UNAUDITED PRO FORMA COMBINED CONSOLIDATED FINANCIAL STATEMENTS
Exhibit: 99.6
UNAUDITED PRO FORMA COMBINED CONSOLIDATED FINANCIAL STATEMENTS
Merger with Wellesley Bancorp, Inc.
On December 5, 2019, Cambridge Bancorp, a Massachusetts corporation (the “Company”), entered into an Agreement and Plan of Merger (the “Merger Agreement”), by and among the Company, Cambridge Trust Company, the Company’s subsidiary bank (“Cambridge Trust”), Wellesley Bancorp, Inc. (“Wellesley”), and Wellesley Bank, Wellesley’s subsidiary bank (“Wellesley Bank”), pursuant to which Wellesley will merge with and into the Company and Wellesley Bank will merge with and into Cambridge Trust, with the Company and Cambridge Trust as the surviving entities (collectively, the “Mergers”). As a result of the Mergers, each share of Wellesley common stock will be exchanged for 0.580 shares of the Company’s common stock.
The following unaudited pro forma combined consolidated financial statements have been prepared in accordance with Article 11 of Regulation S-X and combine the historical consolidated financial position and results of operations of the Company and its subsidiaries and Wellesley as an acquisition by the Company of Wellesley using the acquisition method of accounting and giving effect to the related pro forma adjustments described in the accompanying notes. Under the acquisition method of accounting, the assets and liabilities of Wellesley were recorded by the Company at their respective fair values as of the date the Mergers were completed. Certain reclassifications were made to Wellesley’s historical financial information to conform to the Company’s presentation of financial information. All significant pro forma adjustments and underlying assumptions are described in the accompanying notes. The unaudited pro forma combined consolidated statements of income give effect to the Mergers as if they occurred on January 1, 2018. The unaudited pro forma combined consolidated balance sheet gives effect to the Mergers as if they occurred on September 30, 2019. The unaudited pro forma combined financial statements should be read in conjunction with: the Company’s audited consolidated financial statements and the related notes thereto as of and for the year ended December 31, 2018, which were included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018, and the Company’s unaudited financial statements and the related notes thereto as of and for the nine months ended September 30, 2019, which were included in the Company’s Quarterly Report on Form 10-Q for the nine months ended September 30, 2019, which were filed with the U.S. Securities and Exchange Commission (the “SEC”) on March 18, 2019, and November 7, 2019, respectively, and Wellesley’s audited consolidated financial statements as of and for the year ended December 31, 2018 and 2017 and Wellesley unaudited consolidated financial statements as of and for the nine months ended September 30, 2019, which are being filed as Exhibit 99.4 and Exhibit 99.5 to this Current Report on Form 8-K, respectively.
The unaudited pro forma combined consolidated financial statements are presented for illustrative purposes only, do not indicate the actual financial results of the combined company had the Mergers occurred on January 1, 2018 at the beginning of each period presented, nor are they indicative of the Company’s future financial position or financial results.
Merger with Optima Bank & Trust Company
On April 17, 2019, the Company, completed its previously announced acquisition of Optima Bank & Trust Company (“Optima”), pursuant to an Agreement and Plan of Merger, dated as of December 5, 2018 (the “Optima Merger Agreement”), by and between Cambridge, Cambridge Trust Company and Optima. Under the terms of the Optima Merger Agreement, Optima merged with and into Cambridge Trust Company (the “Optima Merger”), with Cambridge Trust Company being the surviving entity. As a result of the Optima Merger, each share of Optima common stock was exchanged for either (i) 0.3468 shares of Cambridge common stock, (ii) $32.00 in cash, or (iii) a combination of the two, subject to customary pro ration procedures, which resulted in an aggregated stock / cash consideration mix of 95 percent / 5 percent.
