and welcome to the Stockyards Bancorp and Commonwealth Bancshares Merger Announcement Conference Call. All participants will be
in a listen only mode.
After today's presentation, there will be an opportunity to ask questions. Please note this event is being recorded. I would now like to turn the conference over to Jay Hillebrand. Please go ahead, sir.
Thank you very much. Good morning, everybody. Thanks for joining us on the call this morning. This is Jay Hillebrand, Chairman and CEO of CyCARES Bancorp. I'm also joined on the call by our CFO, Mr.
Clay Stinnant and our President, Phil Poindexter. As many of you know, earlier this morning, we issued a press release announcing our agreement to acquire Commonwealth Bancshares, the holding company for Commonwealth Bank and Trust Company. In addition to this release, I'd like to direct everyone to the prepared investor presentation slides that can be accessed either through the Investor Relations page on our website or as part of our SEC Form 8 ks filing earlier this morning. Before we get started, I encourage you to look over our forward looking statements that can be found on Slide 23 of the investor presentation. Let me start with sharing a little bit of information about Commonwealth for those of you who may not be as familiar with them.
Just like us, they are deeply rooted in the state of Kentucky. They are the largest privately held bank headquartered here in Louisville, Kentucky. They operate 16 total retail branches, including 10 in Jefferson County, which is the primary County in Louisville, 4 in Shelby County, a contiguous County and 2 in Northern Kentucky within the Cincinnati MSA, which is where we obviously have 6 branches currently already. While we trace our roots back to 190 4 here in Louisville, where I'm speaking to you from today, Commonwealth traces its roots back to 18/81 in Shelby County, located due east of Louisville along the I-sixty four corridor towards Lexington, which is a brand new market we just expanded to in May of this year. As of June 30th this year, Commonwealth reported $1,300,000,000 in assets, dollars 733,000,000 in loans and $1,100,000,000 in deposits, dollars 86,000,000 in tangible common equity and Commonwealth also maintains a sizable wealth management and trust department we're very excited about with total assets under management of $2,600,000,000 at quarter end.
I couldn't be more excited about this transaction and do believe it's an important strategic combination for both of our companies. With this combination, we are creating Kentucky's premier community banking franchise With combined assets of $7,400,000,000 $4,900,000,000 in gross loans, dollars 6,400,000,000 in deposits and over $7,000,000,000 in trust assets under management, we will be serving customers through a 79 branch network that stretches throughout Louisville, Central, Eastern and Northern Kentucky, as well as the Cincinnati and Indianapolis Metropolitan markets. The combined franchise will represent the largest bank based in the state of Kentucky by deposit market share and we will rank 3rd in total deposit market share here in the Louisville MSA with significant core deposit funding available to fund growth opportunities throughout our expansive footprint. In addition to significantly bolstering our wealth management capabilities, the combination also broadly strengthens our mortgage and private banking operations. In a banking environment where scale has become increasingly important, this transaction improves our competitive position as we strive to meet the constantly evolving needs of our clients and our communities.
It's also a complementary fit of business models and cultures with opportunities to expand relationships with Commonwealth customers. However, as I remind our team each and every single day, community banking isn't about size, it's about service. Both of these banks understand that relationships are far more important than assets. Together, we will be more nimble and powerful to help more consumers and businesses in this region to meet their financial goals. The focus is on better, not bigger.
As I alluded to earlier, this is our 2nd major acquisition of 2021 coming on the heels of our recent acquisition of Kentucky Bank, the 19 branch expansion across Central and Eastern Kentucky, including the Lexington market. Representing the 5th acquisition in our Company's history, we have extensive and valuable experience transitioning customers with smooth and swift conversions. Over the last several years, we have searched out combination opportunities in and around our current three markets. Day 1 of our search, we circled Commonwealth as a perfect fit for our culture and organization. Given our acquisition experience combined with our bank's shared credit discipline, we believe that we are well positioned for a well executed closing and integration.
I hope I've provided you a nice introduction to CommWell and how we view it as an excellent strategic fit with our organization. We are confident this acquisition will drive long term shareholder value. As illustrated in our investor presentation, this transaction is very attractive financially with approximately 12% earnings per share accretion in 2023 once our cost savings are fully phased in. In wrapping up, we are thrilled to welcome Commonwealth to the Stockyards family and have the utmost respect for their management team and staff. As is the case with many community banking M and A opportunities, we know that people are critical.
