SECURITIES AND EXCHANGE COMMISSION
Exchange Act of 1934 (Amendment No. )
| | | | Sincerely, | |
| | | |
|
|
| | | |
Alan J. Hyatt
Chairman, President and Chief Executive Officer |
|
200 Westgate Circle, Suite 200
Annapolis, Maryland 21401
To Be Held on October 22, 2021
| | | | By Order of the Board of Directors | |
| | | |
|
|
| | | |
Alan J. Hyatt
Chairman, President and Chief Executive Officer |
|
September 14, 2021
| Shore Bancshares, Inc. | | | Alliance Advisors | |
| 18 E. Dover St. | | | 200 Broadacres Drive | |
| Easton, Maryland 21601 | | | 3rd Floor | |
| (410) 763-7800 | | | Bloomfield, NJ 07003 | |
| Attention: Investor Relations | | | Toll-Free: (855) 742-8276 | |
| | | |
E-mail: [email protected]
|
|
| Severn Bancorp, Inc. | | | Alliance Advisors | |
| 200 Westgate Circle | | | 200 Broadacres Drive | |
| Suite 200 | | | 3rd Floor | |
| Annapolis, Maryland 21401 | | | Bloomfield, NJ 07003 | |
| (410) 260-2000 | | | Toll-Free: (888) 991-1291 | |
| Attention: Investor Relations | | |
E-mail: [email protected]
|
|
| | | | | 1 | | | |
| | | | | 9 | | | |
| | | | | 20 | | | |
| | | | | 29 | | | |
| | | | | 35 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 38 | | | |
| | | | | 38 | | | |
| | | | | 39 | | | |
| | | | | 39 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| | | | | 43 | | | |
| | | | | 44 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 46 | | | |
| | | | | 46 | | | |
| | | | | 47 | | | |
| | | | | 47 | | |
| | | | | 47 | | | |
| | | | | 47 | | | |
| | | | | 52 | | | |
| | | | | 54 | | | |
| | | | | 56 | | | |
| | | | | 57 | | | |
| | | | | 62 | | | |
| | | | | 72 | | | |
| | | | | 74 | | | |
| | | | | 75 | | | |
| | | | | 75 | | | |
| | | | | 76 | | | |
| | | | | 78 | | | |
| | | | | 79 | | | |
| | | | | 83 | | | |
| | | | | 83 | | | |
| | | | | 84 | | | |
| | | | | 85 | | | |
| | | | | 85 | | | |
| | | | | 85 | | | |
| | | | | 86 | | | |
| | | | | 86 | | | |
| | | | | 88 | | | |
| | | | | 89 | | | |
| | | | | 91 | | | |
| | | | | 92 | | | |
| | | | | 95 | | | |
| | | | | 96 | | | |
| | | | | 96 | | | |
| | | | | 96 | | | |
| | | | | 96 | | | |
| | | | | 97 | | | |
| | | | | 97 | | | |
| | | | | 98 | | | |
| | | | | 99 | | | |
| | | | | 100 | | | |
| | | | | 100 | | | |
| | | | | 100 | | | |
| | | | | 101 | | | |
| | | | | 101 | | |
| | | | | 102 | | | |
| | | | | 102 | | | |
| | | | | 102 | | | |
| | | | | 102 | | | |
| | | | | 105 | | | |
| | | | | 105 | | | |
| | | | | 105 | | | |
| | | | | 106 | | | |
| | | | | 106 | | | |
| | | | | 106 | | | |
| | | | | 107 | | | |
| | | | | 107 | | | |
| | | | | 108 | | | |
| | | | | 109 | | | |
| | | | | 109 | | | |
| | | | | 110 | | | |
| | | | | 110 | | | |
| | | | | 111 | | | |
| | | | | 111 | | | |
| | | | | 111 | | | |
| | | | | 112 | | | |
| | | | | 112 | | | |
| | | | | 112 | | | |
| | | | | 113 | | |
| APPENDIX A | | | Agreement and Plan of Merger | |
| APPENDIX B | | | Opinion of Janney Montgomery Scott LLC | |
| APPENDIX C | | | Opinion of Piper Sandler & Co. | |
ABOUT THE MERGER, THE SHBI SPECIAL MEETING AND
THE SEVERN SPECIAL MEETING
Severn Bancorp Legal Proxy
P.O. Box 43001
Providence, RI 02940-3001
| | |
SHBI
Common Stock |
| |
Severn
Common Stock |
| |
Cash
Consideration |
| |
Equivalent
Market Value Per Share of Severn |
| ||||||||||||
At March 2, 2021
|
| | | $ | 15.64 | | | | | $ | 8.10 | | | | | $ | 1.59 | | | | | $ | 11.30 | | |
At September 7, 2021
|
| | | | 17.73 | | | | | | 12.40 | | | | | | 1.59 | | | | | | 12.60 | | |
Severn Bancorp Legal Proxy
P.O. Box 43001
Providence, RI 02940-3001
COMBINED FINANCIAL DATA
Unaudited Pro Forma Condensed Combined Balance Sheet
June 30, 2021
(in thousands)
|
| |
SHBI
Historical |
| |
Severn
Historical |
| |
Transaction Accounting
Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 18,275 | | | | | $ | 4,057 | | | | | $ | — | | | | | | | | $ | 22,332 | | |
Interest-bearing deposits with other banks
|
| | | | 218,913 | | | | | | 306,590 | | | | | | (21,164) | | | |
A
|
| | | | 504,339 | | |
Cash and cash equivalents
|
| | | | 237,188 | | | | | | 310,647 | | | | | | (21,164) | | | | | | | | | 526,671 | | |
Investment securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-sale, at fair value
|
| | | | 113,957 | | | | | | 21,278 | | | | | | — | | | | | | | | | 135,235 | | |
Held to maturity, at amortized cost
|
| | | | 198,884 | | | | | | 133,657 | | | | | | 395 | | | |
B
|
| | | | 332,936 | | |
Equity securities, at fair value
|
| | | | 1,384 | | | | | | — | | | | | | — | | | | | | | | | 1,384 | | |
Restricted securities
|
| | | | 3,189 | | | | | | 970 | | | | | | — | | | | | | | | | 4,159 | | |
Loans held for sale, at fair value
|
| | | | — | | | | | | 32,869 | | | | | | — | | | | | | | | | 32,869 | | |
Loans
|
| | | | 1,472,429 | | | | | | 613,329 | | | | | | 236 | | | |
C
|
| | | | 2,085,994 | | |
Less: allowance for credit losses
|
| | | | (15,088) | | | | | | (7,878) | | | | | | 7,878 | | | |
D
|
| | | | (15,088) | | |
Loans, net
|
| | | | 1,457,341 | | | | | | 605,451 | | | | | | 8,114 | | | | | | | | | 2,070,906 | | |
Premises and equipment, net
|
| | | | 25,313 | | | | | | 20,278 | | | | | | 6,500 | | | |
E
|
| | | | 52,091 | | |
Goodwill
|
| | | | 17,518 | | | | | | 770 | | | | | | 28,870 | | | |
F
|
| | | | 47,158 | | |
Other Intangible assets, net
|
| | | | 1,473 | | | | | | — | | | | | | 7,300 | | | |
G
|
| | | | 8,773 | | |
Other real estate owned, net
|
| | | | 203 | | | | | | 1,010 | | | | | | — | | | | | | | | | 1,213 | | |
Right-of-use assets
|
| | | | 5,616 | | | | | | 2,244 | | | | | | — | | | |
E
|
| | | | 7,860 | | |
Other assets
|
| | | | 58,194 | | | | | | 14,527 | | | | | | (1,108) | | | |
H
|
| | | | 71,613 | | |
