Filed by the Registrant x
|
Filed by a Party other than the Registrant ¨
|
¨
|
Preliminary Proxy Statement
|
|
¨
|
Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2))
|
|
x
|
Definitive Proxy Statement
|
|
¨
|
Definitive Additional Materials
|
|
¨
|
Soliciting Material under §240.14a-12
|
|
Sterling Financial Corporation
|
||
(Name of Registrant as Specified In Its Charter)
|
||
(Name of Person(s) Filing Proxy Statement, if other than the Registrant)
|
||
Payment of Filing Fee (Check the appropriate box):
|
||
x
|
No fee required.
|
|
¨
|
Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.
|
|
(1)
|
Title of each class of securities to which transaction applies:
|
|
(2)
|
Aggregate number of securities to which transaction applies:
|
|
(3)
|
Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (set forth the amount on which the filing fee is calculated and state how it was determined):
|
|
(4)
|
Proposed maximum aggregate value of transaction:
|
|
(5)
|
Total fee paid:
|
|
¨
|
Fee paid previously with preliminary materials.
|
|
¨
|
Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the Form or Schedule and the date of its filing.
|
|
(1)
|
Amount Previously Paid:
|
|
(2)
|
Form, Schedule or Registration Statement No.:
|
|
(3)
|
Filing Party:
|
|
(4)
|
Date Filed:
|
|
Use these links to rapidly review the document
TABLE OF CONTENTS
TABLE OF CONTENTS
Filed Pursuant to Rule 424(b)(3)
Registration No. 333-192346
Proxy Statement | Prospectus | |
MERGER PROPOSEDYOUR VOTE IS VERY IMPORTANT
Dear Shareholder:
On September 11, 2013, Sterling Financial Corporation, or Sterling, and Umpqua Holdings Corporation, or Umpqua, entered into an Agreement and Plan of Merger (which we refer to as the "merger agreement") that provides for the combination of the two companies. Under the merger agreement, Sterling will merge with and into Umpqua, with Umpqua as the surviving corporation (which we refer to as the "merger"). The merger will result in the West Coast's largest community bank with expanded geographic reach.
In the merger, each share of Sterling common stock (except for specified shares of Sterling common stock held by Sterling or Umpqua and any dissenting shares) will be converted into the right to receive 1.671 shares of Umpqua common stock and $2.18 in cash, without interest, (which we refer to as the "merger consideration"). Although the number of shares of Umpqua common stock that Sterling shareholders will receive is fixed, the market value of the merger consideration will fluctuate with the market price of Umpqua common stock and will not be known at the time Sterling shareholders vote on the merger. Based on the closing price of Umpqua's common stock on the NASDAQ Global Select Market on January 17, 2014, the last practicable date before the date of this document, the value of the per share merger consideration payable to holders of Sterling common stock was $32.93. We urge you to obtain current market quotations for Umpqua (trading symbol "UMPQ") and Sterling (trading symbol "STSA").
Based on the current number of shares of Sterling common stock outstanding and reserved for issuance under employee benefit plans, Umpqua expects to issue approximately 112,458,115 million shares of common stock to Sterling shareholders in the aggregate upon completion of the merger. Based on these numbers, upon completion of the merger, current Sterling shareholders would own approximately 49.9% of the common stock of Umpqua immediately following the merger. However, any increase or decrease in the number of shares of Sterling common stock outstanding that occurs for any reason prior to the completion of the merger would cause the actual number of shares issued upon completion of the merger to change.
Sterling and Umpqua will each hold a special meeting of their respective shareholders in connection with the merger. Sterling and Umpqua shareholders will be asked to vote to approve the merger agreement and related matters as described in the attached joint proxy statement/prospectus. Approval of the merger agreement by Umpqua shareholders requires the affirmative vote of the holders of a majority of votes entitled to be cast and approval of the merger agreement by Sterling shareholders requires the affirmative vote of the holders of two-thirds of the votes entitled to be cast.
The special meeting of Sterling shareholders will be held on February 25, 2014 at Sterling Bank, 111 North Wall Street, Spokane, Washington, at 3:00 p.m. local time. The special meeting of Umpqua shareholders will be held on February 25, 2014 at the River Place Hotel, 1510 SW Harbor Way, Portland, Oregon, at 6:00 p.m. local time.
Sterling's board of directors unanimously recommends that Sterling shareholders vote "FOR" the approval of the merger agreement and "FOR" the approval of the other matters to be considered at the Sterling special meeting.
Umpqua's board of directors unanimously recommends that Umpqua shareholders vote "FOR" the approval of the merger agreement and "FOR" the approval of the other matters to be considered at the Umpqua special meeting.
This joint proxy statement/prospectus describes the special meeting of Sterling, the special meeting of Umpqua, the merger, the documents related to the merger and other related matters. Please carefully read this entire joint proxy statement/prospectus, including "Risk Factors," beginning on page 43, for a discussion of the risks relating to the proposed merger. You also can obtain information about Umpqua and Sterling from documents that each has filed with the Securities and Exchange Commission.
/s/ RAYMOND P. DAVIS Raymond P. Davis President and Chief Executive Officer Umpqua Holdings Corporation |
/s/ J. GREGORY SEIBLY J. Gregory Seibly President and Chief Executive Officer Sterling Financial Corporation |
Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved the merger, the issuance of the Umpqua common stock to be issued in the merger or the
other transactions described in this document or passed upon the adequacy or accuracy of this joint proxy statement/prospectus. Any representation to the contrary is a criminal offense.
The securities to be issued in the merger are not savings or deposit accounts or other obligations of any bank or non-bank subsidiary of either Umpqua or Sterling, and they are not insured by the Federal Deposit Insurance Corporation or any other governmental agency.
The date of this joint proxy statement/prospectus is January 22, 2014, and it is first being mailed or otherwise delivered to the shareholders of Umpqua and Sterling on or about January 24, 2014.
REFERENCES TO ADDITIONAL INFORMATION
This joint proxy statement/prospectus incorporates important business and financial information about Umpqua and Sterling from documents filed with the U.S. Securities and Exchange Commission, or the SEC, that are not included in or delivered with this joint proxy statement/prospectus. You can obtain any of the documents filed with or furnished to the SEC by Umpqua and/or Sterling at no cost from the SEC's website at http://www.sec.gov. You may also request copies of these documents, including documents incorporated by reference in this joint proxy statement/prospectus, at no cost by contacting the appropriate company at the following address:
|
|
|
---|---|---|
Umpqua Holdings Corporation | Sterling Financial Corporation | |
20085 N.W. Tanasbourne Drive | 111 North Wall Street | |
Hillsboro, Oregon 97124 | Spokane, Washington 99201 | |
Attention: Investor Relations | Attention: Investor Relations | |
Telephone: (503) 268-6675 | Telephone: (509) 358-8097 |
You will not be charged for any of these documents that you request. To obtain timely delivery of these documents, you must request them no later than five business days before the date of your meeting. This means that Umpqua shareholders requesting documents must do so by February 18, 2014, in order to receive them before the Umpqua special meeting, and Sterling shareholders requesting documents must do so by February 18, 2014, in order to receive them before the Sterling special meeting.
You should rely only on the information contained in, or incorporated by reference into, this document. No one has been authorized to provide you with information that is different from that contained in, or incorporated by reference into, this document. This document is dated January 22, 2014, and you should assume that the information in this document is accurate only as of such date. You should assume that the information incorporated by reference into this document is accurate as of the date of such document. Neither the mailing of this document to Sterling shareholders or Umpqua shareholders nor the issuance by Umpqua of shares of Umpqua common stock in connection with the merger will create any implication to the contrary.
This document does not constitute an offer to sell, or a solicitation of an offer to buy, any securities, or the solicitation of a proxy, in any jurisdiction to or from any person to whom it is unlawful to make any such offer or solicitation in such jurisdiction. Except where the context otherwise indicates, information contained in this document regarding Sterling has been provided by Sterling and information contained in this document regarding Umpqua has been provided by Umpqua.
See "Where You Can Find More Information" for more details.
NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
TO BE HELD ON FEBRUARY 25, 2014
To the Shareholders of Umpqua Holdings Corporation:
Umpqua Holdings Corporation will hold a special meeting of shareholders at 6:00 p.m. local time, on February 25, 2014, at the River Place Hotel, 1510 SW Harbor Way, Portland, Oregon to consider and vote upon the following matters:
We have fixed the close of business on January 15, 2014 as the record date for the special meeting. Only Umpqua common shareholders of record at that time are entitled to notice of, and to vote at, the Umpqua special meeting, or any adjournment or postponement of the Umpqua special meeting. Approval of the Umpqua merger proposal requires the affirmative vote of holders of a majority of the votes entitled to be cast on the proposal. Approval of the Umpqua adjournment proposal requires the affirmative vote of holders of a majority of shares represented at the special meeting. The articles amendment proposal will be approved if the votes cast in favor of the proposal exceed the votes cast in opposition.
Umpqua's board of directors has unanimously adopted the merger agreement, has determined that the merger agreement and the transactions contemplated thereby, including the merger, are in the best interests of Umpqua and its shareholders, and unanimously recommends that Umpqua shareholders vote "FOR" the Umpqua merger proposal, "FOR" the articles amendment proposal and "FOR" the Umpqua adjournment proposal, if necessary or appropriate.
Your vote is very important. We cannot complete the merger unless Umpqua's common shareholders approve the Umpqua merger proposal and the articles amendment proposal.
Regardless of whether you plan to attend the Umpqua special meeting, please vote as soon as possible. If you hold stock in your name as a shareholder of record of Umpqua, please complete, sign, date and return the accompanying proxy card in the enclosed postage-paid return envelope. If you hold your stock in "street name" through a bank or broker, please follow the instructions on the voting instruction card furnished by the record holder.
The enclosed joint proxy statement/prospectus provides a detailed description of the special meeting, the merger, the documents related to the merger and other related matters. We urge you to
read the joint proxy statement/prospectus, including any documents incorporated in the joint proxy statement/prospectus by reference, and its annexes carefully and in their entirety.
BY ORDER OF THE BOARD OF DIRECTORS, | ||
/s/ STEVEN L. PHILPOTT Steven L. Philpott Executive Vice President, General Counsel and Secretary |
NOTICE OF SPECIAL MEETING OF SHAREHOLDERS TO BE HELD ON FEBRUARY 25, 2014
To the Shareholders of Sterling Financial Corporation:
Sterling Financial Corporation will hold a special meeting of shareholders at 3:00 p.m. local time, on February 25, 2014, at Sterling Bank, 111 North Wall Street, Spokane, Washington to consider and vote upon the following matters:
We have fixed the close of business on January 15, 2014 as the record date for the special meeting. Only Sterling common shareholders of record at that time are entitled to notice of, and to vote at, the Sterling special meeting, or any adjournment or postponement of the Sterling special meeting. Approval of the Sterling merger proposal requires the affirmative vote of holders of two-thirds of the votes entitled to be cast on the proposal. The Sterling compensation proposal will be approved if the votes cast in favor of the proposal exceed the votes cast in opposition. Approval of the Sterling adjournment proposal requires the affirmative vote of holders of a majority of shares represented at the special meeting.
Sterling's board of directors has unanimously adopted the merger agreement, has determined that the merger agreement and the transactions contemplated thereby, including the merger, are in the best interests of Sterling and its shareholders, and unanimously recommends that Sterling shareholders vote "FOR" the Sterling merger proposal, "FOR" the Sterling compensation proposal and "FOR" the Sterling adjournment proposal, if necessary or appropriate.
Your vote is very important. We cannot complete the merger unless Sterling's common shareholders approve the Sterling merger proposal.
Regardless of whether you plan to attend the Sterling special meeting, please vote as soon as possible. If you hold stock in your name as a shareholder of record of Sterling, please complete, sign, date, and return the accompanying proxy card in the enclosed postage-paid return envelope. If you hold your stock in "street name" through a bank or broker, please follow the instructions on the voting instruction card furnished by the record holder.
Under Washington law, Sterling shareholders who do not vote in favor of the merger proposal and follow certain procedural steps will be entitled to dissenters' rights. See "Questions and AnswersAre Sterling shareholders entitled to dissenters' rights?"
The enclosed joint proxy statement/prospectus provides a detailed description of the special meeting, the merger, the documents related to the merger and other related matters. We urge you to read the joint proxy statement/prospectus, including any documents incorporated in the joint proxy statement/prospectus by reference, and its annexes carefully and in their entirety.
|
BY ORDER OF THE BOARD OF DIRECTORS, |
|
|
/s/ ANDREW J. SCHULTHEIS |
|
|
Andrew J. Schultheis |
|
|
Executive Vice President, General Counsel and Secretary |
TABLE OF CONTENTS
i
ii
iii
The following are some questions that you may have about the merger and the Umpqua or Sterling special meetings, and brief answers to those questions. We urge you to read carefully the remainder of this joint proxy statement/prospectus because the information in this section does not provide all of the information that might be important to you with respect to the merger and the Umpqua or Sterling special meetings. Additional important information is also contained in the documents incorporated by reference into this joint proxy statement/prospectus. See "Where You Can Find More Information."
Unless the context otherwise requires, references in this joint proxy statement/prospectus to "Umpqua" refer to Umpqua Holdings Corporation, an Oregon corporation, and its subsidiaries, and references to "Sterling" refer to Sterling Financial Corporation, a Washington corporation, and its subsidiaries.
The merger cannot be completed unless, among other things, both Umpqua shareholders and Sterling shareholders approve their respective proposals to approve the merger agreement (which we refer to as the "Umpqua merger proposal" and the "Sterling merger proposal," respectively).
In order to approve the merger and related matters, Umpqua and Sterling have each called a special meeting of their shareholders (which we refer to as the "Umpqua special meeting" and the "Sterling special meeting," respectively). This document serves as proxy statement for the Umpqua special meeting and the Sterling special meeting and describes the proposals to be presented at the meetings.
