SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K/A
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): March 18, 2011
BANKFINANCIAL CORPORATION
(Exact Name of Registrant as Specified in Charter)
Maryland | 0-51331 | 75-3199276 | ||
(State or Other Jurisdiction of Incorporation) |
(Commission File No.) |
(I.R.S. Employer Identification No.) | ||
15W060 North Frontage Road, Burr Ridge, Illinois | 60527 | |||
(Address of Principal Executive Offices) | (Zip Code) |
Registrants telephone number, including area code: (800) 894-6900
Not Applicable
(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):
¨ | 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)) |
Item 2.01. | Completion of Acquisition or Disposition of Assets. |
On March 18, 2011, BankFinancial Corporation (the Company) announced that it had completed its acquisition of DG Bancorp, Inc. and its wholly-owned subsidiary, Downers Grove National Bank. The acquisition was consummated through the merger of Kendachs Corporation, a wholly owned subsidiary of the Company, into DG Bancorp, Inc., and the merger of Downers Grove National Bank into the Companys wholly-owned subsidiary, BankFinancial, F.S.B., in accordance with an Agreement and Plan of Merger dated as of September 13, 2010.
As a result of the mergers, each share of common stock of DG Bancorp, Inc. was converted into the right to receive approximately $37.16 in cash. The aggregate cash merger consideration was $3.27 million.
The preceding information is qualified in its entirety by reference to the Agreement and Plan of Merger and the press release that the Company issued concerning the acquisition, which are attached as Exhibits 2 and 99.1, respectively, to this Current Report on Form 8-K, and are incorporated by reference herein.
Item 9.01. | Financial Statements and Exhibits. |
(a) | Financial Statements of Businesses Acquired |
As reflected by paragraph (a) of Item 9.01 of the Current Report on Form 8-K that the Company filed on March 18, 2011 in connection with the acquisition (the Initial Form 8-K), the Company did not include the attached financial information in the Initial Form 8-K. Attached hereto as Exhibit 99.3 are the audited consolidated balance sheets of DG Bancorp, Inc. as of December 31, 2010 and 2009 and the related audited consolidated statements of stockholders equity, operations, and cash flows for the years then ended.
(b) | Pro Forma Financial Information |
As reflected by paragraph (b) of Item 9.01 of the Initial Form 8-K, the Company did not include the attached financial information in the Initial Form 8-K.
(c) | Not Applicable. |
(d) | Exhibits. |
Exhibit |
Description | |
2 | Agreement and Plan of Merger by and among BankFinancial Corporation, Kendachs Corporation and DG Bancorp, Inc. dated as of September 13, 2010. (incorporated by reference to the Current Report on Form 8-K that the Company filed with the Securities and Exchange Commission on September 13, 2010 (Commission File No. 0-51331). | |
99.1 | Press Release dated March 18, 2011 (incorporated by reference to the Current Report on Form 8-K that the Company filed with the Securities and Exchange Commission on March 21, 2011 (Commission File No. 0-51331). | |
99.2 | Audited consolidated financial statements of DG Bancorp, Inc. as of December 31, 2010 and 2009. | |
99.3 | Unaudited pro forma combined financial statements of BankFinancial Corporation at and for the year ended December 31, 2010. |
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.
BANKFINANCIAL CORPORATION | ||||
(Registrant) | ||||
Dated: June 3, 2011 | By: | /s/ F. Morgan Gasior | ||
F. Morgan Gasior | ||||
Chairman of the Board, Chief Executive Officer and President |
Exhibit 99.2
INDEPENDENT AUDITORS REPORT
Board of Directors
DG Bancorp, Inc.
Downers Grove, Illinois
We have audited the accompanying consolidated balance sheet of DG Bancorp, Inc. and Subsidiary as of December 31, 2010 and 2009, and the related consolidated statements of stockholders equity, operations, and cash flows for the years then ended. These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform our audits to obtain reasonable assurance about whether the financial statements are free from material misstatement. An audit includes consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Companys internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of DG Bancorp, Inc. and Subsidiary at December 31, 2010 and 2009, and the results of their operations and cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America.
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 13 to the financial statements, the Company is undercapitalized as a result of recurring losses in recent years and is subject to various regulatory restrictions which raise substantial doubt about its ability to continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Selden Fox, Ltd.
February 23, 2011
1
DG Bancorp, Inc. and Subsidiary
Consolidated Balance Sheet
December 31,
(in thousands except share and per share amounts)
2010 | 2009 | |||||||
Assets | ||||||||
Cash and cash equivalents - cash and due from banks |
$ | 45,558 | $ | 38,462 | ||||
Investments |
20,937 | 10,164 | ||||||
Loans receivable, net of allowance for loan losses of $6,500 ($5,600 in 2009) |
134,947 | 188,218 | ||||||
Accrued interest receivable |
498 | 742 | ||||||
Income taxes receivable |
928 | 2,906 | ||||||
Other real estate owned |
13,233 | 6,360 | ||||||
Premises and equipment, net |
1,758 | 2,035 | ||||||
Other assets |
1,279 | 4,067 | ||||||
Total assets |
$ | 219,138 | $ | 252,954 | ||||
Liabilities and Stockholders Equity | ||||||||
Liabilities: |
||||||||
Deposit accounts |
$ | 212,610 | $ | 226,083 | ||||
Borrowed funds |
| 8,000 | ||||||
Accrued interest payable |
258 | 627 | ||||||
Other liabilities |
798 | 724 | ||||||
Total liabilities |
213,666 | 235,434 | ||||||
Stockholders equity: |
||||||||
Common stock 200,000 shares authorized, 88,000 shares issued and outstanding, $0.01 par value |
1 | 1 | ||||||
Paid-in capital |
2,883 | 2,883 | ||||||
Retained earnings |
2,466 | 14,535 | ||||||
Accumulated other comprehensive income |
122 | 101 | ||||||
Total stockholders equity |
5,472 | 17,520 | ||||||
Total liabilities and stockholders equity |
$ | 219,138 | $ | 252,954 | ||||
Book value per share |
$ | 62.18 | $ | 199.09 | ||||
See accompanying notes and independent auditors report.
