Delaware
|
001-36688
|
47-1308512
|
(State or Other Jurisdiction of Incorporation)
|
(Commission File Number)
|
(I.R.S. Employer Identification No.)
|
☒ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
☐
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
☐
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
☐
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
||
Common Stock, $0.01 par value per share
|
Great Western
|
New York Stock Exchange
|
Item 8.01. |
Other Events.
|
1. |
The risk factor entitled “Holders of Great Western common stock will have a reduced ownership and voting interest in the surviving corporation after the merger and will exercise less influence over
management” on page 41 of the Proxy Statement under the heading “Risk Factors” is amended and restated as follows:
|
2. |
The second full paragraph on page 64 of the Proxy Statement under the heading “The Merger—Background of the Merger” is amended and restated as follows:
|
3. |
The second full paragraph on page 70 of the Proxy Statement under the heading “The Merger—Background of the Merger” is amended and restated as follows:
|
4. |
The fourth full paragraph on page 71 of the Proxy Statement under the heading “The Merger—Background of the Merger” is amended and restated as follows:
|
5. |
The table entitled “Great Western Comparable Company Analysis” on page 81 of the Proxy Statement under the heading “The Merger—Opinion of Great Western’s Financial Advisor—Comparable Company Analyses” is
amended and restated as follows:
|
Company
|
Great
Western
|
Independent Bk
Group
Inc.
|
Heartland
Financial
USA
Inc.
|
Hilltop
Holdings Inc.
|
First
Financial Bancorp.
|
International
Bancshares Corp.
|
First
Merchants
Corp.
|
First
Busey
Corp.
|
First
Financial
Bankshares
|
BancFirst Corp.
|
Enterprise
Financial Services
|
Great
Western
Peer
Group
Median
|
Great
Western
Peer
Group
Mean
|
Great
Western
Peer
Group
Low
|
Great Western
Peer
Group
High
|
|||||||||||||||
Market Cap. ($mm)
|
1,548
|
2,820
|
1,948
|
2,552
|
2,126
|
2,525
|
2,098
|
1,276
|
6,157
|
1,782
|
1,665
|
2,112
|
2,495
|
1,276
|
6,157
|
|||||||||||||||
Price / TBV (%)
|
134
|
192
|
136
|
117
|
168
|
126
|
161
|
133
|
442
|
185
|
161
|
161
|
182
|
117
|
442
|
|||||||||||||||
Price / LTM EPS (x)
|
9.6
|
11.9
|
9.6
|
5.5
|
11.6
|
10.8
|
11.3
|
9.9
|
27.7
|
12.3
|
11.1
|
11.2
|
12.2
|
5.5
|
27.7
|
|||||||||||||||
Price / 2021E EPS (x)
|
8.1
|
12.4
|
9.1
|
7.9
|
10.5
|
—
|
10.3
|
10.0
|
28.2
|
10.8
|
9.8
|
10.3
|
12.1
|
7.9
|
28.2
|
|||||||||||||||
Price / 2022E EPS (x)
|
10.0
|
13.2
|
9.8
|
12.6
|
12.6
|
—
|
11.1
|
11.2
|
30.2
|
15.8
|
10.5
|
12.6
|
14.1
|
9.8
|
30.2
|
|||||||||||||||
Current Dividend Yield (%)
|
0.7
|
2.1
|
2.2
|
1.5
|
4.1
|
3.0
|
3.0
|
4.1
|
1.4
|
2.6
|
1.8
|
2.4
|
2.6
|
1.4
|
4.1
|
|||||||||||||||
