UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
____________________
FORM 8-K/A (Amendment #1)
____________________
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest
event reported) October 21, 2011
(Exact name of registrant as specified
in its charter)
Florida
|
|
001-34462
|
|
65-0925265
|
(State of Incorporation)
|
|
(Commission File Number)
|
|
(IRS Employer Identification No.)
|
One
North Federal Highway, Boca Raton, Florida
|
|
33432
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Registrant's telephone number, including
area code:
(561) 362-3435
N/A
___________________________________________________
(Former Name or Former Address, if Changed
Since Last Report)
Check the appropriate box below if the
Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions
(see General Instruction A.2. below):
S
Written communications pursuant
to Rule 425 under the Securities Act (17 CFR 230.425)
£
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
£
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
£
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Explanatory Note
On October 24, 2011, 1st United Bancorp, Inc. (“Bancorp”
or the “Company”), filed a Current Report on Form 8-K (the “Original Report”) to report that its subsidiary,
1
st
United Bank (“1
st
United), has assumed all of the deposits, other than depository organization-brokered
deposits, and purchased substantially all of the assets of Old Harbor Bank of Florida (“Old Harbor”) headquartered
in Clearwater, Florida through a Purchase and Assumption Agreement – Whole Bank (the “Old Harbor Agreement”),
including loss-sharing with the Federal Deposit Insurance Corporation (“FDIC”) dated as of October 21, 2011. In the
Original Report, the Company indicated it would file an amendment to the Form 8-K no later than January 5, 2012 to provide financial
information to the extent required by Item 9.01 of Form 8-K.
This Current Report on Form 8-K/A (“Amendment 1”)
updates the disclosures provided in Item 2.01 and provides the disclosures required by Item 9.01. Except as otherwise provided
herein, the other disclosures made in the Original Report remain unchanged. The Company does not anticipate that it will further
amend this Current Report.
In accordance with the guidance provided in Staff Accounting
Bulletin Topic 1:K, “Financial Statements of Acquired Troubled Financial Institutions” (“
SAB 1:K
”),
the Company has omitted certain financial information of Old Harbor required by Rule 8-04 of Regulation S-X and the related pro
forma financial information required under Article 11 of Regulation S-X. SAB 1:K provides relief from the requirements of Rule
3-05 of Regulation S-X and the related pro forma financial information required under Article 11 of Regulation S-X under certain
circumstances, including transactions such as the Old Harbor acquisition, in which the registrant engages in an acquisition of
a troubled financial institution for which historical financial statements are not reasonably available and in which federal assistance
is an essential and significant part of the transaction.
Statements made or incorporated by reference in this Amendment,
other than those concerning historical financial information, may be considered forward-looking statements within the meaning of
the Private Securities Litigation Reform Act of 1995 and are subject to risks and uncertainties. These forward-looking statements
include, without limitation, statements regarding the Company’s expectation concerning its financial condition, operating
results, cash flows, liquidity and capital resources, including the effects of the Old Harbor acquisition and the final determination
of the assets and liabilities acquired and their respective valuations. A discussion of risk, uncertainties and other factors that
could cause actual results to differ materially from management’s expectations is set forth under the captions “Business
– Note about Forward-Looking Statements,” “Risk Factors” and “Management’s Discussion and Analysis
of Financial Condition and Results of Operations” in the Company’s Annual Report on Form 10-K for the year ended December
31, 2010, as updated by our subsequent quarterly reports, and in the Original Report.
Item 2.01
Completion of Acquisition and Disposition
of Assets
The following discussion of assets acquired and liabilities
assumed is presented at estimated fair value on the date of the Old Harbor Agreement. The fair values of the assets acquired and
liabilities assumed were determined as described in Note 3 to the Audited Statement of Assets Acquired and Liabilities Assumed,
at October 21, 2011, and the accompanying notes thereto, which is attached hereto as Exhibit 99.1 and incorporated by reference
(the “Audited Financial Statement”). These fair value estimates are based on the information available, and are subject
to change for up to one year after the closing date of the acquisition as additional information relative to closing date fair
values become available. The tax treatment of FDIC assisted acquisitions is complex and subject to interpretations that may result
in future adjustments of deferred taxes as of the acquisition date. The disclosure set forth in this item 2.01 reflects the status
of these items to the best of management’s knowledge as of December 15, 2011.