This document is also a prospectus that is being delivered to Sterling shareholders because Umpqua is offering shares of its common stock to Sterling shareholders in connection with the merger.
This joint proxy statement/prospectus contains important information about the merger and the other proposals being voted on at the meetings. You should read it carefully and in its entirety. The enclosed materials allow you to have your shares voted by proxy without attending your meeting. Your vote is important. We encourage you to submit your proxy as soon as possible.
1
Approval of the articles amendment proposal is a condition to completion of the merger and is necessary for Umpqua to have enough authorized shares to issue the stock portion of the merger consideration. Completion of the merger is not conditioned upon approval of the Umpqua adjournment proposal.
Completion of the merger is not conditioned upon approval of either of these proposals.
2
Stock Options. Each option to purchase shares of Sterling common stock outstanding immediately prior to the effective time (except for certain options with an exercise price significantly in excess of the value of the merger consideration, which Sterling will use commercially reasonable efforts to cancel prior to the effective time), will be converted into an option to purchase Umpqua common stock on the same terms and conditions as were applicable prior to the merger (taking into account that, except for new equity award compensation granted prior to the effective time of the merger, the consummation of the merger and its related transactions will constitute the first trigger under equity awards that provide for "double trigger" acceleration of vesting), except that (1) the number of shares of Umpqua common stock subject to the new option will be equal to the product of the number of shares of Sterling common stock subject to the existing option and the ratio that expresses the merger consideration solely in shares of Umpqua common stock, with the cash portion of the merger consideration converted into shares based on the Umpqua closing price (which we refer to as the "equity exchange ratio") (rounding fractional shares down to the nearest whole share), and (2) the exercise price per share of Umpqua common stock under the new option will be equal to the exercise price per share of Sterling common stock of the existing option divided by the equity exchange ratio (rounded up to the nearest whole cent).
Restricted Stock Units. Each restricted stock unit with respect to Sterling common stock will be converted into a restricted stock unit with respect to a number of shares of Umpqua common stock equal to the product of the number of shares of Sterling common stock subject to the Sterling restricted stock unit and the equity exchange ratio, on the same terms and conditions as were applicable prior to the merger (taking into account that, except for new equity award compensation granted prior to the effective time of the merger, the consummation of the merger and its related transactions will constitute the first trigger under equity awards that provide for "double trigger" acceleration of vesting).
3
The Sterling special meeting will be held at Sterling Bank, 111 North Wall Street, Spokane, Washington on February 25, 2014, at 3:00 p.m. local time.
Umpqua adjournment proposal:
4
holder and fail to either submit a proxy card entirely or vote by telephone or internet or in person at the Umpqua special meeting, it will have no effect on such proposal.
Articles amendment proposal:
Sterling merger proposal:
Sterling compensation proposal:
Sterling adjournment proposal:
5
6
and Profit Sharing Plan in the same proportion as the shares voted pursuant to the instructions of account holders.
Umpqua Supplemental Retirement/Deferred Compensation Plan: You will be given the opportunity to instruct the trustee of the Umpqua Supplemental Retirement/Deferred Compensation Plan how to vote the shares that you hold in your account. To the extent that you do not timely give such instructions, the Advisory Committee will instruct the trustee to vote all unvoted shares held in the Umpqua Supplemental Retirement/Deferred Compensation Plan as recommended by the Umpqua board of directors.
Sterling shareholders: Yes. If you are a holder of record of Sterling common stock, you may revoke any proxy at any time before it is voted by (1) signing and returning a proxy card with a later date, (2) delivering a written revocation letter to Sterling's corporate secretary, (3) attending the special meeting in person, notifying the corporate secretary and voting by ballot at the special meeting, or (4) voting by telephone or the internet at a later time. Attendance at the special meeting by itself will not automatically revoke your proxy. A revocation or later-dated proxy received by Sterling after the vote will not affect the vote. Sterling's corporate secretary's mailing address is: Corporate Secretary, Sterling Financial Corporation, 111 North Wall Street, Spokane,
7
WA 99201. If you hold your shares in "street name" through a bank or broker, you should contact your bank or broker to revoke your proxy.
The U.S. federal income tax consequences described above may not apply to all holders of Sterling common stock. Your tax consequences will depend on your individual situation. Accordingly, we strongly urge you to consult your independent tax advisor for a full understanding of the particular tax consequences of the merger to you.
8
9
Sterling shareholders: If you have any questions concerning the merger or this joint proxy statement/prospectus, would like additional copies of this joint proxy statement/prospectus or need help voting your shares of Sterling common stock, please contact Sterling's Investor Relations Department at (509) 358-8097, or Sterling's proxy solicitor, AST Phoenix Advisors, at the following address or phone number: 6201 15th Avenue, 3rd Floor, Brooklyn, New York 11219 or (212) 493-3914.
10
This summary highlights selected information from this joint proxy statement/prospectus. It may not contain all of the information that is important to you. We urge you to read carefully the entire joint proxy statement/prospectus, including the annexes, and the other documents to which we refer in order to fully understand the merger. See "Where You Can Find More Information." Each item in this summary refers to the page of this joint proxy statement/prospectus on which that subject is discussed in more detail.
In the Merger, Sterling Common Shareholders Will Receive Cash and Shares of Umpqua Common Stock (page 118)
Umpqua and Sterling are proposing a strategic merger. If the merger is completed, Sterling common shareholders will receive 1.671 shares of Umpqua common stock and $2.18 in cash, without interest, for each share of Sterling common stock they hold immediately prior to the effective time of the merger. Umpqua will not issue any fractional shares of Umpqua common stock in the merger. Sterling shareholders who would otherwise be entitled to a fraction of a share of Umpqua common stock upon the completion of the merger will instead receive, for the fraction of a share, an amount in cash based on the Umpqua closing price. For example, if you hold 100 shares of Sterling common stock, you will receive 167 shares of Umpqua common stock and a cash payment instead of the additional 0.1 shares of Umpqua common stock that you otherwise would have received (100 shares × 1.671 = 167.1 shares) in addition to receiving $218 in cash, representing the cash portion of the merger consideration (100 shares × $2.18 = $218).
Umpqua common stock is listed on the NASDAQ Global Select Market under the symbol "UMPQ," and Sterling common stock is listed on the NASDAQ Capital Market under the symbol "STSA." The following table shows the closing sale prices of Umpqua common stock and Sterling common stock as reported on the NASDAQ Global Select Market and NASDAQ Capital Market, respectively, on August 30, 2013, the last trading day before the press reported that Sterling was seeking takeover bids, September 10, 2013, the last full trading day before the public announcement of the merger agreement, and on January 17, 2014, the last practicable trading day before the date of this joint proxy statement/prospectus. This table also shows the implied value of the merger consideration payable for each share of Sterling common stock, which we calculated by multiplying the closing price of Umpqua common stock on those dates by the exchange ratio of 1.671 and adding the cash portion of the merger consideration of $2.18 per share.
|
Umpqua Common Stock |
Sterling Common Stock |
Implied Value of Merger Consideration for One Share of Sterling Common Stock |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
August 30, 2013 |
$ | 16.24 | $ | 24.20 | $ | 29.32 | ||||
September 10, 2013 |
$ | 17.19 | $ | 27.14 | $ | 30.90 | ||||
January 17, 2014 |
$ | 18.40 | $ | 32.93 | $ | 32.93 |
The merger agreement governs the merger. The merger agreement is included in this joint proxy statement/prospectus as Annex A. All descriptions in this summary and elsewhere in this joint proxy statement/prospectus of the terms and conditions of the merger are qualified by reference to the merger agreement. Please read the merger agreement carefully for a more complete understanding of the merger.
11
Umpqua's Board of Directors Unanimously Recommends that Umpqua Shareholders Vote "FOR" the Umpqua Merger Proposal and the Other Proposals Presented at the Umpqua Special Meeting (page 56)
Umpqua's board of directors has determined that the merger, the merger agreement and the transactions contemplated by the merger agreement are in the best interests of Umpqua and its shareholders and has unanimously approved and adopted the merger agreement. Umpqua's board of directors unanimously recommends that Umpqua shareholders vote "FOR" the Umpqua merger proposal and "FOR" the other proposals presented at the Umpqua special meeting. For the factors considered by Umpqua's board of directors in reaching its decision to approve and adopt the merger agreement, see "The MergerUmpqua's Reasons for the Merger; Recommendation of Umpqua's Board of Directors."
Sterling's Board of Directors Unanimously Recommends that Sterling Shareholders Vote "FOR" the Sterling Merger Proposal and the Other Proposals Presented at the Sterling Special Meeting (page 71)
Sterling's board of directors has determined that the merger, the merger agreement and the transactions contemplated by the merger agreement are in the best interests of Sterling and its shareholders and has unanimously approved and adopted the merger agreement. Sterling's board of directors unanimously recommends that Sterling shareholders vote "FOR" the Sterling merger proposal and "FOR" the other proposals presented at the Sterling special meeting. For the factors considered by Sterling's board of directors in reaching its decision to approve and adopt the merger agreement, see "The MergerSterling's Reasons for the Merger; Recommendation of Sterling's Board of Directors".
Opinion of Sterling's Financial Advisor (page 74 and Annex D)
Opinion of Sandler O'Neill
In connection with its consideration of the merger, on September 11, 2013, the Sterling board of directors received from Sandler O'Neill + Partners, L.P., Sterling's financial advisor (which we refer to as "Sandler O'Neill"), its oral opinion, which opinion was confirmed by delivery of a written opinion, dated September 11, 2013, to the effect that, as of such date and based upon and subject to the various factors, assumptions and limitations set forth in its opinion, the merger consideration in the merger was fair, from a financial point of view, to the holders of Sterling common stock. The full text of Sandler O'Neill's written opinion is attached as Annex D to this joint proxy statement/prospectus. You should read the entire opinion for a discussion of, among other things, the assumptions made, procedures followed, matters considered and limitations on the review undertaken by Sandler O'Neill in rendering its opinion. Sandler O'Neill's written opinion is addressed to the Sterling board of directors, is directed only to the merger consideration in the merger and does not constitute a recommendation to any Sterling shareholder as to how such shareholder should vote with respect to the merger or any other matter.
For further information, see "The MergerOpinion of Sandler O'Neill."
Opinion of Umpqua's Financial Advisor (page 90 and Annex E)
Opinion of J.P. Morgan
In connection with the merger, J.P. Morgan Securities LLC (which we refer to as "J.P. Morgan"), Umpqua's financial advisor, delivered to Umpqua's board of directors a written opinion, dated September 10, 2013, as to the fairness to Umpqua, from a financial point of view and as of the date of the opinion, of the merger consideration provided for in the merger. The full text of the written opinion, dated September 10, 2013, of J.P. Morgan, which sets forth, among other things, the
12
assumptions made, procedures followed, matters considered and limitations on the review undertaken, is attached as Annex E to this joint proxy statement/prospectus. J.P. Morgan's written opinion is addressed to the Umpqua board of directors, is directed only to the merger consideration in the merger and does not constitute a recommendation to any Umpqua shareholder as to how such shareholder should vote with respect to the merger or any other matter.
For further information, see "The MergerOpinion of J.P. Morgan."
What Holders of Sterling Stock Options and Restricted Stock Units Will Receive (page 119)
Stock Options. At the effective time of the merger, each option to purchase shares of Sterling common stock outstanding immediately prior to the effective time (except for certain options with an exercise price significantly in excess of the value of the merger consideration, which Sterling will use commercially reasonable efforts to cancel prior to the effective time), will be converted into an option to purchase Umpqua common stock on the same terms and conditions as were applicable prior to the merger (taking into account that, except for new equity award compensation granted prior to the effective time of the merger, the consummation of the merger and its related transactions will constitute the first trigger under equity awards that provide for "double trigger" acceleration of vesting), except that (1) the number of shares of Umpqua common stock subject to the new option will be equal to the product of the number of shares of Sterling common stock subject to the existing option and the ratio that expresses the merger consideration solely in shares of Umpqua common stock, with the cash portion of the merger consideration converted into shares based on the Umpqua closing price (which we refer to as the "equity exchange ratio") (rounding fractional shares down to the nearest whole share), and (2) the exercise price per share of Umpqua common stock under the new option will be equal to the exercise price per share of Sterling common stock of the existing option divided by the equity exchange ratio (rounded up to the nearest whole cent).
Restricted Stock Units. At the effective time of the merger, each restricted stock unit in respect of Sterling common stock outstanding immediately prior to the effective time will be converted into a restricted stock unit with respect to a number of shares of Umpqua common stock equal to the product of the number of shares of Sterling common stock subject to the Sterling restricted stock unit and the equity exchange ratio, on the same terms and conditions as were applicable prior to the merger (taking into account that, except for new equity award compensation granted prior to the effective time of the merger, the consummation of the merger and its related transactions will constitute the first trigger under equity awards that provide for "double trigger" acceleration of vesting).
Umpqua Will Hold its Special Meeting on February 25, 2014 (page 56)
The special meeting of Umpqua shareholders will be held on February 25, 2014, at 6:00 p.m. local time, at the River Place Hotel, 1510 SW Harbor Way, Portland, Oregon. At the special meeting, Umpqua shareholders will be asked to:
Only holders of record of Umpqua common stock at the close of business on January 15, 2014 will be entitled to vote at the special meeting. Each share of Umpqua common stock is entitled to one vote on each proposal to be considered at the Umpqua special meeting. As of the record date, there were 112,001,584 shares of Umpqua common stock entitled to vote at the special meeting. As of the record date, the directors and executive officers of Umpqua and their affiliates beneficially owned and were entitled to vote approximately 1,213,226 shares of Umpqua common stock representing approximately 1.1% of the shares of Umpqua common stock outstanding on that date.