2
DG Bancorp, Inc. and Subsidiary
Consolidated Statement of Stockholders Equity
For the Year Ended December 31,
(in thousands except share and per share amounts)
Common Stock |
Paid-in Capital |
Retained Earnings |
Accumulated Other Comprehensive Income |
Total | ||||||||||||||||
Balance, December 31, 2008 |
$ | 1 | $ | 2,883 | $ | 22,000 | $ | 111 | $ | 24,995 | ||||||||||
Comprehensive income: |
||||||||||||||||||||
Net loss |
| | (7,465 | ) | | (7,465 | ) | |||||||||||||
Other comprehensive loss: |
||||||||||||||||||||
Change in unrealized appreciation of available for sale securities |
| | | (21 | ) | (21 | ) | |||||||||||||
Adjustment for realized gains included in income |
| | | 6 | 6 | |||||||||||||||
Income tax effect |
| | | 5 | 5 | |||||||||||||||
Total comprehensive loss |
(7,475 | ) | ||||||||||||||||||
Balance, December 31, 2009 |
$ | 1 | $ | 2,883 | $ | 14,535 | $ | 101 | $ | 17,520 | ||||||||||
Comprehensive loss: |
||||||||||||||||||||
Net loss |
| | (12,069 | ) | | (12,069 | ) | |||||||||||||
Other comprehensive loss: |
||||||||||||||||||||
Change in unrealized appreciation of available for sale securities |
| | | 34 | 34 | |||||||||||||||
Adjustment for realized gains included in income |
| | | 2 | 2 | |||||||||||||||
Income tax effect |
| | | (15 | ) | (15 | ) | |||||||||||||
Total comprehensive loss |
(12,048 | ) | ||||||||||||||||||
Balance, December 31, 2010 |
$ | 1 | $ | 2,883 | $ | 2,466 | $ | 122 | $ | 5,472 | ||||||||||
See accompanying notes and independent auditors report.
3
DG Bancorp, Inc. and Subsidiary
Consolidated Statement of Operations
For the Year Ended December 31,
(in thousands except per share amounts)
2010 | 2009 | |||||||
Interest and dividend income: |
||||||||
Loans (including fees) |
$ | 9,119 | $ | 12,497 | ||||
Federal Reserve and other deposits |
122 | 48 | ||||||
Available for sale securities |
402 | 728 | ||||||
Total interest and dividend income |
9,643 | 13,273 | ||||||
Interest expense: |
||||||||
Deposits |
1,913 | 3,217 | ||||||
Borrowed funds |
90 | 279 | ||||||
Total interest expense |
2,003 | 3,496 | ||||||
Net interest income |
7,640 | 9,777 | ||||||
Provision for loan losses |
10,987 | 12,208 | ||||||
Net interest income (loss) after provision for loan losses |
(3,347 | ) | (2,431 | ) | ||||
Noninterest income: |
||||||||
Trust income |
874 | 881 | ||||||
Service charges on deposit accounts |
316 | 368 | ||||||
Mortgage brokerage fees |
13 | 67 | ||||||
Other service charges, commissions, and fees |
263 | 258 | ||||||
Gain on sale or call of available for sale securities |
2 | 6 | ||||||
Gain on sale of other real estate owned |
274 | 135 | ||||||
Other |
164 | 135 | ||||||
Total noninterest income |
1,906 | 1,870 | ||||||
Noninterest expense: |
||||||||
Salaries and employee benefits |
4,106 | 4,339 | ||||||
Occupancy |
609 | 593 | ||||||
Furniture and equipment |
302 | 372 | ||||||
Professional fees |
1,004 | 1,009 | ||||||
Data processing |
419 | 418 | ||||||
Insurance |
980 | 804 | ||||||
Examination and audit fees |
170 | 292 | ||||||
Impairment of goodwill |
| 600 | ||||||
Impairment of other real estate owned |
219 | 917 | ||||||
Other |
1,418 | 1,335 | ||||||
Total noninterest expense |
9,227 | 10,679 | ||||||
Net loss before provision for (benefit from) income taxes: |
(10,668 | ) | (11,240 | ) | ||||
Provision for (benefit from) income taxes: |
||||||||
Current |
(852 | ) | (2,906 | ) | ||||
Deferred |
2,253 | (869 | ) | |||||
Total provision for (benefit from) income taxes |
1,401 | (3,775 | ) | |||||
Net loss |
$ | (12,069 | ) | $ | (7,465 | ) | ||
Basic and diluted loss per share |
$ | (137.15 | ) | $ | (84.83 | ) |
See accompanying notes and independent auditors report.
4
DG Bancorp, Inc. and Subsidiary
Consolidated Statement of Cash Flows
For the Year Ended December 31,
(in thousands)
2010 | 2009 | |||||||
Cash flows from operating activities: |
||||||||
Net loss |
$ | (12,069 | ) | $ | (7,465 | ) | ||
Adjustments to reconcile net loss to net cash from operating activities: |
||||||||
Provision for loan losses |
10,987 | 12,208 | ||||||
Deferred income taxes (benefit) |
2,253 | (869 | ) | |||||
Depreciation |
321 | 379 | ||||||
Impairment of goodwill |
| 600 | ||||||
Net amortization of premiums on available for sale securities |
2 | 28 | ||||||
Gain on sale or call of available for sale securities |
(2 | ) | (6 | ) | ||||
Impairment of other real estate owned |
219 | 917 | ||||||
Gain on sale of other real estate owned |
(274 | ) | (135 | ) | ||||
Changes in: |
||||||||
Accrued interest receivable and other assets |
2,547 | (4,975 | ) | |||||
Accrued interest and other liabilities |
(85 | ) | (116 | ) | ||||
Net cash provided by operating activities |
3,899 | 566 | ||||||
Cash flows from investing activities: |
||||||||
Purchase of available for sale securities |
(15,682 | ) | (63 | ) | ||||
Proceeds from sales and calls of available for sale securities |
4,930 | 11,519 | ||||||
Net repayments of loans by customers |
30,773 | 19,717 | ||||||
Proceeds from the sale of other real estate owned |
4,693 | 1,865 | ||||||
Purchases of premises and equipment |
(44 | ) | (103 | ) | ||||
Net cash provided by investing activities |
24,670 | 32,935 | ||||||
Cash flows from financing activities: |
||||||||
Net increase (decrease) in deposits |
(13,473 | ) | 808 | |||||
Repayment of borrowed funds |
(8,000 | ) | (523 | ) | ||||
Net cash provided by (used in) financing activities |
(21,473 | ) | 285 | |||||
Net change in cash |
7,096 | 33,786 | ||||||
Cash and cash equivalents, beginning of the year |
38,462 | 4,676 | ||||||
Cash and cash equivalents, end of the year |
$ | 45,558 | $ | 38,462 | ||||
Supplemental cash flow information: |
||||||||
Interest paid |
$ | 2,372 | $ | 3,719 | ||||
Income taxes paid (refunded) |
(2,830 | ) | 473 | |||||
Loans transferred to other real estate owned |
11,236 | 6,578 |
See accompanying notes and independent auditors report.
