0-25033
|
|
63-1201350
|
(Commission
File
Number)
|
|
(IRS
Employer
Identification
No.)
|
17
North 20th
Street, Birmingham, Alabama
|
|
35203
|
(Address
of Principal Executive Offices)
|
Zip
Code)
|
o |
Written
communications pursuant to Rule 425 under the Securities Act (17
CFR 230.425)
|
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
o | Pre-commencement communication pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
(a)
Financial Statements of businesses acquired
The
financial statements of People’s Community Bancshares, Inc. required by
Item 9.01(a) of Form 8-K for periods prior to the quarterly period
ended
June 30, 2007 have been filed on pages F-1 to F-27 of Superior Bancorp’s
Registration Statement on Form S-4 (Registration No. 333-142533)
and are
hereby incorporated herein by reference. Financial statements for
the
quarterly period ended June 30, 2007 are included in this Amendment
No. 1
on Form 8-K/A to Current Report on Form 8-K immediately following
the
signature page hereto.
(b)
Pro Forma Financial Information
The
pro forma financial information required by Item 9.01(b) of this
Form 8-K
is included in this Amendment No. 1 on Form 8-K/A to Current Report
on
Form 8-K immediately following the financial statements described
in Item
9.01(a) above.
(d)
Exhibits
|
Exhibit
No.
|
Description
|
|
Exhibit
2
|
Agreement
and Plan of Merger between People’s Community Bancshares, Inc. and
Superior Bancorp, dated January 18, 2007, filed as Exhibit 10
to Superior
Bancorp’s Current
Report on Form 8-K dated January 19, 2007, is hereby incorporated
by
reference.
|
|
Exhibit
99
|
Press
Release of Superior Bancorp dated July 27, 2007, filed as Exhibit
99 to
Superior Bancorp’s Current Report on Form 8-K dated July 27, 2007, is
hereby incorporated herein by
reference
|
SUPERIOR
BANCORP
|
||
|
|
|
Date:
October 10, 2007
|
By: | /s/ C. Stanley Bailey |
C.
Stanley Bailey
|
||
Chairman
and Chief Executive Officer
|
Page
|
|
Condensed
Consolidated Balance Sheet
|
1
|
|
|
Condensed
Consolidated Statements of Income
|
2
|
Condensed
Consolidated Statements of Cash Flows
|
3
|
Note
to Condensed
Consolidated Financial Statements
|
4
|
At
June 30, 2007
|
||||
(Unaudited)
|
||||
|
||||
ASSETS
|
||||
Cash
and due from banks
|
$
|
8,666
|
||
Interest-bearing
deposits with banks
|
336
|
|||
Federal
funds sold
|
3,170
|
|||
Total
cash and cash equivalents
|
12,172
|
|||
Securities
available for sale
|
28,453
|
|||
Securities
held to maturity
|
17,765
|
|||
Loans,
net of allowance for loan losses of $3,483
|
259,364
|
|||
Federal
Home Loan Bank stock, at cost
|
2,642
|
|||
Premises
and equipment, net
|
3,031
|
|||
Accrued
interest receivable
|
1,950
|
|||
Cash
surrender value of bank owned life insurance
|
3,529
|
|||
Deferred
income taxes
|
1,191
|
|||
Other
assets
|
1,478
|
|||
Total
assets
|
$
|
331,575
|
||
|
||||
LIABILITIES
AND STOCKHOLDERS’
EQUITY
|
||||
Liabilities:
|
