Maryland | 001-33795 | 68-0666697 |
(State or other jurisdiction | (Commission File | (I.R.S. Employer |
of incorporation) | Number) | Identification No.) |
Preliminary
estimated
fair
values
at
July 30, 2010
|
|
(in
thousands)
|
|
Assets
|
|
Cash
and cash equivalents
|
$ 59,158
|
Cash
due from FDIC
|
313,944
|
Securities
available-for-sale
|
34,719
|
Covered
loans and leases
|
192,023
|
Other
loans, not covered
|
5,572
|
Federal
Home Loan Bank stock
|
7,391
|
Covered
other real estate owned
|
15,242
|
Core
deposit intangible
|
4,107
|
FDIC
indemnification asset
|
56,694
|
Other
assets
|
1,728
|
Total
assets acquired
|
$ 690,578
|
Liabilities
|
|
Deposits
|
$ 682,569
|
FHLB
Advances
|
1,066
|
Other
liabilities
|
3,735
|
Deferred
tax liability
|
1,251
|
Total
liabilities assumed
|
688,621
|
Net
assets acquired
|
$ 1,957
|
Fair
value
|
|
(in
thousands)
|
|
Mortgage-backed
securities, issued by U.S. Government sponsored
enterprises (“GSE”)
|
$ 14,520
|
Collateralized
mortgage obligations, GSE-issued
|
3,418
|
Small
Business Administration ("SBA") guaranteed securities
|
2,003
|
Obligations
of U.S. GSE
|
12,714
|
Corporate
note, FDIC-guaranteed
|
1,025
|
Obligations
of states and political subdivisions
|
1,039
|
Total
securities available for sale
|
$ 34,719
|
Due
within
one year
|
Due after
one
year through
five years
|
Due
after five
years
through
ten years
|
Due after
ten years
|
Total
|
||||||||||||||||||||||||||||||||||||
Fair
value
|
Yield
|
Fair
value
|
Yield
|
Fair
value
|
Yield
|
Fair
value
|
Yield
|
Fair
value
|
Yield
|
|||||||||||||||||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||||||||||||||||||||||||||
Mortgage-backed
securities, GSE-
issued
|
$ | 512 | 3.50 | % | $ | 572 | 4.36 | % | $ | 4,970 | 4.91 | % | $ | 8,466 | 4.84 | % | $ | 14,520 | 4.80 | % | ||||||||||||||||||||
Collateralized
mortgage obligations, GSE-issued
|
- | - | 1,466 | 3.26 | 1,952 | 4.45 | - | - | 3,418 | 3.94 | ||||||||||||||||||||||||||||||
SBA-guaranteed
securities
|
- | - | - | - | 851 | 1.10 | 1,152 | 0.71 | 2,003 | 0.88 | ||||||||||||||||||||||||||||||
Obligations of GSE
|
2,028 | 2.13 | 10,686 | 3.70 | - | - | - | - | 12,714 | 3.45 | ||||||||||||||||||||||||||||||
Corporate note, FDIC
guaranteed
|
- | - | 1,025 | 2.10 | - | - | - | - | 1,025 | 2.10 | ||||||||||||||||||||||||||||||
Obligations of states
and political
subdivisions
|
1,039 | 5.01 | - | - | - | - | - | - | 1,039 | 5.01 | ||||||||||||||||||||||||||||||
Total
|
$ | 3,579 | 3.16 | % | $ | 13,749 | 3.56 | % | $ | 7,773 | 4.38 | % | $ | 9,618 | 4.35 | % | $ | 34,719 | 3.92 | % |
July
30, 2010
|
||||||
(in thousands)
|
||||||
Commercial
business
|
$ | 120,577 | ||||
Leases
|
8,164 | |||||
Commercial
real estate and multi-family
|
61,641 | |||||
Construction
and development
|
31,633 | |||||
One-to-four
family residential
|
25,070 | |||||
Home
equity loans
|
13,440 | |||||
Covered loans and
leases
|
260,525 | |||||
Consumer,
uncovered
|
6,780 | |||||
Principal balance of loans and
leases
|
267,305 | |||||
Discount resulting from
acquisition date fair value adjustments
|
(69,710 | ) | ||||
Net
loans and leases, at preliminary estimated fair value
|
$ | 197,595 |
Maturing
in
|
||||||||||||||||
1
year or less
|
Over
1 year
through
5 years
|
Over
5 years
|
Total
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
Loan
Category:
|
||||||||||||||||
Real
estate - construction
|
$ | 22,657 | $ | 8,976 | $ | - | $ | 31,633 | ||||||||
Real
estate - mortgage
|
8,681 | 51,661 | 26,369 | 86,711 | ||||||||||||
Commercial
|
36,684 | 77,799 | 6,094 | 120,577 | ||||||||||||
Leases
|
1,259 | 6,905 | - | 8,164 | ||||||||||||
Consumer
|
3,298 | 1,610 | 15,312 | 20,220 | ||||||||||||
Total
|
$ | 72,579 | $ | 146,951 | $ | 47,775 | $ | 267,305 | ||||||||
Fixed
Rate
|
Floating
Rate
|
Total
|
||||||||||||||
Due
after 1 year
|
||||||||||||||||
Real
estate - construction
|
$ | 3,924 | $ | 5,052 | $ | 8,976 | ||||||||||
Real
estate - mortgage
|
29,850 | 48,180 | 78,030 | |||||||||||||
Commercial
|
74,754 | 9,139 | 83,893 | |||||||||||||
Leases
|
6,905 | - | 6,905 | |||||||||||||
Consumer
|
7,851 | 9,071 | 16,922 | |||||||||||||
Total
|
$ | 123,284 | $ | 71,442 | $ | 194,726 |
Covered
Assets
|
Assets
not
covered
|
Total
|
||||||||||
(in
thousands)
|
||||||||||||
Loans
past due 90 days or more and accruing
|
$ | - | $ | - | $ | - | ||||||
Nonaccrual
loans and leases
|
15,962 | - | 15,962 | |||||||||
Other
real estate owned and repossessed assets
|
15,242 | 229 | 15,471 | |||||||||
Total
nonperforming assets
|
$ | 31,204 | $ | 229 | $ | 31,433 | ||||||
Nonperforming
assets to total acquired assets
|
4.55 | % |
A.