The following unaudited pro forma combined consolidated financial statements have been prepared in accordance with Article 11 of Regulation S-X and combine the historical consolidated financial position and results of operations of Cambridge and its subsidiaries and Optima as an acquisition by Cambridge of Optima using the acquisition method of accounting and giving effect to the related pro forma adjustments described in the accompanying notes. Under the acquisition method of accounting, the assets and liabilities of Optima were recorded by Cambridge at their respective fair values as of the date the Optima Merger was completed. Certain reclassifications were made to Optima’s historical financial information to conform to Cambridge’s presentation of financial information. All significant pro forma adjustments and underlying assumptions are described in the accompanying notes. The unaudited pro forma combined consolidated statements of income give effect to the Optima Merger as if it occurred on January 1, 2018. The unaudited pro forma combined consolidated balance sheet gives effect to the Optima Merger as if it occurred on September 30, 2019. The unaudited pro forma combined financial statements should be read in conjunction with: Cambridge’s audited consolidated financial statements and the related notes thereto as of and for the year ended December 31, 2018, which were included in Cambridge’s Annual Report on Form 10-K for the year ended December 31, 2018, and Cambridge’s unaudited financial statements and the related notes thereto as of and for the six months ended June 30, 2019, which were included in Cambridge’s Quarterly Report on Form 10-Q for the six months ended June 30, 2019, which were filed with the SEC on March 18, 2019, and August 8, 2019, respectively and Optima’s audited financial statements as of and for the year ended December 31, 2018 and 2017 and Xxxxxx’s unaudited condensed financial statements as of and for the three months ended March 31, 2019, which were filed with the SEC on October 22, 2019 as Exhibits 99.1 and 99.2, respectively, to the Company’s Current Report on Form 8-K.
* * *
The unaudited pro forma shareholders’ equity and net income are qualified by the statements set forth under this caption and should not be considered indicative of the market value of the Company common stock or the actual or future results of operations of the Company for any period. Actual results may be materially different than the pro forma information presented.
UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEETS
September 30, 2019 | ||||||||||||||||||||||||
Cambridge (as Reported) |
Wellesley (as Reported) |
Adjustments for Cambridge’s Acquisition of Wellesley |
Cambridge (Pro Forma with Wellesley) |
Adjustments for Capital Raise |
Cambridge (Pro Forma with Wellesley and Capital Raise) |
|||||||||||||||||||
(dollars in thousands, except par value) | ||||||||||||||||||||||||
Assets |
||||||||||||||||||||||||
Cash and cash equivalents |
$ | 68,949 | $ | 81,353 | $ | (15,128 | )(1) | $ | 135,174 | $ | 33,250 | (12) | $ | 168,424 | ||||||||||
Investment securities |
||||||||||||||||||||||||
Available for sale, at fair value |
148,068 | 33,793 | 288 | (2) | 182,149 | — | 182,149 | |||||||||||||||||
Held to maturity, at amortized cost |
269,475 | 100 | — | 269,575 | — | 269,575 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total investment securities |
417,543 | 33,893 | 288 | 451,724 | — | 451,724 | ||||||||||||||||||
Loans held for sale, at lower of cost or fair value |
2,082 | 6,351 | — | 8,433 | — | 8,433 | ||||||||||||||||||
Loans |
2,179,882 | 832,803 | (10,351 | )(3) | 3,002,334 | — | 3,002,334 | |||||||||||||||||
Less: allowance for loan losses |
(18,035 | ) | (7,218 | ) | 7,218 | (4) | (18,035 | ) | — | (18,035 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net loans |
2,161,847 | 825,585 | (3,133 | ) | 2,984,299 | — | 2,984,299 | |||||||||||||||||
Federal Home Loan Bank of Boston Stock, at cost |
9,159 | 6,162 | — | 15,321 | — | 15,321 | ||||||||||||||||||