||||
Noninterest-bearing
demand deposits
|
$
|
34,729
|
||
Savings,
NOW and money-market deposits
|
107,001
|
|||
Time
deposits
|
96,799
|
|||
Total
deposits
|
238,529
|
|||
Junior
subordinated debenture
|
4,124
|
|||
Other
borrowings
|
6,397
|
|||
Line
of credit
|
6,730
|
|||
Federal
Home Loan Bank advances
|
46,000
|
|||
Official
checks
|
439
|
|||
Accrued
interest payable and other liabilities
|
1,646
|
|||
Total
liabilities
|
303,865
|
|||
Stockholders’
equity:
|
||||
Preferred
stock, no par value; 1,000,000 shares authorized, none issued or
outstanding
|
—
|
|||
Common
stock, $.01 par value; 9,000,000 shares authorized,
2,291,261 shares issued and outstanding
|
23
|
|||
Additional
paid-in capital
|
25,820
|
|||
Retained
earnings
|
2,204
|
|||
Accumulated
other comprehensive loss
|
(337
|
)
|
||
Total
stockholders’ equity
|
27,710
|
|||
Total
liabilities and stockholders’ equity
|
$
|
331,575
|
|
For
The Three-Month
|
For
The Six-Month
|
|||||||||||
|
Period
Ended
|
Period
Ended
|
|||||||||||
|
June
30,
|
June
30,
|
|||||||||||
|
2007
|
2006
|
2007
|
2006
|
|||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||
|
|||||||||||||
Interest
income:
|
|||||||||||||
Loans
|
$
|
5,051
|
$
|
4,638
|
$
|
9,977
|
$
|
8,789
|
|||||
Securities
|
496
|
236
|
1,050
|
552
|
|||||||||
Other
interest-earning assets
|
47
|
83
|
262
|
103
|
|||||||||
Total
interest income
|
5,594
|
4,957
|
11,289
|
9,444
|
|||||||||
Interest
expense:
|
|||||||||||||
Deposits
|
2,353
|
1,567
|
4,823
|
2.954
|
|||||||||
Borrowings
|
648
|
640
|
1,246
|
1,096
|
|||||||||
Total
interest expense
|
3,001
|
2,207
|
6,069
|
4,050
|
|||||||||
Net
interest income
|
2,593
|
2,750
|
5,220
|
5,394
|
|||||||||
Provision
for loan losses
|
104
|
157
|
207
|
277
|
|||||||||
Net
interest income after provision for loan losses
|
2,489
|
2,593
|
5,013
|
5,117
|
|||||||||
Noninterest
income:
|
|||||||||||||
Service
charges on deposit accounts
|
42
|
53
|
96
|
107
|
|||||||||
Other
service charges and fees
|
22
|
25
|
104
|
76
|
|||||||||
Mortgage
loan referral fees
|
149
|
137
|
260
|
359
|
|||||||||
Income
from bank owned life insurance
|
43
|
43
|
79
|
71
|
|||||||||
Other
|
66
|
75
|
68
|
75
|
|||||||||
Total
noninterest income
|
322
|
333
|
607
|
688
|
|||||||||
Noninterest
expenses:
|
|||||||||||||
Salaries
and employee benefits
|
891
|
861
|
1,852
|
1,771
|
|||||||||
Occupancy
and equipment
|
302
|
242
|
558
|
481
|
|||||||||
Printing
and supplies
|
59
|
49
|
100
|
113
|
|||||||||
Professional
fees
|
15
|
1
|
30
|
35
|
|||||||||
Advertising
|
14
|
8
|
40
|
40
|
|||||||||
Other
|
88
|
75
|
188
|
140
|
|||||||||
Total
noninterest expenses
|
1,369
|
1,236
|
2,768
|
2,580
|
|||||||||
Income
before income taxes
|
1,442
|
1,690
|
2,852
|
3,225
|
|||||||||
Income
taxes
|
471
|
607
|
990
|
1,207
|
|||||||||
Net
income
|
$
|
971
|
1,083
|
$
|
1,862
|
$
|
2,018
|
|
For
the Six-Month
|
||||||
|
Period
Ended
|
||||||