TOTAL ASSETS
|
| | | $ | 2,120,260 | | | | | $ | 1,143,701 | | | | | $ | 28,907 | | | | | | | | $ | 3,292,868 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing
|
| | | $ | 538,009 | | | | | $ | 354,855 | | | | | $ | — | | | | | | | | $ | 892,864 | | |
Interest-bearing
|
| | | | 1,342,573 | | | | | | 640,867 | | | | | | 1,826 | | | |
I
|
| | | | 1,985,266 | | |
Total deposits
|
| | | | 1,880,582 | | | | | | 995,722 | | | | | | 1,826 | | | | | | | | | 2,878,130 | | |
Securities sold under retail repurchase agreements
|
| | | | 2,907 | | | | | | — | | | | | | — | | | | | | | | | 2,907 | | |
Long-term borrowings
|
| | | | — | | | | | | 10,000 | | | | | | 313 | | | |
J
|
| | | | 10,313 | | |
Subordinated debt
|
| | | | 24,490 | | | | | | 20,619 | | | | | | (3,332) | | | |
K
|
| | | | 41,777 | | |
Total borrowings
|
| | | | 27,397 | | | | | | 30,619 | | | | | | (3,019) | | | | | | | | | 54,997 | | |
Lease liabilities
|
| | | | 5,757 | | | | | | 2,280 | | | | | | — | | | |
E
|
| | | | 8,037 | | |
Other liabilities
|
| | | | 7,842 | | | | | | 2,445 | | | | | | 7,594 | | | |
L
|
| | | | 17,881 | | |
TOTAL LIABILITIES
|
| | | | 1,921,578 | | | | | | 1,031,066 | | | | | | 6,401 | | | | | | | | | 2,959,045 | | |
STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | | 118 | | | | | | 129 | | | | | | (49) | | | |
M
|
| | | | 198 | | |
Additional paid in capital
|
| | | | 51,544 | | | | | | 66,392 | | | | | | 74,327 | | | |
N
|
| | | | 192,263 | | |
Retained earnings
|
| | | | 146,414 | | | | | | 47,561 | | | | | | (53,219) | | | |
O
|
| | | | 140,756 | | |
Accumulated other comprehensive income (loss)
|
| | | | 606 | | | | | | (1,447) | | | | | | 1,447 | | | |
P
|
| | | | 606 | | |
TOTAL STOCKHOLDERS’ EQUITY
|
| | | | 198,682 | | | | | | 112,635 | | | | | | 22,506 | | | | | | | | | 333,823 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 2,120,260 | | | | | $ | 1,143,701 | | | | | $ | 28,907 | | | | | | | | $ | 3,292,868 | | |
Unaudited Pro Forma Condensed Combined Income Statement
For the Six Months Ended June 30, 2021
(in thousands, except per share data)
|
| |
SHBI
Historical |
| |
Severn
Historical |
| |
Transaction Accounting
Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||
INTEREST INCOME | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and fees on loans
|
| | | $ | 28,747 | | | | | $ | 15,622 | | | | | $ | 239 | | | |
Q
|
| | | $ | 44,608 | | |
Interest and dividends on investment securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxable
|
| | | | 2,025 | | | | | | 718 | | | | | | — | | | | | | | | | 2,743 | | |
Interest on deposits with other banks
|
| | | | 102 | | | | | | 152 | | | | | | — | | | | | | | | | 254 | | |
Total interest income
|
| | | | 30,874 | | | | | | 16,492 | | | | | | 239 | | | | | | | | | 47,605 | | |
INTEREST EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest on deposits
|
| | | | 2,240 | | | | | | 1,491 | | | | | | (199) | | | |
R
|
| | | | 3,532 | | |
Interest on short-term borrowings
|
| | | | 3 | | | | | | — | | | | | | — | | | | | | | | | 3 | | |
Interest on long-term borrowings
|
| | | | 729 | | | | | | 333 | | | | | | 124 | | | |
S
|
| | | | 1,186 | | |
Total interest expense
|
| | | | 2,972 | | | | | | 1,824 | | | | | | (75) | | | | | | | | | 4,721 | | |
NET INTEREST INCOME
|
| | | | 27,902 | | | | | | 14,668 | | | | | | 314 | | | | | | | | | 42,884 | | |
Provision (provision reversal) for credit losses
|
| | | | 1,075 | | | | | | (1,075) | | | | | | — | | | | | | | | | — | | |
NET INTEREST INCOME AFTER PROVISION (PROVISION REVERSAL) FOR CREDIT LOSSES
|
| | | | 26,827 | | | | | | 15,743 | | | | | | 314 | | | | | | | | | 42,884 | | |
NONINTEREST INCOME | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Service charges on deposit accounts
|
| | | | 1,357 | | | | | | 1,401 | | | | | | — | | | | | | | | | 2,758 | | |
Trust and investment fee income
|
| | | | 882 | | | | | | — | | | | | | — | | | | | | | | | 882 | | |
Mortgage-banking revenue
|
| | | | — | | | | | | 6,696 | | | | | | — | | | | | | | | | 6,696 | | |
Other noninterest income
|
| | | | 3,221 | | | | | | 1,418 | | | | | | — | | | | | | | | | 4,639 | | |
Total noninterest income
|
| | | | 5,460 | | | | | | 9,515 | | | | | | — | | | | | | | | | 14,975 | | |
NONINTEREST EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and wages
|
| | | | 8,404 | | | | | | 10,244 | | | | | | — | | | | | | | | | 18,648 | | |
Employee benefits
|
| | | | 3,337 | | | | | | 1,807 | | | | | | — | | | | | | | | | 5,144 | | |
Occupancy expense
|
| | | | 1,584 | | | | | | 957 | | | | | | 83 | | | |
T
|
| | | | 2,624 | | |
Furniture and equipment expense
|
| | | | 719 | | | | | | 87 | | | | | | — | | | | | | | | | 806 | | |
Data processing
|
| | | | 2,344 | | | | | | 946 | | | | | | — | | | | | | | | | 3,290 | | |
Directors’ fees
|
| | | | 303 | | | | | | 131 | | | | | | — | | | | | | | | | 434 | | |
Amortization of intangible assets
|
| | | | 246 | | | | | | — | | | | | | 782 | | | |
U
|
| | | | 1,028 | | |
FDIC insurance premium expense
|
| | | | 408 | | | | | | 144 | | | | | | — | | | | | | | | | 552 | | |
Other real estate owned expenses, net
|
| | | | 2 | | | | | | 46 | | | | | | — | | | | | | | | | 48 | | |
Legal and professional fees
|
| | | | 1,164 | | | | | | 672 | | | | | | — | | | | | | | | | 1,836 | | |
Merger expenses
|
| | | | 377 | | | | | | 329 | | | | | | (706) | | | |
V
|
| | | | — | | |
Other noninterest expenses
|
| | | | 2,486 | | | | | | 2,115 | | | | | | — | | | | | | | | | 4,601 | | |
Total noninterest expense
|
| | | | 21,374 | | | | | | 17,478 | | | | | | 159 | | | | | | | | | 39,011 | | |
Income before income tax expense
|
