|
Georgia
|
| |
6022
|
| |
58-1807304
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Neil E. Grayson and D. Lee Kiser
Nelson Mullins Riley & Scarborough LLP 2 West Washington Street, Suite 400 Greenville, South Carolina 29601 Telephone: (864) 373-2300 |
| |
David L. Nast
Progress Financial Corporation 201 Williams Avenue Huntsville, Alabama 35801 Telephone: (256) 319-3600 |
| |
Jennifer R. McCain
Maynard, Cooper & Gale, P.C. 191 Sixth Avenue North, Suite 1700 Birmingham, Alabama 35203 Telephone: (205) 254-1000 |
|
| Large accelerated filer ☒ | | | Accelerated filer ☐ | |
| Non-accelerated filer ☐ (Do not check if a smaller reporting company) | | | Smaller reporting company ☐ | |
| | | | Emerging growth company ☐ | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 8 | | | |
| | | | 15 | | | |
| | | | 17 | | | |
| | | | 23 | | | |
| | | | 23 | | | |
| | | | 23 | | | |
| | | | 23 | | | |
| | | | 23 | | | |
| | | | 24 | | | |
| | | | 24 | | | |
| | | | 25 | | | |
| | | | 25 | | | |
| | | | 26 | | | |
| | | | 26 | | | |
| | | | 26 | | | |
| | | | 27 | | | |
| | | | 27 | | | |
| | | | 27 | | | |
| | | | 31 | | | |
| | | | 32 | | | |
| | | | 33 | | | |
| | | | 35 | | | |
| | | | 35 | | | |
| | | | 35 | | | |
| | | | 37 | | | |
Unaudited Prospective Financial Information of United
|
| | | | | | |
| | | | 38 | | | |
| | | | 40 | | | |
| | | | 42 | | | |
| | | | 51 | | | |
| | | | 55 | | | |
| | | | 55 | | | |
| | | | 55 | | | |
| | | | 57 | | | |
| | | | 60 | | | |
| | | | 60 | | | |
| | | | 60 | | |
| | |
Page
|
| |||
| | | | 61 | | | |
| | | | 61 | | | |
| | | | 62 | | | |
| | | | 62 | | | |
| | | | 65 | | | |
| | | | 68 | | | |
| | | | 68 | | | |
| | | | 69 | | | |
| | | | 70 | | | |
| | | | 71 | | | |
| | | | 71 | | | |
| | | | 72 | | | |
| | | | 72 | | | |
| | | | 72 | | | |
| | | | 73 | | | |
| | | | 74 | | | |
| | | | 77 | | | |
| | | | 79 | | | |
| | | | 81 | | | |
| | | | 87 | | | |
| | | | 87 | | | |
| | | | 87 | | | |
| | | | 87 | | | |
| | | | 88 | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | | |
| | | | D-1 | | | |
| | | | II-1 | | | |
| | | | II-1 | | | |
| | | | II-2 | | | |
| | | | II-3 | | | |
| | | | II-5 | | |
| | |
United
Common Stock |
| |
Implied Value of One Share
of Progress Common Stock |
| ||||||
May 3, 2022
|
| | | $ | 30.55 | | | | | $ | 23.52 | | |
[•], 2022
|
| | | $ | [•] | | | | | $ | [•] | | |
Name
|
| |
Age
|
| |
Director
Class(1) |
| |
Date
Became a Director |
| |
Positions Held with Progress
and/or Progress Bank |
| |
Principal Occupation and Business
Experience |
|
Jim D. Caudle, Jr. | | |
65
|
| |
II
|
| |
2008
|
| | Director; Chair of the Audit Committee | | | Chairman and CEO of Carina Technology | |
Lee R. Hoekenschnieder | | |
71
|
| |
II
|
| |
2008
|
| | Director; Huntsville Market President and General Banking Executive of Progress Bank | | | Huntsville Market President and General Banking Executive of Progress Bank | |
Eric W. Janssen, MD | | |
62
|
| |
II
|
| |
2008
|
| | Director | | | Founding Partner and current Managing Partner of SportsMed Orthopedic Surgery & Spine Center | |
Kevin B. Kynerd | | |
55
|
| |
II
|
| |
2017
|
| | Director | | | President and CEO of Bradford Building Company, Inc. | |
Brad Sklar | | |
60
|
| |
II
|
| |
2016
|
| | Director | | | Attorney and board member of Dentons Sirote P.C. | |
Name
|
| |
Age
|
| |
Director
Class(1) |