Total Assets ($mm)
|
13,070
|
18,448
|
18,371
|
17,665
|
16,038
|
15,311
|
14,923
|
12,415
|
12,329
|
11,015
|
10,347
|
15,117
|
14,686
|
10,347
|
18,448
|
|||||||||||||||
Loans / Deposits (%)
|
73.5
|
82.8
|
64.1
|
65.2
|
76.1
|
62.2
|
74.7
|
69.5
|
54.2
|
63.6
|
83.6
|
67.3
|
69.6
|
54.2
|
83.6
|
|||||||||||||||
Non-performing Assets (“NPAs”)(1) / Total Assets (%)
|
2.01
|
0.29
|
0.44
|
0.51
|
0.62
|
0.55
|
0.39
|
0.27
|
0.24
|
0.67
|
0.42
|
0.43
|
0.44
|
0.24
|
0.67
|
|||||||||||||||
Loan Loss Reserves / Loans (%)
|
3.19
|
1.24
|
1.20
|
1.09
|
1.67
|
1.47
|
2.19
|
1.32
|
1.16
|
1.35
|
1.77
|
1.34
|
1.45
|
1.09
|
2.19
|
|||||||||||||||
Net Charge-offs / Average Loans (%)
|
0.25
|
0.13
|
0.12
|
0.02
|
0.23
|
0.07
|
0.06
|
0.06
|
(0.02)
|
0.27
|
0.05
|
0.06
|
0.10
|
(0.02)
|
0.27
|
|||||||||||||||
Tangible Common Equity (“TCE”) / Tangible Assets (“TA”) (%)
|
8.85
|
8.45
|
8.08
|
12.57
|
8.46
|
13.33
|
9.04
|
8.00
|
11.68
|
8.87
|
8.32
|
8.67
|
9.68
|
8.00
|
13.33
|
|||||||||||||||
Total Risk-Based Capital (“RBC”) Ratio (%)
|
15.96
|
14.23
|
15.04
|
23.48
|
15.31
|
21.75
|
14.23
|
16.41
|
21.12
|
17.35
|
14.95
|
15.86
|
17.39
|
14.23
|
23.48
|
|||||||||||||||
Most Recent Quarter (“MRQ”) Return on Average Assets (“ROAA”) (%)
|
1.80(2)
|
1.27
|
1.35
|
2.29
|
1.26
|
2.45
|
1.51
|
1.04
|
1.88
|
1.78
|
1.49
|
1.50
|
1.63
|
1.04
|
2.45
|
|||||||||||||||
MRQ Return on Average Tangible Common Equity (“ROATCE”) (%)
|
21.28(2)
|
16.68
|
18.01
|
18.76
|
16.71
|
18.81
|
17.82
|
13.14
|
16.53
|
20.75
|
18.88
|
17.92
|
17.61
|
13.14
|
20.75
|
|||||||||||||||
MRQ Net Interest Margin (“NIM”) (%)
|
3.22
|
3.16
|
3.37
|
2.63
|
3.30
|
2.66
|
3.22
|
2.49
|
3.35
|
3.31
|
3.45
|
3.26
|
3.09
|
2.49
|
3.45
|
|||||||||||||||
MRQ Cost of Deposits (%)
|
0.12
|
0.31
|
0.10
|
0.21
|
0.12
|
0.13
|
0.19
|
0.14
|
0.06
|
0.08
|
0.12
|
0.13
|
0.15
|
0.06
|
0.31
|
|||||||||||||||
MRQ Efficiency Ratio (%)
|
50.9
|
51.2
|
58.2
|
76.5
|
56.3
|
34.7
|
48.9
|
59.5
|
45.6
|
54.4
|
49.3
|
52.8
|
53.5
|
34.7
|
76.5
|
(1) |
NPAs / Assets = (Nonaccrual Loans + Troubled Debt Restructurings (“TDR”) + Other Real Estate Owned (“OREO”)) / Total Assets
|
(2) |
Presented on a GAAP basis; adjusted profitability metrics for June 30, 2021 including adjusting the $20.7 million negative provision to $0 with an assumed 21% tax rate are as follows: Adjusted profitability metrics for the quarter
ended June 30, 2021: Adj. ROAA = 1.36%; Adj. ROATCE = 16.13%
|
6. |
The table entitled “First Interstate Comparable Company Analysis” on page 82 of the Proxy Statement under the heading “The Merger—Opinion of Great
Western’s Financial Advisor—Comparable Company Analyses” is amended and restated as follows:
|
Company
|
First
Interstate
|
PacWest
Bancorp
|
Associated
Banc-
Corp
|
Commerce
Bancshares Inc.
|
Umpqua
Holdings Corp.