On October 21, 2011, 1
st
United entered into the
Old Harbor Agreement with the FDIC, as receiver. According to the terms of the Old Harbor Agreement, 1
st
United assumed
all deposits (other than depository organization brokered deposits) and acquired substantially all of the assets of Old Harbor.
The assets acquired included $24.7 million in cash and cash equivalents, $31.1 million in securities available for sale, $144.8
million in loans and $3.0 million in other real estate owned based on Old Harbor’s carrying value, and 1
st
United
assumed approximately $209.5 million in deposits. Old Harbor operated seven banking centers in Pasco and Pinellas Counties, Florida,
and had 42 employees.
The deposits were acquired with a 0% premium and assets were acquired
at a discount of approximately $8.5 million, subject to customary adjustments. The terms of the Old Harbor Agreement provide
for the FDIC to indemnify 1
st
United against claims with respect to liabilities and assets of Old Harbor or any of its
affiliates not assumed or otherwise purchased by 1
st
United and with respect to certain other claims by third parties.
Each of Old Harbor’s banking offices located in Florida have
reopened as branches of 1
st
United. 1
st
United has the option to purchase the furniture and equipment and
any owned facilities from the FDIC. 1
st
United had a 90-day option to repudiate leased facilities, and, depending on
the facility, either a 90 day or a 30 day option to acquire owned facilities and the related furniture and equipment. 1
st
United has exercised its option to purchase two banking facilities and assumed the leases of two others. Three of the former Old
Harbor branches will not be assumed or acquired and 1
st
United anticipates servicing the customers from retained branch
locations. In addition, 1
st
United has an option, exercisable for 90 days following the closing of the acquisition,
to elect to assume or reject any contracts that provided for the rendering of services by or to Old Harbor.
In connection with the acquisition of Old Harbor, 1
st
United entered into Loss Sharing Agreements (the “Loss Sharing Agreements”) with the FDIC that collectively cover a
substantial portion of the $144.8 million loan portfolio and all of the $3.0 million in other real estate owned (the “Covered
Assets”). None of the other acquired assets of Old Harbor are covered by Loss Sharing Agreements with the FDIC.
Pursuant to the terms of the Loss Sharing Agreements, the FDIC’s
obligation to reimburse 1
st
United for losses with respect to Covered Assets begins with the first dollar of loss incurred.
The FDIC will reimburse 1
st
United for 70% of losses with respect to Covered Assets, up to approximately $49 million.
1
st
United will reimburse the FDIC for 70% of recoveries with respect to losses for which the FDIC paid 1
st
United 70% reimbursement under the Loss Sharing Agreements. The loss sharing agreement applicable to single-family residential
mortgage loans provides for FDIC loss sharing and 1
st
United reimbursement to the FDIC, in each case as described above,
for ten years. The loss sharing agreement applicable to commercial loans and other real estate owned provides for FDIC loss sharing
for five years and 1
st
United reimbursement for eight years on the same terms and conditions as described above.
The Loss Sharing Agreements prohibit the assignment by 1
st
United of its rights under the Loss Sharing Agreements and the sale or transfer of any subsidiary of 1
st
United holding
title to Covered Assets without the prior written consent of the FDIC. An assignment would include (i) the merger or consolidation
of 1
st
United with or into another bank, if the Company will own less than 66.66% of the equity of the resulting bank;
(ii) the merger or consolidation of the Company with or into another company, if the shareholders of the Company will own less
than 66.66% of the equity of the resulting company; (iii) the sale of all or substantially all of the assets of 1
st
United to another company or person; or (iv) a sale of shares by any one or more shareholders of the Company or 1
st
United that would effect a change in control of 1
st
United. 1
st
United’s rights under the Loss Sharing
Agreements will terminate if any assignment of the Loss Sharing Agreements occurs without the prior written consent of the FDIC.