| |
Date
Became a Director |
| |
Positions Held with Progress
and/or Progress Bank |
| |
Principal Occupation and Business
Experience |
|
Phillip W. “Trey”
Bentley, III |
| |
58
|
| |
I
|
| |
2008
|
| | Director | | |
Operator of Bentley Automotive Inc. – Bentley Buick GMC – Huntsville, Bentley Cadillac – Huntsville, Genesis of Huntsville, Bentley Hyundai – Huntsville, and Bentley Chevrolet –
Florence; Owner of Colonial Printing and Packaging |
|
Sheila B. Brown | | |
62
|
| |
I
|
| |
2008
|
| | Director | | | Founder and board member of QuantiTech, now Axient | |
Elam P. Holley, Jr. | | |
71
|
| |
III
|
| |
2017
|
| | Director | | | Retired; President and CEO of First Partners Bank until merged with Progress Bank in 2017 | |
Bhavani Kakani | | |
74
|
| |
III
|
| |
2008
|
| | Director; Board Secretary | | | President of AshaKiran Foundation and AshaKiran, A Ray of Hope | |
Name
|
| |
Age
|
| |
Director
Class(1) |
| |
Date
Became a Director |
| |
Positions Held with Progress
and/or Progress Bank |
| |
Principal Occupation and Business
Experience |
|
Charles R. (“Chip) McCallum, III | | |
63
|
| |
I
|
| |
2017
|
| | Director | | | Founding Member and Managing Partner of the law firm McCallum, Hoaglund and McCallum, LLP | |
David L. Nast | | |
62
|
| |
III
|
| |
2008
|
| | Director; President and CEO | | | President and CEO of Progress and Progress Bank | |
Doug Ruggles | | |
59
|
| |
I
|
| |
2012
|
| | Director | | | Co-owner and CEO of Martin, Inc., the parent company for Martin Industrial Supply, Martin Plant Services, Martin Fastening Solutions, Martin Safety Solutions, Townsend Door Hardware and Townsend Systems | |
Charles G. Vaughn | | |
79
|
| |
III
|
| |
2008
|
| | Director; Chairman of the Board | | | Retired | |
Larry C. Weaver | | |
69
|
| |
III
|
| |
2008
|
| | Director; Vice Chairman of the Board | | | Attorney and Member of Wilmer & Lee, P.A. | |
Officer
|
| |
Position
|
|
Dabsey Maxwell | | | Chief Financial Officer / Chief Operations Officer | |
J.E.P. Buchanan | | | Chief Credit Officer and Senior Lender | |
|
Transaction Value / Reported Tangible Book Value:
|
| | | | 1.69x | | |
|
Transaction Value / Last Twelve Months (“LTM”) Earnings:
|
| | | | 13.6x | | |
|
Core Deposit Premium:
|
| | | | 7.4% | | |
| | |
Contribution ($M)
|
| |
Contribution (%)
|
| |
Implied
Exchange Ratio |
| |||||||||||||||||||||||||||
| | |
UCBI
|
| |
Progress
|
| |
Pro
Forma |
| |
UCBI
|
| |
Progress
|
| |||||||||||||||||||||
Balance Sheet | | | | | |||||||||||||||||||||||||||||||||
Total Assets
|
| | | | 24,374.2 | | | | | | 1.860.2 | | | | | | 26,234.4 | | | | | | 92.9 | | | | | | 7.1 | | | | | | 0.6636x | | |
Loans HFI
|
| | | | 14,316.2 | | | | | | 1,276.3 | | | | | | 15,592.5 | | | | | | 91.8 | | | | | | 8.2 | | | | | | 0.7751x | | |
Deposits
|
| | | | 21,056.2 | | | | | | 1,665.1 | | | | | | 22721.3 | | | | | | 92.7 | | | | | | 7.3 | | | | | | 0.6876x | | |
Tangible Common Equity
|
| | | | 1,814.3 | | | | | | 158.8 | | | | | | 1,973.1 | | | | | | 92.0 | | | | | | 8.0 | | | | | | 0.7611x | | |
| | | | | | | | | | | | | | |
Average
|
| | | | 92.3 | | | | | | 7.7 | | | | | | 0.7218x | | | |||
Profitability | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
FY2021 Core PTPP
|
| | | | 324.1 | | | | | | 26.8 | | | | | | 350.9 | | | | | | 92.4 | | | | | | 7.6 | | | | | | 0.7187x | | |
FY2021 Core Net Income
|