|
June
30,
|
||||||
|
2007
|
2006
|
|||||
|
(Unaudited)
|
(Unaudited)
|
|||||
|
|||||||
Net
cash provided by operating activities
|
$
|
1,883
|
$
|
2,632
|
|||
Cash
flows from investing activities:
|
|||||||
Purchase
of securities available for sale
|
(4,997
|
)
|
—
|
||||
Purchase
of securities held to maturity
|
—
|
(1,075
|
)
|
||||
Repayments
of securities available for sale
|
1,309
|
1,161
|
|||||
Net
increase in loans
|
(12,930
|
)
|
(32,773
|
)
|
|||
Purchase
of premises and equipment
|
(714
|
)
|
(15
|
)
|
|||
Purchase
of Federal Home Loan Bank stock
|
(421
|
)
|
(283
|
)
|
|||
Purchase
of bank owned life insurance
|
—
|
(1,225
|
)
|
||||
Net
cash used in investing activities
|
(17,753
|
)
|
(34,210
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Net
increase in deposits
|
(6,465
|
)
|
31,759
|
||||
Net
increase in Federal Home Loan Bank advances
|
8,000
|
7,000
|
|||||
Net
increase in other borrowings
|
2,359
|
2,554
|
|||||
Proceeds
from junior subordinated debenture
|
—
|
4,124
|
|||||
Repurchase
of common stock
|
(23
|
)
|
(23
|
)
|
|||
Net
proceeds from sale of common stock
|
23
|
23
|
|||||
Proceeds
from exercise of common stock options
|
8
|
—
|
|||||
Dividends
paid
|
(229
|
)
|
(229
|
)
|
|||
Net
proceeds from line of credit
|
2,455
|
(2,230
|
)
|
||||
Net
cash provided by financing activities
|
6,128
|
42,978
|
|||||
Net
(decrease) increase in cash and cash equivalents
|
(9,742
|
)
|
11,400
|
||||
Cash
and cash equivalents at beginning of period
|
21,914
|
7,905
|
|||||
Cash
and cash equivalents at end of period
|
$
|
12,172
|
$
|
19,305
|
|||
Supplemental
disclosure of cash flow information:
|
|||||||
Cash
paid during the year for:
|
|||||||
Interest
|
$
|
5,649
|
$
|
3,777
|
|||
Income
taxes
|
$
|
467
|
$
|
1,425
|
Superior
Bancorp and Subsidiaries
|
|||||
Unaudited
Pro Forma Condensed Consolidated Statement of Financial
Condition
|
|||||
as
of June 30, 2007
|
Historical
|
||||||||||||||||
Superior
Bancorp
|
|
People's
Community Bancshares
|
|
Pro
Forma Acquisition Adjustments
|
|
|
|
Pro
Forma Combined
|
||||||||
(In
thousands, except per share data)
|
||||||||||||||||
Assets
|
||||||||||||||||
Cash
and due from banks
|
$
|
49,664
|
$
|
8,666
|
$
|
(2,409
|
)
|
b
|
$
|
55,744
|
||||||
(177
|
)
|
c
|
||||||||||||||
Interest
-bearing deposits in other banks
|
4,718
|
336
|
-
|
5,054
|
||||||||||||
Federal
funds sold
|
12,843
|
3,170
|
-
|
16,013
|
||||||||||||
Investment
securities
|
322,739
|
46,218
|
(689
|
)
|
b
|
368,268
|
||||||||||
Tax
lien cerificates
|
18,457
|
-
|
-
|
18,457
|
||||||||||||
Mortgage
loans held for sale
|
23,213
|
-
|
-
|
23,213
|
||||||||||||
Loans,
net of unearned income
|
1,719,808
|
262,847
|
(1,283
|
)
|
b
|
1,981,372
|
||||||||||
Less:
Allowance for loan losses
|
(19,147
|
)
|
(3,483
|
)
|
157
|
b
|
(22,473
|
)
|
||||||||
Net
loans
|
1,700,661
|
259,364
|
(1,126
|
)
|
1,958,899
|
|||||||||||
Premises
and equipment, net