| | | | 10,913 | | | | | | 7,780 | | | | | | 155 | | | | | | | | | 18,848 | | |
Income tax expense
|
| | | | 2,884 | | | | | | 2,149 | | | | | | 40 | | | |
W
|
| | | | 5,073 | | |
NET INCOME
|
| | | $ | 8,029 | | | | | $ | 5,631 | | | | | $ | 115 | | | | | | | | $ | 13,775 | | |
Earnings per common share, basic and diluted
|
| | | $ | 0.68 | | | | | $ | 0.44 | | | | | | | | | | | | | | $ | 0.70 | | |
Weighted average shares outstanding – Basic
|
| | | | 11,749 | | | | | | 12,853 | | | | | | (4,862) | | | |
X
|
| | | | 19,740 | | |
Weighted average shares outstanding – Diluted
|
| | | | 11,750 | | | | | | 12,923 | | | | | | (4,932) | | | |
X
|
| | | | 19,741 | | |
Unaudited Pro Forma Condensed Combined Income Statement
For the Year Ended December 31, 2020
(in thousands, except per share data)
|
| |
SHBI
Historical |
| |
Severn
Historical |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||
INTEREST INCOME | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and fees on loans
|
| | | $ | 56,420 | | | | | $ | 32,330 | | | | | $ | 598 | | | |
Q
|
| | | $ | 89,348 | | |
Interest and dividends on investment securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxable
|
| | | | 2,997 | | | | | | 1,034 | | | | | | — | | | | | | | | | 4,031 | | |
Interest on deposits with other banks
|
| | | | 260 | | | | | | 547 | | | | | | — | | | | | | | | | 807 | | |
Total interest income
|
| | | | 59,677 | | | | | | 33,911 | | | | | | 598 | | | | | | | | | 94,186 | | |
INTEREST EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest on deposits
|
| | | | 6,440 | | | | | | 5,252 | | | | | | (1,190) | | | |
R
|
| | | | 10,502 | | |
Interest on short-term borrowings
|
| | | | 5 | | | | | | — | | | | | | — | | | | | | | | | 5 | | |
Interest on long-term borrowings
|
| | | | 635 | | | | | | 1,139 | | | | | | (66) | | | |
S
|
| | | | 1,708 | | |
Total interest expense
|
| | | | 7,080 | | | | | | 6,391 | | | | | | (1,256) | | | | | | | | | 12,215 | | |
NET INTEREST INCOME
|
| | | | 52,597 | | | | | | 27,520 | | | | | | 1,854 | | | | | | | | | 81,971 | | |
Provision for credit losses
|
| | | | 3,900 | | | | | | 900 | | | | | | — | | | | | | | | | 4,800 | | |
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES
|
| | | | 48,697 | | | | | | 26,620 | | | | | | 1,854 | | | | | | | | | 77,171 | | |
NONINTEREST INCOME | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Service charges on deposit accounts
|
| | | | 2,839 | | | | | | 2,596 | | | | | | — | | | | | | | | | 5,435 | | |
Trust and investment fee income
|
| | | | 1,558 | | | | | | — | | | | | | — | | | | | | | | | 1,558 | | |
Gains on sale and calls of investment securities
|
| | | | 347 | | | | | | — | | | | | | — | | | | | | | | | 347 | | |
Mortgage-banking revenue
|
| | | | — | | | | | | 9,466 | | | | | | — | | | | | | | | | 9,466 | | |
Other noninterest income
|
| | | | 6,005 | | | | | | 3,752 | | | | | | — | | | | | | | | | 9,757 | | |
Total noninterest income
|
| | | | 10,749 | | | | | | 15,814 | | | | | | — | | | | | | | | | 26,563 | | |
NONINTEREST EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and wages
|
| | | | 14,935 | | | | | | 19,980 | | | | | | — | | | | | | | | | 34,915 | | |
Employee benefits
|
| | | | 6,461 | | | | | | 3,203 | | | | | | — | | | | | | | | | 9,664 | | |
Occupancy expense
|
| | | | 2,919 | | | | | | 1,780 | | | | | | 167 | | | |
T
|
| | | | 4,866 | | |
Furniture and equipment expense
|
| | | | 1,224 | | | | | | 393 | | | | | | — | | | | | | | | | 1,617 | | |
Data processing
|
| | | | 4,288 | | | | | | 1,796 | | | | | | — | | | | | | | | | 6,084 | | |
Directors’ fees
|
| | | | 504 | | | | | | 290 | | | | | | — | | | | | | | | | 794 | | |
Amortization of intangible assets
|
| | | | 533 | | | | | | — | | | | | | 1,825 | | | |
U
|
| | | | 2,358 | | |
FDIC insurance premium expense
|
| | | | 485 | | | | | | 143 | | | | | | — | | | | | | | | | 628 | | |
Other real estate owned expenses, net
|
| | | | 56 | | | | | | (23) | | | | | | — | | | | | | | | | 33 | | |
Legal and professional fees
|
| | | | 2,296 | | | | | | 1,368 | | | | | | — | | | | | | | | | 3,664 | | |
Other noninterest expenses
|
| | | | 4,698 | | | | | | 4,122 | | | | | | — | | | | | | | | | 8,820 | | |
Total noninterest expense
|
| | | | 38,399 | | | | | | 33,052 | | | | | | 1,992 | | | | | | | | | 73,443 | | |
Income before income tax expense
|
| | | | 21,047 | | | | | | 9,382 | | | | | | (138) | | | | | | | | | 30,291 | | |
Income tax expense
|
| | | | 5,317 | | | | | | 2,676 | | | | | | (35) | | | |
W
|
| | | | 7,958 | | |
NET INCOME
|
| | | $ | 15,730 | | | | | $ | 6,706 | | | | | $ | (103) | | | | | | | | $ | 22,333 | | |
Earnings per common share, basic and diluted
|
| | | $ | 1.27 | | | | | $ | 0.52 | | | | | | | | | | | | | | $ | 1.10 | | |
Weighted average shares outstanding – Basic
|
| | | | 12,380 | | | | | | 12,816 | | | | | | (4,825) | | | |
X
|
| | | | 20,371 | | |
Weighted average shares outstanding – Diluted
|
| | | | 12,381 | | | | | | 12,832 | | | | | | (4,841) | | | |
X
|
| | | | 20,372 | | |
|
Merger consideration for outstanding common shares of Severn
|
| | | $ | (20,470) | | |
|
Merger consideration for outstanding share options of Severn
|
| | | | (694) | | |
|
Total pro forma adjustments
|
| | | $ | (21,164) | | |
|
Reversal of net unaccreted loan origination fees
|
| | | $ | 3,686 | | |
|
Estimate of credit losses
|
| | | | (4,913) | | |
|
Estimate of fair value related to liquidity
|
| | | | 1,463 | | |
|
Total pro forma adjustments
|
| | | $ | 236 | | |
|
Elimination of historical goodwill recorded by Severn
|
| | | $ | (770) | | |
|
Estimate of goodwill related to SHBI’s acquisition of Severn
|
| | | | 29,640 | | |
|
Total pro forma adjustments