13
To approve the Umpqua merger proposal, a majority of the shares of Umpqua common stock outstanding and entitled to vote thereon must be voted in favor of such proposal. To approve the Umpqua adjournment proposal, a majority of the shares of Umpqua common stock represented at the special meeting must be voted in favor of the proposal. The articles amendment proposal will be approved if the votes cast in favor of the proposal at the Umpqua special meeting exceed the votes cast in opposition. If you mark "ABSTAIN" on your proxy card, fail to either submit a proxy or vote by telephone or internet or in person at the Umpqua special meeting or fail to instruct your bank or broker how to vote with respect to the Umpqua merger proposal, it will have the same effect as a vote "AGAINST" the proposal. If you mark "ABSTAIN" on your proxy card, or fail to instruct your bank or broker how to vote, with respect to the Umpqua adjournment proposal, it will have the same effect as a vote "AGAINST" the proposal. If, however, you are not a "street name" holder and fail to either submit a proxy card entirely or vote by telephone or internet or in person at the Umpqua special meeting, it will have no effect on such proposal. If you mark "ABSTAIN" on your proxy card, fail to either submit a proxy or vote by telephone or internet or in person at the Umpqua special meeting or fail to instruct your bank or broker how to vote with respect to the articles amendment proposal, it will have no effect on the proposal.
Sterling Will Hold its Special Meeting on February 25, 2014 (page 51)
The special meeting of Sterling shareholders will be held on February 25, 2014, at 3:00 p.m. local time, at Sterling Bank, 111 North Wall Street, Spokane, Washington. At the special meeting, Sterling shareholders will be asked to:
Only holders of record of Sterling common stock at the close of business on January 15, 2014 will be entitled to vote at the special meeting. Each share of Sterling common stock is entitled to one vote on each proposal to be considered at the Sterling special meeting. As of the record date, there were 62,363,741 shares of Sterling common stock entitled to vote at the special meeting. As of the record date, and including shares owned by Warburg Pincus and shares owned by THL, the directors and executive officers of Sterling and their affiliates beneficially owned and were entitled to vote approximately 26,978,796 shares of Sterling common stock representing approximately 43.3% of the shares of Sterling common stock outstanding on that date. Warburg Pincus and THL, each of which is associated with one of Sterling's directors and as of the record date had the right to vote approximately 12,950,796, or approximately 20.8%, of the outstanding shares of Sterling common stock, have agreed, subject to certain exceptions, to vote their shares of Sterling common stock in favor of the Sterling merger proposal. For further information, see "The MergerInvestor Letter Agreements."
To approve the Sterling merger proposal, two-thirds of the shares of Sterling common stock outstanding and entitled to vote thereon must be voted in favor of such proposal. The Sterling compensation proposal will be approved if the votes cast in favor of such proposal at the Sterling special meeting exceed the votes cast in opposition. To approve the Sterling adjournment proposal, a majority of the shares of Sterling common stock represented at the special meeting must be voted in favor of the proposal. If you mark "ABSTAIN" on your proxy card, fail to submit a proxy or vote by telephone or internet or in person at the Sterling special meeting or fail to instruct your bank or broker how to vote with respect to the Sterling merger proposal, it will have the same effect as a vote "AGAINST" the proposal. If you mark "ABSTAIN" on your proxy card, fail to submit a proxy or vote by telephone or internet or in person at the Sterling special meeting or fail to instruct your bank or broker how to vote with respect to the Sterling compensation proposal, it will have no effect on the proposal. If you mark "ABSTAIN" on your proxy card, or fail to instruct your bank or broker how to
14
vote, with respect to the Sterling adjournment proposal, it will have the same effect as a vote "AGAINST" the proposal. If, however, you are not a "street name" holder and fail to submit a proxy card entirely or vote by telephone or internet or in person at the Sterling special meeting, it will have no effect on such proposal.
The Merger Will Be Tax-Free to Holders of Sterling Common Stock as to the Shares of Umpqua Common Stock They Receive (page 137)
The merger is intended to qualify as a "reorganization" within the meaning of Section 368(a) of the Code and it is a condition to the respective obligations of Sterling and Umpqua to complete the merger that each of Sterling and Umpqua receives a legal opinion to that effect. Accordingly, a Sterling common shareholder generally will recognize gain, but not loss, in an amount equal to the lesser of (1) the amount of gain realized (i.e., the excess of the sum of the amount of cash and the fair market value of the Umpqua common stock received pursuant to the merger over that holder's adjusted tax basis in its shares of Sterling common stock surrendered) and (2) the amount of cash received pursuant to the merger. Further, a Sterling common shareholder generally will recognize gain or loss with respect to cash received instead of fractional shares of Umpqua common stock that the Sterling common shareholder would otherwise be entitled to receive.
For further information, see "United States Federal Income Tax Consequences of the Merger."
The U.S. federal income tax consequences described above may not apply to all holders of Sterling common stock. Your tax consequences will depend on your individual situation. Accordingly, we strongly urge you to consult your independent tax advisor for a full understanding of the particular tax consequences of the merger to you.
Interests of Sterling's Directors and Executive Officers in the Merger (page 101)
Sterling shareholders should be aware that some of Sterling's directors and executive officers have interests in the merger and have arrangements that are different from, or in addition to, those of Sterling shareholders generally. Sterling's board of directors was aware of these interests and considered these interests, among other matters, when making its decision to adopt the merger agreement, and in recommending that Sterling shareholders vote in favor of approving the merger agreement.
These interests include the following:
15
effective date of the merger of $2,129,439. In addition, upon the effective date of the merger, Mr. Seibly will receive a retention award of restricted Umpqua common stock with a grant date value of $1,419,626, which will vest, subject to Mr. Seibly's continued employment, upon the second anniversary of the effective date of the merger or upon any earlier termination of employment due to death, disability, termination without cause or termination for good reason (as such terms are defined in the employment agreement). Mr. Seibly is also eligible for a retention bonus of $452,000 if he remains employed through the second anniversary of the effective date of the merger. The payments in settlement of benefits under the Sterling Change in Control Plan, the retention award and the stay bonus payable to Mr. Seibly have an aggregate value of $4,001,065. Mr. Seibly will be eligible to participate in Umpqua's employee benefit plans on the same basis as similarly situated employees of Umpqua. The employment agreement has a term of two years.
16
Benefits under the plan are calculated based on (1) a multiple (24 months in the case of Mr. Rusnak and 18 months in the case of Mr. Butterfield) of monthly base compensation and target bonus, (2) the cost for a specified period (18 months for Mr. Rusnak and 18 months for Mr. Butterfield) of COBRA continuation coverage minus the then current employee portion of premiums for the same benefit, (3) a bonus payment for the year of termination prorated through the date of termination of employment and (4) outplacement services.
For a more complete description of these interests, see "The MergerInterests of Sterling's Directors and Executive Officers in the Merger."
17
Sterling Shareholders Who Do Not Vote in Favor of the Merger Agreement May Be Entitled To Assert Dissenters' Rights (page 110)
Sterling shareholders who do not vote in favor of the approval of the merger agreement (including by failing to vote or marking "ABSTAIN" on their proxy card) and follow certain procedural steps will be entitled to dissenters' rights under chapter 23B.13 of the WBCA, provided they take the steps required to perfect their rights under 23B.13 of the WBCA. These procedural steps include, among others: (1) delivering to Sterling, before the vote on the merger at the Sterling special meeting, a notice of intent to demand payment for the shares of Sterling common stock if the merger is effected and (2) timely filing a payment demand after the merger is effected. For more information, see "The MergerDissenters' Rights in the Merger."
Conditions that Must Be Satisfied or Waived for the Merger To Occur (page 130)
Currently, Sterling and Umpqua expect to complete the merger in the first half of 2014. As more fully described in this joint proxy statement/prospectus and in the merger agreement, the completion of the merger depends on a number of conditions being satisfied or, where legally permissible, waived. These conditions include (1) approval of the Sterling merger proposal by Sterling's shareholders and approval of the Umpqua merger proposal and the articles amendment proposal by Umpqua's shareholders, (2) authorization for listing on the NASDAQ Global Select Market of the shares of Umpqua common stock to be issued in the merger, (3) the receipt of required regulatory approvals, (4) effectiveness of the registration statement of which this joint proxy statement/prospectus is a part, (5) the absence of any order, injunction or other legal restraint preventing the completion of the merger or making the completion of the merger illegal, (6) subject to the materiality standards provided in the merger agreement, the accuracy of the representations and warranties of Umpqua and Sterling, (7) performance in all material respects by each of Umpqua and Sterling of its obligations under the merger agreement and (8) receipt by each of Umpqua and Sterling of an opinion from its counsel as to certain tax matters.
Neither Sterling nor Umpqua can be certain when, or if, the conditions to the merger will be satisfied or waived, or that the merger will be completed.
As more fully described in this joint proxy statement/prospectus and in the merger agreement, and subject to the exceptions summarized below, each of Sterling and Umpqua has agreed not to (1) solicit, initiate, knowingly encourage or knowingly facilitate, or take any other action designed to facilitate, any inquiries or proposals regarding an acquisition proposal, (2) participate in any discussions or negotiations regarding an alternative transaction or acquisition proposal or (3) enter into any agreement regarding any alternative transaction or acquisition proposal.
However, each of Sterling or Umpqua, before shareholder approval of the merger agreement and, in the case of Umpqua, before shareholder approval of the articles amendment, is permitted to, following receipt of an acquisition proposal that is unsolicited and that the applicable board of directors determines is, or could reasonably be expected to result in, a superior proposal, (1) furnish information with respect to it and its subsidiaries to the party making the acquisition proposal and its representatives and financing sources under the terms of a confidentiality agreement no less restrictive than the one between the parties, and (2) participate in discussions and negotiations regarding the acquisition proposal.
Each of Sterling and Umpqua is permitted to take the actions described above only if its board of directors determines in good faith, after receiving the advice of outside counsel, that the failure to take such action would be inconsistent with its fiduciary duties under applicable law.
18
In addition, each of Sterling and Umpqua has agreed not to release any third party from, and to enforce, the confidentiality and standstill provisions of any agreement that it is party to as of the date of the merger agreement.
Termination of the Merger Agreement (page 131)
The merger agreement can be terminated at any time prior to completion of the merger in the following circumstances:
19
If the merger agreement is terminated under certain circumstances involving alternative acquisition proposals, including circumstances involving changes in the recommendation of Sterling's or Umpqua's respective boards of directors, Sterling or Umpqua may be required to pay to the other party a termination fee equal to $75 million. These termination fees could discourage other companies from seeking to acquire or merge with Sterling or Umpqua.
Amendment to Umpqua's Articles of Incorporation (page 108 and Annex F)
In connection with the merger, Umpqua's restated articles of incorporation will be amended at the effective time of the merger to increase the number of authorized shares of no par value common stock from 200,000,000 to 400,000,000 (which we refer to as the "articles amendment"), which is necessary for Umpqua to have enough authorized shares to issue the stock portion of the merger consideration. In addition to being necessary for Umpqua to issue the stock portion of the merger consideration, Umpqua's board of directors chose to propose an increase of 200,000,000 (in excess of the number required to authorize all of the shares to be issued in the merger) authorized shares to maintain Umpqua's flexibility in responding to future business and financing needs and opportunities.
Regulatory Approvals Required for the Merger (page 114)
Subject to the terms of the merger agreement, both Sterling and Umpqua have agreed to use their reasonable best efforts to obtain all regulatory approvals necessary or advisable to complete the transactions contemplated by the merger agreement. These approvals include approvals from, among others, the Board of Governors of the Federal Reserve System (which we refer to as the "Federal Reserve Board"), the Federal Deposit Insurance Corporation (which we refer to as the "FDIC") and the Director of the Oregon Department of Consumer and Business Services (which we refer to as the "Oregon Director"). A notification to the Washington Department of Financial Institutions (which we refer to as the "Washington DFI") is also required. Umpqua and Sterling have filed applications and notifications to obtain the required regulatory approvals.
Although neither Sterling nor Umpqua knows of any reason why these regulatory approvals cannot be obtained in a timely manner, Sterling and Umpqua cannot be certain when or if they will be obtained.
The Rights of Sterling Shareholders Will Change as a Result of the Merger (page 141)
The rights of Sterling shareholders will change as a result of the merger due to differences in Umpqua's and Sterling's governing documents and states of incorporation. The rights of Sterling shareholders are governed by Washington law and by Sterling's articles of incorporation and bylaws, each as amended to date. Upon the completion of the merger, Sterling shareholders will become shareholders of Umpqua, as the continuing legal entity in the merger, and the rights of Sterling shareholders will therefore be governed by Oregon law and Umpqua's articles of incorporation and bylaws.
20
For example, members of Umpqua's board of directors are elected by a plurality of votes cast, whereas members of Sterling's board of directors are elected if the votes cast for a nominee exceeds the votes cast against (other than in contested elections). For Umpqua's shareholders, the Oregon Control Share Act restricts a shareholder's ability to vote shares acquired in certain transactions not approved by the Umpqua board of directors, and no such rule exists under Washington law for Sterling. Finally, under Washington law, dissenters' rights are available to holders of shares of public companies, such as Sterling, whereas generally under Oregon law dissenters' rights are not available to holders of shares of public companies, such as Umpqua.
See "Comparison of Shareholders' Rights" for a description of the material differences in shareholders' rights under each of the Umpqua and Sterling governing documents.
Information About the Companies (pages 61 and 62)
Umpqua Holdings Corporation
Umpqua Holdings Corporation, an Oregon corporation, is a bank holding company with two principal operating subsidiaries, Umpqua Bank and Umpqua Investments, Inc. With headquarters in Roseburg, Oregon, Umpqua Bank provides a wide range of banking, wealth management, mortgage and other financial services to corporate, institutional and individual customers. Umpqua Investments is a registered broker-dealer and investment advisor with offices in Portland, Lake Oswego, and Medford, Oregon and products and services offered through Umpqua Bank stores. Umpqua Investments offers a full range of investment products and services including stocks, fixed income securities, mutual funds, annuities, options, retirement planning, money management services and life insurance. At September 30, 2013, Umpqua had, on a consolidated basis, assets of $11.6 billion, deposits of $9.1 billion and shareholders' equity of $1.7 billion.