In addition, on December 15, 2021, 1
st
United will pay
to the FDIC 50% of the excess, if any, of (1) $9,761,431 minus (2) the sum of (a) 25% of the asset discount bid made
in connection with the acquisition, (b) 20% of the Cumulative Shared-Loss Payments (as defined below) and (c) 3.5% of
the total loans subject to loss sharing under the Loss Sharing Agreements as specified in the schedules to the Old Harbor Agreement.
For the purposes of the above calculation, “Cumulative Shared-Loss Payments” means (i) the aggregate of all of
the payments made or payable to the Company under the Loss Sharing Agreements minus (ii) the aggregate of all of the payments
made or payable to the FDIC under the Loss Sharing Agreements.
The Loss Sharing Agreements are subject to certain servicing procedures
as specified in an agreement with the FDIC. The fair value of the Loss Sharing Agreements was recorded as an indemnification asset
at an estimated fair value of $17.7 million on the acquisition date.
The foregoing summary of the Old Harbor Agreement, including Loss
Sharing Agreements, is not complete and is qualified in its entirety by reference to the full text of the Old Harbor Agreement
and certain other exhibits attached to the Old Harbor Agreement, which are incorporated herein by reference.
Item 9.01. Financial Statements and Exhibits.
(a)
Financial Statements of Business Acquired
Discussion
As set forth in Item 2.01 above, on October 21, 2011, 1
st
United acquired certain assets and assumed substantially all of the deposits and some of the liabilities of Old Harbor pursuant
to the Old Harbor Agreement. A narrative description of the anticipated effects of the Old Harbor acquisition on the Company’s
financial condition, liquidity, capital resources and operating results is presented below. This discussion should be read in conjunction
with the historical financial statements and the related notes to the Company, which have been filed with the Securities and Exchange
Commission (the “Commission”) and the Audited Financial Statement, which is attached hereto as Exhibit 99.4.
The acquisition of the fair value of Old Harbor assets and
liabilities increased the Company’s total assets and total deposits by approximately 16.9% and 20.8%, respectively, as compared
to balances at September 30, 2011, and is expected to positively affect the Company’s operating results to the extent the
Company earns more from interest earned on its interest earning assets than it pays in interest on its interest bearing liabilities.
The ability of the Company to successfully collect interest and principal on loans acquired and collect reimbursement from the
FDIC on the related indemnification assets will also impact cash flows and operating results.
The Company estimated the acquisition fair value of the acquired
assets and assumed liabilities in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards
Codification (“ASC”) Topic 805, Business Combinations (ASC Topic 805) and ASC Topic 820, Fair Value Measurements. However,
the amount that the Company realizes on these assets could differ materially from the carrying value reflected in the attached
Audited Financial Statement primarily as a result of changes in the timing and amount of collections on the acquired loans in future
periods. To the extent the actual value realized for the acquired loans differs from the estimated amount, the indemnification
asset will generally be impacted in an offsetting manner due to the loss sharing support from the FDIC. The estimated fair vlaues are
considered preliminary and are subject to refinement as additional information relative to the closing date fair values becomes available
during the measurement period, not to exceed one year.
The Company recorded an estimated receivable from the FDIC in the amount of $17.7
million as of October 21, 2011, which represents the fair value of the FDIC’s portion of the losses that are expected to
be incurred and reimbursed to the Company. The Loss Sharing Agreements are subject to certain servicing procedures as specified
in the agreements.
On the date of acquisition, 1
st
United did not
immediately acquire the furniture or equipment or any of the owned facilities of Old Harbor. However, 1
st
United has
the option to purchase the furniture and equipment and any owned facilities from the FDIC. 1
st
United had a 90-day option
to repudiate leased facilities and, depending on the facility, either a 90 day or a 30 day option to acquire owned facilities and
the related furniture and equipment. Old Harbor maintained seven branches with four branches leased and three branches which were
owned. Management of 1
st
United assessed each location and determined not to assume three branches, two of which were
leased and one of which was owned. 1
st
United has agreed to purchase the facilities of two locations and related furniture
and equipment for $2.0 million and assume the leases of two facilities. Customers of the branches not assumed are anticipated to
be serviced from the retained branches.
FINANCIAL CONDITION
The statement of net assets acquired and liabilities assumed
as of October 21, 2011 and the resulting goodwill is presented in the following table (dollars in thousands).