|
| | | $ | 28,870 | | |
|
Deferred taxes on acquisition accounting adjustments
|
| | | $ | (1,182) | | |
|
Deferred taxes on the core deposit intangible
|
| | | | (1,862) | | |
|
Tax impact of the merger-related expenses
|
| | | | 1,936 | | |
|
Total pro forma adjustments
|
| | | $ | (1,108) | | |
|
To reflect elimination of Severn’s historical common stock
|
| | | $ | (129) | | |
|
To reflect issuance of SHBI common stock consideration at par value
|
| | | | 80 | | |
|
Total pro forma adjustments
|
| | | $ | (49) | | |
|
To reflect elimination of Severn’s historical additional paid in capital
|
| | | $ | (66,392) | | |
|
To reflect issuance of SHBI common stock consideration in excess of par value
|
| | | | 140,719 | | |
|
Total pro forma adjustments
|
| | | $ | 74,327 | | |
|
To reflect elimination of Severn’s historical retained earnings
|
| | | $ | (47,561) | | |
|
To reflect the after-tax effect of estimated merger expenses
|
| | | | (5,658) | | |
|
Total pro forma adjustments
|
| | | $ | (53,219) | | |
| Purchase Price: | | | | | | | | | | | | | |
|
SHBI common stock paid at closing price of $17.62 as of September 7, 2021(1)
|
| | | | | | | | | $ | 140,799 | | |
|
Cash consideration
|
| | | | | | | | | | 20,470 | | |
|
Cash consideration for Severn options
|
| | | | | | | | | | 694 | | |
|
Total pro forma purchase price
|
| | | | | | | | |
$
|
161,963
|
| |
| Fair value of assets acquired: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 310,647 | | | | | | | | |
|
Total securities
|
| | | | 156,300 | | | | | | | | |
|
Loans held for sale
|
| | | | 32,869 | | | | | | | | |
|
Loans, net
|
| | | | 613,565 | | | | | | | | |
|
Premises and equipment
|
| | | | 26,778 | | | | | | | | |
|
Other real estate owned
|
| | | | 1,010 | | | | | | | | |
|
Core deposit intangible
|
| | | | 7,300 | | | | | | | | |
|
Other assets
|
| | | | 13,727 | | | | | | | | |
|
Total assets
|
| | | $ | 1,162,196 | | | | | | | | |
| Fair value of liabilities assumed: | | | | | | | | | | | | | |
|
Deposits
|
| | | | 997,548 | | | | | | | | |
|
Total debt
|
| | | | 27,600 | | | | | | | | |
|
Other liabilities
|
| | | | 4,725 | | | | | | | | |
|
Total liabilities
|
| | | $ | 1,029,873 | | | | | | | | |
|
Net assets acquired
|
| | | | | | | | | $ | 132,323 | | |
|
Preliminary pro forma goodwill
|
| | | | | | | | | $ | 29,640 | | |
| | |
Purchase Price
|
| |
Estimated Goodwill
|
| ||||||
Up 20%
|
| | | $ | 190,090 | | | | | $ | 57,767 | | |
Up 10%
|
| | | $ | 176,027 | | | | | $ | 43,704 | | |
As presented in pro forma presentation above
|
| | | $ | 161,963 | | | | | $ | 29,640 | | |
Down 10%
|
| | | $ | 147,899 | | | | | $ | 15,576 | | |
Down 20%
|
| | | $ | 133,835 | | | | | $ | 1,512 | | |
| | |
Increase (Decrease) to Pre-Tax Earnings
|
| |||||||||||||||||||||||||||
|
Year 1
|
| |
Year 2
|
| |
Year 3
|
| |
Year 4
|
| |
Year 5
|
| |||||||||||||||||
Loans
|
| | | $ | 598 | | | | | $ | 478 | | | | | $ | 359 | | | | | $ | 239 | | | | | $ | 120 | | |
Core Deposit Intangible
|
| | | | (1,825) | | | | | | (1,564) | | | | | | (1,304) | | | | | | (1,043) | | | | | | (782) | | |
Subordinated debt
|
| | | | (247) | | | | | | (247) | | | | | | (247) | | | | | | (247) | | | | | | (247) | | |
Fair value on bank premises and equipment
|
| | | | (167) | | | | | | (167) | | | | | | (167) | | | | | | (167) | | | | | | (167) | | |
Other Fair Value Adjustments
|
| | | | 1,503 | | | | | | 398 | | | | | | 95 | | | | | | 100 | | | | | | 43 | | |
Severn Bancorp Legal Proxy
P.O. Box 43001
Providence, RI 02940-3001
|
Transaction Price / LTM EPS(1):
|
| | | | 20.4x | | |
|
Transaction Price / Tangible Book Value Per Share(2):
|
| | | | 126.2% | | |
|
Tangible Book Premium/Core Deposits(3):
|
| | | | 4.0% | | |
Buyer
|
| |
Target
|
| |
Price /
TBV (%) |
| |
Price /
LTM EPS (x) |
| |
Price /
Assets (%) |
| |
Core Deposit
Premium (%) |
| ||||||||||||
Stock Yards Bancorp, Inc.
|
| | Kentucky Bancshares, Inc. | | | | | 171.4 | | | | | | 16.3 | | | | | | 15.9 | | | | | | NA | | |
First Busey Corp.
|
| | Cummins-American Corp. | | | | | 109.6 | | | | | | 21.6 | | | | | | 13.7 | | | | | | 1.5 | | |
BancorpSouth Bank
|
| | FNS Bancshares, Inc. | | | | | 154.0 | | | | | | 19.4 | | | | | | 13.8 | | | | | | 6.5 | | |
BancorpSouth Bank
|
| |
National United Bancshares, Inc.
|
| | | | 156.3 | | | | | | 15.8 | | | | | | 15.3 | | | | | | 6.8 | | |
First Mid Bancshares, Inc.
|
| | LINCO Bancshares, Inc. | | | | | 106.6 | | | | | | 21.0 | | | | | | 12.4 | | | | | | 1.4 | | |
Dollar Mutual Bancorp
|
| | Standard AVB Financial Corp. | | | | | 133.4 | | | | | | 22.5 | | | | | | 15.2 | | | | | | 6.8 | | |
Hanover Bancorp, Inc.
|
| | Savoy Bank | | | | | 149.2 | | | | | | 13.0 | | | | | | 10.6 | | | | | | 16.5 | | |
Enterprise Financial Services
|
| | Seacoast Commerce Banc | | | | | 151.2 | | | | | | 10.5 | | | | | | 12.2 | | | | | | 5.5 | | |
| | | Average | | | | | 141.5 | | | | | | 17.5 | | | | | | 13.6 | | | | | | 6.4 | | |
| | | Median | | | | | 150.2 | | | | | | 17.8 | | | | | | 13.7 | | | | | | 6.5 | | |
| | | | | | | | | |
Comparable Transactions
|
| | | |||||||||||||||||
Dollars in thousands, except per share amounts
Valuation Multiple |
| | |
Severn
Value ($000s) |
| |
Median
Multiple |
| |
Aggregate
Value ($000s) |
| |
Value Per
Share(4) |
| | | | | ||||||||||||
Tangible common equity(1)
|
| | | | $ | 108,543 | | | | | | 150.2% | | | | | $ | 163,052 | | | | | $ | 12.69 | | | | | | |
LTM net income(2)
|
| | | | $ | 6,706 | | | | | | 17.8x | | | | | $ | 119,534 | | | | | $ | 9.30 | | | | | | |
Total assets(1)
|
| | | | $ | 952,553 | | | | | | 13.7% | | | | | $ | 130,738 | | | | | $ | 10.17 | | | | | | |
Core deposits(3)
|