Umpqua's stock is traded on the NASDAQ Global Select Market under the symbol "UMPQ."
The principal executive offices of Umpqua are located at One SW Columbia Street, Suite 1200, Portland, Oregon 97258, and its telephone number at that location is (503) 727-4100. Additional information about Umpqua and its subsidiaries is included in documents incorporated by reference in this joint proxy statement/prospectus. See "Where You Can Find More Information," beginning on page 161.
Sterling Financial Corporation
Sterling Financial Corporation, with headquarters in Spokane, Washington, is organized under the laws of Washington State as the bank holding company for Sterling Savings Bank. Sterling Savings Bank is a Washington state-chartered commercial bank that does business as Sterling Bank in Washington, Oregon and Idaho and as Argent Bank in California. Sterling Savings Bank offers retail and commercial banking products and services, mortgage lending and wealth management to individuals, small businesses, commercial organizations and corporations. At September 30, 2013, Sterling had, on a consolidated basis, assets of $10.0 billion, deposits of $6.9 billion and shareholders' equity of $1.2 billion.
Sterling's stock is traded on the NASDAQ Capital Market under the symbol "STSA."
The principal executive offices of Sterling are located at 111 North Wall Street, Spokane, Washington 99201, and its telephone number at that location is (509) 358-8097. Additional information about Sterling and its subsidiaries is included in documents incorporated by reference in this joint proxy statement/prospectus. See "Where You Can Find More Information," beginning on page 161.
21
Litigation Relating to the Merger (page 116)
Sterling, its directors and Umpqua are named as defendants in three lawsuits pending in the Superior Court of Washington in and for Spokane County, which have been consolidated under the caption In re Sterling Financial Corporation Merger Litigation, Lead No. 13-2-03848-4. The consolidated litigation generally seeks, among other things, an injunction against consummation of the merger, rescission of the merger if it is effected, damages in an unspecified amount, and the payment of plaintiffs' attorneys fees and costs. The defendants believe that the lawsuits are without merit. On January 16, 2014 the parties to the consolidated litigation entered into a memorandum of understanding to settle the consolidated litigation (such memorandum including plaintiffs' agreement to stay the consolidated litigation, except for proceedings relating to the settlement), subject to court approval and other customary conditions, including the execution of definitive documentation. Sterling shareholders who are members of the proposed settlement class will, at a later date, receive written notice containing the terms of the proposed settlement and proposed release of class claims and related matters. See "The MergerLitigation Relating to the Merger" beginning on page 116.
You should consider all the information contained in or incorporated by reference into this joint proxy statement/prospectus in deciding how to vote for the proposals presented in the joint proxy statement/prospectus. In particular, you should consider the factors described under "Risk Factors."
22
SELECTED CONSOLIDATED HISTORICAL FINANCIAL DATA OF UMPQUA
The following selected consolidated financial information for the fiscal years ended December 31, 2008 through December 31, 2012 is derived from audited consolidated financial statements of Umpqua. The consolidated financial information as of and for the nine months ended September 30, 2013 and 2012 is derived from unaudited consolidated financial statements and, in the opinion of Umpqua's management, reflects all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation of these data for those dates. The results of operations for the nine months ended September 30, 2013 are not necessarily indicative of the results that may be expected for the entire fiscal year ending December 31, 2013. You should not assume the results of operations for any past periods indicate results for any future period. You should read this information in conjunction with Umpqua's consolidated financial statements and related notes thereto included in Umpqua's Annual Report on Form 10-K for the fiscal year ended December 31, 2012, and in Umpqua's Quarterly Report on Form 10-Q for the nine months ended September 30, 2013, which are incorporated by reference into this joint proxy statement/prospectus. See "Where You Can Find More Information."
|
At or For the Nine Months Ended September 30, |
Years Ended December 31, | ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2013 | 2012 | 2012 | 2011 | 2010 | 2009 | 2008 | |||||||||||||||
|
(in thousands, except per share data) |
|||||||||||||||||||||
Income Statement Financial Trends |
||||||||||||||||||||||
Interest income |
$ | 324,308 | $ | 343,344 | $ | 456,085 | $ | 501,753 | $ | 488,596 | $ | 423,732 | $ | 442,546 | ||||||||
Interest expense |
29,417 | 37,937 | 48,849 | 73,301 | 93,812 | 103,024 | 152,239 | |||||||||||||||
Net interest income |
294,891 | 305,407 | 407,236 | 428,452 | 394,784 | 320,708 | 290,307 | |||||||||||||||
Provision for non-covered loan and lease losses |
12,989 | 16,883 | 21,796 | 46,220 | 113,668 | 209,124 | 107,678 | |||||||||||||||
(Recapture of) provision for covered loan and lease losses |
(4,744 | ) | 4,302 | 7,405 | 16,141 | 5,151 | | | ||||||||||||||
Non-interest income |
94,656 | 89,842 | 136,829 | 84,118 | 75,904 | 73,516 | 107,118 | |||||||||||||||
Non-interest expense |
262,100 | 261,268 | 357,314 | 338,611 | 311,063 | 267,178 | 215,588 | |||||||||||||||
Goodwill impairment |
| | | | | 111,952 | 982 | |||||||||||||||
Merger related expenses |
7,197 | 338 | 2,338 | 360 | 6,675 | 273 | | |||||||||||||||
Income (loss) before provision for (benefit from) income taxes |
112,005 | 112,458 | 155,212 | 111,238 | 34,131 | (194,303 | ) | 73,177 | ||||||||||||||
Provision for (benefit from) income taxes |
38,914 | 38,525 | 53,321 | 36,742 | 5,805 | (40,937 | ) | 22,133 | ||||||||||||||
Net income (loss) |
73,091 | 73,933 | 101,891 | 74,496 | 28,326 | (153,366 | ) | 51,044 | ||||||||||||||
Preferred stock dividends |
| | | | 12,192 | 12,866 | 1,620 | |||||||||||||||
Dividends and undistributed earnings allocated to participating securities |
576 | 499 | 682 | 356 | 67 | 30 | 154 | |||||||||||||||
Net earnings (loss) available to common shareholders |
$ | 72,515 | $ | 73,434 | $ | 101,209 | $ | 74,140 | $ | 16,067 | $ | (166,262 | ) | $ | 49,270 | |||||||
Period End |
||||||||||||||||||||||
Assets |
$ | 11,569,297 | $ | 11,528,964 | $ | 11,795,443 | $ | 11,562,858 | $ | 11,668,710 | $ | 9,381,372 | $ | 8,597,550 | ||||||||
Earning assets |
10,195,187 | 10,265,806 | 10,465,505 | 10,263,923 | 10,374,131 | 8,344,203 | 7,491,498 | |||||||||||||||
Non-covered loans and leases(1) |
7,228,904 | 6,248,425 | 6,681,080 | 5,888,098 | 5,658,987 | 5,999,267 | 6,131,374 | |||||||||||||||
Covered loans, net of allowance |
397,083 | 515,045 | 477,078 | 622,451 | 785,898 | | | |||||||||||||||
Deposits |
9,067,240 | 9,099,929 | 9,379,275 | 9,236,690 | 9,433,805 | 7,440,434 | 6,588,935 | |||||||||||||||
Term debt |
252,017 | 254,123 | 253,605 | 255,676 | 262,760 | 76,274 | 206,531 | |||||||||||||||
Junior subordinated debentures, at fair value |
86,718 | 84,538 | 85,081 | 82,905 | 80,688 | 85,666 | 92,520 | |||||||||||||||
Junior subordinated debentures, at amortized cost |
101,979 | 102,302 | 110,985 | 102,544 | 102,866 | 103,188 | 103,655 | |||||||||||||||
Common shareholders' equity |
1,725,995 | 1,714,093 | 1,724,039 | 1,672,413 | 1,642,574 | 1,362,182 | 1,284,830 | |||||||||||||||
Total shareholders' equity |
1,725,995 | 1,714,093 | 1,724,039 | 1,672,413 | 1,642,574 | 1,566,517 | 1,487,008 | |||||||||||||||
Common shares outstanding |
111,929 | 111,915 | 111,890 | 112,165 | 114,537 | 86,786 | 60,146 | |||||||||||||||
Average |
||||||||||||||||||||||
Assets |
$ | 11,468,348 | $ | 11,453,844 | $ | 11,499,499 | $ | 11,600,435 | $ | 10,830,486 | $ | 8,975,178 | $ | 8,342,005 | ||||||||
Earning assets |
10,201,559 | 10,210,094 | 10,252,167 | 10,332,242 | 9,567,341 | 7,925,014 | 7,215,001 | |||||||||||||||
Non-covered loans and leases(1) |
6,883,504 | 6,046,101 | 6,153,116 | 5,723,771 | 5,783,452 | 6,103,666 | 6,118,540 | |||||||||||||||
Covered loans |
429,909 | 572,481 | 554,078 | 707,026 | 681,569 | | | |||||||||||||||
Deposits |
9,038,527 | 9,096,862 | 9,124,619 | 9,301,978 | 8,607,980 | 7,010,739 | 6,459,576 | |||||||||||||||
Term debt |
252,826 | 254,862 | 254,601 | 257,496 | 261,170 | 129,814 | 194,312 | |||||||||||||||
Junior subordinated debentures |
189,457 | 185,819 | 187,139 | 184,115 | 184,134 | 190,491 | 226,349 |
23
|
At or For the Nine Months Ended September 30, |
Years Ended December 31, | ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2013 | 2012 | 2012 | 2011 | 2010 | 2009 | 2008 | |||||||||||||||
|
(in thousands, except per share data) |
|||||||||||||||||||||
Common shareholders' equity |
1,727,229 | 1,694,706 | 1,701,403 | 1,671,893 | 1,589,393 | 1,315,953 | 1,254,730 | |||||||||||||||
Total shareholders' equity |
1,727,229 | 1,694,706 | 1,701,403 | 1,671,893 | 1,657,544 | 1,519,119 | 1,281,220 | |||||||||||||||
Basic common shares outstanding |
111,934 | 111,928 | 111,935 | 114,220 | 107,922 | 70,399 | 60,084 | |||||||||||||||
Diluted common shares outstanding |
112,154 | 112,159 | 112,151 | 114,409 | 108,153 | 70,399 | 60,424 | |||||||||||||||
Per Common Share Data |
||||||||||||||||||||||
Basic earnings (loss) |
$ | 0.65 | $ | 0.66 | $ | 0.90 | $ | 0.65 | $ | 0.15 | $ | (2.36 | ) | $ | 0.82 | |||||||
Diluted earnings (loss) |
0.65 | 0.65 | 0.90 | 0.65 | 0.15 | (2.36 | ) | 0.82 | ||||||||||||||
Book value |
15.42 | 15.32 | 15.41 | 14.91 | 14.34 | 15.70 | 21.36 | |||||||||||||||
Cash dividends declared |
0.45 | 0.25 | 0.34 | 0.24 | 0.20 | 0.20 | 0.62 | |||||||||||||||
Performance Ratios |
||||||||||||||||||||||
Return on average assets(2) |
0.85 | % | 0.86 | % | 0.88 | % | 0.64 | % | 0.15 | % | -1.85 | % | 0.59 | % | ||||||||
Return on average common shareholders' equity(3) |
5.61 | % | 5.79 | % | 5.95 | % | 4.43 | % | 1.01 | % | -12.63 | % | 3.93 | % | ||||||||
Efficiency ratio(4),(5) |
68.52 | % | 65.61 | % | 65.54 | % | 65.58 | % | 66.90 | % | 95.34 | % | 54.08 | % | ||||||||
Average common shareholders' equity to average assets |
15.06 | % | 14.80 | % | 14.80 | % | 14.41 | % | 14.68 | % | 14.66 | % | 15.04 | % | ||||||||
Leverage ratio(6) |
10.96 | % | 11.36 | % | 11.44 | % | 10.91 | % | 10.56 | % | 12.79 | % | 12.38 | % | ||||||||
Net interest margin (fully tax equivalent)(7) |
3.91 | % | 4.04 | % | 4.02 | % | 4.19 | % | 4.17 | % | 4.09 | % | 4.07 | % | ||||||||
Non-interest revenue to total net revenue(8) |
24.30 | % | 22.73 | % | 25.15 | % | 16.41 | % | 16.13 | % | 18.65 | % | 26.95 | % | ||||||||
Dividend payout ratio(9) |
69.23 | % | 37.87 | % | 37.78 | % | 36.92 | % | 133.33 | % | -8.47 | % | 75.61 | % | ||||||||
Asset Quality |
||||||||||||||||||||||
Non-covered, non-performing loans and leases |
$ | 44,741 | $ | 80,333 | $ | 70,968 | $ | 91,383 | $ | 145,248 | $ | 199,027 | $ | 133,366 | ||||||||
Non-covered, non-performing assets |
62,990 | 99,597 | 88,106 | 125,558 | 178,039 | 223,593 | 161,264 | |||||||||||||||
Allowance for non-covered loan and lease losses |
84,694 | 84,759 | 85,391 | 92,968 | 101,921 | 107,657 | 95,865 | |||||||||||||||
Net non-covered charge-offs |
13,686 | 25,092 | 29,373 | 55,173 | 119,404 | 197,332 | 96,717 | |||||||||||||||
Non-covered, non-performing loans and leases to non-covered loans and leases |
0.62 | % | 1.29 | % | 1.06 | % | 1.55 | % | 2.57 | % | 3.32 | % | 2.18 | % | ||||||||
Non-covered, non-performing assets to total assets |
0.54 | % | 0.86 | % | 0.75 | % | 1.09 | % | 1.53 | % | 2.38 | % | 1.88 | % | ||||||||
Allowance for non-covered loan and lease losses to total non-covered loans and leases |
1.17 | % | 1.36 | % | 1.28 | % | 1.58 | % | 1.80 | % | 1.79 | % | 1.56 | % | ||||||||
Allowance for non-covered credit losses to non-covered loans and leases |
1.19 | % | 1.40 | % | 1.30 | % | 1.59 | % | 1.82 | % | 1.81 | % | 1.58 | % |
24
SELECTED CONSOLIDATED HISTORICAL FINANCIAL DATA OF STERLING
The following selected consolidated financial information for the fiscal years ended December 31, 2008 through December 31, 2012 is derived from audited consolidated financial statements of Sterling. The consolidated financial information as of and for the nine months ended September 30, 2013 and 2012 are derived from unaudited consolidated financial statements and, in the opinion of Sterling's management, reflects all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation of these data for those dates. The results of operations for the nine months ended September 30, 2013 are not necessarily indicative of the results that may be expected for the entire year ending December 31, 2013. You should not assume the results of operations for any past periods indicate results for any future period. You should read this information in conjunction with Sterling's consolidated financial statements and related notes thereto included in Sterling's Annual Report on Form 10-K for the year ended December 31, 2012, and in Sterling's Quarterly Report on Form 10-Q for the nine months ended September 30, 2013, which are incorporated by reference into this joint proxy statement/prospectus. See "Where You Can Find More Information."
