Hello, and thank you for standing by. My name is Regina, and I will be your conference operator today. At this time, I would like to welcome everyone to the Stock Yards Bancorp and Field & Main Bancorp Merger Conference Call. All lines have been placed on mute to prevent any background noise. After the speaker's remarks, there will be a question-and-answer session. If you'd like to ask a question during this time, simply press star, then the number one on your telephone keypad. To withdraw your question, press star one again. We kindly ask that you please limit your questions to one and one follow-up. I'd now like to turn the conference over to Jay Hillebrand, Chairman and CEO. Please go ahead.
Thank you, Regina, and good morning, everybody. Thanks for joining us on the call this morning. This is Jay Hillebrand, Chairman and CEO of Stock Yards Bancorp. I'm also joined on the call today by our CFO, Mr. Clay Stinnett, and our president, Phil Poindexter. As many of you know, yesterday evening, we issued a press release announcing the merger to acquire Field & Main Bancorp, the holding company for Field & Main Bank. In addition to this release, I would 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-K filing yesterday evening. Before we get started, I encourage you to look over our forward-looking statements that can be found on slide 2 and 3 of the investor presentation.
Let me start with sharing a little bit of information about Field & Main for those of you who may not be familiar with them. Just like us, they are deeply rooted in the state of Kentucky. Privately held and headquartered in Henderson, Kentucky, Field & Main has roots dating back to 1887. It operates six total retail branches located in Henderson, Lexington, and Cynthiana, Kentucky, and Evansville, Indiana. This combination joins two community banks whose values and cultures are closely aligned and significantly expands our reach into Western Kentucky. Field & Main customers will continue to receive the outstanding service they have come to rely on, with the added benefit of our extended branch presence throughout Louisville, Central, Eastern, and Northern Kentucky, as well as into the Cincinnati and Indianapolis metropolitan markets.
This partnership represents a unique opportunity to accelerate Stock Yards' strategic expansion across the long-desired Western Kentucky market, one of the most attractive and economically vibrant regions in the state. Our recently announced addition of a Bowling Green market president underscores our commitment to meaningful, long-term growth in the corridor, stretching from Henderson through Owensboro, Bowling Green, and Hopkinsville to Paducah and beyond. Field & Main's franchise provides an immediately scalable presence in this region, and its community-first, relationship-driven culture aligns closely with Stock Yards' long-standing focus on disciplined growth, profitability, and high-touch customer service. Together, the combined organization will be positioned to deepen market penetration, enhance operating leverage, and deliver expanded capabilities to customers across Western Kentucky and adjacent markets.
As of December 31, 2025, Field & Main reported approximately $861 million in assets, $652 million in loans, and $781 million in deposits. Field & Main maintains a wealth management and trust department, with total assets under management of approximately $800 million at year-end. I couldn't be, I couldn't be more excited about this transaction. I 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 approximately $10.4 billion, $7.9 billion in gross loans, $8.6 billion in deposits, and $8.4 billion in trust assets under management.
We will be serving customers through an 81-branch network that stretches throughout Louisville, Central, Eastern, Western, and Northern Kentucky, as well as the Cincinnati and Indianapolis metropolitan markets. However, as I remind our team each and every single day, community banking isn't about size, it's about service. Both banks understand that relationships are far more important than the assets. Together, we will be more nimble and powerful to help more consumers and more businesses in this region to meet their financial goals. The focus is on better, not bigger. This merger represents our fifth acquisition since 2012 and our first announcement since 2021. We have extensive and valuable experience transitioning customers with smooth and swift conversions, as well as a long track record of growing earnings and tangible book value.
I would ask you to please take note of our earnings announcement that also happened yesterday. Knowing that this M&A, transaction is getting all the attention, please look at the incredible growth in our tangible book value, as well as our earnings per share. We're really proud of our team and the organic growth that we continue to provide year in and year out. I hope I've provided you with a nice introduction to Field & Main 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 5.7% earnings per share accretion in 2027.