|
89,620
|
3,031
|
-
|
92,651
|
||||||||||||
Accrued
interest receivable
|
14,405
|
1,950
|
-
|
16,355
|
||||||||||||
Stock
in FHLB
|
12,798
|
2,642
|
-
|
15,440
|
||||||||||||
Cash
surrender value of life insurance
|
41,273
|
3,529
|
-
|
44,802
|
||||||||||||
Goodwill
and intangible assets
|
128,976
|
-
|
9,810
|
b
|
185,472
|
|||||||||||
|
46,686
|
b
|
||||||||||||||
Other
assets
|
50,926
|
2,669
|
(584
|
)
|
b
|
53,011
|
||||||||||
Total
assets
|
$
|
2,470,293
|
$
|
331,575
|
$
|
51,511
|
$
|
2,853,379
|
||||||||
Liabilities
and Stockholders' Equity
|
||||||||||||||||
Deposits
|
$
|
1,884,805
|
$
|
238,968
|
$
|
592
|
b
|
$
|
2,124,365
|
|||||||
Advances
from FHLB
|
187,840
|
46,000
|
260
|
b
|
234,100
|
|||||||||||
Federal
funds borrowed and security repurchase agreements
|
20,586
|
6,397
|
-
|
26,983
|
||||||||||||
Notes
payable
|
5,958
|
6,730
|
-
|
12,688
|
||||||||||||
Junior
subordinated debentures owed to unconsolidated subsidiary
trusts
|
43,770
|
4,124
|
(162
|
)
|
b
|
47,732
|
||||||||||
Capital
lease obligation
|
3,772
|
-
|
-
|
3,772
|
||||||||||||
Accrued
expenses and other liabilities
|
44,609
|
1,646
|
4,538
|
b
|
50,793
|
|||||||||||
Total
liabilities
|
2,191,340
|
303,865
|
5,228
|
2,500,433
|
||||||||||||
Stockholders'
Equity
|
||||||||||||||||
Common
stock
|
35
|
23
|
(23
|
)
|
a
|
42
|
||||||||||
7
|
b
|
|||||||||||||||
Surplus
|
254,207
|
25,820
|
1,890
|
a
|
328,193
|
|||||||||||
46,453
|
b
|
|||||||||||||||
(177
|
)
|
c
|
||||||||||||||
Retained
earnings
|
30,205
|
2,204
|
(2,204
|
)
|
a
|
30,205
|
||||||||||
|
||||||||||||||||
Accumulated
other comprehensive loss
|
(2,876
|
)
|
(337
|
)
|
337
|
a
|
(2,876
|
)
|
||||||||
Treasury
stock, at cost
|
(716
|
)
|
-
|
-
|
|
(716
|
)
|
|||||||||
Unearned
ESOP stock
|
(1,902
|
)
|
-
|
-
|
|
(1,902
|
)
|
|||||||||
Total
stockholders' equity
|
278,953
|
27,710
|
46,283
|
|
352,946
|
|||||||||||
|
||||||||||||||||
Total
liabilities and stockholders' equity
|
$
|
2,470,293
|
$
|
331,575
|
$
|
51,511
|
|
$
|
2,853,379
|
|||||||
|
||||||||||||||||
Number
of common shares outstanding
|
34,671
|
2,291
|
6,652
|
b
|
41,323
|
|||||||||||
Total
book value per common share
|
$
|
8.05
|
$
|
12.10
|
$
|
8.54
|
||||||||||
Tangible
book value per common share
|
$
|
4.33
|
$
|
12.10
|
$
|
4.05
|
||||||||||
Pro
forma equivalent book value per common share for Superior common
shares
exchanged for People's Community Bancshares common
shares
|
$
|
24.80
|
a
- To
eliminate equity of People's Community Bancshares.
|
||||
b
- To
record issuance of common stock and cash payments to purchase 100%
of
People's Community Bancshares; to record assets acquired and liabilities
assumed at their estimated fair market values and related merger
and
transaction costs. See Note 1 to Unaudited Proforma Condensed Consolidated
Financial Information for detail.
|
||||
c
- To
record estimated direct costs of issuing common
stock.
