Forward Looking Statement Disclosure Certain statements contained in this report which are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. other means Words such as ‘‘believes,’’ ‘‘anticipates,’’ “likely,” “expected,” “estimated,” ‘‘intends’’ and similar expressions of identifying such are intended to identify forward-looking statements but are not the exclusive statements.Examples of forward-looking statements include, but are not make about (i) our future operating or financial performance, including limited to, statements we revenues, income or loss and earnings or loss per share, (ii) future common stock dividends, (iii) our capital structure, including future capital levels, (iv) our plans, objectives and strategies, and (v) the assumptions that underlie our forward-looking statements. As with any forecast risks and changes in or projection, forward-looking statements are subject to inherent uncertainties, circumstances that may cause actual results to differ materially from those set forth in the forward-looking statements. Forward-looking statements are not historical facts but instead express only management’s beliefs regarding future results or events, many of which, by their nature, are inherently uncertain and outside of management’s control. It is possible that actual results and outcomes may differ, possibly materially, from the anticipated results looking statements. Important factors that could cause actual our forward-looking statements include the following, without or outcomes indicated in these forward-results to differ materially from those in limitation: (i) economic, market, liquidity, credit, interest rate, operational and technological risks associated with the Company’s business; (ii) the effect of and changes in policies and laws or regulatory agencies, including the Dodd-Frank Wall Street Reform and Consumer Protection Act and other legislation and regulation relating to the banking industry; (iii) acquisitions, including possibility that any of management’s ability to effectively execute its business plans; (iv) mergers and costs or difficulties related to the integration of acquired companies; (v) the the anticipated benefits of the Company’s merger with MainSource Financial Group, Inc. will not be realized or will not be realized within the expected time period; (vi) the changes in accounting policies and practices; (vii) changes in consumer spending, borrowing and changes in unemployment; (viii) changes in customers’ performance and creditworthiness; effect of and saving and (ix) the costs and effects of litigation and of unexpected or adverse outcomes in such litigation. Additional factors that may cause looking statements can other filings with the our actual results to differ materially from those described in our forward-be found in the Form 10-K for the year ended December 31, 2018, as well as our SEC, which are available on the SEC website at www.sec.gov. All forward-looking statements included in this filing are made as of the date hereof and are based on information available at the time of the filing.Except as required by law, the Company does not assume any obligation to update any forward-looking statement. 2
Transaction Overview First Financial will acquire Cincinnati based Bannockburn Global Forex, LLC (“BBFX”), a capital markets firm specializing in foreign exchange payments, hedging, and other fee-based advisory services to small and medium enterprise (“SME”) clients Highly-additive transaction, consistent with FFBC’s previously communicated strategic focus on growing fee income Strategic Benefits Adds >$30mm of fee income FFBC Fee Income / Revenue increases by ~400 bps Meaningful cross-sell opportunities to both sets of existing clients Counter-cyclical – BBFX’s activity increases in downturns Transaction Detail ~$110mm transaction value ~4.7mm shares and $3.7mm in cash1 All key BBFX team members will enter into retention agreements BBFX team previously worked at a large regional bank under FFB’s Chief Commercial Executive Financial Impact Low-single digit GAAP EPS accretion / mid-single digit Cash EPS accretion Enhances ROA and ROATCE IRR > 40%; ~100% free cash flow generation TBV earnback < 5 years • • • • • • • • • • • • 1 Consideration includes an option for BBFX shareholders to elect up to $50 million in cash at close in exchange for up to 2.06 million shares if FFBC 20-day average stock price as of the 5-days before closing is less than $24.25 3 Attractive risk / reward profile, with shared history and strong cultural alignment
Bannockburn Overview Bannockburn specializes in FOREX products and fee-based advisory services primarily for SME clients Cincinnati, Ohio 2009 Registered as an Introducing Broker with the National Futures Association and CFTC 10 offices in key U.S. metro markets Fills a market gap in pricing and service level 1,500+ active clients 150,000+ secure transactions $90 BLN+ USD in volume Does not assume principal risks – fully hedged book Revenue: Pre-tax Income: Pre-tax Margin: $30.2mm $13.0mm ~43% Primarily SME companies with FX payments need (e.g., accounts receivable / payable) and/or various currency hedge requirements External bank clients ($500mm - $30bn of assets) Clients who require hedging support for M&A transactions Opportunity to add additional products to platform 4 Global Clearing Partners Standalone 2018Y Financials Typical Client Characteristics Scale Metrics Office Locations Founded Headquarters Key Company Facts Company Overview
Meaningful Enhancement to Fee Income Pro Forma Wealth Mgmt 15% Deposit Services 35% Deposit Services 28% + = Wealth Mgmt 19% Capital Markets 100% Card Income 17% Other 11% Other 14% Card Income 21% Capital Markets 20% Client Derivatives 4% Mortgage 6% Mortgage 5% Client Derivatives 5% 5 2018PF Non-Interest Income: $148.2mm Fee Income / Revenue: 23% 2018 Non-Interest Income: $30.2mm Fee Income / Revenue: 100% 2018 Non-Interest Income: $118.0mm Fee Income / Revenue: 19% Adds >$30mm of high-quality, recurring fee income while further diversifying FFBC’s revenue sources
Transaction Details Consideration consists of 4.66 million FFBC shares and $3.7mm in cash1 Transaction value of ~$110 million2 2018 pre-tax income multiple of ~8.4x excluding synergies Structured as an asset purchase for tax purposes, resulting in a ~$20mm net present value cash tax benefit Generates incremental annual cash flow to First Financial Adds $30mm of high-quality, diversified fee income, double digit growth rate ROA impact: ~+8bps / ROATCE impact: +~90bps Low-single digit GAAP EPS accretion / mid-single digit Cash EPS accretion ~100% free cash flow conversion, with transaction IRR > 40% Virtually no impact to balance sheet and capital ratios TBVPS dilution at close of < 5%, with earnback < 5 years (cross-over method) FFBC recovers initial TBV dilution in ~6 months 1 Consideration includes an option for BBFX shareholders to elect up to $50 million in cash at close in exchange for up to 2.06 million shares if FFBC 20-day average stock price as of the 5-days before closing is less than $24.25 Based upon FFBC stock price of $22.79. 6 2 Balance Sheet & Capital Income Statement & Returns Consideration & Transaction Structure
first financia'l bancorp F1rst Financ1al Bank First F1nancial C.Qnter 255 East Fifth Street Suite 800 Cincinnati,OH 45202-4248