In wrapping up, we are thrilled to welcome Field & Main to the Stock Yards family and have the utmost respect for their management team and staff. As is the case with many community banking M&A opportunities, we know that people are critical. With minimal market overlap, we are expecting to preserve most customer-facing jobs and be minimally disruptive to existing Field & Main customers. Now, with respect to the management team, I'm very excited to announce that Doug Lawson, a well-respected individual, who's their president and chief operating officer of Field & Main, will join us as a market president. In addition, we welcome Field & Main's current board member, Scott Davis, to our board of directors.
Before I turn it over to Clay to discuss the key financial metrics, I would like to say there's never been a more exciting time to be here at Stock Yards Bank as we continue to grow. Clay?
Thank you, Jay. Good morning, everybody. As Jay 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. Field & Main 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 11 of the investor presentation. Field & Main shareholders will have the right to receive 0.655 shares of Stock Yards common stock for each share of Field & Main common stock, with total consideration to consist of 100% stock.
Based upon the closing price of Stock Yards common stock of $68.01 on January 26th, 2026, the implied per share purchase price is $44.55, with an aggregate transaction value of approximately $105.7 million. The transaction is expected to be 5.7% accretive to Stock Yards earnings per share once cost savings are fully phased in. In addition, tangible book value dilution is expected to be approximately 0.9% and be earned back in just under one year utilizing the crossover method. Post-closing, Stock Yards capital ratios are expected to exceed well-capitalized levels. Next, I'll try to highlight some of our major financial modeling assumptions. We expect overall cost saves of 34% of Field & Main's non-interest expenses to be fully recognized in 2027, which assumes no contemplated branch closures.
We expect gross credit marks of $16.5 million or 2.6%. Interest rate marks are expected to be $9.6 million, related to the loan portfolio accreted over 5 years on a straight line basis. The loss of approximately $7.9 million on the securities portfolio is modeled to accrete over 7 years straight line, with no impact to equity at close. Finally, one-time transaction costs are expected to be $16.9 million, are expected to be largely recognized in 2026, and are fully reflected in the closing balance sheet. In terms of our process, I would highlight that we deployed some of our top internal credit talent to conduct a review of over 90% of the loan relationships over $1 million and ended up reviewing over 60% of the entire loan portfolio.
We believe the credit profile is solid, and our estimated credit mark is both conservative and prudent in today's environment. With this merger, we expect to manage our balance sheet at year-end 2026 to stay below the $10 billion threshold for regulatory purposes. We expect to formally cross the $10 billion threshold at year-end 2027. We have extensively studied and prepared to cross $10 billion and expect to be able to offset any income reduction or additional costs when potentially incurred in 2028. Finally, I'll touch on capital. The pro forma TCE ratio is expected to be approximately 9.5%, and the total risk-based capital ratio approximately 13.4% at close. So given all the financial metrics of the deal, we're very enthusiastic about the path this provides for our company.
With that, I'll turn it back over to you, Jay.
Okay, thanks, Clay. I'm very excited about this path forward, about this acquisition, the positive impact it will have for our company, for our combined company. It builds on our strengths and enhances scale, profitability, and performance. We do anticipate closing this transaction sometime during the second quarter of this year, pending customary approvals, and I look forward to welcoming the Field & Main team to our Stock Yards family. This concludes our prepared remarks for now. I'd like to open it up now for all questions, if that's okay, Regina?
We will now begin the question-and-answer session. To ask a question, press star, then the number one on your telephone keypad. We ask that you please limit your questions to one and one follow-up. Our first question will come from the line of Terry McEvoy with Stephens. Please go ahead.
Hi, thanks, and congratulations on last night's news and the acquisition of Field & Main. Maybe I'll just start with the $10 billion and the expenses there. How much of the expenses related to crossing $10 billion are in the current expense run rate that was just reported last night as well?
Terry, good morning. It's Clay. Most of the... on the expense side, we're most of the way there. I mean, we're going to continue to build out a little bit there, but I would say we're 80%-90% there in terms of the expense side of things. The major impact to crossing is going to be the hit to interchange and basically the income reduction there. So, that'll be the bigger piece. I think in terms of expenses, we feel like we're largely there.
... Perfect. Then as a follow-up, I'll stick with expenses. Could you just help with the timing of the cost saves? Maybe what's the date for the core conversion? I think you said 30% by 2026. Is that, you know, fully achieved in the fourth quarter and maybe Q1 in 2027? Do you expect to hit that full run rate of cost saves?