| | | | 284.0 | | | | | | 20.3 | | | | | | 304.2 | | | | | | 93.3 | | | | | | 6.7 | | | | | | 0.6207x | | |
FY 2022E Net Income
|
| | | | 274.3 | | | | | | 19.6 | | | | | | 293.9 | | | | | | 93.3 | | | | | | 6.7 | | | | | | 0.6212x | | |
FY 2023E Net Income
|
| | | | 347.1 | | | | | | 24.6 | | | | | | 371.8 | | | | | | 93.4 | | | | | | 6.6 | | | | | | 0.6166x | | |
FY 2024E Net Income
|
| | | | 352.4 | | | | | | 32.3 | | | | | | 384.7 | | | | | | 91.6 | | | | | | 8.4 | | | | | | 0.7963x | | |
| | | | | | | | | | | | | | |
Average
|
| | | | 92.8 | | | | | | 7.2 | | | | | | 0.6747x | | | |||
| | | | | | | | | | | | | | | Mean | | | | | 92.4 | | | | | | 7.6 | | | | | | 0.7141x | | | |||
| | | | | | | | | | | | | | | Median | | | | | 92.4 | | | | | | 7.6 | | | | | | 0.7187x | | | |||
| | | | | | | | | | | | | | |
Project Artemis
|
| | | | 92.3 | | | | | | 7.7 | | | | | | 0.7700x | | |
| | |
Progress Financial
Corporation |
| |
25th
Percentile |
| |
Median
|
| |
75th
Percentile |
| ||||||||||||
Total Assets
|
| | | $ | 1,860 | | | | | $ | 1,752 | | | | | $ | 2,029 | | | | | $ | 2,743 | | |
TCE/TA
|
| | | | 8.3% | | | | | | 7.2% | | | | | | 8.8% | | | | | | 9.3% | | |
Loans / Deposits
|
| | | | 76.3% | | | | | | 68.1% | | | | | | 84.1% | | | | | | 89.2% | | |
NPA/Assets
|
| | | | 0.19% | | | | | | 0.16% | | | | | | 0.26% | | | | | | 0.40% | | |
LTM PTPP / Avg Assets
|
| | | | 1.53% | | | | | | 1.24% | | | | | | 1.47% | | | | | | 1.55% | | |
LTM Core ROAA(1)
|
| | | | 1.19% | | | | | | 1.00% | | | | | | 1.08% | | | | | | 1.22% | | |
LTM Core ROAE(1)
|
| | | | 11.9% | | | | | | 10.3% | | | | | | 11.5% | | | | | | 12.0% | | |
2022 Estimated ROAA
|
| | | | 1.03% | | | | | | 0.96% | | | | | | 1.06% | | | | | | 1.16% | | |
2023 Estimated ROAA
|
| | | | 1.14% | | | | | | 1.01% | | | | | | 1.17% | | | | | | 1.22% | | |
Market Cap
|
| | | | — | | | | | $ | 198.1 | | | | | $ | 261.2 | | | | | $ | 302.3 | | |
Price / Tangible Book Value
|
| | | | — | | | | | | 132.5% | | | | | | 136.3% | | | | | | 145.6% | | |
Price / 2022 Estimated EPS
|
| | | | — | | | | | | 10.3x | | | | | | 10.7x | | | | | | 12.7x | | |
Price / 2023 Estimated EPS
|
| | | | — | | | | | | 8.9x | | | | | | 9.5x | | | | | | 10.5x | | |
Dividend Yield
|
| | | | — | | | | | | 1.3% | | | | | | 2.5% | | | | | | 2.7% | | |
Stock Performance Since 1/1/2021
|
| | | | — | | | | | | 20.3% | | | | | | 28.7% | | | | | | 46.1% | | |
| | |
Progress Financial
Corporation |
| |
25th
Percentile |
| |
Median
|
| |
75th
Percentile |
| ||||||||||||
Deal Value
|
| | | $ | 267.6 | | | | | $ | 163.6 | | | | | $ | 212.3 | | | | | $ | 274.7 | | |
Target Total Assets
|
| | | $ | 1,860 | | | | | $ | 1,233 | | | | | $ | 1,369 | | | | | $ | 1,799 | | |
Target TCE/TA
|
| | | | 8.3% | | | | | | 8.4% | | | | | | 9.3% | | | | | | 9.9% | | |
Target NPA/Assets
|
| | | | 0.19% | | | | | | 0.36% | | | | | | 0.53% | | | | | | 0.78% | | |
Target LTM ROAA
|
| | | | 1.19% | | | | | | 0.92% | | | | | | 1.07% | | | | | | 1.21% | | |
Target LTM ROAE
|
| | | | 11.9% | | | | | | 9.6% | | | | | | 10.4% | | | | | | 11.3% | | |
Target LTM Efficiency Ratio
|
| | | | 64.6% | | | | | | 53.3% | | | | | | 59.3% | | | | | | 68.2% | | |
Transaction Value / Tangible Book Value
|
| | | | 168.5% | | | | | | 151.2% | | | | | | 163.6% | | | | | | 169.1% | | |
Transaction Value / LTM Earnings(1)
|