Assets
|
|
As Recorded
By Old Harbor
|
|
Fair Value
Adjustments
|
|
As Recorded
by 1st United
|
Cash and cash equivalents
|
|
$
|
24,737
|
|
|
$
|
—
|
|
|
$
|
24,737
|
|
Securities available for sale
|
|
|
31,087
|
|
|
|
(112
|
)(a)
|
|
|
30,975
|
|
Federal Home Loan Bank stock
|
|
|
392
|
|
|
|
—
|
|
|
|
392
|
|
Loans
|
|
|
149,186
|
|
|
|
(30,285
|
)(b)
|
|
|
118,901
|
|
Other real estate owned
|
|
|
3,045
|
|
|
|
(983
|
)(b)
|
|
|
2,062
|
|
Core deposit intangible
|
|
|
—
|
|
|
|
485
|
(c)
|
|
|
485
|
|
FDIC loss share receivable
|
|
|
—
|
|
|
|
17,721
|
(d)
|
|
|
17,721
|
|
Accrued interest receivable and other assets
|
|
|
784
|
|
|
|
460
|
(a)
|
|
|
1,244
|
|
Total Assets Acquired
|
|
$
|
209,231
|
|
|
$
|
(10,778
|
)
|
|
$
|
196,517
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
As Recorded
By Old Harbor
|
|
Fair Value
Adjustments
|
|
As Recorded
by 1st United
|
Deposits
|
|
$
|
209,541
|
|
|
$
|
76
|
(e)
|
|
$
|
209,617
|
|
Other
|
|
|
285
|
|
|
|
806
|
(f)
|
|
|
1,091
|
|
Total Liabilities Assumed
|
|
$
|
209,826
|
|
|
$
|
882
|
|
|
$
|
210,708
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Excess of liabilities assumed over assets acquired
|
|
|
|
|
|
|
|
|
|
|
14,191
|
|
Cash received from the FDIC
|
|
|
|
|
|
|
|
|
|
|
9,096
|
|
Total Goodwill
|
|
|
|
|
|
|
|
|
|
$
|
5,095
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Explanation of Fair Value Adjustments
(a)
|
These amounts represent miscellaneous asset writedowns.
|
|
|
(b)
|
These estimated amounts reflect the fair value adjustments to the book value of loans and other real estate owned, respectively.
|
|
|
(c)
|
This fair value adjustment represents the estimated value of the core deposit base assumed in the acquisition. This amount was recorded by us as an identifiable intangible asset and will be amortized as an expense over the average life of the core deposit base, which is estimated to be 10 years.
|
|
|
(d)
|
This adjustment represents the estimated fair value of the amount that we will receive from the FDIC under the Loss Sharing Agreements as a result of future covered loan and other real estate owned losses.
|
|
|
(e)
|
This fair value adjustment was recorded because the weighted average interest rate of Old Harbor’s time deposits exceeded the cost of similar wholesale funding at the time of the acquisition. This amount will be amortized to reduce interest expense on a declining basis over the average life of the deposit portfolio.
|
|
|
(f)
|
This amount represents the accrual for unpaid real estate taxes.
|
The following is a description of the methods used to determine
the fair values of significant assets and liabilities presented above.
Cash and cash equivalents
The carrying amount of cash and cash equivalents is a reasonable
estimate of fair value based on their short-term nature.
Securities available for sale
The fair value of securities available for sale was determined
by matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively
on quoted prices for specific securities but rather by relying on the securities’ relationship to other benchmarks quoted
securities.
Upon the acquisition of Old Harbor, 1
st
United
acquired GNMA residential mortgage backed securities with a fair value of $31.0 million. Mortgage backed securities are not due
at a single maturity date and have maturities greater than 10 years. The weighted average yield on securities available for sale
was 2.60%.
Loans
The fair value of loans was determined for loans with and
without evidence of deterioration in credit since origination. 1
st
United identified loans with and without evidence
of a deterioration of credit since origination. For loans identified as not having a deterioration of credit quality since origination,
1
st
United estimated the fair value based on a discounted cash flow methodology that considered factors such as the
type of loan, related collateral, risk classification, fixed or variable interest rate, term of the loan and whether the loan was
amortizing. Loans were grouped together based on similar characteristics and were treated in the aggregate when determining the
fair value. The discount rates used for these loans are based on current market rates for new originations of comparable loans.