| | | | $ | 705,623 | | | | | | 6.5% | | | | | $ | 154,550 | | | | | $ | 12.03 | | | | | | |
| | | |
Ranges of Values:
|
| |
Minimum
|
| | | $ | 119,534 | | | | | $ | 9.30 | | | | | ||||||||
| | | |
Maximum
|
| | | $ | 163,032 | | | | | $ | 12.69 | | | | | | | |||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |||||
| | | | | | Factor-Weighted Average | | | | | | | | | | | $ | 141,963 | | | | | $ | 11.05 | | | | | | |
Discount
Rate |
| |
1.30x
|
| |
1.40x
|
| |
1.50x
|
| |
1.60x
|
| |
1.70x
|
| |||||||||||||||
11.0%
|
| | | $ | 10.76 | | | | | $ | 11.53 | | | | | $ | 12.31 | | | | | $ | 13.09 | | | | | $ | 13.87 | | |
11.5%
|
| | | $ | 10.57 | | | | | $ | 11.34 | | | | | $ | 12.10 | | | | | $ | 12.86 | | | | | $ | 13.62 | | |
12.0%
|
| | | $ | 10.39 | | | | | $ | 11.14 | | | | | $ | 11.89 | | | | | $ | 12.64 | | | | | $ | 13.39 | | |
12.5%
|
| | | $ | 10.21 | | | | | $ | 10.95 | | | | | $ | 11.69 | | | | | $ | 12.42 | | | | | $ | 13.16 | | |
13.0%
|
| | | $ | 10.04 | | | | | $ | 10.76 | | | | | $ | 11.49 | | | | | $ | 12.21 | | | | | $ | 12.93 | | |
Discount
Rate |
| |
16.0x
|
| |
17.0x
|
| |
18.0x
|
| |
19.0x
|
| |
20.0x
|
| |||||||||||||||
11.0%
|
| | | $ | 11.13 | | | | | $ | 11.78 | | | | | $ | 12.44 | | | | | $ | 13.09 | | | | | $ | 13.75 | | |
11.5%
|
| | | $ | 10.94 | | | | | $ | 11.58 | | | | | $ | 12.22 | | | | | $ | 12.87 | | | | | $ | 13.51 | | |
12.0%
|
| | | $ | 10.75 | | | | | $ | 11.38 | | | | | $ | 12.01 | | | | | $ | 12.64 | | | | | $ | 13.28 | | |
12.5%
|
| | | $ | 10.57 | | | | | $ | 11.19 | | | | | $ | 11.81 | | | | | $ | 12.43 | | | | | $ | 13.05 | | |
13.0%
|
| | | $ | 10.39 | | | | | $ | 11.00 | | | | | $ | 11.61 | | | | | $ | 12.22 | | | | | $ | 12.82 | | |
| | | | | | | | |
Premium
|
| |||||||||
Dollars in thousands
|
| |
12/31/20 Balance
|
| |
(%)
|
| |
($)
|
| |||||||||
Non-interest bearing deposits
|
| | | $ | 347,633 | | | | | | 8.00 | | | | | $ | 27,811 | | |
NOW accounts
|
| | | $ | 0 | | | | | | 6.00 | | | | | $ | 0 | | |
Savings and money market accounts
|
| | | $ | 252,129 | | | | | | 4.00 | | | | | $ | 10,085 | | |
Certificates of deposit
|
| | | $ | 212,168 | | | | | | 0.00 | | | | | $ | 0 | | |
Total deposits
|
| | | $ | 811,930 | | | | | | 4.67% | | | | | $ | 37,896 | | |
Dollars in thousands, except per share amounts
|
| | |
Amount
|
| |
Per Share
|
| | | | | ||||||
Tangible common equity
|
| | | | $ | 108,543 | | | | | $ | 8.45 | | | | | ||
Less: credit mark (after-tax)
|
| | | | $ | (2,983) | | | | | $ | (0.23) | | | | | ||
Less: Capital Mark (If Sub – 8.0% Tier 1 Common)
|
| | | | | 0 | | | | | $ | 0.00 | | | | | ||
Add: deposit premium
|
| | | | $ | 37,896 | | | | | $ | 2.95 | | | | | ||
Indicated franchise value
|
| | | | $ | 143,455 | | | | | $ | 11.16 | | | | | ||
Minimum franchise value – (3% deposit premium)
|
| | | | $ | 129,917 | | | | | $ | 10.11 | | | | | ||
Maximum franchise value – (7% deposit premium)
|
| | | | $ | 162,395 | | | | | $ | 12.64 | | | | |
|
Transaction Price Per Share / December 31, 2020 Book Value Per Share
|
| | | | 130% | | |
|
Transaction Price Per Share / December 31, 2020 Tangible Book Value Per Share
|
| | | | 131% | | |
|
Transaction Price Per Share / Estimated 2021 Earnings
|
| | | | 15.6x | | |
|
Core Deposit Premium(1)
|
| | | | 4.9% | | |
|
Market Premium as of February 26, 2021
|
| | | | 35.2% | | |
| | |
Beginning Value
February 26, 2020 |
| |
Ending Value
February 26, 2021 |
| ||||||
Severn
|
| | | | 100% | | | | | | 100.6% | | |
Severn Peer Group
|
| | | | 100% | | | | | | 112.8% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 122.3% | | |
NASDAQ Bank Index
|
| | | | 100% | | | | | | 121.1% | | |
| | |
Beginning Value
February 26, 2018 |
| |
Ending Value
February 26, 2021 |
| ||||||
Severn
|
| | | | 100% | | | | | | 113.9% | | |
Severn Peer Group
|
| | | | 100% | | | | | | 106.7% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 137.1% | | |
NASDAQ Bank Index
|
| | | | 100% | | | | | | 102.5% | | |
| | |
Beginning Value
February 26, 2020 |
| |
Ending Value
February 26, 2021 |
| ||||||
SHBI
|
| | | | 100% | | | | | | 102.0% | | |
SHBI Peer Group
|
| | | | 100% | | | | | | 109.2% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 122.3% | | |
NASDAQ Bank Index
|
| | | | 100% | | | | | | 121.1% | | |
| | |
Beginning Value
February 26, 2018 |
| |
Ending Value
February 26, 2021 |
| ||||||
SHBI
|
| | | | 100% | | | | | | 112.6% | | |
SHBI Peer Group
|
| | | | 100% | | | | | | 108.3% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 137.1% | | |
NASDAQ Bank Index
|
| | | | 100% | | | | | | 102.5% | | |
| First United Corporation | | | Blue Ridge Bankshares, Inc. | |
| Community Bankers Trust Corporation | | | Old Point Financial Corporation | |
| MainStreet Bancshares, Inc. | | | First National Corporation | |
| Partners Bancorp | | | Bank of the James Financial Group, Inc. | |
| National Bankshares, Inc. | | | Village Bank and Trust Financial Corp. | |
| | |
Severn
|
| |
Severn
Peer Group Median |
| |
Severn
Peer Group Mean |
| |
Severn
Peer Group Low |
| |
Severn
Peer Group High |
| |||||||||||||||
Total assets ($mm)
|
| | | | 953 | | | | | | 1,509 | | | | | | 1,332 | | | | | | 706 | | | | | | 1,734 | | |
Loans / Deposits (%)
|
| | | | 79.7 | | | | | | 83.7 | | | | | | 83.2 | | | | | | 59.3 | | | | | | 104.9 | | |
Non-performing assets(1) / Total assets (%)
|
| | | | 0.57 | | | | | | 0.43 | | | | | | 0.39 | | | | | | 0.00 | | | | | | 0.89 | | |
Tangible common equity/Tangible assets (%)
|
| | | | 11.41 | | | | | | 8.28 | | | | | | 8.52 | | | | | | 5.74 | | | | | | 12.02 | | |
Tier 1 Leverage Ratio (%)
|
| | | | 13.67 | | | | | | 9.04 | | | | | | 9.47 | | | | | | 8.07 | | | | | | 12.10 | | |