Yeah, the full rate of cost saves is not going to be hit until 2027, so that 34%. I think of that 34%, we'll recognize maybe, you know, once again, hoping to close, sometime in the second quarter. System conversion isn't till, October. And so from a cost saves perspective, of that 34%, you know, let's assume they're with us for about, you know, half year's income, and then, probably a third of the 34% we can recognize, hope to recognize in 2026. Hope that helps.
Our next question will come from the line of Brendan Nosal with Hovde Group. Please go ahead.
Hi, good morning. This is Ynyra Bohan on for Brendan Nosal. Going back to the $10 billion question, can you discuss the levers you have to pull to accomplish staying under the $10 billion in 2026? And then if you do have the wiggle room below $10 billion, does that impact the 6% EPS accretion from the deal?
No, we've modeled that. Well, I mean, we've modeled in that, you know, we won't cross until year-end 2027. So first-year impact, once again, would be starting at July first of the following year, so July first of 2028. But, you know, in terms of balance sheet modeling, we think we'll be at year-end 2026, let's call it, you know, $10.5 billion or so. We currently have about $500 million in deposits that are ICS deposits, and we expect to expand that somewhat. You'll be able to do a one-way sweep on those ICS deposits, those insured cash sweeps, and so move them off the balance sheet at year-end.
And actually, Field & Main adds about another $200 million in ICS deposits, so actually enhances the ability to minimize that balance sheet at year-end 2026. So we'll be keenly focused on that to make sure that we can push that off until 2027. Hope that makes sense.
Yeah. Thank you. And one follow-up, kind of to do still with M&A. The $9.9 billion is an odd spot, even only temporarily. Can you just talk about the appetite and criteria for additional M&A, particularly in light of the expected balance sheet at end of year, the smaller size of this transaction, and the more accommodative regulatory environment?
Sure. You know, the environment is opportune for sure. We did not want to do a larger M&A transaction that created more risk. I think you'll agree this is right up our alley, what we like to do. We believe there will be additional opportunities due to the environment, and it seems like that space is pretty active right now. So regardless of future opportunities, as you know, we're always focused on organic growth and feels there continue to be runways for growth in our in all of our markets. So...
And I think you can look at the last 5 years, this organic growth rate, while our last 3 transactions over the last 5 years have gotten the headlines, our organic growth has been stellar and feel really confident in not just M&A opportunities, but the organic growth being strong and not creating any issues as we navigate to $10 billion.
Thank you.
Our next question comes from the line of Kelly Motta with KBW. Please go ahead.
Hey, congratulations on the deal. It looks like a great partnership with a like-minded bank here. I think, Jay, you kind of answered it, but I'm gonna ask the question in a different way. Stock Yards has been one of the strongest, top-tier organic growers, you know, the past several years. I had you crossing 10 at the end of this year, actually, and now you're adding these assets. So I guess embedded in your expectation to stay under 10, just under 10 to end year-end, can you discuss more about kind of what you're seeing in terms of your organic growth? And, you know, your partner looks like they were growing pretty strongly too. So, you know, what's kind of embedded in here, as we look ahead?
Sure. I'll let Clay and or Phil chime in as well. But yeah, organic growth has been strong. We've had some, and we've talked to many of you over the calendar year of 2025 about what we thought would be headwinds with payoffs earlier in the year. It didn't really happen until end of third and into fourth quarter. We started seeing some of those larger commercial real estate balances that we had that were, most of them were construction loans that would typically go out to a permanent lender still sitting on our balance sheet. We thought with as rates would start ticking down, our customers would do what they typically do and take advantage of those lower rates and pay those off, and then reload with their next you know, construction project, what have you.
And so that started happening towards the end of the year, but we had a great growth of, you know, 6.5%, and, you know, more in line with where we typically are, kind of at mid to high single-digit loan growth. We were very fortunate to have, you know, four years of double-digit loan growth. But the opportunities are out there. We had larger production than last year. So we're very, very excited about the opportunities continuing for the organic piece. Clay, Phil, you want to expand on that?
I'll, yeah, I'll hop in. You know,-
Thank you.