The estimated credit factor applied to these loans was based on historical credit losses for similar loans. Management prepared
the purchase price allocations, and in part relied on a third party for the valuation of non-impaired loans at October 21, 2011.
For loans with evidence of deterioration in credit quality
since origination or loans that were considered impaired as of the date of acquisition, the fair value of each loan was based on
the discounting of the estimated cash flows for a loan and included such factors as the resolution periods expected and the most
recent real estate appraisal less an estimate for the costs of sales. The appraisals can use either a single valuation approach
or a combination of approaches that includes comparable sales and income approach.
The following table shows the number of loans and the fair
value of loans acquired as of October 21, 2011 (dollars in thousands):
Loan Types
|
|
Number of
Loans
|
|
Fair
Value of
Acquired
Loans
|
|
% of
Acquired
Loan
Portfolio
|
Commercial Real Estate
|
|
|
195
|
|
|
$
|
88,348
|
|
|
|
74.3
|
%
|
Commercial
|
|
|
81
|
|
|
|
13,070
|
|
|
|
11.0
|
%
|
Closed End First Lien 1-4 Family
|
|
|
51
|
|
|
|
12,272
|
|
|
|
10.3
|
%
|
Home equity lines of credit and second liens
|
|
|
88
|
|
|
|
4,579
|
|
|
|
3.9
|
%
|
Consumer and other
|
|
|
43
|
|
|
|
632
|
|
|
|
0.5
|
%
|
Total
|
|
|
458
|
|
|
$
|
118,901
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As part of the acquisition of substantially all of the assets of
Old Harbor, 1
st
United acquired certain consumer loans which are not covered under loss share agreements. The unpaid
principal balance of these loans was $2.6 million with purchase accounting discounts of $167,000 and a net carrying value of $2.5
million.
The acquired loans at October 21, 2011 included loans accounted
for in accordance with FASB ASC 310-30 (“ASC 310-30”). As defined by ASC 310-30 and subject to certain exceptions contained
in that statement, ASC 310-30 loans are loans with evidence of deterioration of credit quality for which it is probable that the
borrower will not be able to make all contractually required payments. Loans acquired with evidence of deterioration of credit
quality and which it is probable that the borrowers will be unable to make all contractually required payments had an aggregate
unpaid principal balance on the date of acquisition of $38.9 million and were recorded at fair value of $19.5 million at October
21, 2011. Covered loans for which 1
st
United was unable to reasonably estimate future cash flows expected to be collected
had an aggregate unpaid principal balance of $14.9 million and a fair value of $8.6 million which will be nonaccrual loans. Loans
without specifically identified credit deficiencies had an aggregate unpaid principal balance was $92.7 million and a fair value
of $88.3 million on October 21, 2011.
The following table sets forth the loan interest rate sensitivity
for loans acquired by years until maturity at October 21, 2011:
(Dollars in thousands)
|
|
Total
|
|
Fixed and
Variable rate
<1 year
Maturity
|
|
Fixed and Variable rate 1 to 5years
|
|
Fixed and Adjustable
Rate 5 to 10 years
|
|
Fixed and Adjustable > 10 years
|
Commercial
|
|
$
|
13,070
|
|
|
$
|
738
|
|
|
$
|
12,332
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Residential real estate
|
|
|
16,851
|
|
|
|
623
|
|
|
|
14,688
|
|
|
|
1,383
|
|
|
|
157
|
|
Commercial real estate
|
|
|
88,348
|
|
|
|
13,100
|
|
|
|
70,832
|
|
|
|
3,372
|
|
|
|
1,044
|
|
Consumer and other
|
|
|
632
|
|
|
|
360
|
|
|
|
272
|
|
|
|
—
|
|
|
|
—
|
|
Total loans
|
|
$
|
118,901
|
|
|
$
|
14,821
|
|
|
$
|
98,124
|
|
|
$
|
4,755
|
|
|
$
|
1,201
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table sets forth the fair value of loans acquired
which are on non-accrual status (dollars in thousands):
|
|
Fair value
|
Commercial
|
|
$
|
195
|
|
Residential
|
|
|
1,107
|
|
Commercial real estate
|
|
|
7,324
|
|
Total loans
|
|
$
|
8,626
|
|
|
|
|
|
|
Other Real Estate Owned
The following is a summary of other real estate owned as of
the date of acquisition:
(Dollars in thousands)
|
|
Total
|
Commercial real estate
|
|
$
|
2,062
|
|
Residential real estate
|
|
|
—
|
|
Total
|
|
$
|
2,062
|
|
The fair value of other real estate owned was based on current
and prior appraisals less estimated costs to sell. These appraisals used may be a single valuation approach or a combination of
approaches including comparable sales and income approach.