While there is some overlap in Louisville based branches, we are closely evaluating each to determine which location best serves our customer base. Our plan is to minimalize displacement within the Commonwealth network. Now with respect to team, I'm very excited to announce that John Key, our current President and Chief Executive Officer, will join us in a senior management position as Director of Strategic Initiatives, and he will serve as a voting member of our executive loan, strategic planning and operations committee. In addition, I am pleased to welcome Commonwealth's current Board member, Laurel Wells, to our Board of Directors. Before I turn it over to Clay to discuss the key financial metrics, I would like to say that there has never been a more exciting time here at Stockyards Bank as we continue to grow to remain relevant for another 100 years.
Clay? Thank you, Jay. Good morning, everybody. As Jay has indicated, we view this combination as an exciting opportunity to leverage the past success of both organizations into what we believe will be an exceptional community banking franchise. Commonwealth has strong market positions in the communities they serve and we're confident this combination will only strengthen those positions.
If I can start to look at the financial metrics with you, I'll turn you to Page Slide 9 of the investor presentation. Commonwealth shareholders will have the right to receive 0.9267 shares of stockyards common stock, plus another $11.20 per share in cash for each share they hold. So total consideration will be approximately 80% stock and 20% cash. Based upon our closing price on July 30, dollars 47.64 the implied per share purchase price is $55.35 with a total transaction value of approximately $153,000,000 The purchase price will represent approximately 1.78 times tangible book value and 10.4 times last 12 months net income for Commonwealth. We believe these financial return metrics are compelling.
This first full year earnings per share accretion in 2023 is estimated at 12%. The tangible book value per share dilution is expected to be earned back in less than 2 years under the crossover method, which includes the full impact of merger related charges in the day 2 CECL accounting treatment. On a pro form a basis, StockGuard shareholders loaned approximately 91% of the combined company, while shareholders of Commonwealth loaned approximately 9%. Next, I'll move over to Slide 10 of the presentation and try to highlight some of our major financial modeling assumptions. So we're anticipating 30% cost saves on an adjusted non interest expense base of $46,000,000 with about 80% of those cost saves realized in 2022 and 100% in the years following.
We've also included revenue synergies that we expect to achieve in our analysis, but importantly those revenue synergies are not included in our financial modeling. Conservatively, we are expecting combined pre tax one time restructuring charges of approximately 28,200,000 and a pre tax write down of other assets of approximately $3,400,000 After completion of a very thorough credit due diligence process, we expect to take credit mark of approximately 2.2% on the Commonwealth loan portfolio. In addition, there is a day 2 CECL provision of $8,800,000 fully included in the numbers we're presenting today. In terms of our process, I would highlight that we deployed some of our top internal credit talent to conduct a review of all loan relationships over $2,000,000 and ended up reviewing 68% of the entire loan portfolio excluding PPP loans. We believe the credit profile is solid and our estimated credit mark is both conservative and prudent in today's environment.
Finally, I'll touch on capital. The pro form a TCE ratio is expected to be around 8% and total risk based capital ratio at around 12% at close. So given all the financial metrics of the deal, combined with the opportunity of partnering with 1 of the best banks in both Louisville and the State of Kentucky, we're very enthusiastic about the path this provides forward for our company. With that, I'll turn it back over to Jay. Thanks, Chloe.
Very excited about this path forward, about this acquisition and the positive impact it will have for our Company, for our combined Company. It builds on our strength and enhances scale, profitability and performance. We do anticipate closing this transaction sometime during Q4 of this year, no later than December 31, pending customary approvals and look forward to welcoming the Commonwealth team to our Stockyards family in the New Year. This concludes our prepared remarks for now. I'd like to open it up now for all questions.
Thank you. We will now begin the question and answer session. And the first question will come from Terry McEvoy with Stephens. Please go ahead.
Hi, good morning, everyone, and congratulations on today's news.
Thank you. Thank you, Terry.
Maybe just starting the 30% cost savings, it sounds low just given the overlap of the 2 banks and I went back in for your last transaction earlier in the year, the cost savings was 26.5%. So I guess my question is, Jay, as you identify maybe some branch consolidation opportunities, will that drive the cost savings higher? And maybe just walk me through where the cost is coming from? Thanks.
I think as we look at everything, sure, it could drive them higher and we will obviously look to improve that the best we can without hurting any synergies for the company. Many times in an end market deal, the CEO and our President don't join the combined company. In this case, we are. As we grow, we've always been good about making sure we have the infrastructure to support our growth model that we like to look out 15, 20 years. And acquisition, we're excited about having John Key joining us in a very important role and as well as their CFO who will be joining us.