Bank owned life insurance |
37,161 | 7,946 | — | 45,107 | — | 45,107 | ||||||||||||||||||
Banking premises and equipment, net |
14,954 | 3,785 | — | 18,739 | — | 18,739 | ||||||||||||||||||
Right-of-use asset, operating leases |
34,553 | 6,852 | — | 41,405 | — | 41,405 | ||||||||||||||||||
Deferred income taxes, net |
7,939 | 2,717 | (798 | )(5) | 9,858 | — | 9,858 | |||||||||||||||||
Accrued interest receivable |
6,959 | 2,769 | — | 9,728 | — | 9,728 | ||||||||||||||||||
Goodwill |
31,206 | — | 44,883 | (6) | 76,089 | — | 76,089 | |||||||||||||||||
Merger related intangibles |
3,429 | — | 6,930 | (7) | 10,359 | — | 10,359 | |||||||||||||||||
Other assets |
46,087 | 8,454 | — | 54,541 | — | 54,541 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total assets |
$ | 2,841,868 | $ | 985,867 | $ | 33,042 | $ | 3,860,777 | $ | 33,250 | $ | 3,894,027 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Liabilities |
||||||||||||||||||||||||
Deposits |
||||||||||||||||||||||||
Demand |
$ | 654,133 | $ | 133,187 | $ | — | $ | 787,320 | $ | — | $ | 787,320 | ||||||||||||
Interest bearing checking |
429,755 | 42,162 | — | 471,917 | — | 471,917 | ||||||||||||||||||
Money market |
214,721 | 280,434 | — | 495,155 | — | 495,155 | ||||||||||||||||||
Savings |
876,392 | 72,807 | — | 949,199 | — | 949,199 | ||||||||||||||||||
Certificates of deposit |
232,858 | 230,155 | 671 | (8) | 463,684 | — | 463,684 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total deposits |
2,407,859 | 758,745 | 671 | 3,167,275 | — | 3,167,275 | ||||||||||||||||||
Short-term borrowings |
113,935 | 51,000 | — | 164,935 | — | 164,935 | ||||||||||||||||||
Long-term borrowings |
— | 77,533 | 285 | (9) | 77,818 | — | 77,818 | |||||||||||||||||
Subordinated debt |
— | 9,854 | — | 9,854 | — | 9,854 | ||||||||||||||||||
Operating lease liabilities |
35,990 | 6,907 | — | 42,897 | — | 42,897 | ||||||||||||||||||
Other liabilities |
40,739 | 10,043 | — | 50,782 | — | 50,782 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total liabilities |
2,598,523 | 914,082 | 956 | 3,513,561 | — | 3,513,561 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Shareholders’ Equity |
||||||||||||||||||||||||
Common stock |
4,850 | 26 | 1,452 | (10) | 6,328 | 452 | (12) | 6,779 | ||||||||||||||||
Additional paid-in capital |
98,256 | 27,500 | 74,893 | (11) | 200,649 | 32,798 | (12) | 233,448 | ||||||||||||||||
Retained earnings |
142,237 | 44,598 | (44,598 | )(11) | 142,237 | — | 142,237 | |||||||||||||||||
Accumulated other comprehensive loss |
(1,998 | ) | 592 | (592 | )(11) | (1,998 | ) | — | (1,998 | ) | ||||||||||||||
Unearned compensation - ESOP |
— | (931 | ) | 931 | (11) | — | — | — | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total shareholders’ equity |
243,345 | 71,785 | 32,086 | 347,216 | 33,250 | 380,466 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total liabilities and shareholders’ equity |
$ | 2,841,868 | $ | 985,867 | $ | 33,042 | $ | 3,860,777 | $ | 33,250 | $ | 3,894,027 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Footnotes to Unaudited Pro Forma Consolidated Statements of Balance Sheets at September 30, 2019:
(1) | Includes $4.8 million paid to the holders of Wellesley stock options and estimated after-tax merger expenses of $10.7 million |
(2) | Represents the estimated adjustment to increase investments to fair market value |
(3) | Represents the estimated adjustment to reduce loans to fair market value |
(4) | Reflects the elimination of Wellesley’s existing loan loss reserve at acquisition |
(5) | Represents the amount to record estimated deferred income taxes on the fair value adjustments presented, at an estimated tax rate of 25.5% |
(6) | Represents the preliminary estimated amount of goodwill, based on issuance of 1,477,645 CATC shares outstanding at $77.50 per share (December 3, 2019, closing price) |
(7) | Represents the estimated amount of the core deposit intangible asset recognized in connection with the business combination |