Total RBC Ratio (%)
|
| | | | — | | | | | | 13.91 | | | | | | 14.54 | | | | | | 12.31 | | | | | | 19.94 | | |
CRE / Total RBC Ratio (%)
|
| | | | 199.6 | | | | | | 240.7 | | | | | | 245.3 | | | | | | 153.0 | | | | | | 394.5 | | |
YTD Return on average assets (%)
|
| | | | 0.76 | | | | | | 0.99 | | | | | | 0.92 | | | | | | 0.45 | | | | | | 1.30 | | |
YTD Return on average equity (%)
|
| | | | 6.21 | | | | | | 10.06 | | | | | | 10.36 | | | | | | 4.65 | | | | | | 18.09 | | |
YTD Net interest margin (%)
|
| | | | 3.29 | | | | | | 3.33 | | | | | | 3.32 | | | | | | 2.95 | | | | | | 3.52 | | |
YTD Efficiency ratio (%)
|
| | | | 76.15 | | | | | | 63.67 | | | | | | 65.62 | | | | | | 53.03 | | | | | | 86.63 | | |
Price/Tangible book value (%)
|
| | | | 97 | | | | | | 102 | | | | | | 105 | | | | | | 92 | | | | | | 135 | | |
Price/Annualized YTD Earnings per share (x)
|
| | | | 15.8 | | | | | | 10.7 | | | | | | 12.2 | | | | | | 6.4 | | | | | | 23.8 | | |
Current Dividend Yield (%)
|
| | | | 2.4 | | | | | | 2.6 | | | | | | 2.2 | | | | | | 0.0 | | | | | | 4.3 | | |
Market value ($mm)
|
| | | | 105 | | | | | | 127 | | | | | | 133 | | | | | | 56 | | | | | | 247 | | |
| Howard Bancorp, Inc. | | | Community Bankers Trust Corporation | |
| C&F Financial Corporation | | | MainStreet Bancshares, Inc. | |
| Community Financial Corporation | | | Partners Bancorp | |
| Capital Bancorp, Inc. | | | National Bankshares, Inc. | |
| FVCBankcorp, Inc. | | | Blue Ridge Bankshares, Inc. | |
| First United Corporation | | | Old Point Financial Corporation | |
| | |
SHBI
|
| |
SHBI
Peer Group Median |
| |
SHBI
Peer Group Mean |
| |
SHBI
Peer Group Low |
| |
SHBI
Peer Group High |
| |||||||||||||||
Total assets ($mm)
|
| | | | 1,933 | | | | | | 1,689 | | | | | | 1,763 | | | | | | 1,226 | | | | | | 2,538 | | |
Loans / Deposits (%)
|
| | | | 85.5 | | | | | | 86.3 | | | | | | 86.2 | | | | | | 59.3 | | | | | | 104.9 | | |
Non-performing assets(1) / Total assets (%)
|
| | | | 0.32 | | | | | | 0.42 | | | | | | 0.41 | | | | | | 0.00 | | | | | | 1.11 | | |
Tangible common equity/Tangible assets (%)
|
| | | | 9.18 | | | | | | 8.88 | | | | | | 8.93 | | | | | | 5.74 | | | | | | 12.02 | | |
Tier 1 Leverage Ratio (%)
|
| | | | 0.64(2) | | | | | | 9.43 | | | | | | 8.83 | | | | | | 0.44 | | | | | | 11.65 | | |
Total RBC Ratio (%)
|
| | | | 14.25(2) | | | | | | 14.46 | | | | | | 14.65 | | | | | | 12.77 | | | | | | 19.94 | | |
CRE / Total RBC Ratio (%)
|
| | | | 307.1(2) | | | | | | 262.8 | | | | | | 266.0 | | | | | | 153.0 | | | | | | 394.5 | | |
YTD Return on average assets (%)
|
| | | | 0.92 | | | | | | 0.95 | | | | | | 0.83 | | | | | | (0.68) | | | | | | 1.56 | | |
YTD Return on average equity (%)
|
| | | | 7.95 | | | | | | 9.03 | | | | | | 9.04 | | | | | | (5.59) | | | | | | 18.00 | | |
YTD Net interest margin (%)
|
| | | | 3.27 | | | | | | 3.33 | | | | | | 3.56 | | | | | | 2.95 | | | | | | 5.14 | | |
YTD Efficiency ratio (%)
|
| | | | 59.56 | | | | | | 61.15 | | | | | | 62.71 | | | | | | 50.42 | | | | | | 86.63 | | |
Price/Tangible book value (%)
|
| | | | 103 | | | | | | 102 | | | | | | 108 | | | | | | 92 | | | | | | 138 | | |
Price/Annualized YTD Earnings per share (x)
|
| | | | 12.0 | | | | | | 11.1 | | | | | | 12.2 | | | | | | 6.4 | | | | | | 23.8 | | |
Current Dividend Yield (%)
|
| | | | 3.1 | | | | | | 2.0 | | | | | | 1.8 | | | | | | 0.0 | | | | | | 4.3 | | |
Market value ($mm)
|
| | | | 180 | | | | | | 176 | | | | | | 180 | | | | | | 106 | | | | | | 258 | | |
Acquiror
|
| |
Target
|
|
Fidelity D & D Bancorp, Inc. | | | Landmark Bancorp Inc. | |
Stock Yards Bancorp, Inc. | | | Kentucky Bancshares Inc. | |
First Busey Corp. | | | Cummins-American Corp. | |
BancorpSouth Bank | | | FNS Bancshares Inc. | |
LINKBANCORP Inc. | | | GNB Financial Services Inc. | |
BancorpSouth Bank | | | National United Bancshares Inc | |
Virginia National Bkshs Corp. | | | Fauquier Bankshares Inc. | |
First Mid Bancshares | | | LINCO Bancshares Inc. | |
Dollar Mutual Bancorp | | | Standard AVB Financial Corp. | |
Hanover Bancorp Inc. | | | Savoy Bank | |
Broadway Financial Corp. | | | CFBanc Corp. | |
Enterprise Financial Services | | | Seacoast Commerce Banc | |
Blue Ridge Bankshares Inc. | | | Bay Banks of Virginia Inc. | |
BV Financial Inc. (MHC) | | | Delmarva Bancshares Inc. | |
Provident Financial Services | | | SB One Bancorp | |
United Community Banks Inc. | | | Three Shores Bancorp, Inc. | |
| | |
SHBI/
Severn |
| |
Nationwide Precedent Transactions
|
| ||||||||||||||||||||||||
|
Median
|
| |
Mean
|
| |
Low
|
| |
High
|
| ||||||||||||||||||||
Transaction Price / LTM Earnings Per Share (x)
|
| | | | 21.2 | | | | | | 16.3 | | | | | | 18.0 | | | | | | 9.2 | | | | | | 32.8 | | |
Transaction Price / Tangible Book Value Per Share (%)
|
| | | | 131 | | | | | | 121 | | | | | | 125 | | | | | | 81 | | | | | | 171 | | |
Tangible Book Value Premium to Core Deposits (%)
|
| | | | 4.9 | | | | | | 4.3 | | | | | | 4.7 | | | | | | (2.8) | | | | | | 16.5 | | |
1-Day Market Premium (%)
|
| | | | 35.2 | | | | | | 35.1 | | | | | | 37.1 | | | | | | (17.1) | | | | | | 79.0 | | |
Discount
Rate |
| |
8.0x
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| ||||||||||||||||||
9.0%
|
| | | $ | 5.78 | | | | | $ | 6.42 | | | | | $ | 7.06 | | | | | $ | 7.71 | | | | | $ | 8.35 | | | | | $ | 9.00 | | |
10.0%
|
| | | $ | 5.53 | | | | | $ | 6.15 | | | | | $ | 6.76 | | | | | $ | 7.38 | | | | | $ | 7.99 | | | | | $ | 8.61 | | |
11.0%
|
| | | $ | 5.30 | | | | | $ | 5.89 | | | | | $ | 6.47 | | | | | $ | 7.06 | | | | | $ | 7.65 | | | | | $ | 8.24 | | |
12.0%
|
| | | $ | 5.08 | | | | | $ | 5.64 | | | | | $ | 6.20 | | | | | $ | 6.76 | | | | | $ | 7.33 | | | | | $ | 7.89 | | |