|
Pacific Premier Bancorp
|
Glacier
Bancorp Inc.
|
Washington
Federal
Inc.
|
Independent
Bk Group Inc.
|
Heartl
and Financial
USA
Inc.
|
Columbia Banking System Inc.
|
Hilltop
Holdings Inc.
|
Banner Corp.
|
First
Financial Bancorp.
|
CVB
Financial Corp.
|
International Bancshares Corp.
|
First
Interstate
Peer
Group Median
|
First
Interstate
Peer
Group Mean
|
First
Interstate
Peer
Group
Low
|
First
Interstate
Peer
Group
High |
||||||||||||||||||||
Market Cap. ($mm)
|
2,613
|
4,828
|
3,077
|
7,757
|
4,244
|
3,535
|
4,769
|
2,204
|
2,820
|
1,948
|
2,348
|
2,552
|
1,782
|
2,126
|
2,589
|
2,525
|
2,589
|
3,273
|
1,782
|
7,757
|
||||||||||||||||||||
Price / TBV (%)
|
205
|
188
|
118
|
232
|
155
|
193
|
266
|
139
|
192
|
136
|
154
|
117
|
139
|
168
|
190
|
126
|
155
|
168
|
117
|
266
|
||||||||||||||||||||
Price / LTM EPS (x)
|
13.8
|
9.9
|
11.4
|
14.3
|
8.5
|
11.9
|
15.0
|
15.2
|
11.9
|
9.6
|
11.2
|
5.5
|
10.3
|
11.6
|
12.1
|
10.8
|
11.4
|
11.3
|
5.5
|
15.2
|
||||||||||||||||||||
Price / 2021E EPS (x)
|
13.9
|
8.7
|
10.8
|
16.5
|
10.1
|
11.3
|
17.5
|
14.2
|
12.4
|
9.1
|
12.3
|
7.9
|
10.1
|
10.5
|
12.5
|
—
|
11.1
|
11.7
|
7.9
|
17.5
|
||||||||||||||||||||
Price / 2022E EPS (x)
|
14.5
|
9.9
|
13.2
|
19.8
|
11.0
|
13.3
|
17.7
|
13.0
|
13.2
|
9.8
|
12.8
|
12.6
|
12.7
|
12.6
|
13.2
|
—
|
12.9
|
13.2
|
9.8
|
19.8
|
||||||||||||||||||||
Current Dividend Yield (%)
|
3.9
|
2.4
|
3.9
|
1.6
|
4.4
|
3.5
|
2.6
|
2.8
|
2.1
|
2.2
|
3.4
|
1.5
|
3.2
|
4.1
|
3.8
|
3.0
|
3.0
|
3.0
|
1.5
|
4.4
|
||||||||||||||||||||
Total Assets ($mm)
|
18,941
|
34,868
|
34,153
|
33,856
|
30,285
|
20,529
|
20,488
|
19,650
|
18,448
|
18,371
|
18,013
|
17,665
|
16,182
|
16,038
|
15,539
|
15,311
|
18,448
|
21,960
|
15,311
|
34,868
|
||||||||||||||||||||
Loans / Deposits (%)
|
63.2
|
65.8
|
87.8
|
56.9
|
84.7
|
79.9
|
67.0
|
89.5
|
82.8
|
64.1
|
63.2
|
65.2
|
70.8
|
76.1
|
63.7
|
62.2
|
67.0
|
72.0
|
56.9
|
89.5
|
||||||||||||||||||||
NPAs(1)/ Total Assets (%)
|
0.18
|
0.25
|
0.62
|
0.36
|
0.11
|
0.17
|
0.40
|
0.58
|
0.29
|
0.44
|
0.18
|
0.51
|
0.22
|
0.62
|
0.11
|
0.55
|
0.36
|
0.36
|
0.11
|
0.62
|
||||||||||||||||||||
Loan Loss Reserves / Loans (%)
|
1.37
|
1.16
|
1.32
|
1.10
|
1.24
|
1.71
|
1.34
|
1.25
|
1.24
|
1.20
|
1.47
|
1.09
|
1.52
|
1.67
|
0.86
|
1.47
|
1.25
|
1.31
|
0.86
|
1.71
|
||||||||||||||||||||
Net Charge-offs / Average Loans (%)
|
0.04
|
(0.11)
|
0.08
|
0.02
|
0.24
|
0.03
|
(0.03)
|
(0.03)
|
0.13
|
0.12
|
(0.01)
|
0.02
|
(0.00)
|
0.23
|
0.02
|
0.07
|
0.02
|
0.05
|
(0.11)
|
0.24
|
||||||||||||||||||||
TCE / TA (%)
|
6.99