5
DG Bancorp, Inc. and Subsidiary
Notes to the Consolidated Financial Statements
(dollars in thousands)
1. | Nature of Operations |
DG Bancorp, Inc. (Company) provides financial services in the Chicago market through its wholly owned subsidiary Downers Grove National Bank (Bank), which has offices in Downers Grove and Westmont, Illinois. The Bank also had a branch in Woodridge, Illinois that closed on December 31, 2010. On September 13, 2010, the Company entered into an agreement and plan of merger to be acquired by BankFinancial Corporation, pending regulatory approval. The acquisition was approved by the Office of Thrift Supervision on February 11, 2011 and is anticipated to be completed in the first calendar quarter of 2011.
2. | Summary of Significant Accounting Policies |
Consolidation The consolidated financial statements include DG Bancorp, Inc. and its wholly owned subsidiary, Downers Grove National Bank. All significant intercompany accounts and transactions have been eliminated in consolidation.
Use of Estimates The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and activities at the date of the financial statements and during the reporting period. Actual results could differ from those estimates. Significant estimates used in the preparation of these financial statements includes the allowance for loan losses and fair value of financial instruments and other real estate owned, for which it is reasonably possible that the recorded amounts or related disclosures could significantly change in the near future, as more information is available.
Subsequent Events Subsequent events have been evaluated through February 23, 2011, which is the date the financial statements were available to be issued.
Cash and Cash Equivalents Cash and cash equivalents consist of cash on hand, amounts due from banks, and federal funds sold with original maturities of 90 days or less.
Investments The Companys securities available for sale are stated at fair value, with net unrealized gains and losses, net of their related income tax effect, reflected as a separate component of stockholders equity, entitled accumulated other comprehensive income.
Unamortized premiums and unaccreted discounts on the securities are amortized as yield adjustments using the interest method. A realized loss is recognized on the income statement when a decline in fair value is other than temporary. Temporary declines in value typically relate to items such as increases in interest rates, rather than changes in the financial condition of issuers. In analyzing an issuers financial condition, management considers whether the securities are issued by a government body or agency, whether a rating agency has downgraded the securities, and industry analysts reports. The cost of securities sold for purposes of computing realized gains and losses is determined by the specific identification method.
6
DG Bancorp, Inc. and Subsidiary
Notes to the Consolidated Financial Statements
(dollars in thousands)
2. | Summary of Significant Accounting Policies (contd) |
The Companys investments in the non-marketable stock of the Federal Home Loan Bank of Chicago and Federal Reserve Bank are stated at cost.
Loans Receivable and Allowance for Loan Losses Loans are stated at the amount of unpaid principal, reduced by an allowance for loan losses. Interest on loans is recognized over the term of the loan, and is calculated using the simple interest method on principal amounts outstanding.
The allowance for loan losses is established through a provision for loan losses charged to expense. Managements periodic evaluation of the adequacy of the allowance is based on the Companys past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrowers ability to repay, estimated value of any underlying collateral, and current economic conditions. The allowance consists of specific and general components. The specific component relates to loans that are individually classified as impaired or loans otherwise classified as substandard or doubtful. The general component covers nonclassified loans, and is based on historical loss experience adjusted for current factors.
A loan is considered impaired when the Company will be unable to collect all amounts due according to the contractual terms of the note agreement. Commercial and industrial loans are individually evaluated for impairment. If a loan is impaired, a portion of the allowance is allocated so that the loan is reported at the present value of estimated future cash flows, using the loans existing rate, or at the fair value of the underlying collateral if repayment is expected solely from the collateral. Large groups of smaller balance homogeneous loans, such as consumer and residential real estate loans, are collectively evaluated for impairment and, accordingly, are not separately identified for impairment disclosures.
The accrual of interest is generally discontinued when a loan is 90 or more days past due or when management believes, after considering economics, business conditions, and collection efforts, the borrowers financial condition is such that collection is doubtful. The accrual of interest is resumed only when interest is again deemed to be collectible and the full payment of principal is expected. The past due status of loans is based on contractual terms.
Loan origination fees and certain direct origination costs on loans are deferred and amortized over the contractual life of loans with a maturity over one year in duration using amortization methods which approximate the interest method.
Premises and Equipment Premises and equipment are carried at cost less accumulated depreciation. Premises and equipment are depreciated using the straight-line and accelerated methods over the estimated useful lives of the assets.
Other Real Estate Owned Other real estate owned (OREO) includes properties acquired through foreclosure or other proceedings. OREO is recorded at the fair value of the related property, less estimated selling costs. The excess, if any, of the loan amount over the fair value of the related
7
DG Bancorp, Inc. and Subsidiary
Notes to the Consolidated Financial Statements
(dollars in thousands)
2. | Summary of Significant Accounting Policies (contd) |
property is charged off against the allowance for loan losses at the time of foreclosure. Subsequent declines in the fair value of OREO are recorded as other operating expenses.
Goodwill Goodwill, with an indefinite life, is not amortized, but reviewed annually to determine if any adverse conditions exist that would indicate an impairment of value. Based on the Companys financial performance and regulatory memorandum of understanding, all goodwill was considered impaired as of December 31, 2009.
Income Taxes Deferred tax assets and liabilities are recognized for future tax consequences attributable to differences between the financial statement carrying amounts and tax basis of assets and liabilities. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which the related temporary differences are to be recovered or settled. The Company records a valuation allowance to reduce deferred tax assets when uncertainty exists regarding their realizability. The Companys federal and state income tax returns for the years ended December 31, 2007 through 2009 remain subject to examination.
3. | Investments |
Investments at December 31 are as follows:
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Carrying Value |
|||||||||||||
At December 31, 2010: |
||||||||||||||||
Securities available for sale, fair value: |
||||||||||||||||
U.S. agency securities |
$ | 12,610 | $ | 1 | $ | (1 | ) | $ | 12,610 | |||||||
Municipal obligations |
5,517 | 104 | (76 | ) | 5,545 | |||||||||||
Corporate and other securities |
1,700 | 179 | | 1,879 | ||||||||||||
$ | 19,827 | $ | 284 | $ | (77 | ) | $ | 20,034 | ||||||||
Federal Home Loan Bank of Chicago stock, at cost |
747 | |||||||||||||||
Federal Reserve Bank stock, at cost |
156 | |||||||||||||||
$ | 20,937 | |||||||||||||||
At December 31, 2009: |
||||||||||||||||
Securities available for sale, fair value: |
||||||||||||||||
Municipal obligations |
$ | 7,388 | $ | 121 | $ | (53 | ) | $ | 7,456 | |||||||
Corporate and other securities |
1,700 | 105 | | 1,805 | ||||||||||||
$ | 9,088 | $ | 266 | $ | (53 | ) | $ | 9,261 | ||||||||
Federal Home Loan Bank of Chicago stock, at cost |
747 | |||||||||||||||
Federal Reserve Bank stock, at cost |
156 | |||||||||||||||
$ | 10,164 | |||||||||||||||
8
DG Bancorp, Inc. and Subsidiary
Notes to the Consolidated Financial Statements
(dollars in thousands)
3. | Investments (contd) |
Gross unrealized losses by security category are shown below.