(8) | Represents the estimated amount to increase time deposits to fair market value |
(9) | Represents the estimated amount to increase borrowings from FHLB to fair market value |
(10) | Represents the amount to eliminate Wellesley common stock at par and record the estimated par value of shares issued by Cambridge |
(11) | Represents the amount to eliminate Wellesley equity accounts and record the estimated additional paid-in capital |
(12) | Represents the amount to record the issuance of 451,612 CATC shares at $77.50 per share (December 3, 2019, closing price), less estimated issuance costs of $1.8 million |
UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF INCOME
For the Nine Months Ended September 30, 2019 | ||||||||||||||||||||||||||||||||
Cambridge (as Reported) |
Optima (through April 17, 2019) |
Adjustments for Cambridge’s Acquisition of Optima |
Cambridge (Pro Forma with Optima) |
Wellesley (as Reported) |
Adjustments for Cambridge’s Acquisition of Wellesley |
Cambridge (Pro Forma with Wellesley) |
Cambridge (Pro Forma with Wellesley and Capital Raise) |
|||||||||||||||||||||||||
(dollars in thousands, except share data) | ||||||||||||||||||||||||||||||||
Interest and dividend income |
||||||||||||||||||||||||||||||||
Interest on taxable loans |
$ | 60,919 | $ | 6,050 | $ | 591 | (1) | $ | 67,560 | $ | 27,867 | $ | 687 | (8) | $ | 96,114 | $ | 96,114 | ||||||||||||||
Interest on tax-exempt loans |
385 | 30 | — | 415 | 73 | — | 488 | 488 | ||||||||||||||||||||||||
Interest on taxable investment securities |
6,074 | 155 | — | 6,229 | 1,076 | (49 | )(9) | 7,256 | 7,256 | |||||||||||||||||||||||
Interest on tax-exempt investment securities |
1,709 | — | — | 1,709 | 238 | — | 1,947 | 1,947 | ||||||||||||||||||||||||
Dividends on FHLB of Boston stock |
281 | 18 | — | 299 | 213 | — | 512 | 512 | ||||||||||||||||||||||||
Interest on overnight investments |
556 | 196 | — | 752 | 577 | — | 1,329 | 1,329 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total interest and dividend income |
69,924 | 6,449 | 591 | 76,964 | 30,044 | 638 | 107,646 | 107,646 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Interest expense |
||||||||||||||||||||||||||||||||
Interest on deposits |
11,489 | 1,941 | 63 | (2) | 13,493 | 7,665 | (535 | )(10) | 20,623 | 20,623 | ||||||||||||||||||||||
Interest on borrowed funds |
1,347 | 195 | — | 1,542 | 2,328 | (226 | )(11) | 3,644 | 3,644 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total interest expense |
12,836 | 2,136 | 63 | 15,035 | 9,993 | (761 | ) | 24,267 | 24,267 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net interest and dividend income |
57,088 | 4,313 | 528 | 61,929 | 20,051 | 1,399 | 83,379 | 83,379 | ||||||||||||||||||||||||
Provision for Loan Losses |
2,673 | 70 | — | 2,743 | 480 | — | 3,223 | 3,223 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net interest and dividend income after provision for loan losses |
54,415 | 4,243 | 528 | 59,186 | 19,571 | 1,399 | 80,156 | 80,156 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Noninterest income |
||||||||||||||||||||||||||||||||
Wealth management revenue |
19,576 | — | — | 19,576 | 1,228 | — | 20,804 | 20,804 | ||||||||||||||||||||||||
Deposit account fees |
2,395 | 69 | — | 2,464 | 74 | — | 2,538 | 2,538 | ||||||||||||||||||||||||
ATM/Debit card income |
1,046 | 99 | — | 1,145 | 57 | — | 1,202 | 1,202 | ||||||||||||||||||||||||
Bank owned life insurance income |
454 | 36 | — | 490 | 177 | — | 667 | 667 | ||||||||||||||||||||||||
Gain (loss) on disposition of investment securities |
(79 | ) | — | — | (79 | ) | 8 | — | (71 | ) | (71 | ) | ||||||||||||||||||||
Gain on loans held for sale |
491 | 47 | — | 538 | 161 | — | 699 | 699 | ||||||||||||||||||||||||
Loan related derivative income |
1,571 | — | — | 1,571 | 771 | — | 2,342 | 2,342 | ||||||||||||||||||||||||
Other income |
1,014 | 53 | — | 1,067 | 50 | — | 1,117 | 1,117 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total noninterest income |
26,468 | 304 | — | 26,772 | 2,526 | — | 29,298 | 29,298 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Noninterest expense |
