6
Financial Impact and Assumptions
Financially
Compelling
§ EPS accretion of approximately 5.0% in 2015 and 9.6% in 2016(2)
§ Tangible book value per share(3) dilution of approximately 5.0% at closing
§ Tangible book value per share(3) payback period of approximately 3.2 years based on incremental EPS method(4)
§ Internal rate of return in excess of 20%
§ Strong pro forma capital position - leverage ratio above 9.0% and risk based capital ratio above 13.5%
Valuation
Multiples
§ Deal value / tangible book value per share of 139.3%(1)
§ Deal value / earnings per share for last twelve months of 20.7x(1)
Source: SNL Financial, financial data as of 9/30/2014
(1) Based on PPBI price of $14.73, market data as of 10/21/2014
(2) Based on PPBI mean EPS estimates for 2014 and 2015 per SNL FactSet research. Excludes non-recurring merger
related expenses in 2015
(3) Non-GAAP, please see non-GAAP reconciliation in appendix
(4) Payback period based on the number of years its takes to eliminate the tangible book value per share dilution
with the estimated pro forma PPBI EPS accretion
Cost Savings
§ Estimated cost savings in excess of 45.0%
§ Plan to consolidate 2 Independence branch locations
§ Assumption that cost savings are 75.0% phased-in during 2015 and 100.0% by 2016
Other
Assumptions
§ Fair value mark of -1.65% of gross loans, or $5.6 million, and -10.0% of fixed assets, or $200k
§ Fair value mark of 0.11% of total deposits, or $407k (increases deposit liability balance)
§ Pre-tax one-time transaction costs of approximately $6.3 million
§ Core deposit intangible asset of 1.42% or $4.2 million amortized over 8 years based on sum-of-years digits methodology
§ No revenue synergies assumed in modeling