Loss Position Less than 12 Months |
Loss Position 12 Months or More |
|||||||||||||||||||
Fair Value | Unrealized Losses |
Fair Value |
Unrealized Losses |
Total Fair Value |
||||||||||||||||
December 31, 2010 |
||||||||||||||||||||
U.S. agency securities |
$ | 2,611 | $ | (1 | ) | $ | | $ | | $ | 2,611 | |||||||||
Municipal obligations |
592 | (22 | ) | 205 | (54 | ) | 797 | |||||||||||||
$ | 3,203 | $ | (23 | ) | $ | 205 | $ | (54 | ) | $ | 3,408 | |||||||||
December 31, 2009 |
||||||||||||||||||||
Municipal obligations |
$ | | $ | | $ | 397 | $ | (53 | ) | $ | 397 | |||||||||
Management is of the opinion all unrealized losses relate to increased interest rates and are not due to changes in the financial condition of issuers. Since the Company does not intend to sell and is currently not required to sell the securities before their anticipated recovery for cash or working capital requirements, none of the declines are considered to be other than temporary.
The Federal Home Loan Bank of Chicago (FHLB) is under a consensual cease and desist order with its regulator, which among other things restricts various future activities of the FHLB. Such restrictions may limit or prevent the FHLB from paying dividends or redeeming stock without prior approval. Based on its evaluation of this investment as of December 31, 2010, management is of the opinion this investment is not impaired.
Securities available for sale with a fair value of $15,783 and $7,051 at December 31, 2010 and 2009, respectively, were pledged to secure public deposits and due to a regulatory corrective action plan (Note 12).
Proceeds from calls and maturities of securities available for sale totaled $4,930 and $11,519 in 2010 and 2009, respectively, with gross realized gains totaling $2 and $6, respectively, and no gross realized losses.
The amortized cost and fair value of securities available for sale as of December 31, 2010, are as follows based on their contractual maturity. Actual maturities may differ as borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
9
DG Bancorp, Inc. and Subsidiary
Notes to the Consolidated Financial Statements
(dollars in thousands)
3. | Investments (contd) |
Amortized Cost |
Fair Value | |||||||
Due in one year or less |
$ | 12,911 | $ | 12,917 | ||||
Due after one through five years |
1,062 | 1,081 | ||||||
Due after five years through ten years |
2,694 | 2,765 | ||||||
Due after ten years |
2,660 | 2,762 | ||||||
No stated maturity |
500 | 509 | ||||||
$ | 19,827 | $ | 20,034 | |||||
4. | Loans Receivable |
Loans at December 31 consisted of the following:
2010 | 2009 | |||||||
Real estate |
$ | 39,340 | $ | 42,374 | ||||
Commercial and industrial |
96,458 | 137,670 | ||||||
Consumer |
5,649 | 13,774 | ||||||
141,447 | 193,818 | |||||||
Allowance for loan losses |
6,500 | 5,600 | ||||||
$ | 134,947 | $ | 188,218 | |||||
Activity in the allowance for loan losses for the year ended December 31 is summarized as follows:
2010 | 2009 | |||||||
Balance, beginning of the year |
$ | 5,600 | $ | 2,740 | ||||
Provision charged to income |
10,987 | 12,208 | ||||||
Loans charged off, net of recoveries |
(10,087 | ) | (9,348 | ) | ||||
Balance, end of the year |
$ | 6,500 | $ | 5,600 | ||||
Included in loans receivable at December 31, 2010 are loans of $1,061 to directors and executive officers of the Company ($816 at December 31, 2009). Such loans were made in the ordinary course of business at normal credit terms and collateralization.
Impaired and non-accrual loan data at and for the years ended December 31 is as follows:
2010 | 2009 | |||||||
Impaired loans |
$ | 19,537 | $ | 13,105 | ||||
Impaired loans with specific reserves established against them |
14,203 | 5,300 | ||||||
Related specific reserves |
3,591 | 1,170 | ||||||
Average balance of impaired loans |
19,532 | 12,639 | ||||||
Interest income recognized on impaired loans |
82 | 28 | ||||||
Non-accrual loans |
19,811 | 10,377 | ||||||
Interest income not recognized on such loans |
1,402 | 1,001 |
10
DG Bancorp, Inc. and Subsidiary
Notes to the Consolidated Financial Statements
(dollars in thousands)
5. | Premises and Equipment |
Premises and equipment at December 31 are as follows:
2010 | 2009 | |||||||
Land |
$ | 653 | $ | 653 | ||||
Gross buildings |
1,929 | 2,210 | ||||||
Gross equipment |
943 | 1,310 | ||||||
Gross premises and equipment |
3,525 | 4,173 | ||||||
Accumulated depreciation |
1,767 | 2,138 | ||||||
Net premises and equipment |
$ | 1,758 | $ | 2,035 | ||||
6. | Deposit Accounts |
Deposit accounts at December 31 consisted of the following:
2010 | 2009 | |||||||
Demand deposits |
$ | 35,715 | $ | 34,452 | ||||
Interest bearing transaction deposits |
31,307 | 30,455 | ||||||
Savings deposits |
55,650 | 59,164 | ||||||
Time certificates of deposit |
89,938 | 102,012 | ||||||
$ | 212,610 | $ | 226,083 | |||||
At December 31, 2010, there were 591 customers with deposit balances over $100 totaling $117,903, including 106 customers with deposit balances over $250 totaling $45,479 (597 and 105 customers totaling $121,425 and $49,024, respectively at December 31, 2009).