||||||||||||||||||||||||||||||||
Salaries and employee benefits |
34,353 | 2,238 | — | 36,591 | 9,214 | — | 45,805 | 45,805 | ||||||||||||||||||||||||
Occupancy and equipment |
7,813 | 678 | 18 | (3) | 8,509 | 2,466 | — | 10,975 | 10,975 | |||||||||||||||||||||||
Data processing |
4,532 | 216 | — | 4,748 | 930 | — | 5,678 | 5,678 | ||||||||||||||||||||||||
Professional services |
2,411 | 414 | — | 2,825 | 637 | — | 3,462 | 3,462 | ||||||||||||||||||||||||
Marketing |
1,175 | 94 | — | 1,269 | 197 | — | 1,466 | 1,466 | ||||||||||||||||||||||||
FDIC Insurance |
369 | 4 | — | 373 | 336 | — | 709 | 709 | ||||||||||||||||||||||||
Merger expenses |
3,880 | 3,381 | (7,261 | )(4) | — | — | — | — | — | |||||||||||||||||||||||
Other expenses |
2,216 | 195 | 120 | (5) | 2,531 | 1,674 | 945 | (12) | 5,150 | 5,150 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total noninterest expense |
56,749 | 7,220 | (7,123 | ) | 56,846 | 15,454 | 945 | 73,245 | 73,245 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Income before income taxes |
24,134 | (2,673 | ) | 7,651 | 29,112 | 6,643 | 454 | 36,209 | 36,209 | |||||||||||||||||||||||
Income tax expense (benefit) |
5,988 | (570 | ) | 1,836 | (6) | 7,254 | 1,800 | 116 | (13) | 9,170 | 9,170 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income |
$ | 18,146 | (2,103 | ) | 5,815 | $ | 21,858 | $ | 4,843 | $ | 338 | $ | 27,039 | $ | 27,039 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Share data: |
||||||||||||||||||||||||||||||||
Weighted average number of shares outstanding, basic |
4,525,178 | 2,192,588 | — | 4,948,444 | (7) | 2,454,103 | — | 6,426,088 | (14) | 6,877,701 | (15) | |||||||||||||||||||||
Weighted average number of shares outstanding, diluted |
4,552,092 | 2,325,417 | — | 4,975,358 | (7) | 2,545,786 | — | 6,453,002 | (14) | 6,904,615 | (15) | |||||||||||||||||||||
Basic earnings per share |
$ | 3.98 | $ | (0.96 | ) | $ | — | $ | 4.42 | $ | 1.97 | $ | — | $ | 4.21 | $ | 3.93 | |||||||||||||||
Diluted earnings per share |
$ | 3.95 | $ | (0.90 | ) | $ | — | $ | 4.39 | $ | 1.91 | $ | — | $ | 4.19 | $ | 3.92 |
Footnotes to Unaudited Pro Forma Consolidated Statements of Income for the Nine Months Ended September 30, 2019:
Notes for Merger with Optima:
(1) | Represents accretion income as a result of the fair market value adjustment on loans of $6.3 million |
(2) | Represents amortization expense as a result of the fair market value adjustment on Certificates of Deposit of $472,000 |
(3) | Represents the depreciation as a result of the fair market value adjustment for fixed assets of $980,000 |
(4) | Represents the elimination of merger expenses in connection with the Optima merger |
(5) | Represents the amortization expense as a result of the recognition of the core deposit intangible asset of $3.6 million |
(6) | Represents the Income tax effect of pro forma adjustments utilizing an effective tax rate of 24% |
(7) | Pro forma weighted average shares include 722,746 shares issued to former Optima shareholders |
Notes for Merger with Wellesley:
(8) | Represents accretion income as a result of the fair market value adjustment on loans of $10.4 million |
(9) | Represents amortization expense as a result of the fair market value adjustment on Investment Securities of $288,000 |
(10) | Represents accretion income as a result of the fair market value adjustment on Certificates of Deposit of $671,000 |
(11) | Represents accretion income as a result of the fair market value adjustment on Federal Home Loan Bank borrowings of $285,000 |
(12) | Represents the amortization expense as a result of the recognition of the core deposit intangible asset of $6.9 million |
(13) | Represents the Income tax effect of pro forma adjustments utilizing an effective tax rate of 25.5% |
(14) | Pro forma weighted average shares include 1,477,645 shares to be issued to former Wellesley shareholders |
(15) | Pro forma weighted average shares include 451,612 shares to be issued in connection with the capital raise |
UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF INCOME
For the Year Ended December 31, 2018 | ||||||||||||||||||||||||||||||||
(dollars in thousands, except share data) | ||||||||||||||||||||||||||||||||
Cambridge (as Reported) |
Optima (as Reported) |
Adjustments for Cambridge’s Acquisition of Optima |
Cambridge (Pro Forma with Optima) |
Wellesley (as Reported) |
Adjustments for Cambridge’s Acquisition of Wellesley |
Cambridge (Pro Forma with Wellesley) |
Cambridge (Pro Forma with Wellesley and Capital Raise) |
|||||||||||||||||||||||||
(dollars in thousands, except share data) | ||||||||||||||||||||||||||||||||
Interest and dividend income |
||||||||||||||||||||||||||||||||
Interest on taxable loans |
$ | 57,941 | $ | 19,604 | $ | 2,038 | (1) | $ | 79,583 | $ | 30,927 | $ | 874 | (8) | $ | 111,384 | $ | 111,384 | ||||||||||||||
Interest on tax-exempt loans |
371 | 30 | — | 401 | 101 | — | 502 | 502 | ||||||||||||||||||||||||
Interest on taxable investment securities |
7,457 | 580 | — | 8,037 | 1,441 | (65 | )(9) | 9,413 | 9,413 | |||||||||||||||||||||||
Interest on tax-exempt investment securities |
2,404 | 15 | — | 2,419 | 327 | — | 2,746 | 2,746 | ||||||||||||||||||||||||
Dividends on FHLB of Boston stock |
287 | 56 | — | 343 | 333 | — | 676 | 676 | ||||||||||||||||||||||||
Interest on overnight investments |
595 | 263 | — | 858 | 509 | — | 1,367 | 1,367 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total interest and dividend income |
69,055 | 20,548 | 2,038 | 91,641 | 33,638 | 809 | 126,088 | 126,088 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Interest expense |
||||||||||||||||||||||||||||||||
Interest on deposits |
5,023 | 5,949 | $ | 253 | (2) | 11,225 | 6,442 | (652 | )(10) | 17,015 | 17,015 | |||||||||||||||||||||
Interest on borrowed funds |
444 | 3 | — | 447 | 2,467 | (243 | )(11) | 2,671 | 2,671 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total interest expense |
5,467 | 5,952 | 253 | 11,672 | 8,909 | (895 | ) | 19,686 | 19,686 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net interest and dividend income |
63,588 | 14,596 | 1,785 | 79,969 | 24,729 | 1,704 | 106,402 | 106,402 | ||||||||||||||||||||||||
Provision for Loan Losses |
1,502 | 246 | — | 1,748 | 585 | — | 2,333 | 2,333 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net interest and dividend income after provision for loan losses |
62,086 | 14,350 | 1,785 | 78,221 | 24,144 | 1,704 | 104,069 | 104,069 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Noninterest income |
||||||||||||||||||||||||||||||||
Wealth management revenue |
25,191 | — | — | 25,191 | 1,616 | — | 26,807 | 26,807 | ||||||||||||||||||||||||
Deposit account fees |
3,071 | 245 | — | 3,316 | 87 | — | 3,403 | 3,403 | ||||||||||||||||||||||||
ATM/Debit card income |
1,180 | 344 | — | 1,524 | 89 | — | 1,613 | 1,613 | ||||||||||||||||||||||||
Bank owned life insurance income |
526 | 153 | — | 679 | 234 | — | 913 | 913 | ||||||||||||||||||||||||
Gain (loss) on disposition of investment securities |
2 | 22 | — | 24 | — | — | 24 | 24 | ||||||||||||||||||||||||
Gain on loans held for sale |
99 | 206 | — | 305 | 64 | — | 369 | 369 | ||||||||||||||||||||||||
Loan related derivative income |
1,651 | — | — | 1,651 | 340 | — | 1,991 | 1,991 | ||||||||||||||||||||||||
Other income |
1,269 | 335 | — | 1,604 | 156 | — | 1,760 | 1,760 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total noninterest income |
32,989 | 1,305 | — | 34,294 | 2,586 | — | 36,880 | 36,880 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Noninterest expense |
||||||||||||||||||||||||||||||||
Salaries and employee benefits |
41,212 | 7,104 | — | 48,316 | 10,842 | — | 59,158 | 59,158 | ||||||||||||||||||||||||
Occupancy and equipment |
9,072 | 2,185 | 54 | (3) | 11,311 | 3,004 | — | 14,315 | 14,315 | |||||||||||||||||||||||
Data processing |
5,177 | 552 | — | 5,729 | 990 | — | 6,719 | 6,719 | ||||||||||||||||||||||||
Professional services |
3,258 | 959 | — | 4,217 | 766 | — | 4,983 | 4,983 | ||||||||||||||||||||||||
Marketing |