|
Professional
fees
|
$
|
107
|
||
Printing
costs
|
70
|
|||
$
|
177
|
Superior
Bancorp and Subsidiaries
|
|||||
Unaudited
Pro Forma Condensed Consolidated Statement of
Income
|
|||||
For
the Year Ended June 30,
2007
|
Historical
|
|
|
|
|
|
|
|
|||||||||
|
|
Superior
Bancorp
|
|
People's
Community Bancshares
|
|
Pro
Forma Acquisition Adjustments
|
|
|
|
Pro
Forma Combined
|
|
|||||
|
|
(In
thousands, except per share data)
|
|
|
|
|||||||||||
Interest
income
|
$
|
79,810
|
$
|
11,289
|
$
|
369
|
a
|
$
|
91,404
|
|||||||
(64
|
)
|
e
|
||||||||||||||
Interest
expense
|
44,264
|
6,069
|
(67
|
)
|
b
|
50,266
|
||||||||||
Net
interest income
|
35,546
|
5,220
|
372
|
41,138
|
||||||||||||
Provision
for loan losses
|
1,705
|
207
|
-
|
1,912
|
||||||||||||
Net
interest income after provision for loan losses
|
33,841
|
5,013
|
372
|
39,226
|
||||||||||||
Noninterest
income
|
8,624
|
607
|
-
|
9,231
|
||||||||||||
Noninterest
expenses
|
||||||||||||||||
Salaries
and employee benefits
|
20,236
|
1,852
|
24
|
g
|
22,112
|
|||||||||||
Occupancy,
furniture and equipment expense
|
6,142
|
558
|
-
|
6,700
|
||||||||||||
Other
operating expenses
|
9,705
|
358
|
872
|
(c)(h)
|
|
10,935
|
||||||||||
Noninterest
expenses
|
36,083
|
2,768
|
896
|
39,747
|
||||||||||||
Income
before income taxes
|
6,382
|
2,852
|
(524
|
)
|
8,710
|
|||||||||||
Income
tax expense
|
2,116
|
990
|
(194
|
)
|
d
|
2,912
|
||||||||||
Net
income
|
$
|
4,266
|
$
|
1,862
|
$
|
(330
|
)
|
$
|
5,798
|
|||||||
Basic
net income per common share
|
$
|
0.12
|
$
|
0.81
|
$
|
0.14
|
||||||||||
Diluted
net income per common share
|
$
|
0.12
|
$
|
0.80
|
$
|
0.14
|
||||||||||
Weighted
average common shares outstanding
|
34,445
|
2,291
|
6,652
|
f
|
41,097
|
|||||||||||
Weighted
average common shares outstanding, assuming
dilution
|
34,989
|
2,337
|
6,652
|
f
|
41,641
|
|||||||||||
Dividends
declared per common share
|
$
|
-
|
$
|
0.10
|
$
|
0.01
|
||||||||||
Pro
forma equivalent net income and dividends per common share for
Superior
common shares exchanged for People's Community Bancshares common
shares
|
||||||||||||||||
Basic
|
$
|
0.41
|
||||||||||||||
Diluted
|
$
|
0.41
|
||||||||||||||
Dividend
per common share
|
$
|
0.03
|
a
- To
record amortization of fair value adjustment of loans and
investments.
|
|||||
b
- To
record amortization of fair value adjustment of deposits and
borrowings.
|
|||||
c
- To
record amortization of core deposit intangible over an 8 year period
based
on the undiscounted cash
flow.
|
Amortization
|
||||
Year
1
|
$
|
1,286
|
||
Year
2
|
1,569
|
|||
Year
3
|
1,567
|
|||
Year
4
|
1,345
|
|||
Year
5
|
1,154
|
|||
Year
6
|
1,033
|
|||
Year
7
|
958
|
|||
Year
8
|
899
|
d
- To
record the tax effect of the interest amortization adjustments
at a 37%
marginal tax rate.
|
|||||
e
- Adjust
interest income for loss of earnings due to cash payments at
the federal
funds rate of 5%.
|
|||||
f
- Common
stock issued to acquire People's Community Bancshares.