Deposits of directors and executive officers of the Company totaled $999 at December 31, 2010 ($1,833 in 2009). At December 31, 2010, the scheduled maturities of time certificates of deposit are as follows:
2011 |
$ | 69,847 | ||
2012 |
12,393 | |||
2013 |
3,388 | |||
2014 |
1,692 | |||
2015 |
2,592 | |||
2016 |
26 | |||
$ | 89,938 | |||
11
DG Bancorp, Inc. and Subsidiary
Notes to the Consolidated Financial Statements
(dollars in thousands)
7. | Borrowed Funds |
Borrowed funds at December 31, 2009 consisted of the following Federal Home Loan Bank advances:
Due September 15, 2010, with interest payable monthly at 3.07% |
$ | 4,000 | ||
Due October 1, 2010, with interest payable monthly at 3.82% |
4,000 | |||
$ | 8,000 | |||
The borrowings were repaid in April 2010 and were collateralized by a blanket lien on certain qualifying first mortgages on one-to-four family residences, as well as a pledge of the Companys Federal Home Loan Bank stock.
8. | Retirement Plan |
Prior to termination on December 31, 2010, the Company had a noncontributory profit sharing plan and a contributory 401(k) plan covering substantially all qualified employees. Although permitted by the plan, the Company did not provide any matching or profit sharing contributions in 2010 or 2009.
9. | Income Taxes |
Income tax benefits, prior to the application of $6,700 of valuation allowances against deferred tax assets, represent an effective rate of 50.6% and 33.6% of 2010 and 2009 pretax losses, respectively. Differences between the effective rates and the statutory Federal income tax rate of 34% are attributable to the effect of graduated rates, state income taxes, and permanent book-tax differences including municipal interest income and the 2009 impairment of goodwill.
12
DG Bancorp, Inc. and Subsidiary
Notes to the Consolidated Financial Statements
(dollars in thousands)
9. | Income Taxes (contd) |
Deferred income tax assets and liabilities at December 31 consist of the following:
2010 | 2009 | |||||||
Deferred tax assets: |
||||||||
Allowance for loan losses |
$ | 1,630 | $ | 1,555 | ||||
Reserve for OREO losses |
410 | 307 | ||||||
Deferred loan fees |
10 | 9 | ||||||
Federal income tax loss carryfowards of $8,003 expiring in 2030 |
2,770 | | ||||||
State income tax loss carryforwards of $17,800 expiring in 2024 and 2025 |
1,880 | 400 | ||||||
Total deferred tax assets |
6,700 | 2,271 | ||||||
Deferred tax liabilities: |
||||||||
Unrealized gain on securities available for sale |
(80 | ) | (71 | ) | ||||
Depreciation |
(130 | ) | (143 | ) | ||||
Total deferred tax liabilities |
(210 | ) | (214 | ) | ||||
Net deferred tax asset |
6,490 | 2,057 | ||||||
Valuation allowance |
(6,700 | ) | | |||||
Net recorded deferred tax asset (liability) |
$ | (210 | ) | $ | 2,057 | |||
Given the regulatory capital position and going concern considerations discussed in Notes 12 and 13, a valuation allowance has been established against the net deferred tax asset balance at December 31, 2010 as any future benefits to be realized from such assets are uncertain.
10. | Commitments and Contingent Liabilities |
The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments, which include commitments to extend credit, involve to varying degrees elements of credit and interest rate risk in excess of the amounts recognized on the consolidated balance sheet.
The Companys exposure to credit loss, in the event of nonperformance by the other party to the financial instrument for commitments to extend credit, is represented by the contract or notional amount of these instruments. The Company uses the same credit policies in making commitments as it does for on-balance sheet instruments.
13
DG Bancorp, Inc. and Subsidiary
Notes to the Consolidated Financial Statements
(dollars in thousands)
10. | Commitments and Contingent Liabilities (contd) |
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customers creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary upon extension of credit, is based on managements credit evaluation of the counterparty. Collateral held varies, but may include accounts receivable, inventory, property, plant, and equipment, and income-producing commercial properties.
Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Those standby letters of credit are primarily issued to support private activity borrowing arrangements and generally expire in one year or less. The credit risk involved in issuing standby letters of credit is essentially the same as that involved in extending loan facilities to customers. The Company holds collateral supporting those commitments for which collateral is deemed necessary. The maximum amount of credit that would be extended under letters of credit is equal to the total off balance sheet contract amount of such investments.
At December 31, 2010, the Company had $15,827 in commitments to extend credit and $813 of standby letters of credit. At December 31, 2010, the Company had $0 and $729 of outstanding commitments to sell investments and loans in addition to those covered by the agreement and plan of merger dated September 13, 2010.
In addition, the Company is a party to various actions normally associated with financial institutions, the aggregate effect of which, in managements and legal counsels opinion, would not be material to the financial statements of the Company.
11. | Fair Values of Financial Instruments |
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants as of a given measurement date. Valuations of specific assets and liabilities are classified based on a three-level hierarchy based on the reliability of observable and unobservable inputs as follows:
Level 1 Valuations are based on quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date.
Level 2 Valuations are based on quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in inactive markets, and model-driven valuations with significant observable inputs. The Companys investments in U.S. agency securities and municipal obligations are valued based on a spread scale calculated based on the credit risk obtained from observable inputs from the new issue market, secondary trading, and dealer quotes, added to a U.S. Treasury Curve.
14
DG Bancorp, Inc. and Subsidiary
Notes to the Consolidated Financial Statements
(dollars in thousands)
11. | Fair Values of Financial Instruments (contd) |
Level 3 Valuations are based on unobservable inputs for the asset or liability that reflect the reporting entitys own data and assumptions that market participants would use in pricing the asset or liability.
Financial assets and liabilities measured at fair value on a recurring basis segregated by level of valuation input are as follows:
Total | Level 1 | Level 2 | Level 3 | |||||||||||||
At December 31, 2010: |
||||||||||||||||
Securities available for sale: |
||||||||||||||||
U.S. agency securities |
$ | 12,610 | $ | | $ | 12,610 | $ | | ||||||||
Municipal obligations |
5,545 | | 5,545 | | ||||||||||||
Corporate and other securities |
1,879 | 508 | 1,371 | | ||||||||||||
$ | 20,034 | $ | 508 | $ | 19,526 | $ | | |||||||||
At December 31, 2009: |
||||||||||||||||
Securities available for sale: |
||||||||||||||||
Municipal obligations |
$ | 7,456 | $ | | $ | 7,456 | $ | | ||||||||
Corporate and other securities |
1,805 | 503 | 1,302 | | ||||||||||||
$ | 9,261 | $ | 503 | $ | 8,758 | $ | | |||||||||
Financial assets and liabilities measured at fair value on a non-recurring basis segregated by level of valuation input are as follows:
Total | Level 1 | Level 2 | Level 3 | |||||||||||||
At December 31, 2010: |
||||||||||||||||
Impaired loans |
$ | 15,946 | $ | | $ | 15,946 | $ | | ||||||||
Other real estate owned |
13,233 | | 13,233 | | ||||||||||||
At December 31, 2009: |
||||||||||||||||
Impaired loans |
$ | 11,935 | $ | | $ | 11,935 | $ | | ||||||||
Other real estate owned |
6,360 | | 6,360 | |
The fair value of impaired loans and other real estate owned is based on the most recent external appraisals or estimate of projected cash flows using a discount rate commensurate with the associated risk. Assumptions regarding credit risk, cash flows, and discount rates are judgmentally determined using available market information.