Kelly, in terms of organic growth, certainly it's, it's going to be hard to, given the pickup in payoffs, replicate, you know, the double-digit growth we've seen over the last few years, but certainly ended, we feel like we ended, 2025 on a, on a strong note and, and hope to replicate that, at least in 2026. I do think what you'll see in terms of managing the balance sheet for 2026 is working on making the balance sheet, a little more efficient. I think we can grow loans at a, mid to high single digits type number without growing the balance sheet at the, at the same level by reallocating some resources within the balance sheet. So, you know, shrinking the investment portfolio somewhat, utilizing cash. We've got a large cash position at year-end, those kind of things.
So, you know, don't know that we need to grow the deposit portfolio, excuse me, at the same rate that we're growing the loan portfolio in order to fund it. So, I think we'll, you know, be very mindful of the overall balance sheet size to try to manage that number as we get to the end of 2026.
Blake, can I add a comment onto that? This is Phil Poindexter. You know, we're, you know, we generally give guidance on loan growth in the sort of mid to high single digits, and I, I think I'm very optimistic. Optimistic for a lot of reasons. I think, in past deals, when we've come in, we've seen lift in markets. And we saw that in Lexington, through having, more capital, more capacity, better product offering and technology. So we expect, to have lift in, in the Western Kentucky market. It gives us scale to grow in Western Kentucky. And then a lot of you know, we, we also went to the South Central market, late last year with the hire of Rick Seiler, who's our market president in Bowling Green.
We feel like that market is in particularly well positioned to grow organically. We're optimistic, and we're going to keep the momentum going, regardless of the 10. You know, I think we have the ability to model through this. But, you know, I'm a believer in you grow when you can grow, and we feel good about loan demand and the economy right now. We feel very confident that we can continue to grow organically.
That's... Thank you so much, all of you, for, for all the color. My follow-up is just a ticky-tacky modeling question, regarding the Durbin interchange impact. I know you guys had been running some studies with Visa or Mastercard. Obviously, it's not an until a second year 2028 event based on all, all your color, but wondering if there's any, you know, preliminary estimate you could share as to how to think about that impact. Thank you.
Yeah, Kelly, we're modeling—I mean, it's roughly, with both companies, and obviously, we haven't done a study on, Field & Main's interchange income, but using a similar, kind of hit rate that, our interchange study, came up with. I think that number, and once again, we're talking about a number out into, 2028 and 2029, to be a half year impact in 2028, full year impact in 2029. That number is going to be somewhere around $9.5 million annually.
Our next question will come from-
Sorry.
Our next question will come from the line of Nathan Race with Piper Sandler. Please go ahead.
Hi, this is Zach Ingebrigtson on for Nate Race today, and thanks for taking my question. I guess to start off, what's your expectations for the margin on a standalone basis this year until the deal closes? Then where do you see the margin on a pro forma basis the latter half of this year?
Yeah, I do think from a margin standpoint, you know, we're asset sensitive, so, you know, hope to maintain the margin. Optimistic, depending on the shape of the yield curve and those kinds of things , that maybe we could see it pick up a few basis points, but, you know, largely sideways. I do think Field & Main will be ultimately accretive to our margin. It's obviously a pretty small part of the combined entity, so don't know that it's going to have a big impact, but should have a positive impact. And generally, I would say their balance sheet is slightly liability sensitive, so assuming we'll get some rate cuts, that should be helpful.
Great. And then my next question is, you know, do you guys plan on reallocating some of the cost savings to add some additional wealth advisors across your existing footprint?
You know, they've got a great wealth team down there right now. They have about $800 million in assets under management, as Jay mentioned. And certainly, we will look to do that in Bowling Green as we become more established. I think this market will give us some scale to make that easier to do. But it's a very, very important part of what we do, and we'll be active in the Western Kentucky markets and the South.
Yeah, we think the existing team there at Field & Main have capacity, and they're doing an outstanding job. Very impressed with them and the capacity they have to continue to grow, and we'll complement that with whatever is needed.
And once again, for any questions, simply press star, followed by the number one on your telephone keypad. And that will conclude our question-and-answer session, as well as our call for today. We thank you all for joining. You may now disconnect.