2,229 | 305 | — | 2,534 | 323 | — | 2,857 | 2,857 | ||||||||||||||||||||||||
FDIC Insurance |
574 | 495 | — | 1,069 | 626 | — | 1,695 | 1,695 | ||||||||||||||||||||||||
Merger expenses |
201 | — | (201 | )(4) | — | — | — | — | — | |||||||||||||||||||||||
Other expenses |
2,264 | 477 | 360 | (5) | 3,101 | 2,012 | 1,260 | (12) | 6,373 | 6,373 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total noninterest expense |
63,987 | 12,077 | 213 | 76,277 | 18,563 | 1,260 | 96,100 | 96,100 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Income before income taxes |
31,088 | 3,578 | 1,572 | 36,238 | 8,167 | 444 | 44,849 | 44,849 | ||||||||||||||||||||||||
Income tax expense |
7,207 | 1,002 | 377 | (6) | 8,586 | 2,176 | 113 | (13) | 10,875 | 10,875 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income |
$ | 23,881 | 2,576 | 1,195 | $ | 27,652 | $ | 5,991 | $ | 331 | $ | 33,974 | $ | 33,974 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Share data: |
||||||||||||||||||||||||||||||||
Weighted average number of shares outstanding, basic |
4,061,529 | 2,069,880 | — | 4,784,275 | (7) | 2,404,371 | — | 6,261,920 | (14) | 6,713,532 | (15) | |||||||||||||||||||||
Weighted average number of shares outstanding, diluted |
4,098,633 | 2,331,569 | — | 4,821,379 | (7) | 2,502,784 | — | 6,299,024 | (14) | 6,750,636 | (15) | |||||||||||||||||||||
Basic earnings per share |
$ | 5.82 | $ | 1.24 | $ | — | $ | 5.78 | $ | 2.49 | $ | — | $ | 5.43 | $ | 5.06 | ||||||||||||||||
Diluted earnings per share |
$ | 5.77 | $ | 1.10 | $ | — | $ | 5.74 | $ | 2.40 | $ | — | $ | 5.39 | $ | 5.03 |
Footnotes to Unaudited Pro Forma Consolidated Statements of Income for the Year Ended December 31, 2018:
Notes for Merger with Optima:
(1) | Represents accretion income as a result of the fair market value adjustment on loans of $6.3 million |
(2) | Represents amortization expense as a result of the fair market value adjustment on Certificates of Deposit of $472,000 |
(3) | Represents the depreciation as a result of the fair market value adjustment for fixed assets of $980,000 |
(4) | Represents the elimination of merger expenses in connection with the Optima merger |
(5) | Represents the amortization expense as a result of the recognition of the core deposit intangible asset of $3.6 million |
(6) | Represents the Income tax effect of pro forma adjustments utilizing an effective tax rate of 24% |
(7) | Pro forma weighted average shares include 722,746 shares issued to former Optima shareholders |
Notes for Merger with Xxxxxxxxx:
(8) | Represents accretion income as a result of the fair market value adjustment on loans of $10.4 million |
(9) | Represents amortization expense as a result of the fair market value adjustment on Investment Securities of $288,000 |
(10) | Represents accretion income as a result of the fair market value adjustment on Certificates of Deposit of $671,000 |
(11) | Represents accretion income as a result of the fair market value adjustment on Federal Home Loan Bank borrowings of $285,000 |
(12) | Represents the amortization expense as a result of the recognition of the core deposit intangible asset of $6.9 million |
(13) | Represents the Income tax effect of pro forma adjustments utilizing an effective tax rate of 25.5% |
(14) | Pro forma weighted average shares include 1,477,645 shares to be issued to former Wellesley shareholders |
(15) | Pro forma weighted average shares include 451,612 shares to be issued in connection with the capital raise |
Preliminary Purchase Price Allocation
The pro forma adjustments include the accounting entries to record the merger transaction under the acquisition method of accounting for business combinations. The excess of the purchase price over the fair value of net assets acquired was allocated to goodwill and other intangible assets. Fair value adjustments included in the pro forma financial statements are based upon available information and certain assumptions which are considered reasonable, and will be revised as additional information becomes available.