|
7.80
|
8.04
|
9.91
|
9.09
|
9.38
|
8.98
|
8.37
|
8.45
|
8.08
|
8.97
|
12.57
|
8.09
|
8.46
|
9.17
|
13.33
|
8.97
|
9.25
|
7.80
|
13.33
|
||||||||||||||||||||
Total RBC Ratio (%)
|
13.89
|
14.99
|
14.02
|
15.07
|
15.41
|
15.61
|
14.45
|
14.09
|
14.23
|
15.04
|
14.47
|
23.48
|
14.62
|
15.31
|
15.94
|
21.75
|
15.04
|
15.90
|
14.02
|
23.48
|
||||||||||||||||||||
MRQ ROAA (%)
|
0.91
|
2.10
|
1.06
|
1.97
|
1.54
|
1.90
|
1.55
|
0.97
|
1.27
|
1.35
|
1.25
|
2.29
|
1.36
|
1.26
|
1.35
|
2.45
|
1.36
|
1.58
|
0.97
|
2.45
|
||||||||||||||||||||
MRQ ROATCE (%)
|
14.26
|
28.58
|
13.32
|
19.77
|
17.44
|
22.31
|
17.85
|
10.53
|
16.68
|
18.01
|
14.82
|
18.76
|
17.90
|
16.71
|
15.54
|
18.81
|
17.85
|
17.80
|
10.53
|
28.58
|
||||||||||||||||||||
MRQ NIM (%)
|
2.81
|
3.39
|
2.37
|
2.59
|
3.20
|
3.43
|
3.43
|
2.82
|
3.16
|
3.37
|
3.15
|
2.63
|
3.51
|
3.30
|
3.03
|
2.66
|
3.16
|
3.07
|
2.37
|
3.51
|
||||||||||||||||||||
MRQ Cost of Deposits (%)
|
0.06
|
0.10
|
0.07
|
0.04
|
0.11
|
0.08
|
0.07
|
0.24
|
0.31
|
0.10
|
0.04
|
0.21
|
0.09
|
0.12
|
0.05
|
0.13
|
0.10
|
0.12
|
0.04
|
0.31
|
||||||||||||||||||||
MRQ Efficiency Ratio (%)
|
62.4
|
47.9
|
67.0
|
56.8
|
58.7
|
49.6
|
49.3
|
58.8
|
51.2
|
58.2
|
54.4
|
76.5
|
59.6
|
56.3
|
38.9
|
34.7
|
56.3
|
54.5
|
34.7
|
76.5
|
(1) |
NPAs / Assets = (Nonaccrual Loans + TDR + OREO) / Total Assets
|
7. |
The last table on page 83 of the Proxy Statement under the heading “The Merger—Opinion of Great Western’s Financial Advisor—Analysis of Precedent
Transactions” is amended and restated as follows:
|
Nationwide Precedent Transactions | ||||||||||||||||||||||||||||||
First
Interstate /
Great
Western(1)
|
|
Citizens
Financial Group / Investors Bancorp
|
Old
National
Bancorp / First
Midwest
Bancorp
|
New
York
Community Bancorp /
Flagstar
Bancorp
|
Independent
Bank
Corp. /
Meridian Bancorp
|
Webster Financial Corporation / Sterling Bancorp
|
BancorpSouth Bank
/ Cadence
Bancorporation
|
Eastern
Bankshares,
Inc. /
Century
Bancorp
|
WSFS
Financial
Corporation /
Bryn
Mawr
Bank
Corporation
|
SVB
Financial
Group
/
Boston
Private
Financial
Holdings
|
Bridge
Bancorp
/ Dime
Community Bancshares
|
Median
|
Mean
|
Low
|
High
|
|||||||||||||||
Transaction Price / LTM Earn. (x)
|
12.0
|
14.4
|
18.5
|
4.0
|
15.1
|
16.8
|
9.6
|
15.2
|
30.5
|
22.7
|
16.1
|
15.7
|
16.3
|
4.0
|
30.5
|
|||||||||||||||
Transaction Price / NTM Earn. (x)
|
12.6
|
(2)
|
11.7
|
14.5
|
6.6
|
15.3
|
13.8
|
12.6
|
—
|
17.8
|
27.1
|
13.0
|
13.8
|
14.7
|
6.6
|
27.1
|
||||||||||||||
Transaction Price / TBV Per Share (%)
|