|
20%
of the Net Loss Amount, which is the sum of all loss amounts on covered
assets less the sum of all recovery amounts realized. This amount is not
yet known;
|
B.
|
25%
of the asset premium (discount). This amount is $7.5 million;
and
|
C.
|
3.5%
of the total covered assets under the loss share agreements. This amount
is $10.1 million.
|
Estimated
Amortization
Expense
|
||||
(in
thousands)
|
||||
Year
1
|
$ | 750 | ||
Year
2
|
613 | |||
Year
3
|
501 | |||
Year
4
|
410 | |||
Year
5
|
335 | |||
Thereafter
|
1,498 | |||
$ | 4,107 |
Amount
|
Interest
Rate
|
|||||||
(dollars
in thousands)
|
||||||||
Noninterest-bearing
deposits
|
$ | 66,968 | 0.00 | % | ||||
Interest-bearing
deposits:
|
||||||||
Savings
accounts
|
13,866 | 0.48 | ||||||
Money
market accounts
|
70,470 | 0.93 | ||||||
Demand
deposits
|
108,282 | 0.55 | ||||||
Certificates
of deposit
|
418,623 | 2.02 | ||||||
Certificates
of deposit fair value adjustment
|
4,360 | |||||||
Total deposits (at estimated fair
value)
|
$ | 682,569 |
Amount
|
||||
(in
thousands)
|
||||
3
months or less
|
$ | 51,788 | ||
Over
3 months through 6 months
|
29,917 | |||
Over
6 months through 12 months
|
40,774 | |||
Over
12 months
|
44,558 | |||
Total
|
$ | 167,037 |
Regulatory
Requirement to be Well-Capitalized
|
Home
Federal
Bank
|
|||||||
Tier
1 leverage ratio
|
||||||||
Actual
|
5.0 | % | 18.2 | % | ||||
Pro
forma
|
5.0 | % | 9.7 | |||||
Tier
1 risk-based ratio
|
||||||||
Actual
|
6.0 | % | 34.0 | % | ||||
Pro
forma
|
6.0 | % | 28.7 | |||||
Total
risk-based ratio:
|
||||||||
Actual
|
10.0 | % | 35.3 | % | ||||
Pro
forma
|
10.0 | % | 29.8 |
·
|
ability
to expand into non-overlapping yet complementary markets on the outer rim
of the Company’s targeted growth
markets;
|
·
|
ability
to achieve improvement in branch performance in the Bank's Central Oregon
region due to overlap of banking
offices;
|
·
|
ability
to compete against banks in LibertyBank’s markets based on Home Federal’s
relative capital strength;
|
·
|
diversification
of the Bank's loan portfolio by introducing a significant level of
commercial business loans;
|
·
|
attractiveness
of immediate core deposit growth with low cost of funds. Over
the past several years, organic core deposit growth has been difficult as
financial institutions competed over core deposits. The
Acquisition allowed the Bank to immediately increase core deposits at an
attractive cost.
|
·
|
Report
of Independent Registered Public Accounting
Firm
|
·
|
Statement
of Assets Acquired and Liabilities Assumed at July 30,
2010
|
·
|
Notes
to Statement of Assets Acquired and Liabilities
Assumed
|
23.1 | Consent of Independent Registered Public Accounting Firm |
99.2 |
Report
of Independent Registered Public Accounting Firm
|
Statement of Assets Acquired and Liabilities Assumed at July 30, 2010 | |
Notes to Statement of Assets Acquired and Liabilities Assumed |
HOME FEDERAL BANCORP, INC. | |
Date:October
15, 2010
|
By: /s/ Eric S.
Nadeau
|
Eric S. Nadeau | |
Executive Vice President and | |
Chief Financial Officer |
Exhibit
No.
|
Description
|
23.1
|
Consent
of Independent Registered Public Accounting Firm
|
99.2
|
Audited
statement of assets acquired and liabilities assumed in the FDIC-assisted
transaction involving LibertyBank as of July
30,2010.
|