|
At or For the Nine Months Ended September 30, | Years Ended December 31, | ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2013 | 2012 | 2012 | 2011 | 2010 | 2009 | 2008 | |||||||||||||||
|
(in thousands, except per share amounts) |
|||||||||||||||||||||
Income Statement Data: |
||||||||||||||||||||||
Interest income |
$ | 281,218 | $ | 294,946 | $ | 389,200 | $ | 404,292 | $ | 445,133 | $ | 599,347 | $ | 715,062 | ||||||||
Interest expense |
41,362 | 66,375 | 84,522 | 109,097 | 161,106 | 255,370 | 355,510 | |||||||||||||||
Net interest income |
239,856 | 228,571 | 304,678 | 295,195 | 284,027 | 343,977 | 359,552 | |||||||||||||||
Provision for credit losses |
| 10,000 | 10,000 | 30,000 | 250,229 | 681,371 | 333,597 | |||||||||||||||
Net interest income (loss) after provision for credit losses |
239,856 | 218,571 | 294,678 | 265,195 | 33,798 | (337,394 | ) | 25,955 | ||||||||||||||
Noninterest income |
111,459 | 123,026 | 154,253 | 126,328 | 136,965 | 123,814 | 91,895 | |||||||||||||||
Noninterest expense before impairment charge |
248,941 | 265,664 | 355,253 | 352,390 | 395,045 | 369,974 | 305,517 | |||||||||||||||
Goodwill impairment |
| | | | | 227,558 | 223,765 | |||||||||||||||
Total noninterest expense |
248,941 | 265,664 | 355,253 | 352,390 | 395,045 | 597,532 | 529,282 | |||||||||||||||
Income (loss) before income taxes |
102,374 | 75,933 | 93,678 | 39,133 | (224,282 | ) | (811,112 | ) | (411,432 | ) | ||||||||||||
Income tax (provision) benefit(1) |
(30,887 | ) | 288,842 | 292,043 | | | (26,982 | ) | 75,898 | |||||||||||||
Net income (loss) |
71,487 | 364,775 | 385,721 | 39,133 | (224,282 | ) | (838,094 | ) | (335,534 | ) | ||||||||||||
Preferred stock dividend |
| | | | (11,598 | ) | (17,369 | ) | (1,208 | ) | ||||||||||||
Other shareholder allocations(2) |
| | | | (520,263 | ) | | | ||||||||||||||
Net income (loss) applicable to common shareholders |
$ | 71,487 | $ | 364,775 | $ | 385,721 | $ | 39,133 | $ | (756,143 | ) | $ | (855,463 | ) | $ | (336,742 | ) | |||||
Earnings (loss) per common share: |
||||||||||||||||||||||
Basic(3) |
$ | 1.15 | $ | 5.87 | $ | 6.21 | $ | 0.63 | $ | (53.05 | ) | $ | (1,087.41 | ) | $ | (429.70 | ) | |||||
Diluted(3) |
1.13 | 5.81 | 6.14 | 0.63 | (53.05 | ) | (1,087.41 | ) | (429.70 | ) | ||||||||||||
Dividends declared per common share(3) |
$ | 0.75 | $ | 0.15 | $ | 0.80 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 19.80 | ||||||||
Weighted average shares outstanding: |
||||||||||||||||||||||
Basic(3) |
62,280,542 | 62,110,498 | 62,122,862 | 61,955,659 | 14,253,869 | 786,701 | 783,662 | |||||||||||||||
Diluted(3) |
63,271,060 | 62,745,177 | 62,772,079 | 62,231,208 | 14,253,869 | 786,701 | 783,662 | |||||||||||||||
Other Data: |
||||||||||||||||||||||
Book value per common share(3) |
$ | 19.51 | $ | 20.14 | $ | 19.58 | $ | 14.16 | $ | 12.45 | $ | 36.80 | $ | 1,075.14 | ||||||||
Tangible book value per common share(3) |
$ | 18.66 | $ | 19.44 | $ | 18.91 | $ | 13.96 | $ | 12.17 | $ | 9.21 | $ | 752.98 | ||||||||
Return on average assets |
1.00 | % | 5.18 | % | 4.10 | % | 0.42 | % | (2.21 | )% | (6.81 | )% | (2.65 | )% | ||||||||
Return on average common equity |
7.8 | % | 45.5 | % | 35.8 | % | 4.8 | % | (297.2 | )% | (129.8 | )% | (28.8 | )% |
25
|
At or For the Nine Months Ended September 30, | Years Ended December 31, | ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2013 | 2012 | 2012 | 2011 | 2010 | 2009 | 2008 | |||||||||||||||
|
(in thousands, except per share amounts) |
|||||||||||||||||||||
Dividend payout ratio |
65 | % | 3 | % | 13 | % | 0 | % | 0 | % | 0 | % | * | |||||||||
Shareholders' equity to total assets |
12.2 | % | 13.2 | % | 13.2 | % | 9.6 | % | 8.1 | % | 3.0 | % | 8.9 | % | ||||||||
Tangible common equity to tangible assets(4) |
11.7 | % | 12.8 | % | 12.8 | % | 9.4 | % | 8.0 | % | 0.1 | % | 4.7 | % | ||||||||
Efficiency ratio(5) |
68.7 | % | 71.5 | % | 71.1 | % | 74.7 | % | 81.9 | % | 69.1 | % | 61.7 | % | ||||||||
Tax equivalent net interest margin |
3.66 | % | 3.46 | % | 3.46 | % | 3.29 | % | 2.83 | % | 2.92 | % | 3.08 | % | ||||||||
Nonperforming assets to total assets |
1.36 | % | 2.73 | % | 2.28 | % | 4.01 | % | 8.83 | % | 9.08 | % | 4.77 | % | ||||||||
Employees (full-time equivalents) |
2,564 | 2,527 | 2,532 | 2,496 | 2,498 | 2,641 | 2,481 | |||||||||||||||
Depository branches |
169 | 183 | 174 | 175 | 178 | 178 | 178 | |||||||||||||||
Balance Sheet Data: |
||||||||||||||||||||||
Total assets |
$ | 9,984,336 | $ | 9,472,437 | $ | 9,236,910 | $ | 9,193,237 | $ | 9,493,169 | $ | 10,877,423 | $ | 12,790,716 | ||||||||
Loans receivable, net |
7,024,326 | 5,990,365 | 6,101,749 | 5,341,179 | 5,379,081 | 7,344,199 | 8,807,094 | |||||||||||||||
Investments and MBSavailable for sale |
1,498,377 | 2,049,961 | 1,513,157 | 2,547,876 | 2,825,010 | 2,160,325 | 2,639,290 | |||||||||||||||
Investmentsheld to maturity |
175 | 1,716 | 206 | 1,747 | 13,464 | 17,646 | 175,830 | |||||||||||||||
Deposits |
6,854,442 | 6,739,910 | 6,436,117 | 6,485,818 | 6,911,007 | 7,775,190 | 8,350,407 | |||||||||||||||
FHLB advances |
1,027,807 | 155,401 | 605,330 | 405,609 | 407,211 | 1,337,167 | 1,726,549 | |||||||||||||||
Securities sold under repurchase agreements and funds purchased |
534,669 | 942,547 | 586,867 | 1,055,763 | 1,032,512 | 1,049,146 | 1,163,023 | |||||||||||||||
Other borrowings |
245,298 | 245,293 | 245,294 | 245,290 | 245,285 | 248,281 | 248,276 | |||||||||||||||
Shareholders' equity |
1,215,881 | 1,251,487 | 1,217,923 | 878,557 | 770,767 | 323,249 | 1,141,036 | |||||||||||||||
Regulatory Capital Ratios: |
||||||||||||||||||||||
Sterling: |
||||||||||||||||||||||
Tier 1 leverage ratio |
11.8 | % | 12.7 | % | 12.1 | % | 11.4 | % | 10.1 | % | 3.5 | % | 9.2 | % | ||||||||
Tier 1 risk-based capital ratio |
15.4 | % | 17.6 | % | 17.5 | % | 17.8 | % | 16.2 | % | 4.9 | % | 11.7 | % | ||||||||
Total risk-based capital ratio |
16.7 | % | 18.9 | % | 18.7 | % | 19.1 | % | 17.5 | % | 7.9 | % | 13.0 | % | ||||||||
Tier 1 common capital ratio |
12.2 | % | 13.9 | % | 13.6 | % | 13.8 | % | 12.4 | % | 3.6 | % | 9.3 | % | ||||||||
Sterling Bank: |
||||||||||||||||||||||
Tier 1 leverage ratio |
11.6 | % | 12.6 | % | 12.0 | % | 11.1 | % | 9.8 | % | 4.2 | % | 8.3 | % | ||||||||
Tier 1 risk-based capital ratio |
15.1 | % | 17.5 | % | 17.2 | % | 17.4 | % | 15.7 | % | 5.9 | % | 10.6 | % | ||||||||
Total risk-based capital ratio |
16.3 | % | 18.8 | % | 18.5 | % | 18.7 | % | 17.0 | % | 7.3 | % | 11.8 | % |
26
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
The following unaudited pro forma condensed combined financial information and explanatory notes show the impact on the historical financial positions and results of operations of Umpqua and Sterling and have been prepared to illustrate the effects of the merger involving Umpqua and Sterling under the acquisition method of accounting with Umpqua treated as the acquirer. The following unaudited pro forma condensed combined income statement and explanatory notes also separately show the impact on Umpqua's historical results of operations of its acquisition of Financial Pacific Holding Corp. ("FPHC"), and its subsidiary, Financial Pacific Leasing, Inc. ("FinPac Leasing"), and its subsidiaries, Financial Pacific Funding, Inc. ("FPF"), Financial Pacific Funding II, Inc. ("FPF II") and Financial Pacific Funding III, Inc. ("FPF III"). As part of the same transaction, Umpqua Holdings Corporation acquired two related entities, FPC Leasing Corporation ("FPC") and Financial Pacific Reinsurance Co, Ltd. ("FPR"). Prior to acquisition, all of the entities were consolidated as Financial Pacific Holdings LLC, and Subsidiaries ("FPH, LLC"). FPHC, FinPac Leasing, FPF, FPF II, FPF III, FPC and FPR are collectively referred to herein as "FinPac." The acquisition of FinPac occurred on July 1, 2013 (which we refer to as the "FinPac acquisition"). Under the acquisition method of accounting, the assets and liabilities of Sterling, as of the effective date of the merger, will be recorded by Umpqua at their respective fair values and the excess of the merger consideration over the fair value of Sterling's net assets will be allocated to goodwill. The unaudited pro forma condensed combined balance sheet as of September 30, 2013 is presented as if the merger with Sterling had occurred on September 30, 2013. The unaudited pro forma condensed combined income statements for the fiscal year ended December 31, 2012 and the nine months ended September 30, 2013 are presented as if the merger and the FinPac acquisition had occurred on January 1, 2012. The historical consolidated financial information has been adjusted to reflect factually supportable items that are directly attributable to the merger and the FinPac acquisition and, with respect to the income statements only, expected to have a continuing impact on consolidated results of operations.
The unaudited pro forma condensed combined financial information is presented for illustrative purposes only and does not necessarily indicate the financial results of the combined companies had the companies actually been combined at the beginning of the period presented. The adjustments included in these unaudited pro forma condensed combined financial statements are preliminary and may be revised. The unaudited pro forma condensed combined financial information also does not consider the impact of any potential revenue enhancements, anticipated cost savings and expense efficiencies, or asset dispositions, among other factors.
As explained in more detail in the accompanying notes to the unaudited pro forma condensed combined financial information, the pro forma allocation of purchase price reflected in the unaudited pro forma condensed combined financial information is subject to adjustment and may vary from the actual purchase price allocation that will be recorded at the time the merger is completed. Adjustments may include, but not be limited to, changes in (1) Sterling's balance sheet through the effective time of the merger; (2) the aggregate value of merger consideration paid if the price of Umpqua's stock varies from the assumed $16.22 per share, which represents the closing price of Umpqua common stock on September 30, 2013; (3) total merger related expenses if consummation and/or implementation costs vary from currently estimated amounts; and (4) the underlying values of assets and liabilities if market conditions differ from current assumptions.