169
|
137
|
165
|
116
|
150
|
193
|
158
|
175
|
234
|
121
|
97
|
154
|
155
|
97
|
234
|
|||||||||||||||
TBV Premium Core Deposits. (%)(3)
|
7.2
|
5.0
|
5.9
|
1.8
|
7.5
|
10.5
|
6.6
|
4.3
|
12.9
|
1.9
|
(0.6)
|
5.5
|
5.6
|
(0.6)
|
12.9
|
|||||||||||||||
1-Day Market Prem. (%)
|
26.0
|
12.3
|
3.2
|
6.1
|
22.1
|
11.5
|
5.1
|
20.8
|
14.2
|
29.5
|
7.8
|
11.9
|
13.3
|
3.2
|
29.5
|
|||||||||||||||
Announce Date
|
9/16/2021
|
7/28/2021
|
6/1/2021
|
4/26/2021
|
4/22/2021
|
4/19/2021
|
4/12/2021
|
4/7/2021
|
3/10/2021
|
1/4/2021
|
7/1/2020
|
—
|
—
|
—
|
—
|
(1) |
Transaction metrics based on closing prices as of September 14, 2021
|
(2) |
Based on mean Wall Street consensus analyst estimate for FY 2022 EPS of $2.80
|
(3) |
Core Deposits used in the Core Deposit Premium calculation defined as total deposits less time deposits with balances greater than $250,000
|
8. |
The first paragraph on page 84 of the Proxy Statement under the heading “The Merger—Opinion of Great Western’s Financial Advisor—Net Present Value
Analyses” is amended and restated as follows:
|
9. |
The sentence immediately above the third table on page 84 of the Proxy Statement under the heading “The Merger—Opinion of Great Western’s Financial
Advisor—Net Present Value Analyses” is deleted and replaced in its entirety with the following:
|
Annual
Estimate
Variance
|
10.0x
|
|
11.0x
|
|
12.0x
|
|
13.0x
|
|
14.0x
|
|
|||||||||||
(20.0
|
%)
|
$21.09
|
$22.54
|
$23.99
|
$25.44
|
$26.89
|
|||||||||||||||
(10.0
|
%)
|
$22.90
|
$24.53
|
$26.16
|
$27.79
|
$29.42
|
|||||||||||||||
0.0
|
%
|
$24.71
|
$26.52
|
$28.34
|
$30.15
|
$31.96
|
|||||||||||||||
10.0
|
%
|
$26.52
|
$28.52
|
$30.51
|
$32.50
|
$34.49
|
|||||||||||||||
20.0
|
%
|
$28.34
|
$30.51
|
$32.68
|
$34.86
|
$37.03
|
Discount
Rate
|
11.0x
|
|
12.0x
|
|
13.0x
|
|
14.0x
|
|
15.0x
|
|
|||||||||||
7.0
|
%
|
$32.84
|
$35.38
|
$37.91
|
$40.45
|
$42.98
|
|||||||||||||||
8.0
|
%
|
$31.85
|
$34.30
|
$36.76
|
$39.21
|
$41.67
|
|||||||||||||||
9.0
|
%
|
$30.90
|
$33.27
|
$35.65
|
$38.03
|
$40.40
|
|||||||||||||||
10.0
|
%
|
$29.99
|
$32.29
|
$34.59
|
$36.89
|
$39.19
|
|||||||||||||||
11.0
|
%
|
$29.11
|
$31.34
|
$33.57
|
$35.80
|
$38.03
|
Discount
Rate
|
150%
|
|
170%
|
|
190%
|
|
210%
|
|
230%
|
|
|||||||||||
7.0
|
%
|
$35.41
|
$39.48
|
$43.54
|
$47.60
|
$51.66
|
|||||||||||||||
8.0
|
%
|
$34.34
|
$38.27
|
$42.20
|
$46.14
|
$50.07
|
|||||||||||||||
9.0
|
%
|
$33.31
|
$37.12
|
$40.92
|
$44.73
|
$48.54
|
|||||||||||||||
10.0
|
%
|
$32.32
|
$36.01
|
$39.69
|
$43.38
|
$47.07
|
|||||||||||||||
11.0
|