|
|||||
g
- To
record cost related to employment related agreements.
|
|
||||
h
-
To record amortization of other
intangibles.
|
Superior
Bancorp and Subsidiaries
|
|||||
Unaudited
Pro Forma Condensed Consolidated Statement of
Income
|
|||||
For
the Year Ended December 31,
2006
|
Historical
|
|
|
|
|
|
|
|
|||||||||
|
|
Superior
Bancorp
|
|
People's
Community Bancshares
|
|
Pro
Forma Acquisition Adjustments
|
|
|
|
Pro
Forma Combined
|
|
|||||
|
|
(In
thousands, except per share data)
|
|
|
|
|||||||||||
Interest
income
|
$
|
108,777
|
$
|
20,289
|
$
|
1,024
|
a
|
$
|
129,961
|
|||||||
(129
|
)
|
e
|
||||||||||||||
|
||||||||||||||||
Interest
expense
|
61,383
|
9,749
|
(279
|
)
|
b
|
70,853
|
||||||||||
|
||||||||||||||||
Net
interest income
|
47,394
|
10,540
|
1,174
|
|
59,108
|
|||||||||||
|
||||||||||||||||
Provision
for loan losses
|
2,500
|
667
|
-
|
|
3,167
|
|||||||||||
|
||||||||||||||||
Net
interest income after provision for loan losses
|
44,894
|
9,873
|
1,174
|
|
55,941
|
|||||||||||
|
||||||||||||||||
|
||||||||||||||||
Noninterest
income
|
11,811
|
1,196
|
-
|
|
13,007
|
|||||||||||
|
||||||||||||||||
Noninterest
expenses
|
|
|||||||||||||||
Salaries
and employee benefits
|
26,805
|
4,329
|
119
|
g
|
31,253
|
|||||||||||
Occupancy,
furniture and equipment expense
|
7,754
|
955
|
-
|
|
8,709
|
|||||||||||
Management
separation costs
|
265
|
-
|
-
|
265
|
||||||||||||
Other
operating expenses
|
14,961
|
629
|
1,586
|
(c)(i)
|
|
17,176
|
||||||||||
|
||||||||||||||||
Noninterest
expenses
|
49,785
|
5,913
|
1,705
|
57,403
|
||||||||||||
Income
before income taxes
|
6,920
|
5,156
|
(531
|
)
|
11,545
|
|||||||||||
Income
tax expense
|
1,923
|
1,712
|
(196
|
)
|
d
|
3,439
|
||||||||||
|
||||||||||||||||
Net
income
|
$
|
4,997
|
$
|
3,444
|
$
|
(335
|
)
|
$
|
8,106
|
|||||||
|
||||||||||||||||
Basic
net income per common share
|
$
|
0.21
|
$
|
1.52
|
h
|
|
$
|
0.27
|
||||||||
Diluted
net income per common share
|
$
|
0.21
|
$
|
1.49
|
h
|
|
$
|
0.26
|
||||||||
|
||||||||||||||||
Weighted
average common shares outstanding
|
23,409
|
2,273
|
6,652
|
f
|
30,061
|
|||||||||||
Weighted
average common shares outstanding, assuming
dilution
|
24,034
|
2,305
|
6,652
|
f
|
30,686
|
|||||||||||
Dividends
declared per common share
|
$
|
-
|
$
|
0.10
|
h
|
|
$
|
0.01
|
||||||||
Pro
forma equivalent net income and dividends per common share for
Superior
common shares exchanged for People's Community Bancshares common
shares
|
||||||||||||||||
Basic
|
$
|
0.78
|
||||||||||||||
Diluted
|
$
|
0.75
|
||||||||||||||
Dividend
per common share
|
$
|
0.03
|
a
- To
record amortization of fair value adjustment of loans and investments
|
|||||
b
- To
record amortization of fair value adjustment of deposits and
borrowings.
|
|||||
c
- To
record amortization of core deposit intangible over an 8 year period
based
on the undiscounted cash flows.