15
DG Bancorp, Inc. and Subsidiary
Notes to the Consolidated Financial Statements
(dollars in thousands)
11. | Fair Values of Financial Instruments (contd) |
The disclosures that follow are made at a point in time and do not reflect any premium or discount that could result from offering for sale at one time the Companys entire holdings of a particular financial instrument. Disclosures relating to the fair value of financial instruments involve the development of numerous assumptions relating to those instruments. These assumptions include interest rates, credit risk, and prepayment estimates, all of which are susceptible to changes based on changes in general economic conditions. The disclosures do not address the value of the Companys recognized and unrecognized nonfinancial assets, such as the trust department, long-term deposit relationships, or the value of anticipated future business.
The following methods and assumptions were used to estimate the fair value of each class of financial instruments presented:
Cash and cash equivalents | Carrying amount approximates fair value. | |
Securities available for sale | Fair values are based on quoted market prices, if available, or the quoted market prices for similar securities. | |
Loans receivable | The carrying value of variable rate loans approximates fair value. The fair value of fixed rate loans is estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar quality. All loans were pooled into categories of similar instruments prior to calculating the fair value estimates. | |
The fair value of non-performing loans is based on the most recent external appraisals or estimate of projected cash flows using a discount rate commensurate with the associated risk. | ||
Accrued interest receivable and payable |
Carrying amount approximates fair value. | |
Deposit accounts | The fair value of savings, checking, money market and other accounts are, by definition, equal to the amount payable on demand at the reporting date. The fair value of fixed maturity certificates is estimated using discounted cash flow analyses, which apply interest rates currently being offered for deposits of similar remaining maturities. | |
Borrowed funds | The fair value of borrowed funds is estimated using discounted cash flow analyses, which apply interest rates currently being offered for borrowings of similar remaining maturities. |
16
DG Bancorp, Inc. and Subsidiary
Notes to the Consolidated Financial Statements
(dollars in thousands)
11. | Fair Values of Financial Instruments (contd) |
The estimated fair values of financial instruments at December 31 are as follows:
2010 | 2009 | |||||||||||||||
Carrying Value |
Fair Value |
Carrying Value |
Fair Value |
|||||||||||||
Financial assets: |
||||||||||||||||
Cash and cash equivalents |
$ | 45,558 | $ | 45,558 | $ | 38,462 | $ | 38,462 | ||||||||
Securities available for sale |
20,034 | 20,034 | 9,261 | 9,261 | ||||||||||||
Loans receivable, net |
134,947 | 136,096 | 188,218 | 189,133 | ||||||||||||
Accrued interest receivable |
498 | 498 | 742 | 742 | ||||||||||||
Total financial assets |
$ | 201,037 | $ | 202,186 | $ | 236,683 | $ | 237,598 | ||||||||
Financial liabilities: |
||||||||||||||||
Deposit accounts |
$ | 212,610 | $ | 206,157 | $ | 226,083 | $ | 218,763 | ||||||||
Borrowed funds |
| | 8,000 | 8,000 | ||||||||||||
Accrued interest payable |
258 | 258 | 627 | 627 | ||||||||||||
Loan commitments and commercial letter of credit |
| 16,640 | | 23,395 | ||||||||||||
Total financial liabilities |
$ | 212,868 | $ | 223,055 | $ | 234,710 | $ | 250,785 | ||||||||
12. | Regulatory Information |
The Bank is subject to various regulatory capital requirements administered by federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Banks financial statements and viability.
Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Banks assets, liabilities, and certain off-balance sheet items, as calculated under regulatory accounting practices. The Banks capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios (set forth in the table below) of total risk-based capital to risk-weighted assets, Tier I capital to risk-weighted assets, and Tier I capital to adjusted total assets (as defined in the regulations).
17
DG Bancorp, Inc. and Subsidiary
Notes to the Consolidated Financial Statements
(dollars in thousands)
12. | Regulatory Information (contd) |
Requirements | ||||||||||||||||||||||||
Actual | Capital Adequacy Purposes |
Well Capitalized Under Prompt Corrective Action Provisions |
||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||
As of December 31, 2010: |
||||||||||||||||||||||||
Total risk-based capital (to risk-weighted assets) |
$ | 7,040 | 5.0 | % | $ | 11,326 | 8.0 | % | $ | 14,158 | 10.0 | % | ||||||||||||
Tier I capital (to risk- weighted assets) |
5,212 | 3.7 | 5,663 | 4.0 | 8,495 | 6.0 | ||||||||||||||||||
Tier I capital (to adjusted total assets) |
5,212 | 2.3 | 9,245 | 4.0 | 11,556 | 5.0 | ||||||||||||||||||
As of December 31, 2009: |
||||||||||||||||||||||||
Total risk-based capital (to risk-weighted assets) |
$ | 19,495 | 10.4 | % | $ | 15,120 | 8.0 | % | $ | 18,900 | 10.0 | % | ||||||||||||
Tier I capital (to risk-weighted assets) |
17,101 | 9.1 | 7,560 | 4.0 | 11,340 | 6.0 | ||||||||||||||||||
Tier I capital (to adjusted total assets) |
17,101 | 6.5 | 10,453 | 4.0 | 13,066 | 5.0 |
The Bank has agreed with its regulators to maintain higher minimum capital ratios of 8.5% Tier 1 capital to adjusted total assets and 11% total risk based-capital to risk-weighted assets. At December 31, 2010, the Bank was not in compliance with these increased capital ratios and is considered to be significantly undercapitalized under capital adequacy guidelines and the regulatory framework for prompt corrective action. As a result of this classification, without an appropriate waiver, the Company is:
| Prohibited from accepting, renewing, or rolling over brokered deposits or having outstanding advances with the Federal Reserve Bank for more than 60 days in a 120 day period. |
| Restricted on the effective yield it may offer on deposits, its rate of asset growth, and on expansion activities, including acquisitions, the opening of new branches, and addition of new lines of business. |
| Required to prefund currency and coin shipments. |
| Unable to declare or pay corporate dividends, assume additional debt, issue trust preferred dividends, or redeem holding company stock. |
| Required to pledge collateral totaling $8,700 after applicable haircuts for payment system risk purposes. |
18
DG Bancorp, Inc. and Subsidiary
Notes to the Consolidated Financial Statements
(dollars in thousands)
13. | Going Concern |
With the regulatory restrictions and ratings described in Note 12 and the recurring losses incurred by the Company in recent years, there is substantial doubt about the Companys ability to continue as a going concern. In response, management has developed a detailed capital plan which has been submitted and approved by the regulators, the cornerstone of which is the agreement and plan of merger to be acquired by BankFinancial Corporation, pending regulatory approval as described in Note 1.