%
|
$31.37
|
$34.94
|
$38.51
|
$42.09
|
$45.66
|
10. |
The last full paragraph on page 84 of the Proxy Statement under the heading “The Merger—Opinion of Great Western’s Financial Advisor—Net Present Value
Analyses” is amended and restated as follows:
|
Calculation of Great Western Discount Rate
|
||||
Risk free rate
|
1.28
|
%
|
||
2 Year Beta of Stock
|
1.242
|
x
|
||
Equity Risk Premium
|
7.25
|
%
|
||
Size Premium
|
1.43
|
%
|
||
Calculated Discount Rate
|
11.71
|
%
|
Calculation of First Interstate Discount Rate
|
||||
Risk free rate
|
1.28
|
%
|
||
2 Year Beta of Stock
|
0.967
|
x
|
||
Equity Risk Premium
|
7.25
|
%
|
||
Size Premium
|
0.78
|
%
|
||
Calculated Discount Rate
|
9.07
|
%
|
11. |
The last paragraph on page 84 and continuing onto page 85 of the Proxy Statement under the heading “The Merger—Opinion of Great Western’s Financial
Advisor—Pro Forma Transaction Analysis” is amended and restated as follows:
|
2022E
|
2023E
|
2024E
|
||||||||||
EPS Accretion
|
19.3
|
%
|
22.4
|
%
|
18.1
|
%
|
||||||
TBV Accretion1
|
2.6
|
%
|
5.2
|
%
|
7.1
|
%
|
(1)
|
TBV Accretion at Closing: 0.5%.
|
12. |
The second full paragraph on page 85 of the Proxy Statement under the heading “The Merger—Opinion of Great Western’s Financial Advisor—Piper Sandler’s
Relationship” is amended and restated as follows:
|
13. |
The second table on page 109 of the Proxy Statement under the heading “The Merger—Certain Unaudited Prospective Financial Information—Great Western
Prospective Financial Information—Great Western Management Estimates for Great Western” is amended and restated as follows:
|
Fiscal Year Ended September 30,
($ in millions, except per share data)
|
2021E
|
2022E
|
2023E
|
2024E
|
||||||||||||
Total Assets
|
$12,807
|
$13,280
|
$13,672
|
$14,126
|
||||||||||||
Net Income
|
$201.3
|
$189.0
|
$147.0
|
$145.1
|
||||||||||||
Diluted Earnings Per Share
|
$3.63
|
$3.40
|
$2.64
|
$2.60
|
||||||||||||
Dividend Per Share
|
$0.12
|
$0.50
|
$0.84
|
$0.94
|
||||||||||||
TBV Per Share
|
$21.85
|
$24.81
|
$26.64
|
$28.32
|
||||||||||||
TCE / TA
|
9.4%
|
10.3%
|
10.8%
|
11.2%
|
14. |
The following disclosure is added to the fifth full paragraph on page 113 of the Proxy Statement under the heading “The Merger—Interests of Great Western’s
Directors and Executive Officers in the Merger—Board of Directors and Management of the Surviving Corporation”:
|
GREAT WESTERN BANCORP, INC.
|
||
By:
|
/s/ Donald J. Straka
|
|
Name:
|
Donald J. Straka
|
|
Title:
|
General Counsel and Secretary
|
|
Date: January 10, 2022 |
11