The pro forma purchase price for the Wellesley merger is as follows (dollars in thousands):
Purchase Price Calculation |
||||
Shares outstanding |
2,570 | |||
ESOP plan termination |
(22 | ) | ||
|
|
|||
Shares outstanding |
2,548 | |||
Shares exchanged for stock |
2,548 | |||
Stock value |
$ | 44.95 | ||
Aggregate value of shares receiving stock |
$ | 114,533 | ||
Aggregate value to option holders |
$ | 4,466 | ||
|
|
|||
Aggregate Purchase Price |
$ | 118,999 | ||
|
|
|||
Preliminary pro forma goodwill |
||||
Fair value of assets acquired: |
||||
Cash and cash equivalents |
$ | 81,353 | ||
Investments available for sale |
34,181 | |||
Loans held for sale |
6,351 | |||
Loans, net |
822,452 | |||
Other assets |
37,887 | |||
Core deposit intangible |
6,930 | |||
|
|
|||
Total assets acquired |
$ | 989,154 | ||
|
|
|||
Fair value of liabilities assumed: |
||||
Deposits |
759,416 | |||
Borrowings |
138,672 | |||
Other liabilities |
16,950 | |||
|
|
|||
Total liabilities assumed |
$ | 915,038 | ||
|
|
|||
Net assets acquired |
74,116 | |||
|
|
|||
Preliminary pro forma goodwill |
$ | 44,883 | ||
|
|
Note 1—Basis of Presentation
The unaudited pro forma combined consolidated financial information and notes have been prepared to illustrate the effects of the Merger involving Cambridge and Optima using the acquisition method of accounting, with Cambridge treated as the acquirer, as if the Merger had been consummated January 1, 2018. The unaudited pro forma combined consolidated financial information is presented for illustrative purposes only and does not necessarily indicate the financial results of the combined companies had the companies actually been combined at the beginning of each period presented, nor does it necessarily indicate the results of operations in future periods of
the combined entity. Under the acquisition method of accounting, the assets and liabilities of Optima, as of the effective date of the Merger, were recorded by Cambridge at their respective fair values and the excess of the Merger consideration over the fair value of the net assets was allocated to goodwill and other intangible assets.
Forward-looking Statements
Certain statements herein may constitute “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. Such forward-looking statements about Cambridge and its industry involve substantial risks and uncertainties. Statements other than statements of current or historical fact, including statements regarding Cambridge’s future financial condition, results of operations, business plans, liquidity, cash flows, projected costs, and the impact of any laws or regulations applicable to Cambridge, are forward-looking statements. Words such as “anticipates,” “believes,” “estimates,” “expects,” “forecasts,” “intends,” “plans,” “projects,” “may,” “will,” “should,” and other similar expressions are intended to identify these forward-looking statements. Such statements are subject to factors that could cause actual results to differ materially from anticipated results. Such factors include, but are not limited to, the following: economic conditions being less favorable than expected, disruptions to the credit and financial markets, weakness in the real estate market, legislative, regulatory or accounting changes that adversely affect Cambridge’s business and/or competitive position, the Xxxx-Xxxxx Act’s consumer protection regulations, disruptions in Cambridge’s ability to access the capital markets, changes to accounting standards and other factors that are described in Cambridge’s filings with the U.S. Securities and Exchange Commission, including Cambridge’s Annual Report on Form 10-K for the year end December 31, 2018, which Xxxxxxxxx filed on March 18, 2019. Cambridge does not undertake, and specifically disclaims any obligation, to publicly release the result of any revisions which may be made to any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements. You are cautioned not to place undue reliance on these forward-looking statements.