The unaudited pro forma condensed combined financial information is provided for informational purposes only. The unaudited pro forma condensed combined financial information is not necessarily, and should not be assumed to be, an indication of the results that would have been achieved had the merger and the FinPac acquisition been completed as of the dates indicated or that may be achieved in the future. The preparation of the unaudited pro forma condensed combined financial information and
27
related adjustments required management to make certain assumptions and estimates. The unaudited pro forma condensed combined financial statements should be read together with:
Unaudited Pro Forma Condensed Combined Balance Sheet as of September 30, 2013
|
Umpqua Historical |
Sterling Historical |
Pro Forma Merger Adjustments |
Notes | Pro Forma Combined |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets |
|||||||||||||||
Cash and due from banks |
$ | 193,188 | $ | 119,690 | $ | | $ | 312,878 | |||||||
Restricted cash |
| 6,651 | | 6,651 | |||||||||||
Interest bearing deposits |
503,369 | 223,338 | (352,487 | ) | A | 374,220 | |||||||||
Temporary investments |
534 | | | 534 | |||||||||||
Total cash and cash equivalents |
697,091 | 349,679 | (352,487 | ) | 694,283 | ||||||||||
Investment securities, trading |
4,012 | | | 4,012 | |||||||||||
Investment securities, available for sale |
1,910,082 | 1,498,377 | | 3,408,459 | |||||||||||
Investment securities, held to maturity |
5,766 | 175 | | 5,941 |
28
|
Umpqua Historical |
Sterling Historical |
Pro Forma Merger Adjustments |
Notes | Pro Forma Combined |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Loans held for sale |
113,993 | 245,783 | | 359,776 | |||||||||||
Non-covered loans and leases |
7,228,904 | 7,163,024 | (395,679 | ) | B | 13,996,249 | |||||||||
Less: allowance for noncovered loan and lease losses |
(84,694 | ) | (138,698 | ) | 138,698 | C | (84,694 | ) | |||||||
Non-covered loans and leases, net |
7,144,210 | 7,024,326 | (256,981 | ) | 13,911,555 | ||||||||||
Covered loans and leases, net of allowance |
397,083 | | | 397,083 | |||||||||||
Restricted equity securities |
31,444 | 95,159 | | 126,603 | |||||||||||
Premises and equipment, net |
173,876 | 100,370 | (2,575 | ) | D | 271,671 | |||||||||
Mortgage servicing rights |
41,853 | 57,030 | 5,000 | E | 103,883 | ||||||||||
Goodwill |
764,627 | 36,633 | 722,911 | F | 1,524,171 | ||||||||||
Other intangible assets, net |
13,467 | 16,154 | 47,740 | G | 77,361 | ||||||||||
Non-covered other real estate owned |
18,249 | 17,464 | (3,493 | ) | H | 32,220 | |||||||||
Covered other real estate owned |
2,980 | | | 2,980 | |||||||||||
FDIC indemnification asset |
29,427 | | | 29,427 | |||||||||||
Bank owned life insurance |
96,276 | 189,906 | | 286,182 | |||||||||||
Deferred tax asset |
20,341 | 282,561 | 18,569 | I | 321,471 | ||||||||||
Accrued interest receivable |
24,760 | 29,614 | | 54,374 | |||||||||||
Other assets |
79,760 | 41,105 | | 120,865 | |||||||||||
Total assets |
$ | 11,569,297 | $ | 9,984,336 | $ | 178,684 | $ | 21,732,317 | |||||||
Liabilities |
|||||||||||||||
Non-interest bearing demand deposits |
$ | 2,421,008 | $ | 1,818,194 | $ | (55,157 | ) | J | $ | 4,184,045 | |||||
Interest bearing deposits |
6,646,232 | 5,036,248 | (150,738 | ) | J | 11,531,742 | |||||||||
Total deposits |
9,067,240 | 6,854,442 | (205,895 | ) | 15,715,787 | ||||||||||
Securities sold under agreements to repurchasecustomer |
215,310 |
34,669 |
|
249,979 |
|||||||||||
Securities sold under agreements to repurchasebroker/dealer |
| 500,000 | | 500,000 | |||||||||||
Term debt |
252,017 | 1,027,807 | 5,000 | K | 1,284,824 | ||||||||||
Junior subordinated debentures, at fair value |
86,718 | | 154,298 | L | 241,016 | ||||||||||
Junior subordinated debentures, at amortized cost |
101,979 | 245,298 | (245,298 | ) | M | 101,979 | |||||||||
Other liabilities |
120,038 | 106,239 | | 226,277 | |||||||||||
Total liabilities |
9,843,302 | 8,768,455 | (291,895 | ) | 18,319,862 | ||||||||||
Shareholders' equity |
|||||||||||||||
Preferred stock |
| | | | |||||||||||
Common stock |
1,513,225 | 1,972,021 | (233,561 | ) | N | 3,251,685 | |||||||||
Surplus |
| | | | |||||||||||
Retained earnings/accumulated deficit |
209,597 | (786,059 | ) | 734,059 | O | 157,597 | |||||||||
Accumulated other comprehensive income |
3,173 | 29,919 | (29,919 | ) | P | 3,173 | |||||||||
Total shareholders' equity |
1,725,995 | 1,215,881 | 470,579 | 3,412,455 | |||||||||||
Total liabilities and shareholders' equity |
$ | 11,569,297 | $ | 9,984,336 | $ | 178,684 | $ | 21,732,317 | |||||||
29
Unaudited Pro Forma Condensed Combined Statement of Income for the
Nine Months Ended September 30, 2013
|
Umpqua Historical |
FPH, LLC Historical (1/1/2013 to 6/30/2013) |
FinPac Pro Forma Merger Adjustments (1/1/2013 to 9/30/2013) |
Notes | Sterling Historical |
Sterling Pro Forma Merger Adjustments |
Notes | Pro Forma Combined |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Interest Income: |
|||||||||||||||||||||||
Non-covered loans and leases |
$ | 250,685 | $ | 29,033 | $ | (4,789 | ) | Q | $ | 251,722 | $ | 8,045 | Q | $ | 534,696 | ||||||||
Covered loans |
41,167 | | | | | 41,167 | |||||||||||||||||
Interest and dividends on investment securities |
31,519 | | | 29,088 | | 60,607 | |||||||||||||||||
Temporary investments and interest bearing deposits |
937 | | | 408 | (563 | ) | R | 782 | |||||||||||||||
Total interest income |
324,308 | 29,033 | (4,789 | ) | 281,218 | 7,482 | 637,252 | ||||||||||||||||
Interest Expense: |
|||||||||||||||||||||||
Deposits |
16,587 | | | 18,386 | 3,164 | S | 38,137 | ||||||||||||||||
Federal funds purchased and securities sold under agreement to repurchase |
99 | | | 14,243 | | 14,342 | |||||||||||||||||
Term debt |
6,916 | 3,507 | | 4,355 | (1,857 | ) | T | 12,921 | |||||||||||||||
Junior subordinated debentures |
5,815 | | | 4,378 | | 10,193 | |||||||||||||||||
Total interest expense |
29,417 | 3,507 | | 41,362 | 1,307 | 75,593 | |||||||||||||||||
Net interest income |
294,891 |
25,526 |
(4,789 |
) |
239,856 |
6,175 |
561,659 |
||||||||||||||||
Provision for credit lossesnon-covered |
12,989 | 3,272 | | U | | (2,100 | ) | U | 14,161 | ||||||||||||||
(Recapture of) provision for credit lossescovered |
(4,744 | ) | | | | | (4,744 | ) | |||||||||||||||
Net interest income after provision for (recapture of) credit losses |
286,646 | 22,254 | (4,789 | ) | 239,856 | 8,275 | 552,242 | ||||||||||||||||
Non-interest income: |
|||||||||||||||||||||||
Service charges on deposit accounts |
22,844 | | | 42,129 | (10,259 | ) | V | 54,714 | |||||||||||||||
Brokerage commissions and fees |
11,152 | | | 2,999 | | 14,151 | |||||||||||||||||
Mortgage banking revenue, net |
62,928 | | | 50,468 | | 113,396 | |||||||||||||||||
Gain on sale of investment securities, net |
18 | | | | | 18 | |||||||||||||||||
Other than temporary impairment losses on investment securities |
| | | | | | |||||||||||||||||
Portion of other-than-temporary impairment losses transferred from OCI |
| | | | | | |||||||||||||||||
Loss on junior subordinated debentures carried at fair value |
(1,643 | ) | | | | (2,890 | ) | W | (4,533 | ) | |||||||||||||
Bargain purchase gain on acquisition |
| | | 7,544 | | 7,544 | |||||||||||||||||
Gain (loss) on other assets |
169 | | | 915 | | 1,084 | |||||||||||||||||
Charge on prepayment of debt |
| | | | | | |||||||||||||||||
Gain on other loan sales |
2,744 | | | 2,354 | | 5,098 | |||||||||||||||||
Bank owned life insurance |
2,432 | | | 4,621 | | 7,053 | |||||||||||||||||
Change in FDIC indemnification asset |
(19,841 | ) | | | | | (19,841 | ) | |||||||||||||||
Other income |
13,853 | 1,312 | | 429 | | 15,594 | |||||||||||||||||
Total non-interest income |
94,656 | 1,312 | | 111,459 | (13,149 | ) | 194,278 | ||||||||||||||||
Non-interest expense: |
|||||||||||||||||||||||
Salaries and employee benefits |
157,271 | 3,790 | 477 | X | 135,297 | (98 | ) | X | 296,737 | ||||||||||||||
Net occupancy and equipment |
45,813 | 810 | | 31,239 | | 77,862 | |||||||||||||||||
Communications |
8,802 | 156 | | 26,412 | | 35,370 | |||||||||||||||||
Marketing |
3,753 | | | 6,025 | | 9,778 | |||||||||||||||||
Supplies |
2,120 | | | 1,385 | | 3,505 | |||||||||||||||||
Services |
18,339 | 1,382 | | 12,030 | | 31,751 | |||||||||||||||||
FDIC assessments |
5,032 | | | 4,693 | | 9,725 | |||||||||||||||||
Net (gain) loss on non-covered OREO |
(303 | ) | | | 6,456 | | 6,153 | ||||||||||||||||
Net loss on covered OREO |
154 | | | | | 154 | |||||||||||||||||
Intangible amortization |
3,595 | 354 | | 5,046 | 5,859 | Y | 14,854 | ||||||||||||||||
Merger related expense |
7,197 | | | 7,200 | | 14,397 | |||||||||||||||||
Other expenses |
17,524 | 2,104 | (758 | ) | Z | 13,158 | 1,420 | Z | 33,448 | ||||||||||||||
Total non-interest expense |
269,297 | 8,596 | (281 | ) | 248,941 | 7,181 | 533,734 | ||||||||||||||||
Income before provision for income taxes |
112,005 | 14,970 | (4,508 | ) | 102,374 | (12,055 | ) | 212,786 | |||||||||||||||
Provision for income taxes |
38,914 | 5,835 | (1,578 | ) | AA | 30,887 | (4,219 | ) | AA | 69,839 | |||||||||||||
Net income |
$ | 73,091 | $ | 9,135 | $ | (2,930 | ) | $ | 71,487 | $ | (7,836 | ) | $ | 142,947 | |||||||||
Earnings per common share: |
|||||||||||||||||||||||
Basic |
$ | 0.65 | $ | | $ | 1.15 | $ | 0.66 | |||||||||||||||
Diluted |
$ | 0.65 | $ | | $ | 1.13 | $ | 0.65 | |||||||||||||||
Weighted average number of common shares outstanding: |
|||||||||||||||||||||||
Basic |
111,934 | | | 62,281 | 41,790 | AB | 216,005 | ||||||||||||||||
Diluted |
112,154 | | | 63,271 | 44,368 | AC | 219,793 |
30
Unaudited Pro Forma Condensed Combined Statement of Income for the Year Ended
December 31, 2012
|
Umpqua Historical |
FPH, LLC Historical |
FinPac Pro Forma Merger Adjustments |
Notes | Sterling Historical |
Sterling Pro Forma Merger Adjustments |
Notes | Pro Forma Combined |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Interest Income: |
|||||||||||||||||||||||
Non-covered loans and leases |
$ | 313,294 | $ | 58,210 | $ | (5,332 | ) | Q | $ | 331,514 | $ | 11,652 | Q | $ | 709,338 | ||||||||
Covered loans |
73,518 | | | | | 73,518 | |||||||||||||||||
Interest and dividends on investment securities |
68,345 | | | 56,931 | | 125,276 | |||||||||||||||||
Temporary investments and interest bearing deposits |
928 | | | 755 | (751 | ) | R | 932 | |||||||||||||||
Total interest income |
456,085 | 58,210 | (5,332 | ) | 389,200 | 10,901 | 909,064 | ||||||||||||||||
Interest Expense: |
|||||||||||||||||||||||
Deposits |
31,133 | | | 37,697 | 13,657 | S | 82,487 | ||||||||||||||||
Federal funds purchased and securities sold under agreement to repurchase |
288 | | | 36,034 | | 36,322 | |||||||||||||||||
Term debt |
9,279 | 7,401 | | 4,254 | (2,476 | ) | T | 18,458 | |||||||||||||||
Junior subordinated debentures |
8,149 | | | 6,537 | | 14,686 | |||||||||||||||||
Total interest expense |
48,849 | 7,401 | | 84,522 | 11,181 | 151,953 | |||||||||||||||||
Net interest income |
407,236 |
50,809 |
(5,332 |
) |
304,678 |
(280 |
) |
757,111 |
|||||||||||||||
Provision for credit lossesnon-covered |
21,796 |
7,291 |
|
U |
10,000 |
(2,500 |
) |
U |
36,587 |
||||||||||||||
(Recapture of) provision for credit lossescovered |
