )(L)      
    

  

  


 

  

  


 

Income before income taxes

     6,733      477      (449 )     6,761      4,837      (785 )     10,813

Income taxes

     2,155      22      (173 )(M)     2,004      1,680      (303 )(M)     3,381
    

  

  


 

  

  


 

Net income

   $ 4,578    $ 455    $ (276 )   $ 4,757    $ 3,157    $ (482 )   $ 7,432
    

  

  


 

  

  


 

Net income per common share:

                                                  

Basic

   $ 0.82    $ 0.28            $ 0.75    $ 0.61            $ 0.68

Diluted

   $ 0.80    $ 0.27            $ 0.73    $ 0.59            $ 0.66

Weighted average number of shares outstanding:

                                                  

Basic

     5,607,481      1,640,565      (912,450 )     6,335,596      5,183,846      (608,488 )     10,910,954

Diluted

     5,752,022      1,676,688      (923,909 )     6,504,801      5,340,905      (628,215 )     11,217,491


FNB CORP. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME

For the Twelve Months Ended December 31, 2004

 

     FNB Corp.
and
Subsidiaries


  

United

Financial, Inc.


  

Pro Forma

Adjustments


    Pro Forma
Combined


  

Integrity

Financial

Corporation


  

Pro Forma

Adjustments


    Pro Forma
Combined


     (in thousands, except share and per share data)

Interest income

   $ 40,436    $ 7,308    $ (207 )(E)   $ 47,600    $ 32,917    $ 407 (E)   $ 81,001
                     63 (F)                   77 (F)      

Interest expense

     12,402      2,969      476 (G)     16,336      12,288      (136 )(G)     29,908
                     72 (H)                   32 (H)      
                     417 (I)                   1,388 (I)      
    

  

  


 

  

  


 

Net interest income

     28,034      4,339      (1,109 )     31,264      20,629      (800 )     51,093

Provision for loan losses

     4,030      574      —         4,604      6,458      —         11,062
    

  

  


 

  

  


 

Net interest income after provision for loan losses

     24,004      3,765      (1,109 )     26,660      14,171      (800 )     40,031

Noninterest income

     13,673      1,091      —         14,764      5,275      —         20,039

Noninterest expense

     28,755      4,629      26 (J)     33,502      17,763      —   (J)     52,076
                     92 (K)                   1,130 (K)      
                     —                       (319 )(L)      
    

  

  


 

  

  


 

Income before income taxes

     8,922      227      (1,227 )     7,922      1,683      (1,611 )     7,994

Income taxes

     2,324      —        (473 )(M)     1,851      169      (621 )(M)     1,399
    

  

  


 

  

  


 

Net income

   $ 6,598    $ 227    $ (754 )   $ 6,071    $ 1,514    $ (990 )   $ 6,595
    

  

  


 

  

  


 

Net income per common share:

                                                  

Basic

   $ 1.17    $ 0.14            $ 0.95    $ 0.30            $ 0.61

Diluted

   $ 1.13    $ 0.14            $ 0.93    $ 0.29            $ 0.59

Weighted average number of shares outstanding:

                                                  

Basic

     5,663,173      1,640,565      (912,450 )     6,391,288      5,085,486      (599,808 )     10,876,966

Diluted

     5,822,047      1,654,266      (916,796 )     6,559,517      5,299,245      (626,656 )     11,232,106


NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL DATA

 

Note 1 – Basis of Presentation and Acquisitions

 

As announced on May 10, 2005, FNB Corp. and United Financial, Inc. have entered into a definitive merger agreement with terms that provide for 65% of the United shares of common stock to be exchanged for FNB shares of common stock with an effective exchange ratio of 0.6828 shares of FNB common stock for each share of United common stock and for the remaining 35% of United shares to be exchanged for cash at the rate $14.25 per share. Based on an average FNB share price of $19.62 computed for a five-day period that included the announcement date, the estimated value of the total stock consideration is $14,289,000 at June 30, 2005, while the total cash payment is estimated to be $8,182,000. Outstanding United stock options are to be cashed out at the effective date of the merger at the rate of $14.25 per share, resulting in an estimated value of this consideration, net of tax, of $793,000 at June 30, 2005.

 

As announced on September 19, 2005, FNB Corp. and Integrity Financial Corporation have entered into a definitive merger agreement with terms that provide for the exchange of each share of Integrity common stock for 0.8743 shares of FNB common stock and a cash payment of $5.20. The exchange ratio of 0.8743 reflects that 78% of Integrity’s shares are being exchanged for FNB shares with the remaining 22% of Integrity’s shares being exchanged for cash. Based on an average FNB share price of $21.10 computed for a recent five-day period prior to the announcement date, the estimated value of the total stock consideration is $96,541,000 at June 30, 2005, while the total cash payment is estimated to be $27,209,000. Outstanding Integrity stock options, which will be assumed in the merger by FNB, have an estimated fair value at June 30, 2005 of $5,374,000.