FDIC Loss Share Receivable
This loss sharing asset is measured separately from the related
covered asset as it is not contractually embedded in the assets and is not transferable with the assets should 1st United choose
to dispose of them. Fair value was estimated using projected cash flows related to the Loss Sharing Agreements based on the expected
reimbursements for losses and the applicable loss sharing percentages. These expected reimbursements do not include reimbursable
amounts related to future covered expenditures. These cash flows were discounted to reflect the uncertainty of the timing and receipt
of the loss sharing reimbursement from the FDIC. A third party provided the valuation of the FDIC loss share indemnification asset
at October 21, 2011.
Goodwill
As a result of the acquisition, 1
st
United recorded
goodwill of $5.1 million. Goodwill is not an amortizing asset. 1
st
United will periodically review the valuation of
this intangible asset, and no less than annually, for impairment. If any impairment is subsequently determined, 1
st
United will record the impairment as a current period expense in the consolidated statement of operations.
Deposits
1
st
United assumed $209.6 million of deposits at
fair value. The amount of deposits assumed represents approximately 20.8% of the Company’s total deposits at September 30,
2011. The following table summarizes the acquired balances of deposits acquired along with the percentage of each type of deposit
acquired:
(Dollars in thousands)
|
|
Book
Balance
|
|
Percentage acquired
|
Noninterest bearing accounts
|
|
$
|
8,314
|
|
|
|
4.0
|
%
|
|
|
|
|
|
|
|
|
|
Interest bearing accounts
|
|
|
|
|
|
|
|
|
NOW accounts
|
|
$
|
14,332
|
|
|
|
6.9
|
%
|
Money market accounts
|
|
|
44,038
|
|
|
|
21.0
|
%
|
Savings accounts
|
|
|
21,858
|
|
|
|
10.4
|
%
|
Time deposits
|
|
|
121,075
|
|
|
|
57.7
|
%
|
Total interest bearing deposits
|
|
$
|
201,303
|
|
|
|
96.0
|
%
|
Total deposits
|
|
$
|
209,617
|
|
|
|
100.0
|
%
|
The weighted average contractual yield on time deposits was
1.49% as of October 21, 2011.
The fair value of checking and saving deposit accounts are,
by definition, equal to the amount payable on demand at the reporting dates as these amounts generally have no stated maturity
and are payable on demand. The fair value of time deposits is based on discounted cash flows that applies interest rates currently
being offered to the interest rates embedded on such time deposits. As a result, 1
st
United recorded a fair value adjustment
of $76,000 which will be amortized over the expected useful life of the deposits.
In the assumption of the deposit liabilities, 1
st
United
valued the customer relationships associated with these deposits and recorded an intangible asset of $485,000. The value of the
intangible assets is based on a discounted cash flow methodology that gave consideration to expected customer attrition rates,
cost of the deposit base, reserve requirements and the net maintenance cost attributable to customer deposits. The core deposit
intangible will be amortized utilizing an accelerated amortization method over the estimated useful life, not to exceed 10 years.
Future amortization over the estimated useful life will decrease the consolidated results of operations, net of the potential tax
impact. Since amortization is a non cash item, it will have no effect upon future liquidity and cash flows. For the calculation
of regulatory capital, the core deposit intangible is disallowed and is a reduction to equity capital. 1
st
United does
not expect that disallowing this intangible asset will materially adversely affect the Company’s or 1
st
United
regulatory capital ratios. A third party has been engaged to provide the valuation for the core deposit intangibles at October 21, 2011.