|
|||||
d
- To
record the tax effect of the interest amortization adjustments
at a 37%
marginal tax rate.
|
|||||
e
- Adjust
interest income for loss of earnings due to cash payments at the
federal
funds rate of 5%.
|
|||||
f
- Common
stock issued to acquire People's Community Bancshares.
|
|||||
g
- To
record cost related to employment related agreements.
|
|||||
|
|||||
h
- Unaudited
|
|||||
i
-
To record amortization of other
intangibles.
|
Note
1 - Unaudited Pro Forma Consolidated Financial
Information
|
|||
(In
thousands, except per share amounts)
|
People's
Community
Bancshares
|
|||||||
Outstanding
shares of acquired corporation
|
2,291
|
||||||
Exchange
ratio per merger agreement
|
2.9036
|
||||||
Total
Superior Bancorp shares to be issued
|
6,652
|
||||||
Fair
value of Superior Bancorp stock
|
$
|
11.15
|
a
|
||||
Fair
value of stock to be issued
|
|
74,170
|
|||||
Net
cash paid to cancel outstanding stock options
|
1,674
|
b
|
|||||
Pro
forma transaction costs
|
735
|
c
|
|||||
Total
pro forma purchase price
|
76,579
|
||||||
|
|||||||
Net
assets of acquired corporation per historical financial
statements
|
27,710
|
||||||
|
|||||||
Purchase
accounting adjustments to carrying value of asset or
liability:(h)
|
|||||||
Investments
|
(689
|
)
|
|||||
Loans
|
(1,126
|
)
|
|||||
Core
deposit intangible
|
9,810
|
e
|
|||||
Other
intangibles
|
2,500
|
||||||
Deposits
|
(592
|
)
|
|||||
FHLB
borrowings
|
(260
|
)
|
|||||
Junior
subordinated debentures
|
162
|
||||||
Contractual
obligations
|
(5,157
|
)
|
f
|
||||
Tax
benefit on cash payments to option holders
|
619
|
b
|
|||||
Other
assets - deferred income taxes
|
(3,084
|
)
|
g
|
||||
|
|||||||
Net
pro forma purchase accounting adjustments
|
2,183
|
||||||
|
|||||||
Goodwill
|
$
|
46,686
|
|||||
|
|||||||
|
|||||||
a
- Based on the closing stock price several days prior to and
after the agreements were reached and announced.
|
|||||||
b
- Pro
forma amount of cash payment for cancellation of outstanding
stock options.
|
|||||||
Per
Option Value as defined in agreement
|
|||||||
Proforma
estimated ten-day average trading price
|
$
|
9.54
|
|||||
Exchange
ratio
|
2.9036
|
||||||
Dollar
per option
|
$
|
27.70
|
|||||
Less:
Weighted average exercise price per option
|
11.76
|
||||||
Per
Option Value
|
$
|
15.940
|
|||||
Total
stock options outstanding
|
105
|
||||||
Total
cash payment to option holders
|
$
|
1,674
|
|||||
Less:
Tax benefit (37%)
|
(619
|
)
|
|||||
Net
cash payment
|
$
|
1,055
|
|||||
c
- The
following pro forma merger costs are expected to be incurred by
Superior
Bancorp:
|
|||||||
Professional
fees
|
$
|
125
|
|||||
Investment
banking
|
412
|
||||||
Other
|
198
|
||||||
$
|
735
|
||||||
e
-
Estimated to be approximately 6.7% non-time deposits .
|
|||||||
f
- Pro
forma costs related to exit or terminate certain contracts or
activities.
|
|||||||
Employment
related
|
$
|
4,583
|
|||||
Data
processing
|
574
|
||||||
Pro
forma contractual obligations
|
$
|
5,157
|
|||||
g
- Assumes
37% marginal tax rate.
|
|||||||
h
- These
purchase accounting adjustments are preliminary estimates and are
subject
to change primarily as a result of changes in market interest rates
and obtaning final valuations of certain long-lived
assets.
|