 

The unaudited pro forma condensed combined financial information gives effect to the two acquisitions under the purchase method of accounting, and the unaudited condensed combined balance sheet assumes the transaction occurred on June 30, 2005, reflecting the purchase consideration noted above.

 

Described below is the pro forma estimate of the total purchase price of the transactions as well as adjustments to allocate the purchase price based on preliminary estimates of fair values of the assets and liabilities of United and Integrity (in thousands).

 

     United

    Integrity

 

Estimated fair value of shares to be issued

   $ 14,289     $ 96,541  

Cash to be paid to shareholders

     8,182       27,209  

Fair value of stock options

     1,291       5,374  

Estimated transaction costs

     2,249       4,420  
    


 


Total purchase price

     26,011       133,544  
    


 


Net assets based on carrying amounts at June 30, 2005

     10,946       65,989  

Less: Elimination of prior goodwill

     —         (17,238 )

Less: Elimination of prior core deposit intangible

     —         (1,998 )

Increase (decrease) in net assets to reflect estimated fair value adjustments under the purchase method of accounting:

                

Held-to maturity investment securities

     —         166  

Loans held for investment

     1,034       (2,035 )

Premises and equipment

     963       —    

Other assets

     (219 )     (264 )

Deposits

     555       (170 )

Federal Home Loan Bank advances

     215       97  
    


 


Fair value of net assets acquired

     13,494       44,547  
    


 


Total purchase price in excess of fair value of net assets acquired

     12,517       88,997  

Identifiable intangible assets:

                

Core deposit

     (506 )     (6,216 )
    


 


Goodwill

   $ 12,011     $ 82,781  
    


 



Except as discussed in Note 2, there are no adjustments to other asset or liability groups, and the book values approximate fair values.

 

The effects of the transaction, as reflected in the unaudited pro forma condensed combined financial data, will be accounted for by FNB Corp. under the purchase method of accounting in accordance with Statement of Financial Accounting Standards No. 141, “Business Combinations,” and Statement of Financial Accounting Standards No. 142, “Goodwill and Other Intangible Assets” (“SFAS No. 142”). In accordance with SFAS No. 142, intangible assets other than goodwill must be amortized over their estimated useful lives. Goodwill will not be amortized to expense, but instead will be reviewed for impairment at least annually and to the extent goodwill is impaired, its carrying value will be written down to its implied fair value and a charge to earnings will be made.

 

Note 2 – Purchase Accounting and Pro Forma Acquisition Adjustments

 

(A) For the United merger, reflects the issuance of 728,115 shares of FNB common stock at the value described in Note 1 above, the elimination of the existing equity accounts of United, plus other items associated with the transaction, including cash consideration of $8,182,000, the fair value of stock options of $1,291,000 and estimated transaction costs of $2,249,000.

 

     For the Integrity merger, reflects the issuance of 4,575,358 shares of FNB common stock at the value described in Note 1 above, the elimination of the existing equity accounts of Integrity plus other items associated with the transaction, including cash consideration of $27,209,000, the fair value of stock options of $5,374,000 and estimated transaction costs of $4,420,000.

 

(B) Represents the recording of fair value adjustments relating to the assets and liabilities of United and Integrity.

 

(C) Represents an adjustment to record the estimated goodwill related to the transaction.

 

(D) Represents adjustments to eliminate core deposit intangible and goodwill recorded in the historical financial statements of Integrity.

 

(E) Represents the adjustment to record the amortization of the fair value adjustment on acquired loans over their expected average life of five years.

 

(F) Represents the adjustment to record the amortization of the fair value adjustment on acquired securities over their expected average life of six years.

 

(G) Represents the adjustment to record the amortization of the fair value adjustment on acquired time deposits over their expected average life of 14 months for United and 15 months for Integrity.

 

(H) Represents the adjustment to record the amortization of the fair value adjustment on acquired Federal Home Loan Bank advances over their expected average life of three years.

 

(I) Represents interest expense related to borrowings to finance the payment of cash consideration to United and Integrity shareholders.

 

(J) Represents the adjustment to record the amortization of the fair value adjustment on acquired premises over their expected useful life of 25 years.

 

(K) Represents the adjustment to record the amortization of the fair value adjustment on acquired core deposits on the sum-of-the-years-digits basis over their expected average life of 10 years.

 

(L) Represents reversal of amortization of core deposit intangible recorded in the historical financial statements of Integrity.

 

(M) Represents estimated tax savings on transaction adjustments at a combined rate of 38.55%.