The disclosure under the heading “ DESCRIPTION OF THE MERGER—Opinion of IIBK’s Financial Advisor—Pro Forma Merger Analysis” on page 46 of the Proxy Statement/Prospectus is supplemented with the following information:
Sandler used the following assumptions related to the transaction expenses, purchase accounting adjustments, cost savings, and revenue impacts following the close of the proposed transaction:
| (a) | Cost Savings of approximately 56% of IIBK initial noninterest expense base (75% of cost savings realized in 2019, 100% realized in 2020 and thereafter); |
| (b) | Transaction expenses of approximately $16.9 million on apre-tax basis; |
| (c) | Core Deposit Intangible of approximately $14.9 million (2.5%), amortized over 10 years using thesum-of-the-years digits method; |
| (d) | Negative credit mark on loans of approximately $3.8 million; |
| (e) | Negative rate mark on loans of approximately $8.9 million, accreted over 5 years using the straight-line method; |
| (f) | Discount on available for sale securities of approximately $128,000, accreted over 2 years using the straight-line method; |
| (g) | A $379,000write-off associated with computer equipment and software; |
| (h) | Awrite-up of approximately $5.7 million associated with property, plant and equipment (“PP&E”), accreted over 15 years using the straight-line method; |
| (i) | Awrite-up of approximately $3.2 million associated with other real estate owned; |
| (j) | A write-down of approximately $500,000 associated with time deposits; |
| (k) | Awrite-up of approximately $192,000 associated with Federal Home Loan Bank borrowings, accreted over 2 years using the straight-line method; |
| (l) | Awrite-up associated with thenon-qualified retirement plan of approximately $2.6 million. |
The analysis indicated that the merger could be accretive to First Interstate’s earnings per share (excludingone-time transaction costs and expenses) in the years ending December 31, 2019 through December 31, 2022 by approximately 1.5%, 2.9%, 3.2% and 3.3%, respectively. The analysis indicated that the merger could be dilutive to First Interstate’s estimated tangible book value per share at the completion of the merger and at December 31, 2019 and December 31, 2020, by approximately 1.8%, 1.3% and 0.6%, respectively.
Forward-Looking Statements
This Current Report on Form8-K contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, but are not limited to, statements about (1) the benefits of the proposed merger between First Interstate, First Interstate Bank and IIBK, including anticipated future results, cost savings and accretion to reported earnings that may be realized from the proposed merger; (2) First Interstate’s, First Interstate Bank’s and IIBK’s plans, objectives, expectations and intentions and other statements contained in this presentation that are not historical facts; and (3) other statements identified by words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates” or words of similar meaning.
Forward-looking statements involve risks and uncertainties that may cause actual results to differ materially from those in such statements. The following factors, among others, could cause actual results to differ materially from the anticipated results expressed in the forward-looking statements: the businesses of First Interstate, First Interstate Bank and IIBK may not be combined successfully, or such combination may take longer than expected; the cost savings from the proposed merger may not be fully realized or may take longer than expected; operating costs, customer loss and business disruption following the proposed merger may be greater than expected; governmental approvals of the proposed merger may not be obtained, or adverse regulatory conditions may be imposed in connection with governmental approvals of the proposed merger or
5