The core deposit intangible asset is subject to significant estimates
related to the value and the life of the asset. These estimates could change over time. 1
st
United will review the valuation
of this intangible asset periodically for impairment. If any impairment is subsequently determined, 1
st
United will
record the impairment as an expense in the consolidated statement of operations.
OPERATING RESULTS AND CASH FLOWS
Management will periodically become aware of acquisition opportunities
and has performed various levels of review related to potential acquisitions in the past. The acquisition of Old Harbor was attractive
for a variety of reasons including:
•
|
Attractiveness in the pricing of the acquired assets including the indemnification asset;
|
|
|
•
|
Ability of 1
st
United to expand into a new marketplace; and
|
|
|
•
|
Opportunities to enhance future income and efficiencies through the centralization of some duties and the removal of various duplications of effort.
|
Due to these and other factors, including the level of FDIC
support related to the covered loans and other real estate owned, the Company believes that the acquisition of Old Harbor will
have a positive impact on its earnings.
The total assets acquired represented approximately 16.9%
of the Company’s total assets at September 30, 2011 and total deposits assumed represented approximately 20.8% of the Company’s
total deposits at September 30, 2011. The Company believes that the transaction will improve net interest income as it earns more
from the interest earned on loans and investments than its pays in interest on deposits.
The extent to which the Company’s operating results
may be adversely impacted by the acquired loans is largely offset by the loss sharing agreement and the related discounts reflected
in the estimated fair value of those assets at the acquisition date. In accordance with the provisions of ASC Topic 310-30, the
fair value of the acquired loans reflects an estimate of the expected credit losses related to these assets. As a result, the operating
results would only be adversely affected by loan losses to the extent that such losses exceed the expected credit losses reflected
in the fair value of these assets at the acquisition date. ASC 310-30 applies to a loan with evidence of deterioration of credit
quality since origination, for which it is probable, at acquisition, that the investor will be unable to collect all contractually
required principal and interest payments. ASC Topic 310-30 prohibits carrying over or creating an allowance for loans losses upon
initial recognition of the acquisition.
The Loss Sharing Agreements will likely have a material impact
on the cash flows and operating results of the Company in both the short-term and the long-term. In the short-term, it is likely
that there will be a significant amount of the covered assets that will experience deterioration in payment performance or will
be determined to have inadequate collateral values to satisfy the loan or other real estate owned. In such instances, the Company
will likely no longer receive payments from the borrowers, which will impact cash flows. The Loss Sharing Agreements will not fully
offset the financial effects of such a situation. However, if a loan is subsequently charged-off or charged-down after the Company
exhausts its best efforts at collection, the Loss Sharing Agreements will cover a substantial portion of the loss associated with
the covered assets.
The long-term effects that the Company may experience will
depend primarily on the ability of the borrowers under the various loans covered by the loss sharing agreement to make payments
over time. As the Loss Sharing Agreements cover up to a period of 10 years for residential loans and a period of 5 years for commercial
and other real estate owned, changing economic conditions will likely impact the timing of future charge-offs and the resulting
reimbursements from the FDIC. The Company believes that any recapture of interest income and the recognition of cash flows from
the borrowers or received from the FDIC (as part of the FDIC indemnification asset) may be recognized unevenly over this period.
In addition, the Company recorded substantial discounts related to the purchase of these covered assets. A portion of these discounts
will be accretable into income over the economic life of the loans and will be dependent upon the timing and success of 1
st
United collection efforts.
Cash Flows and Liquidity
Per the Old Harbor Agreement, 1
st
United received
$9.1 million in cash from the FDIC and acquired $24.7 million in cash and cash equivalents and $30.8 million in securities available
for sale at fair value.
Deposits in the amount of $209.6 million were also assumed.
Of the total amounts acquired, approximately 42.5% or $89.2 million represented time deposits with a contractual maturity period
of one year or less.
Subsequent to the acquisition, 1
st
United evaluated the
interest rates offered on time deposits and elected to adjust certain interest rates paid on time deposits generally with maturities
of greater than six months. These time deposits assumed with this acquisition may be redeemed without penalty for a period of six
months. As a result of these interest rate adjustments and the pending closure of branches, approximately $17.8 million of time
deposits have been redeemed as of November 30, 2011.