19
Exhibit 99.3
BANKFINANCIAL CORPORATION
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF FINANCIAL CONDITION
Pro forma December 31, 2010
(In thousands)
BankFinancial Corporation |
DG Bancorp, Inc. |
Purchase Adjustments |
Notes | Combined Pro forma |
||||||||||||||||
ASSETS |
||||||||||||||||||||
Cash and cash equivalents |
$ | 220,810 | $ | 45,558 | $ | (3,270 | ) | (1) | $ | 263,098 | ||||||||||
Securities, at fair value |
120,747 | 20,034 | 102 | (2) | 140,883 | |||||||||||||||
Loans held-for-sale |
2,716 | | | 2,716 | ||||||||||||||||
Loans receivable, net of allowance for loan losses |
1,050,766 | 134,947 | (7,144 | ) | (3) | 1,178,569 | ||||||||||||||
Other real estate owned and other real estate owned in process |
14,622 | 13,233 | (3,151 | ) | (4) | 24,704 | ||||||||||||||
Stock in Federal Home Loan Bank and Federal Reserve Bank at cost |
15,598 | 903 | | 16,501 | ||||||||||||||||
Premises and equipment, net |
32,495 | 1,758 | 4,554 | (5) | 38,807 | |||||||||||||||
Other intangible assets, net |
25,266 | | 2,661 | (6) | 27,927 | |||||||||||||||
Other assets |
47,635 | 2,495 | 2,681 | (7) | 52,811 | |||||||||||||||
Total assets |
$ | 1,530,655 | $ | 218,928 | $ | (3,567 | ) | $ | 1,746,016 | |||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||||||||||
Deposits |
1,235,377 | 212,610 | 349 | (8) | 1,448,336 | |||||||||||||||
Borrowings |
23,749 | | | 23,749 | ||||||||||||||||
Accrued interest payable and other liabilities |
18,244 | 846 | | 19,090 | ||||||||||||||||
Stockholders equity |
253,285 | 5,472 | (3,916 | ) | (15) | 254,841 | ||||||||||||||
Total liabilities and stockholders equity |
$ | 1,530,655 | $ | 218,928 | $ | (3,567 | ) | $ | 1,746,016 | |||||||||||
BANKFINANCIAL CORPORATION
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
Pro forma for the Year Ended December 31, 2010
(In thousands, except per share data)
BankFinancial Corporation |
DG Bancorp, Inc. |
Purchase Adjustments |
Notes | Combined Pro forma |
||||||||||||||||
Interest and dividend income |
||||||||||||||||||||
Loans |
$ | 60,926 | $ | 9,119 | $ | 2,346 | (9) | $ | 72,391 | |||||||||||
Securities |
3,488 | 402 | | 3,890 | ||||||||||||||||
Other |
522 | 122 | (12 | ) | (10) | 632 | ||||||||||||||
Total interest income |
64,936 | 9,643 | 2,334 | 76,913 | ||||||||||||||||
Interest expense |
||||||||||||||||||||
Deposits |
12,333 | 1,913 | 232 | (11) | 14,478 | |||||||||||||||
Borrowings |
853 | 90 | | 943 | ||||||||||||||||
Total interest expense |
13,186 | 2,003 | 232 | 15,421 | ||||||||||||||||
Net interest income |
51,750 | 7,640 | 2,102 | 61,492 | ||||||||||||||||
Provision for loan losses |
12,083 | 10,987 | | 23,070 | ||||||||||||||||
Net interest income after provision for loan losses |
39,667 | (3,347 | ) | 2,102 | 38,422 | |||||||||||||||
Noninterest income |
||||||||||||||||||||
Deposit service charges and fees |
3,020 | 316 | | 3,336 | ||||||||||||||||
Other fee income |
1,868 | | | 1,868 | ||||||||||||||||
Other |
2,240 | 1,316 | | 3,556 | ||||||||||||||||
Total noninterest expense |
7,128 | 1,632 | | 8,760 | ||||||||||||||||
Noninterest expense |
||||||||||||||||||||
Compensation and benefits |
26,339 | 4,106 | | 30,445 | ||||||||||||||||
Office occupancy and equipment |
6,380 | 911 | 240 | (12) | 7,531 | |||||||||||||||
Advertising and public relations |
1,277 | | | 1,277 | ||||||||||||||||
Information technology |
3,733 | 419 | | 4,152 | ||||||||||||||||
Supplies, telephone, and postage |
1,596 | | | 1,596 | ||||||||||||||||
Amortization of intangibles |
1,595 | | 380 | (13) | 1,975 | |||||||||||||||
Nonperforming asset management |
3,342 | | | 3,342 | ||||||||||||||||
Operations of other real estate owned |
3,972 | (55 | ) | | 3,917 | |||||||||||||||
FDIC insurance premiums |
2,126 | 760 | | 2,886 | ||||||||||||||||
Other |
3,489 | 2,812 | | 6,301 | ||||||||||||||||
Total noninterest expense |
53,849 | 8,953 | 620 | 63,422 | ||||||||||||||||
Income (loss) before income taxes |
(7,054 | ) | (10,668 | ) | 1,482 | (16,240 | ) | |||||||||||||
Income tax expense (benefit) |
(2,747 | ) | 1,401 | (58 | ) | (14) | (1,404 | ) | ||||||||||||
Net Income (loss) |
$ | (4,307 | ) | $ | (12,069 | ) | $ | 1,540 | $ | (14,836 | ) | |||||||||
Basic and diluted income (loss) per common share |
$ | (0.22 | ) | $ | (137.15 | ) | $ | 0.08 | (16) | $ | (0.75 | ) |
`
BANKFINANCIAL CORPORATION
NOTES to PRO FORMA CONDENSED
COMBINED FINANCIAL STATEMENTS
As of and for the year ended December 31, 2010
Note 1 Basis of Presentation
BankFinancial Corporation (the Company) completed its acquisition of DG Bancorp, Inc. and its wholly-owned subsidiary, Downers Grove National Bank on March 18, 2011. The acquisition was consummated through the merger of Kendachs Corporation, a wholly owned subsidiary of the Company, into DG Bancorp, Inc., and the merger of Downers Grove National Bank into the Companys wholly-owned subsidiary, BankFinancial, F.S.B., in accordance with an Agreement and Plan of Merger dated as of September 13, 2010.