And those are rare in a lot of end market deals, but needed for us to be able to continue to have support our growth. Jay, I'd also point out, Terry, I'd point out as well, the real estate center, this organization owns most of the real estate, the cost savings on related branches won't be as high as maybe you see at some other end market deals. But certainly, we beat this number up pretty hard. And I think the metrics speak for themselves. And typically, we try to be conservative in how we look at things.
But once again, did a lot of diligence on those numbers and feel comfortable with what we present.
Thank you. And then as a follow-up,
I wonder if you could discuss Commonwealth's mortgage operations, their private banking operations and whether the revenue synergies that maybe you talked about but didn't go into detail come from those two areas? Or as you look at the combined companies, what could else what else could drive revenue higher? Yes.
I think their wealth management trust there with $2,600,000,000 in assets under management is very, very nicely sized for $1,300,000,000 asset bank. It will be a nice combination with our significant wealth management numbers. And along those so that's an additional, I think, enhancer to revenue. And that private banking lending area falls right in line with wealth management. And they do private banking exactly like we do it.
Some of that may be the gentleman that gave me my first opportunity when we were at Citizens Pavilion, which was bought by PNC Bank, runs the private banking. He was the 1st guy that gave me the opportunity to be a private banker. That's how the house I came up under in banking. And there's Courtney Giese, a great man and a great mentor to me and many others. So our private banking models are very similar and play nicely with the wealth management arm as well as banking the large owners of excuse me, the owners of some of the large commercial businesses and management teams of our C and I middle market lending area.
Mortgage, as we all know, we anticipate rates keep getting lower. How many times have we said that? But we definitely feel like the mortgage area will slow in generally in our industry. And so I think we modeled that in here as well. And they have some areas of their mortgage area that I think will enhance our mortgage for me going forward, just what things they do differently or maybe even better.
So we look forward to growing that area.
The next question will come from Kelly Motta with KBW. Please go
ahead. Hey, everyone. Congrats on the deal. I was just wondering about the credit mark that you're taking and their ACL, what they have now, looks like it's over 2. Just wondering if there's anything in there that's kind of driving it higher, if that's just conservatism or if there's some categories that just have a higher reserve that they have?
Thanks.
Sure, Kelly. I think we feel very good about their portfolio. I think they've been very conservative in how they've accounted for it in the past. We drove a lot of our experience based on the marks we've taken regarding the Kentucky Bank portfolio and to have adjusted that transaction. And so, no, I think it's somewhat based on past experience and what we've just seen in the Kentucky Bank deal.
But overall, I think we'll be a little maybe a little more conservative said, but feel very comfortable with the credit quality. And I think if you look at their history, you can see how that plays out. Obviously, we got a really good look at how the portfolio performed in the last year, year and a half with the pandemic and in deferrals and those kind of things. So I think we feel very good about the portfolio.
Thanks, Clay. And then, pro form a capital ratios total And then pro form a capital ratios total risk based around 12%, I think it said. It's a little lower than how you've operated in the past, but certainly healthy and you do accumulate capital at a good rate. Just do you feel at those levels you're going to be good with what's internally generated or how should we be thinking about your capital position pro form a?
I think that's exactly how to think about it. We plan on accretive capital back fairly quickly. Historically, as you said, we've been you look at several years ago, we were maybe arguably significantly higher, but still maybe over capitalized at that point. Still feel the capital levels are very good. And as you said, we'll accrete capital back fairly quickly and plan on building capital from that point.
Great. And maybe the last one for me and then I'll step back. I know this will be more detailed via the S-four, but just wondering if you could give a kind of brief overview of the motivation of Commonwealth selling at this time?
The brief motivation? The motivation. I think that Commonwealth is known for many years just like Kentucky Bank did for many years that we would have an interest if they ever looked for a partner. And that led to a negotiated transaction for both, which we're very happy about. I think their motivation, you have to ask Darryl Wells himself.
But I think he wanted to pick his partner. He liked our currency, always has. We know each other very well, both banks. We've done a lot of projects together, not just in our community, but as banks together. And I think as moving forward, I think he just saw the opportunity to partner with and want to be part of growing this Kentucky premier community bank.
The next question will come from John Rodis with Janney. Please go ahead.
Just back to the mortgage real quick. Just the footnote, you said slowdown in the mortgage business or is there something else there?
Well, I mean, I think the whole business will right size itself with anticipated slowdown in the marketplace, as Jay mentioned. So certainly there'll be some changes, I think in the industry as a whole is what we're trying to model there on a go forward basis.