7,405 | | | | | 7,405 | |||||||||||||||||
Net interest income after provision for (recapture of) credit losses |
378,035 | 43,518 | (5,332 | ) | 294,678 | 2,220 | 713,119 | ||||||||||||||||
Non-interest income: |
|||||||||||||||||||||||
Service charges on deposit accounts |
28,299 | | | 51,761 | (13,642 | ) | V | 66,418 | |||||||||||||||
Brokerage commissions and fees |
12,967 | | | 4,012 | | 16,979 | |||||||||||||||||
Mortgage banking revenue, net |
84,216 | | | 97,292 | | 181,508 | |||||||||||||||||
Gain on sale of investment securities, net |
4,023 | | | 23,835 | | 27,858 | |||||||||||||||||
Other than temporary impairment losses on investment securities |
(51 | ) | | | | | (51 | ) | |||||||||||||||
Portion of other-than-temporary impairment losses transferred from OCI |
(104 | ) | | | (6,819 | ) | | (6,923 | ) | ||||||||||||||
Loss on junior subordinated debentures carried at fair value |
(2,203 | ) | | | | (3,853 | ) | W | (6,056 | ) | |||||||||||||
Bargain purchase gain on acquisition |
| | | | | | |||||||||||||||||
Gain (loss) on other assets |
465 | | | 6,515 | | 6,980 | |||||||||||||||||
Charge on prepayment of debt |
| | | (35,342 | ) | | (35,342 | ) | |||||||||||||||
Gain on other loan sales |
| | | 4,372 | | 4,372 | |||||||||||||||||
Bank owned life insurance |
2,708 | | | 8,625 | | 11,333 | |||||||||||||||||
Change in FDIC indemnification asset |
(15,234 | ) | | | | | (15,234 | ) | |||||||||||||||
Other income |
21,743 | 4,132 | | 2 | | 25,877 | |||||||||||||||||
Total non-interest income |
136,829 | 4,132 | | 154,253 | (17,495 | ) | 277,719 | ||||||||||||||||
Non-interest expense: |
|||||||||||||||||||||||
Salaries and employee benefits |
200,946 | 7,527 | 544 | X | 189,025 | (403 | ) | X | 397,639 | ||||||||||||||
Net occupancy and equipment |
55,081 | 1,481 | | 41,538 | | 98,100 | |||||||||||||||||
Communications |
11,573 | 319 | | 37,531 | | 49,423 | |||||||||||||||||
Marketing |
5,064 | | | 12,688 | | 17,752 | |||||||||||||||||
Supplies |
2,506 | | | 2,642 | | 5,148 | |||||||||||||||||
Services |
25,823 | 2,806 | | 16,691 | | 45,320 | |||||||||||||||||
FDIC assessments |
7,308 | | | 7,493 | | 14,801 | |||||||||||||||||
Net (gain) loss on non-covered OREO |
9,245 | | | 11,829 | | 21,074 | |||||||||||||||||
Net loss on covered OREO |
3,410 | | | | | 3,410 | |||||||||||||||||
Intangible amortization |
4,816 | 708 | | 6,780 | 8,601 | Y | 20,905 | ||||||||||||||||
Merger related expense |
2,338 | | | 11,976 | | 14,314 | |||||||||||||||||
Other expenses |
31,542 | 3,260 | (1,780 | ) | Z | 17,060 | 1,446 | Z | 51,528 | ||||||||||||||
Total non-interest expense |
359,652 | 16,101 | (1,236 | ) | 355,253 | 9,644 | 739,414 | ||||||||||||||||
Income before provision for income taxes |
155,212 |
31,549 |
(4,096 |
) |
93,678 |
(24,919 |
) |
251,424 |
|||||||||||||||
Provision for (benefit from) income taxes |
53,321 | 12,192 | (1,434 | ) | AA | (292,043 | ) | (8,722 | ) | AA | 236,686 | ||||||||||||
Net income |
$ | 101,891 | $ | 19,357 | $ | (2,662 | ) | $ | 385,721 | $ | (16,197 | ) | $ | 488,110 | |||||||||
Earnings per common share: |
|||||||||||||||||||||||
Basic |
$ | 0.90 | $ | | $ | 6.21 | $ | 2.26 | |||||||||||||||
Diluted |
$ | 0.90 | $ | | $ | 6.14 | $ | 2.22 | |||||||||||||||
Weighted average number of common shares outstanding: |
|||||||||||||||||||||||
Basic |
111,935 | | | 62,123 | 41,684 | AB | 215,742 | ||||||||||||||||
Diluted |
112,151 | | | 62,772 | 44,603 | AC | 219,526 |
31
Notes to Unaudited Pro Forma Condensed Combined Financial Information
The unaudited pro forma condensed combined financial information and explanatory notes have been prepared to illustrate the effects of the merger involving Umpqua and Sterling under the acquisition method of accounting with Umpqua treated as the acquirer. The unaudited pro forma condensed combined financial information is presented for illustrative purposes only and does not necessarily indicate the financial results of the combined companies had the companies actually been combined at the beginning of each period presented, nor does it necessarily indicate the results of operations in future periods or the future financial position of the combined entities. Under the acquisition method of accounting, the assets and liabilities of Sterling, as of the effective date of the merger, will be recorded by Umpqua at their respective fair values and the excess of the merger consideration over the fair value of Sterling's net assets will be allocated to goodwill.
The merger, which is currently expected to be completed in the first half of 2014, provides for Sterling common shareholders to receive 1.671 shares of Umpqua common stock and $2.18 in cash for each share of Sterling common stock they hold immediately prior to the merger. The value of the per share merger consideration would be approximately $30.90 based upon the closing price of Umpqua common stock on the date of merger announcement multiplied by the exchange ratio of 1.671 and adding the cash portion of the merger consideration of $2.18 per share. The pro forma allocation of purchase price reflected in the unaudited pro forma condensed combined financial information is subject to adjustment and may vary from the actual purchase price allocation that will be recorded at the time the merger is completed. Adjustments may include, but not be limited to, changes in (i) Sterling's balance sheet through the effective time of the merger; (ii) the aggregate value of merger consideration paid if the price of Umpqua's stock varies from the assumed $16.22 per share, which represents the closing share price of Umpqua common stock on September 30, 2013; (iii) total merger related expenses if consummation and/or implementation costs vary from currently estimated amounts; and (iv) the underlying values of assets and liabilities if market conditions differ from current assumptions.
The accounting policies of both Umpqua and Sterling are in the process of being reviewed in detail. Upon completion of such review, conforming adjustments or financial statement reclassification may be determined.
Note 2Estimated Merger and Integration Costs
In connection with the merger, the plan to integrate Umpqua's and Sterling's operations is still being developed. Over the next several months, the specific details of these plans will continue to be refined. Umpqua and Sterling are currently in the process of assessing the two companies' personnel, benefit plans, premises, equipment, computer systems, supply chain methodologies, and service contracts to determine where they may take advantage of redundancies or where it will be beneficial or necessary to convert to one system. Certain decisions arising from these assessments may involve involuntary termination of Sterling's personnel, vacating leased premises, changing information systems, canceling service contracts and selling or otherwise disposing of certain owned premises, furniture and equipment. Umpqua expects to incur merger-related expenses including system conversion costs, employee retention and severance agreements, communications to customers, among others. To the extent there are costs associated with these actions, the costs will be recorded based on the nature and timing of these related integration actions. Most acquisition and restructuring costs are recognized separately from a business combination and generally will be expensed as incurred. We estimate total merger related cost to be approximately $80 million. We have incurred $8.6 million of merger expense through September 30, 2013, and anticipate the majority of the remainder to be incurred in 2014.
32
Note 3Estimated Annual Cost Savings
Umpqua expects to realize $87 million in annual pre-tax cost savings following the merger, which management expects to be phased-in over a two-year period, but there is no assurance that the anticipated cost savings will be realized on the anticipated time schedule or at all. These cost savings are not reflected in the presented pro forma financial information.
Note 4Divestiture of Sterling Branches
Due to competitive considerations of the merger in accordance with regulatory guidelines, Sterling branches in several banking markets will be divested in conjunction with the merger in order to obtain regulatory approval. These amounts are reflected in the pro forma adjustments below. However, other asset dispositions not required as further discussed in Note 2 are not included in pro forma adjustments.
Note 5Preliminary Purchase Accounting Allocation
The unaudited pro forma condensed combined financial information reflects the issuance of approximately 104,128,134 shares of Umpqua common stock and other purchase consideration totaling approximately $1.7 billion as well as cash consideration of approximately $135.8 million. The total purchase consideration includes an estimate of the fair value of the replacement stock options, warrants, and restricted stock units that is attributable to the pre-combination service period. The merger will be accounted for using the acquisition method of accounting; accordingly Umpqua will recognize Sterling's assets (including identifiable intangible assets) and liabilities at their respective estimated fair values as of the merger date. Accordingly, the pro forma purchase consideration and the
33
assets acquired and the liabilities assumed based on their estimated fair values are summarized in the following table.
|
September 30, 2013 | ||||||
---|---|---|---|---|---|---|---|
|
(dollars in thousands) |
||||||
Fair value consideration paid to Sterling shareholders |
|||||||
Cash paid (62,314,862 shares at $2.18) |
$ | 135,846 | |||||
Fair value of common shares issued (62,314,862 shares at approximately $27.10 price per share) |
1,688,958 | ||||||
Fair value of warrants, common stock options, and restricted stock exchanged (6,056,814 shares at a weighted average pre-merger service period cost per share of approximately $8.17) |
49,502 | ||||||
Total pro forma purchase price |
$ | 1,874,306 | |||||
Fair value of assets acquired: |
|||||||
Cash and cash equivalents |
$ | 185,038 | |||||
Investment securities |
1,498,552 | ||||||
Non-covered loans and leases, net |
7,013,128 | ||||||
Premises and equipment, net |
97,795 | ||||||
Mortgage servicing rights |
62,030 | ||||||
Other intangible assets, net |
63,894 | ||||||
Non-covered other real estate owned |
13,971 | ||||||
Bank owned life insurance |
189,906 | ||||||
Deferred tax asset |
301,130 | ||||||
Accrued interest receivable |
29,614 | ||||||
Other assets |
136,264 | ||||||
Total assets acquired |
$ | 9,591,322 | |||||
Fair value of liabilities assumed: |
|||||||
Deposits |
$ | 6,648,547 | |||||
Securities sold under agreements to repurchase |
534,669 | ||||||
Term debt |
1,032,807 | ||||||
Junior subordinated debentures |
154,298 | ||||||
Other liabilities |
106,239 | ||||||
Total liabilities assumed |
$ | 8,476,560 | |||||
Net assets acquired |
$ | 1,114,762 | |||||
Preliminary pro forma goodwill |
$ | 759,544 | |||||
34
The following pro forma adjustments have been reflected in the unaudited pro forma condensed combined financial information. All adjustments are based on current assumptions and valuations, which are subject to change.