13.0%
|
| | | $ | 4.87 | | | | | $ | 5.40 | | | | | $ | 5.94 | | | | | $ | 6.48 | | | | | $ | 7.02 | | | | | $ | 7.56 | | |
14.0%
|
| | | $ | 4.67 | | | | | $ | 5.18 | | | | | $ | 5.70 | | | | | $ | 6.21 | | | | | $ | 6.73 | | | | | $ | 7.24 | | |
Discount
Rate |
| |
85%
|
| |
90%
|
| |
95%
|
| |
100%
|
| |
105%
|
| |
110%
|
| ||||||||||||||||||
9.0%
|
| | | $ | 7.14 | | | | | $ | 7.53 | | | | | $ | 7.91 | | | | | $ | 8.29 | | | | | $ | 8.68 | | | | | $ | 9.06 | | |
10.0%
|
| | | $ | 6.84 | | | | | $ | 7.20 | | | | | $ | 7.57 | | | | | $ | 7.93 | | | | | $ | 8.30 | | | | | $ | 8.67 | | |
11.0%
|
| | | $ | 6.54 | | | | | $ | 6.89 | | | | | $ | 7.24 | | | | | $ | 7.60 | | | | | $ | 7.95 | | | | | $ | 8.30 | | |
12.0%
|
| | | $ | 6.27 | | | | | $ | 6.60 | | | | | $ | 6.94 | | | | | $ | 7.27 | | | | | $ | 7.61 | | | | | $ | 7.94 | | |
13.0%
|
| | | $ | 6.01 | | | | | $ | 6.33 | | | | | $ | 6.65 | | | | | $ | 6.97 | | | | | $ | 7.29 | | | | | $ | 7.61 | | |
14.0%
|
| | | $ | 5.76 | | | | | $ | 6.07 | | | | | $ | 6.37 | | | | | $ | 6.68 | | | | | $ | 6.99 | | | | | $ | 7.29 | | |
Annual Estimate Variance
|
| |
8.0x
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| ||||||||||||||||||
(15.0%)
|
| | | $ | 4.21 | | | | | $ | 4.67 | | | | | $ | 5.13 | | | | | $ | 5.58 | | | | | $ | 6.04 | | | | | $ | 6.50 | | |
(10.0%)
|
| | | $ | 4.43 | | | | | $ | 4.91 | | | | | $ | 5.40 | | | | | $ | 5.88 | | | | | $ | 6.36 | | | | | $ | 6.85 | | |
(5.0%)
|
| | | $ | 4.64 | | | | | $ | 5.15 | | | | | $ | 5.66 | | | | | $ | 6.17 | | | | | $ | 6.68 | | | | | $ | 7.19 | | |
0.0%
|
| | | $ | 4.86 | | | | | $ | 5.40 | | | | | $ | 5.93 | | | | | $ | 6.47 | | | | | $ | 7.01 | | | | | $ | 7.54 | | |
5.0%
|
| | | $ | 5.07 | | | | | $ | 5.64 | | | | | $ | 6.20 | | | | | $ | 6.77 | | | | | $ | 7.33 | | | | | $ | 7.89 | | |
10.0%
|
| | | $ | 5.29 | | | | | $ | 5.88 | | | | | $ | 6.47 | | | | | $ | 7.06 | | | | | $ | 7.65 | | | | | $ | 8.24 | | |
15.0%
|
| | | $ | 5.50 | | | | | $ | 6.12 | | | | | $ | 6.74 | | | | | $ | 7.36 | | | | | $ | 7.97 | | | | | $ | 8.59 | | |
Discount
Rate |
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |
14.0x
|
| |
15.0x
|
| ||||||||||||||||||
9.0%
|
| | | $ | 11.39 | | | | | $ | 12.34 | | | | | $ | 13.29 | | | | | $ | 14.24 | | | | | $ | 15.19 | | | | | $ | 16.14 | | |
10.0%
|
| | | $ | 10.91 | | | | | $ | 11.82 | | | | | $ | 12.73 | | | | | $ | 13.64 | | | | | $ | 14.55 | | | | | $ | 15.46 | | |
11.0%
|
| | | $ | 10.46 | | | | | $ | 11.33 | | | | | $ | 12.20 | | | | | $ | 13.07 | | | | | $ | 13.94 | | | | | $ | 14.81 | | |
12.0%
|
| | | $ | 10.04 | | | | | $ | 10.87 | | | | | $ | 11.70 | | | | | $ | 12.53 | | | | | $ | 13.36 | | | | | $ | 14.20 | | |
13.0%
|
| | | $ | 9.64 | | | | | $ | 10.43 | | | | | $ | 11.23 | | | | | $ | 12.02 | | | | | $ | 12.82 | | | | | $ | 13.61 | | |
14.0%
|
| | | $ | 9.25 | | | | | $ | 10.01 | | | | | $ | 10.78 | | | | | $ | 11.54 | | | | | $ | 12.30 | | | | | $ | 13.06 | | |
Discount
Rate |
| |
80%
|
| |
90%
|
| |
100%
|
| |
110%
|
| |
120%
|
| |
130%
|
| ||||||||||||||||||
9.0%
|
| | | $ | 11.94 | | | | | $ | 13.20 | | | | | $ | 14.46 | | | | | $ | 15.72 | | | | | $ | 16.98 | | | | | $ | 18.24 | | |
10.0%
|
| | | $ | 11.44 | | | | | $ | 12.65 | | | | | $ | 13.85 | | | | | $ | 15.05 | | | | | $ | 16.25 | | | | | $ | 17.46 | | |
11.0%
|
| | | $ | 10.97 | | | | | $ | 12.12 | | | | | $ | 13.27 | | | | | $ | 14.42 | | | | | $ | 15.57 | | | | | $ | 16.72 | | |
12.0%
|
| | | $ | 10.52 | | | | | $ | 11.62 | | | | | $ | 12.72 | | | | | $ | 13.82 | | | | | $ | 14.92 | | | | | $ | 16.02 | | |
13.0%
|
| | | $ | 10.10 | | | | | $ | 11.15 | | | | | $ | 12.20 | | | | | $ | 13.25 | | | | | $ | 14.31 | | | | | $ | 15.36 | | |
14.0%
|
| | | $ | 9.70 | | | | | $ | 10.70 | | | | | $ | 11.71 | | | | | $ | 12.72 | | | | | $ | 13.72 | | | | | $ | 14.73 | | |
Annual Estimate Variance
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |
14.0x
|
| |
15.0x
|
| ||||||||||||||||||
(15.0%)
|
| | | $ | 8.43 | | | | | $ | 9.11 | | | | | $ | 9.78 | | | | | $ | 10.45 | | | | | $ | 11.13 | | | | | $ | 11.80 | | |
(10.0%)
|
| | | $ | 8.83 | | | | | $ | 9.54 | | | | | $ | 10.26 | | | | | $ | 10.97 | | | | | $ | 11.68 | | | | | $ | 12.40 | | |
(5.0%)
|
| | | $ | 9.22 | | | | | $ | 9.98 | | | | | $ | 10.73 | | | | | $ | 11.49 | | | | | $ | 12.24 | | | | | $ | 12.99 | | |
0.0%
|
| | | $ | 9.62 | | | | | $ | 10.41 | | | | | $ | 11.21 | | | | | $ | 12.00 | | | | | $ | 12.80 | | | | | $ | 13.59 | | |
5.0%
|
| | | $ | 10.02 | | | | | $ | 10.85 | | | | | $ | 11.68 | | | | | $ | 12.52 | | | | | $ | 13.35 | | | | | $ | 14.18 | | |
10.0%
|
| | | $ | 10.41 | | | | | $ | 11.29 | | | | | $ | 12.16 | | | | | $ | 13.03 | | | | | $ | 13.91 | | | | | $ | 14.78 | | |
15.0%
|
| | | $ | 10.81 | | | | | $ | 11.72 | | | | | $ | 12.64 | | | | | $ | 13.55 | | | | | $ | 14.46 | | | | | $ | 15.37 | | |
| | |
12/31/2021
|
| |
12/31/2022
|
| |
12/31/2023
|
| |
12/31/2024
|
| |
12/31/2025
|
| |||||||||||||||
Net Income ($000s)
|
| | | $ | 9,154 | | | | | $ | 9,444 | | | | | $ | 10,399 | | | | | $ | 11,550 | | | | | $ | 12,769 | | |
Earnings per Share ($)
|
| | | $ | 0.71 | | | | | $ | 0.73 | | | | | $ | 0.81 | | | | | $ | 0.90 | | | | | $ | 0.99 | | |
Dividends per Share ($)
|
| | | $ | 0.16 | | | | | $ | 0.16 | | | | | $ | 0.16 | | | | | $ | 0.16 | | | | | $ | 0.16 | | |
TBV per Share ($)
|
| | | $ | 9.00 | | | | | $ | 9.58 | | | | | $ | 10.23 | | | | | $ | 10.97 | | | | | $ | 11.80 | | |
Name
|
| |
Severn Options
|
| |||||||||
|
Shares
|
| |
Value(1)
|
| ||||||||
Alan J. Hyatt
|
| | | | 60,000 | | | | | $ | 203,600 | | |
Raymond S. Crosby
|
| | | | 9,000 | | | | | | 33,060 | | |
James H. Johnson, Jr.