As a result of the mergers, each share of common stock of DG Bancorp, Inc. was converted into the right to receive approximately $37.16 in cash. The aggregate cash merger consideration was $3.27 million.
The acquired assets and assumed liabilities were measured at their estimated fair values, as required by the Financial Accounting Standards Board under standards governing Business Combinations (ASC 805-10). Management made significant estimates and exercised significant judgment in accounting for the acquisition. Among other things, management estimated the fair value of the loans acquired from Downers Grove National Bank based on loan file reviews (including borrower financial statements or tax returns), appraised collateral values, expected cash flows and historical loss factors. Other real estate acquired by Downers Grove National Bank through foreclosure was valued primarily on the basis of appraised collateral values. Management used quoted market prices to arrive at the fair value of investment securities. The Company recorded an identifiable intangible asset representing the estimated fair value of the core deposit base of Downers Grove National Bank based on managements evaluation of the cost of such deposits relative to alternative funding sources. In conducting this evaluation, management used significant estimates, including estimates of the average lives of depository accounts, future interest rate levels and the cost of servicing various depository products.
BANKFINANCIAL CORPORATION
NOTES to PRO FORMA CONDENSED
COMBINED FINANCIAL STATEMENTS
As of and for the year ended December 31, 2010
Note 1 Basis of Presentation (continued)
The following table summarizes the estimated fair value of the assets acquired and liabilities assumed as of the date of the acquisition:
March 18, 2011 | ||||
(in thousands) | ||||
Assets acquired and liabilities assumed: |
$ | |||
Cash and due from other financial institutions |
1,040 | |||
Interest-bearing deposits in other financial institutions |
60,579 | |||
Cash and cash equivalents |
61,619 | |||
Securities |
10,254 | |||
Loans receivable |
120,677 | |||
Other real estate owned |
7,542 | |||
Stock in Federal Home Loan Bank and Federal Reserve Bank |
903 | |||
Premises and equipment, net |
5,764 | |||
Accrued interest receivable |
355 | |||
Core deposit intangible |
2,660 | |||
FDIC prepaid expense |
774 | |||
Income tax receivable |
774 | |||
Deferred taxes, net |
2,455 | |||
Other assets |
42 | |||
Total assets acquired |
$ | 213,816 | ||
LIABILITIES |
||||
Deposits |
212,939 | |||
Advance payments by borrowers taxes and insurance |
34 | |||
Accrued interest payable and other liabilities |
843 | |||
Total liabilities assumed |
$ | 213,816 | ||
The Company has not completed the process of determining the acquisition date fair value of assets acquired and liabilities assumed, and the amounts disclosed above are considered provisional amounts. During the measurement period, the Company will retrospectively adjust the provisional amounts recognized at the acquisition date to reflect new facts and information that existed at the acquisition date. The measurement period will end when the Company receives all of the information it is seeking about such facts and circumstances, and will not exceed one year from the acquisition date. Preliminary estimates of goodwill or bargain purchase gain were considered immaterial and thus were not recorded during the quarter ended March 31, 2011. Subsequent adjustments to the provisional amounts may be material.
The Company recorded an identifiable intangible asset associated with the acquisition consisting of a core deposit intangible. Identifiable intangible assets are amortized to their estimated residual values over their expected useful lives. The core deposit intangible is being amortized on a straight line basis over the expected useful life of such asset. The gross carrying amount of the core deposit intangible at March 31, 2011 was $2.7 million, and there was no accumulated amortization as of that date. The expected useful
BANKFINANCIAL CORPORATION
NOTES to PRO FORMA CONDENSED
COMBINED FINANCIAL STATEMENTS
As of and for the year ended December 31, 2010
Note 1 Basis of Presentation (continued)
lives of identifiable intangible assets are periodically reassessed to determine if any amortization period adjustments are required. No such adjustments were recorded during the quarter ended March 31, 2011,
The unaudited pro forma condensed combined statement of financial condition as of December 31, 2010 and the unaudited pro forma condensed combined statement of operations for the year then ended have been prepared to reflect the business combination as if the Companys acquisition of DG Bancorp, Inc. had occurred on December 31, 2010 with respect to the pro forma combined statement of financial condition, and had occurred on January 1, 2010 with respect to the pro forma combined statement of operations. Both pro forma financial statements reflect the pro forma adjustments that are described in the accompanying notes.
The unaudited pro forma condensed combined pro forma statement of operations is not necessarily indicative of the results of operations that would have occurred if the acquisition had been effective as of January 1, 2010, or the Companys future results. Pro forma adjustments have been limited to those directly attributable to the acquisition. The pro forma combined financial statements should be read in conjunction with the historical consolidated financial statements and related notes of the Company and DG Bancorp, Inc.
Note 2 Pro Forma Adjustments
The following is a description of the pro forma adjustments applied to the pro forma condensed combined statements of financial condition and operations as of and for the year ended December 31, 2010.
(1) | Cash expended in acquisition. |
(2) | Fair value adjustment applied to securities portfolio. |
(3) | Fair value adjustment applied to loan portfolio, net. |
(4) | Fair value adjustment to other real estate owned. |
(5) | Fair value adjustment to office premises and equipment. |
(6) | Core deposit intangible. |
(7) | Deferred tax consequences of purchase price adjustments, net. |
(8) | Fair value adjustment to deposits. |
(9) | Amortization of fair value adjustments for loans. |
(10) | Loss of interest income on acquisition costs at a pre-tax yield of 0.25%. |
(11) | Amortization of fair value adjustments for deposits. |
(12) | Depreciation and amortization on office premises and equipment. |
(13) | Amortization of core deposit intangible. Reflecting future economic benefits of deposit base. |
(14) | Income tax benefit on fair value adjustments, net. |
(15) | Elimination of DG Bancorp, Inc. equity. |
(16) | Except for the per share results of DG Bancorp, Inc., pro forma basic and diluted income (loss) per common share were calculated based on the Companys historical weighted average basic and diluted shares outstanding of 19,664,109 for the year ended December 31, 2010. |