Balance Sheet (amounts in thousands) |
|
|||||
---|---|---|---|---|---|---|
A |
Adjustments to cash and cash equivalents |
|||||
|
To reflect cash used to purchase Sterling |
$ | (135,846 | ) | ||
|
To reflect cash paid for merger expenses |
(52,000 | ) | |||
|
To reflect cash paid for divestiture of Sterling branches |
(164,641 | ) | |||
|
$ | (352,487 | ) | |||
B |
Adjustments to non-covered loans and leases |
|||||
|
To reflect estimated fair value at merger date. The adjustment to loans is primarily related to credit deterioration in the acquired loan portfolio. The credit adjustment to loans is calculated as 3.5% of gross loans. During Umpqua's due diligence on Sterling, Umpqua reviewed loan information across collateral types and geographic distributions. Umpqua applied traditional loan examination methodologies to arrive at the fair value adjustment. The rate adjustment to loans reflects estimated fair value at merger date based on current market rates for similar assets and will be accreted to income using the effective yield method over the contractual lives of the loans, which is approximately ten years. |
$ | (302,000 | ) | ||
|
To reflect loans sold with divestiture of Sterling branches at merger date. |
(93,679 | ) | |||
|
$ | (395,679 | ) | |||
C |
Adjustment to allowance for non-covered loan and lease losses |
|||||
|
To remove Sterling allowance at merger date as the credit risk is contemplated in the fair value adjustment in Adjustment B above. |
$ | 138,698 | |||
D |
Adjustment to premises and equipment, net |
|||||
|
To reflect divestiture of Sterling branches at merger date. |
$ | (2,575 | ) | ||
E |
Adjustment to mortgage servicing rights |
|||||
|
To reflect estimated fair value at merger date based on current market rates for similar assets. |
$ | 5,000 | |||
F |
Adjustments to goodwill |
|||||
|
To remove Sterling goodwill at merger date |
$ | (36,633 | ) | ||
|
To reflect the goodwill associated with the merger |
759,544 | ||||
|
$ | 722,911 | ||||
G |
Adjustments to other intangible assets, net |
|||||
|
To remove Sterling other intangible assets, net |
$ | (16,154 | ) | ||
|
To record the estimated fair value of acquired identifiable intangible assets, calculated as 1.25% of Sterling core deposits. The acquired core deposit intangible will be amortized over ten years using a sum-of-the-years-digits method. |
63,894 | ||||
|
$ | 47,740 | ||||
H |
Adjustment to non-covered other real estate owned |
|||||
|
To record the estimated fair value of acquired non-covered other real estate owned. |
$ | (3,493 | ) |
35
Balance Sheet (amounts in thousands) |
|
|||||
---|---|---|---|---|---|---|
I |
Adjustments to deferred tax asset |
|||||
|
To reflect deferred tax asset created in the merger, which is calculated as follows: |
|||||
|
Adjustments to non-covered loans and leases |
$ | 302,000 | |||
|
Adjustment to allowance for non-covered loan and lease losses |
(138,698 | ) | |||
|
Adjustment to mortgage servicing rights |
(5,000 | ) | |||
|
Adjustments to other intangible assets, net |
(47,740 | ) | |||
|
Adjustment to non-covered other real estate owned |
3,493 | ||||
|
Adjustments to deposits |
25,000 | ||||
|
Adjustments to term debt |
5,000 | ||||
|
Adjustment to junior subordinated debentures |
(91,000 | ) | |||
|
Subtotal for fair value adjustments |
$ | 53,055 | |||
|
Calculated deferred tax asset at Umpqua's estimated statutory tax rate of 35% |
$ | 18,569 | |||
J |
Adjustments to deposits |
|||||
|
To reflect estimated fair value at merger date based on current market rates for similar products. This adjustment will be accreted to interest expense over the estimated lives of the deposits, which is approximately three years. |
$ | 25,000 | |||
|
To reflect deposits sold with divestiture of Sterling branches at merger date. |
|||||
|
Non-interest bearing demand deposits |
(55,157 | ) | |||
|
Interest bearing deposits |
(175,738 | ) | |||
|
$ | (205,895 | ) | |||
K |
Adjustment to term debt |
|||||
|
To reflect estimated fair value at merger date based on current market rates and spreads for similar borrowings. This estimated premium will be accreted to interest expense over the remaining contractual life of such borrowings, which is approximately three years. |
$ | 5,000 | |||
L |
Adjustment to junior subordinated debentures, at fair value |
|||||
|
To reclassify junior subordinated debentures, at amortized cost to junior subordinated debentures, at fair value. Junior subordinated debentures acquired will be held at fair value. |
$ | 245,298 | |||
|
To reflect estimated fair value at merger date based on third party valuation. |
(91,000 | ) | |||
|
$ | 154,298 | ||||
M |
Adjustment to junior subordinated debentures, at amortized cost |
|||||
|
To reclassify junior subordinated debentures, at amortized cost to junior subordinated debentures, at fair value. Junior subordinated debentures acquired will be held at fair value. |
$ | (245,298 | ) | ||
N |
Adjustments to common stock |
|||||
|
To eliminate historical Sterling common stock |
$ | (1,972,021 | ) | ||
|
To reflect the issuance and exchange of Umpqua common stock to Sterling shareholders |
1,738,460 | ||||
|
$ | (233,561 | ) | |||
O |
Adjustment to retained earnings/accumulated deficit |
|||||
|
To eliminate historical Sterling accumulated deficit |
$ | 786,059 | |||
|
To adjust for after tax merger expenses |
(52,000 | ) | |||
|
$ | 734,059 | ||||
P |
Adjustment to accumulated other comprehensive income |
|||||
|
To eliminate historical Sterling accumulated other comprehensive income |
$ | (29,919 | ) |
36
Income Statements (amounts in thousands) |
Nine Months Ended September 30, 2013 |
Year Ended December 31, 2012 |
|||||||
---|---|---|---|---|---|---|---|---|---|
Q |
Adjustments to non-covered loans and leases interest income |
||||||||
|
FinPac |
||||||||
|
To reflect adjusted interest income from leases due to the estimated loss of income from the write-off of FinPac's loan mark and the amortization of the new interest rate mark and the accretion of the acquisition accounting adjustment relating to the credit mark. The amortization period will be the contractual lives of the leases, which is approximately four years, and will be amortized into income using the effective yield method. |
$ | (4,789 | ) | $ | (5,332 | ) | ||
|
Sterling |
||||||||
|
To reflect accretion of loan rate discount resulting from non-covered loans and leases fair value pro forma Adjustment B using effective yield methodology over the estimated lives of the acquired loan portfolio, which is approximately ten years. |
$ | 6,932 | $ | 11,068 | ||||
|
To reclassify miscellaneous loan fees from service charges on deposit accounts to non-covered loans and leases interest income to conform with consolidated presentation. |
4,444 | 5,967 | ||||||
|
To reflect non-covered loans and leases interest income on branches divested at merger date. |
(3,331 | ) | (5,383 | ) | ||||
|
$ | 8,045 | $ | 11,652 | |||||
R |
Adjustments to interest income on temporary investments and interest bearing deposits |
||||||||
|
Sterling |
||||||||
|
To reflect adjusted interest income on temporary investments and interest bearing cash due to cash paid for purchase and divestiture of Sterling branches. |
$ | (563 | ) | $ | (751 | ) | ||
S |
Adjustments to interest expense on deposits |
||||||||
|
Sterling |
||||||||
|
To reflect amortization of deposit premium resulting from deposit fair value pro forma Adjustment J based on weighted average life of time deposits being approximately three years. |
$ | 3,718 | $ | 14,864 | ||||
|
To reflect interest expense on branches divested at merger date. |
(554 | ) | (1,207 | ) | ||||
|
$ | 3,164 | $ | 13,657 | |||||
T |
Adjustments to interest expense on term debt |
||||||||
|
Sterling |
||||||||
|
To reflect amortization of term debt premium resulting from term debt fair value pro forma Adjustment K based on weighted average life of borrowings of 15.25 months. |
$ | (1,857 | ) | $ | (2,476 | ) |
37
Income Statements (amounts in thousands) |
Nine Months Ended September 30, 2013 |
Year Ended December 31, 2012 |
|||||||
---|---|---|---|---|---|---|---|---|---|
U |
Adjustments to provision for credit lossesnon-covered |
||||||||
|
FinPac |
||||||||
|
With acquired leases recorded at fair value, Umpqua would expect a reduction in the historical provision for loan and lease losses from FinPac, however no adjustment to the historical amount of FinPac provision for loan and lease losses is reflected in this pro forma financial information. |
||||||||
|
Sterling |
||||||||
|
To reclassify reserve for unfunded commitments from non-covered provision for credit losses to other expenses to conform with consolidated presentation. |
$ | (2,100 | ) | $ | (2,500 | ) | ||
|
With acquired loans recorded at fair value, Umpqua would expect a reduction in the provision for loan losses from Sterling, however no adjustment to the historical amount of Sterling provision for loan losses is reflected in this pro forma financial information. |
||||||||
V |
Adjustments to service charges on deposit accounts |
||||||||
|
Sterling |
||||||||
|
To reflect service charges on deposit accounts on branches divested at merger date. |
$ | (1,765 | ) | $ | (2,275 | ) | ||
|
To reclassify miscellaneous loan fees from service charges on deposit accounts to non-covered loans and leases interest income to conform with consolidated presentation. |
(4,444 | ) | (5,967 | ) | ||||
|
To reflect lower service charges on deposit accounts as a result of passing $10 billion asset threshold. |
(4,050 | ) | (5,400 | ) | ||||
|
$ | (10,259 | ) | $ | (13,642 | ) | |||
W |
Adjustment to loss on junior subordinated debentures carried at fair value |
||||||||
|
Sterling |
||||||||
|
To reflect change in fair value of junior subordinated debenture discount resulting from junior subordinated debenture fair value pro forma Adjustment L based on remaining average life of junior subordinated debentures of 23.6 years. |
$ | (2,890 | ) | $ | (3,853 | ) |
38
Income Statements (amounts in thousands) |
Nine Months Ended September 30, 2013 |
Year Ended December 31, 2012 |
|||||||
---|---|---|---|---|---|---|---|---|---|
X |
Adjustments to salaries and employee benefits |
||||||||
|
FinPac |
||||||||
|
To reflect additional compensation expense related to restricted stock granted to FinPac management. |
$ | 615 | $ | 820 | ||||
|
To remove Financial Pacific Holdings LLC salaries and employee benefits |
(308 | ) | (276 | ) | ||||
|
To reclassify private equity compensation expense from other expense |
170 | | ||||||
|
$ | 477 | $ | 544 | |||||
|
Sterling |
||||||||
|
To reflect salaries and employee benefits related to branches divested at merger date. |
$ | (1,737 | ) | $ | (2,588 | ) | ||
|
To reflect additional compensation expense related to restricted stock granted to Sterling management and retention bonuses of top five retained executives. |
1,639 | 2,185 | ||||||
|
$ | (98 | ) | $ | (403 | ) | |||
Y |
Adjustments to amortization of intangibles |
||||||||
|
Sterling |
||||||||
|
To reflect amortization of acquired intangible assets based on amortization period of ten years and using the sum-of-the-years-digits method of amortization |
$ | 5,859 | $ | 8,601 | ||||
Z |
Adjustments to other expenses |
||||||||
|
FinPac |
||||||||
|
To remove management fees. |
$ | (567 | ) | $ | (1,219 | ) | ||
|
To remove director compensation and travel fees. |
(21 | ) | (64 | ) | ||||
|
To remove Financial Pacific Holdings LLC other expenses |
| (497 | ) | |||||
|
To reclassify private equity compensation expense to salaries and employee benefits |
(170 | ) | | |||||
|
$ | (758 | ) | $ | (1,780 | ) | |||
|
Sterling |
||||||||
|
To reclassify reserve for unfunded commitments from non-covered provision for credit losses to other expenses to conform with consolidated presentation. |
$ | 2,100 | $ | 2,500 | ||||
|
To reflect other expenses related to branches divested at merger date. |
(680 | ) | (1,054 | ) | ||||
|
$ | 1,420 | $ | 1,446 | |||||
39
Income Statements (amounts in thousands) |
Nine Months Ended September 30, 2013 |
Year Ended December 31, 2012 |
|||||||
---|---|---|---|---|---|---|---|---|---|
AA |
Adjustments to income tax provision (benefit) |
||||||||
|
FinPac |
||||||||
|
To reflect the income tax effect of pro forma adjustments at Umpqua's estimated statutory tax rate of 35% |
$ | (1,578 | ) | $ | (1,434 | ) | ||
|
Sterling |
||||||||
|
To reflect the income tax effect of pro forma adjustments at Umpqua's estimated statutory tax rate of 35% |
$ | (4,219 | ) | $ | (8,722 | ) | ||
AB |
Adjustments to weighted average number of common shares outstandingBasic |
||||||||
|
Sterling |
||||||||
|
To reflect acquisition of Sterling common shares. |
(62,281 | ) | (62,123 | ) | ||||
|
To reflect issuance of Umpqua common stock as Sterling shareholders will receive 1.671 shares of Umpqua common stock for each share of Sterling common stock they hold immediately prior to the merger. |
104,071 | 103,807 | ||||||
|
41,790 | 41,684 | |||||||
AC |
Adjustments to weighted average number of common shares outstandingDiluted |
||||||||
|
Sterling |
||||||||
|
To reflect acquisition of Sterling common shares. |
(63,271 | ) | (62,772 | ) | ||||
|
To reflect issuance of Umpqua common stock as Sterling shareholders will receive 1.671 shares of Umpqua common stock for each share of Sterling common stock they hold immediately prior to the merger. |
107,639 | 107,375 | ||||||
|
44,368 | 44,603 | |||||||
40
COMPARATIVE PER SHARE DATA
(Unaudited)
Presented below are unaudited per share basic and diluted earnings, cash dividends and book value for (1) Umpqua and Sterling on a historical basis, (2) Umpqua and FinPac on a pro forma combined basis and (3) Umpqua and Sterling on a pro forma combined and pro forma equivalent basis, in each case as of and for the fiscal year ended December 31, 2012 and as of and for the nine months ended September 30, 2013. The information presented below should be read together with the historical consolidated financial statements of Umpqua, FinPac and Sterling, including the related notes incorporated by reference into this joint proxy statement/prospectus. See "Where You Can Find More Information."
The unaudited pro forma and pro forma per equivalent share information gives effect to the merger and the FinPac acquisition as if the merger and the FinPac acquisition had been effective on December 31, 2012 or September 30, 2013 in the case of the book value data, and as if the merger had been effective as of January 1, 2012 in the case of the earnings per share and the cash dividends data. The unaudited pro forma data combines separately the historical results of Sterling and FinPac into Umpqua's consolidated statement of income. While certain adjustments were made for the estimated impact of fair value adjustments and other acquisition-related activity, they are not indicative of what would have occurred had these acquisitions taken place on January 1, 2012.
The unaudited pro forma adjustments are based upon available information and certain assumptions that Umpqua and Sterling management believe are reasonable. The unaudited pro forma data, while helpful in illustrating the financial characteristics of the combined company under one set of assumptions, does not reflect the impact of factors that may result as a consequence of the merger or the FinPac acquisition or consider any potential impacts of current market conditions or the merger or the FinPac acquisition on revenues, expense efficiencies, asset dispositions, among other factors, nor the impact of possible business model changes. As a result, unaudited pro forma data is presented for illustrative purposes only and does not represent an attempt to predict or suggest future results. Upon completion of the merger, the operating results of Sterling will be reflected in the consolidated financial statements of Umpqua on a prospective basis.
41
|
Umpqua | Pro Forma Combined Umpqua and FinPac |
Sterling Historical |
Umpqua Pro Forma Combined |
Sterling Pro Forma Per Equivalent Sterling Share(1) |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Basic Earnings |
||||||||||||||||
Nine months ended September 30, 2013 |
$ | 0.65 | $ | 0.71 | $ | 1.15 | $ | 0.66 | $ | 1.11 | ||||||
Year ended December 31, 2012 |
$ | 0.90 | $ | 1.06 | $ | 6.21 | $ | 2.26 | $ | 3.78 | ||||||
Diluted Earnings |
||||||||||||||||
Nine months ended September 30, 2013 |
$ | 0.65 | $ | 0.71 | $ | 1.13 | $ | 0.65 | $ | 1.09 | ||||||
Year ended December 31, 2012 |
$ | 0.90 | $ | 1.06 | $ | 6.14 | $ | 2.22 | $ | 3.72 | ||||||
Cash Dividends Paid(2) |
||||||||||||||||
Nine months ended September 30, 2013 |
$ | 0.45 | $ | 0.45 | $ | 0.75 | $ | 0.45 | $ | 0.75 | ||||||
Year ended December 31, 2012 |
$ | 0.34 | $ | 0.34 | $ | 0.80 | $ | 0.34 | $ | 0.57 | ||||||
Book Value |
||||||||||||||||
September 30, 2013 |
$ | 15.42 |