|
| | | | 8,200 | | | | | | 29,180 | | |
David S. Jones
|
| | | | 9,000 | | | | | | 33,060 | | |
Eric M. Keitz
|
| | | | 11,400 | | | | | | 38,280 | | |
John A. Lamon, III
|
| | | | 7,000 | | | | | | 23,360 | | |
Dale B. Shields
|
| | | | 3,000 | | | | | | 8,760 | | |
Konrad M. Wayson
|
| | | | 6,600 | | | | | | 22,800 | | |
Named Executive Officer
|
| |
Cash
($)(1) |
| |
Equity
($)(2) |
| |
Other
($)(3) |
| |
Total
($) |
| ||||||||||||
Alan J. Hyatt
|
| | | | 781,122 | | | | | | 203,600 | | | | | | 67,168 | | | | | | 1,051,890 | | |
Erik M. Chick
|
| | | | 349,433 | | | | | | — | | | | | | 629 | | | | | | 350,062 | | |
Vance W. Adkins
|
| | | | 399,312 | | | | | | — | | | | | | 30 | | | | | | 399,342 | | |
Name
|
| |
Stock Options
|
| |||
Alan J. Hyatt
|
| | | $ | 203,600 | | |
Erik M. Chick
|
| | | | — | | |
Vance W. Adkins
|
| | | | — | | |
|
Shore Bancshares, Inc.
|
| | Alliance Advisors | |
|
18 E. Dover St.
|
| | 200 Broadacres Drive | |
|
Easton, Maryland 21601
|
| | 3rd Floor | |
|
(410) 763-7800
|
| | Bloomfield, NJ 07003 | |
|
Attention: Investor Relations
|
| | Toll-Free: (855) 742-8276 | |
| | | | E-mail: [email protected] | |
|
Severn Bancorp, Inc.
|
| | Alliance Advisors | |
|
200 Westgate Circle
|
| | 200 Broadacres Drive | |
|
Suite 200
|
| | 3rd Floor | |
|
Annapolis, Maryland 21401
|
| | Bloomfield, NJ 07003 | |
|
(410) 260-2000
|
| | Toll-Free: (888) 991-1291 | |
|
Attention: Investor Relations
|
| | E-mail: [email protected] | |
| | |
Page
|
| |||
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-7 | | | |
| | | | A-7 | | | |
| | | | A-8 | | | |
| | | | A-8 | | | |
| | | | A-9 | | | |
| | | | A-9 | | | |
| | | | A-9 | | | |
| | | | A-9 | | | |
| | | | A-11 | | | |
| | | | A-11 | | | |
| | | | A-11 | | | |
| | | | A-11 | | | |
| | | | A-11 | | | |
| | | | A-12 | | | |
| | | | A-12 | | | |
| | | | A-12 | | | |
| | | | A-15 | | | |
| | | | A-15 | | | |
| | | | A-15 | | | |
| | | | A-16 | | | |
| | | | A-16 | | | |
| | | | A-33 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-39 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-42 | | | |
| | | | A-43 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-45 | | | |
| | | | A-47 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | |
| | |
Page
|
| |||
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-51 | | | |
| | | | A-52 | | | |
MISCELLANEOUS | | | | | A-52 | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-55 | | | |
| | | | | | | |
| | | | a-a-1 | | | |
| | | | a-b-1 | | | |
| | | | a-c-1 | | | |
| | | | a-d-1 | | | |
| | | | a-e-1 | | | |
| | | | a-f-1 | | |
Sandler & Co. have been previously provided or made available to SHBI.
| | | | SHORE BANCSHARES, INC. | | | |||||
| | | | By: | | |
/s/ Lloyd L. Beatty, Jr.
|
| | ||
| | | | Name: | | | Lloyd L. Beatty, Jr. | | | ||
| | | | Title: | | | President and Chief Executive Officer | | | ||
| | | | SEVERN BANCORP, INC. | | | | | |||
| | | | By: | | |
/s/ Alan J. Hyatt
|
| | ||
| | | | Name: | | | Alan J. Hyatt | | | ||
| | | | Title: | | | Chairman, President and Chief Executive Officer | | |
18 East Dover Street
Easton, Maryland 21601
Attention: Lloyd L. Beatty, Jr., President and Chief Executive Officer
Fax: (410) 822-8893
800 17th Street, N.W.
Suite 1100
Washington, D.C. 20006
Attention: Kevin Houlihan, Esq.
William Levay, Esq.
Fax: (202) 955-5564
Title: President and Chief Executive Officer
|
Name of Shareholder
|
| |
Shares of
Severn Common Stock Beneficially Owned |
|
| | | | | |
| ATTEST: | | | | | | SHORE BANCSHARES, INC. | | |||
|
|
| | | | | By: | | |
|
|
|
Name:
Title: |
| | | | | | | |
Name: Lloyd L. Beatty, Jr.
Title: President and Chief Executive Officer |
|
| ATTEST: | | | | | | SEVERN BANCORP, INC. | | |||
|
|
| | | | | By: | | |
|
|
|
Name:
Title: |
| | | | | | | |
Name: Alan J. Hyatt
Title: Chairman, President and Chief Executive Officer |
|
18 East Dover Street
Easton, Maryland 21601
Attention: Lloyd L. (Scott) Beatty, Jr., President and Chief Executive Officer
E-mail: [email protected]
800 17th Street, N.W., Suite 1100
Washington, D.C. 20006
Attention: Kevin Houlihan and William Levay
E-mail: [email protected] and [email protected]
200 Westgate Circle, Suite 200
Annapolis, Maryland 21404
Attention: Alan J. Hyatt, President and Chief Executive Officer
E-mail: [email protected]
5335 Wisconsin Avenue, NW, Suite 780
Washington, D.C. 20015
Attention: Benjamin Azoff and Gary Lax
E-mail: [email protected] and [email protected]
Title: President and Chief Executive Officer
Title: President and Chief Executive Officer
18 East Dover Street
Easton, MD 21601
between (“Landlord”) and
(“Tenant”) for the premises commonly
known as (“Premises”)
18 East Dover Street
Easton, MD 21601
between (“Landlord”) and
(“Tenant”) for the premises commonly
known as (“Premises”)
Nominee 2 — Class II director
Nominee 3 — Class I director
Nominee 4 — Class I director
28969 Information Lane
Easton, MD 21601
February 23, 2021
Page 2 of 3
1475 Peachtree Street NE, Suite 800
Atlanta, GA 30309
February 23, 2021
Page 3 of 3
1475 Peachtree Street NE, Suite 800
Atlanta, GA 30309
Severn Bancorp, Inc.
200 Westgate Circle, Suite 200
Annapolis, MD 21401