| | | | 13.6x | | | | | | 12.6x | | | | | | 14.3x | | | | | | 18.1x | | |
Core Deposit Premium
|
| | | | 7.4% | | | | | | 6.4% | | | | | | 7.1% | | | | | | 8.7% | | |
| | |
Progress Financial
Corporation |
| |
25th
Percentile |
| |
Median
|
| |
75th
Percentile |
| ||||||||||||
Deal Value
|
| | | $ | 267.6 | | | | | $ | 185.5 | | | | | $ | 287.7 | | | | | $ | 365.4 | | |
Target Total Assets
|
| | | $ | 1,860 | | | | | $ | 1,243 | | | | | $ | 1,804 | | | | | $ | 2,480 | | |
Target TCE/TA
|
| | | | 8.3% | | | | | | 9.3% | | | | | | 9.4% | | | | | | 10.1% | | |
Target NPA/Assets
|
| | | | 0.19% | | | | | | 0.32% | | | | | | 0.47% | | | | | | 0.62% | | |
Target LTM ROAA
|
| | | | 1.19% | | | | | | 0.96% | | | | | | 1.28% | | | | | | 1.41% | | |
Target LTM ROAE
|
| | | | 11.9% | | | | | | 9.8% | | | | | | 10.9% | | | | | | 12.9% | | |
Target LTM Efficiency Ratio
|
| | | | 64.6% | | | | | | 53.6% | | | | | | 57.0% | | | | | | 61.9% | | |
Transaction Value / Tangible Book Value
|
| | | | 168.5% | | | | | | 155.9% | | | | | | 167.6% | | | | | | 181.6% | | |
Transaction Value / LTM Earnings(1)
|
| | | | 13.6x | | | | | | 12.1x | | | | | | 14.0x | | | | | | 17.8x | | |
Core Deposit Premium
|
| | | | 7.4% | | | | | | 6.6% | | | | | | 8.7% | | | | | | 11.6% | | |
Name of Individual
|
| |
Number of
Options |
| |
Average
Exercise Price |
| |
Cash-Out
Payments for Options(1) |
| |
Value of
Unvested Restricted Shares(2) |
| |
Total
|
| |||||||||||||||
David L. Nast
|
| | | | 57,000 | | | | | $ | 16.83 | | | | | $ | 386,930.00 | | | | | $ | 555,914.34 | | | | | $ | 942,844.34 | | |
Dabsey Maxwell
|
| | | | 72,000 | | | | | $ | 15.10 | | | | | $ | 617,780.00 | | | | | $ | 293,601.51 | | | | | $ | 911,381.51 | | |
J.E.P. Buchanan
|
| | | | 72,000 | | | | | $ | 15.10 | | | | | $ | 617,780.00 | | | | | $ | 293,601.51 | | | | | $ | 911,381.51 | | |
Lee R. Hoekenschnieder
|
| | | | 72,000 | | | | | $ | 15.10 | | | | | $ | 617,780.00 | | | | | $ | 324,937.17 | | | | | $ | 942,717.17 | | |
Phillip W. “Trey” Bentley
|
| | | | | | | | | | | | | | | | | | | | | $ | 46,980.00 | | | | | $ | 46,980.00 | | |
Sheila B. Brown
|
| | | | | | | | | | | | | | | | | | | | | $ | 46,980.00 | | | | | $ | 46,980.00 | | |
Jim D. Caudle, Jr.
|
| | | | | | | | | | | | | | | | | | | | | $ | 46,980.00 | | | | | $ | 46,980.00 | | |
Elam P. Holley, Jr.
|
| | | | | | | | | | | | | | | | | | | | | $ | 46,980.00 | | | | | $ | 46,980.00 | | |
Eric W. Janssen
|
| | | | | | | | | | | | | | | | | | | | | $ | 46,980.00 | | | | | $ | 46,980.00 | | |
Bhavani Kakani
|
| | | | | | | | | | | | | | | | | | | | | $ | 46,980.00 | | | | | $ | 46,980.00 | | |
Kevin B. Kynerd
|
| | | | | | | | | | | | | | | | | | | | | $ | 46,980.00 | | | | | $ | 46,980.00 | | |
Charles A. “Chip” McCallum, III
|
| | | | | | | | | | | | | | | | | | | | | $ | 46,980.00 | | | | | $ | 46,980.00 | | |
Doug Ruggles
|
| | | | | | | | | | | | | | | | | | | | | $ | 46,980.00 | | | | | $ | 46,980.00 | | |
Brad Sklar
|
| | | | | | | | | | | | | | | | | | | | | $ | 46,980.00 | | | | | $ | 46,980.00 | | |
Charlie Vaughn
|
| | | | | | | | | | | | | | | | | | | | | $ | 46,980.00 | | | | | $ | 46,980.00 | | |
Larry C. Weaver
|
| | | | | | | | | | | | | | | | | | | | | $ | 46,980.00 | | | | | $ | 46,980.00 | | |
Total as a Group
|
| | | | 273,000 | | | | | | | | | | | $ | 2,240,270.00 | | | | | $ | 2,031,814.53 | | | | | $ | 4,272,084.53 | | |