Financial Statements
Attached hereto as Exhibit 99.4 and incorporated by reference
into this Item 9.01 is an audited Statement of Assets Acquired and Liabilities Assumed by 1
st
United Bank related to
the acquisition of Old Harbor on October 21, 2011 and the accompanying notes thereto:
•
|
Report of Independent Registered Public Accounting Firm
|
|
|
•
|
Statement of Assets Acquired and Liabilities Assumed by 1
st
United Bank at October 21, 2011
|
|
|
•
|
Notes to Statement of Assets Acquired and Liabilities Assumed by 1
st
United Bank
|
The Company omitted certain information of Old Harbor required
by Rule 3-05 of regulation S-X and the related pro forma financial information under Article 11 of Regulation S-X in accordance
with a request for relief submitted to the Commission in accordance with the guidance provided in Staff Accounting Bulletin 1:K,
Financial Statements of Acquired Troubled Financial Institutions (“SAS 1:K”). SAB 1:K provides relief from the requirements
of Rule 3-05 in certain instances, such as a transaction where a registrant engages in an acquisition of a significant amount of
assets of troubled financial institution that involves persuasive federal assistance and audited financial statement of the troubled
financial institution that are not reasonably available.
2.1
|
Purchase and Assumption Agreement – Whole Bank, All Deposits, dated October 21, 2011, among the Federal Deposit Insurance Corporation, receiver of Old Harbor Bank, Clearwater, Florida, the Federal Deposit Insurance Corporation and 1
st
United Bank.*
|
|
|
23.1
|
Consent of Crowe Horwath LLP.
|
|
|
99.1
|
Press Release, dated October 24, 2011, announcing the merger of 1st United Bancorp, Inc., Anderen Financial, Inc., 1st United Bank, and Anderen Bank.*
|
|
|
99.2
|
Slide Presentation for Old Harbor Bank acquisition dated October 21, 2011.*
|
|
|
99.3
|
Slide Presentation for Anderen Financial, Inc. Merger dated October 24, 2011.*
|
|
|
99.4
|
Report of Independent Registered Public Accounting firm; Statement of Assets Acquired and Liabilities Assumed at October 21, 2011, and Notes to Statement of Assets Acquired and Liabilities Assumed.
|
*previously filed
SIGNATURES
Pursuant to the
requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
|
|
|
1
ST
UNITED BANCORP, INC.
|
|
|
|
|
|
Date:
|
December 16, 2011
|
|
By:
|
/s/ John Marino
|
|
|
|
|
John Marino,
|
|
|
|
|
President and Chief Financial Officer
|
EXHIBIT
INDEX
Exhibit
Number
|
|
Description
|
|
|
|
2.1
|
|
Purchase and Assumption Agreement – Whole Bank; All Deposits, dated October 21, 2011, among the Federal Deposit Insurance Corporation, receiver of Old Harbor Bank, Clearwater, Florida, the Federal Deposit Insurance Corporation, and 1
st
United Bank.*
|
2.2
|
|
Agreement and Plan of Merger, dated October 24, 2011, by and among 1
st
United Bancorp, Inc., Anderen Financial, Inc., and Anderen Bank.*
|
23.1
|
|
Consent of Crowe Horwath LLP.
|
99.1
|
|
Press Release, dated October 24, 2011, announcing the merger of 1st United Bancorp, Inc., Anderen Financial, Inc., 1st United Bank, and Anderen Bank.*
|
99.2
|
|
Slide Presentation for Old Harbor Bank acquisition dated October 21, 2011.*
|
99.3
|
|
Slide Presentation for Anderen Financial, Inc. Merger dated October 24, 2011.*
|
99.4
|
|
Report of Independent Registered Public Accounting firm; Statement of Assets Acquired and Liabilities Assumed at October 21, 2011, and Notes to Statement of Assets Acquired and Liabilities Assumed.
|
* previously filed
(MM) (NASDAQ:FUBC)
Historical Stock Chart
From Aug 2024 to Sep 2024
(MM) (NASDAQ:FUBC)
Historical Stock Chart
From Sep 2023 to Sep 2024