Okay. So but then so the $46,000,000 in expenses, that's it looks like that would be down roughly 20%, 25% from the current run rate. So is that sort of what you're thinking mortgage revenues will be down too sort of in a similar fashion?
Well, I mean, I think that maybe a fair estimate. I don't know that I have that number at hand, John. But I would say, I mean, we're modeling back to 2018 levels in terms of mortgage production, we think that's more realistic number on a go forward basis. As we get into 'twenty two and 'twenty three, potential for rates rising and certainly, gosh, if you haven't refinanced your mortgage at this point with where rates have been and how long they've been there. I just think the opportunities for that business going forward are going to be less than they've been over the last year or 2.
Yes. Okay. Jay, maybe just a question for you. I mean, a little bit surprised to see you guys do a deal this quickly, but obviously this was one of the banks you identified, as you said. So does this deal, in addition to Kentucky Ventures, does this take you out of the market for a little while?
Yes. I think first, you're right. We can't plan opportunities. That'd be great if you could, but you can't and you just have to be prepared and have to make sure your management team is ready to take advantage of those opportunities and we definitely are. Yes, I think it takes us off to the side lines for the remainder of this year and most of 2022, if not all.
Okay, makes sense. And then guys, just one more question for me. Just, this isn't really something I had to think about too much a few months ago, but just as you pro form a your $7,000,000,000 roughly getting closer to $10,000,000,000 Are there meaningful expenses that you would need to have as far as building out infrastructure stuff to get to $10,000,000,000 across $10,000,000,000 at this point?
We're not focused on the $10,000,000,000 We're really not. We're focused on executing both of these conversions. We've always been an organic growth strategy focused on one customer time and although it seems odd saying it right now on this day after the past 6 months announcing 2 deals, but that is our focus and that's what we'll continue to do. We're not going to focus on we're not focused on trying to get to $10,000,000,000 or over $10,000,000,000 It's great that we're going to have some synergies on the revenue and the expense side, but not our focus.
The next question will come from David Long with Raymond James. Please go ahead.
Just wanted to talk a little bit about the actual system integration and want to see if you had that scheduled. And then as far as the deposit system that you'll be using, I'm assuming they'll be going on to your system. If you could remind us what you guys are currently on and how you think that integration will run?
Yes, David. So we've got the integration scheduled for tentatively scheduled for towards the end of March next year. So they're on the Jack Henry Silver Lake, I believe, system and we're on Fiserv Premier. And so we will be converting from Jack Henry over to Fiserv. Feel good about that conversion and move forward with it as soon as we finish the first one.
We've got one scheduled for later this month, end of this month with Kentucky Bank. It is Fiserv to Fiserv. Fiserv to Fiserv. Fiserv Premier to Fiserv Premier. So this one will be a little different in terms of Jack Henry to Fiserv, but certainly 2 of the big providers and we'll be working closely with Fiserv and they've got a lot of experience converting off Jack Henry system.
The next question will come from Kelly Motta with KBW. Please go ahead.
Hi. Thanks for the follow-up. Just a quick one. With loan growth, you've typically, as you said, been an organic grower and it's been pretty good mid to high single digits. Just wondering if there's anything any kind of change in the growth rate with them coming on if it's pretty much the same or more or less?
Thanks.
Yes, Kelly. Obviously, mid to single high digit growth just gets to be a bigger number as a dollar amount, but we feel confident in maintaining that single digit, middle mid single digit to high single digit growth.
The next question will come from Terry McEvoy with Stephens. Please go ahead.
Just one other question. The $28,000,000 one time merger charge, it appeared high when I read the press release or read that presentation. And just relative to the deal value, it's call it 18%, which just feels high. I think the average this year is closer to 8%. So Clay or J.
Do you have any comments on that merger charge and why it appears to be a little bit elevated?
Sure. Well, they just went through, we just talked about the core systems and they just went through a conversion to get over to Jack Henry. So a fairly long contract that we're paying a fairly, I would say, much larger than average termination costs is the expectation on that contract. And it's a fairly new contract. So that's part of it.
There are also some maybe a little larger than average change of control charges related to this. But those would be the 2 primary drivers, Terry. And I think the bigger one is certainly the core charges, which are pretty good size per deal this size, especially given the fact literally it's been I don't think it's been a year since they converted over to Jack Henry. And so we're right at the beginning of that contract and the termination charge would be fairly substantial.