|
|
| |
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 8 | | | |
| | | | 16 | | | |
| | | | 18 | | | |
| | | | 20 | | | |
| | | | 27 | | | |
| | | | 27 | | | |
| | | | 27 | | | |
| | | | 27 | | | |
| | | | 27 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 30 | | | |
| | | | 30 | | | |
| | | | 30 | | | |
| | | | 31 | | | |
| | | | 32 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 34 | | | |
| | | | 35 | | | |
| | | | 38 | | | |
| | | | 40 | | | |
| | | | 43 | | | |
| | | | 59 | | | |
| | | | 60 | | | |
| | | | 60 | | | |
| | | | 61 | | | |
| | | | 63 | | | |
| | | | 64 | | | |
| | | | 64 | | | |
| | | | 64 | | | |
| | | | 65 | | | |
| | | | 67 | | | |
| | | | 67 | | |
| | |
Page
|
| |||
| | | | 68 | | | |
| | | | 68 | | | |
| | | | 70 | | | |
| | | | 73 | | | |
| | | | 74 | | | |
| | | | 75 | | | |
| | | | 75 | | | |
| | | | 76 | | | |
| | | | 77 | | | |
| | | | 77 | | | |
| | | | 78 | | | |
| | | | 78 | | | |
| | | | 79 | | | |
| | | | 80 | | | |
| | | | 81 | | | |
| | | | 84 | | | |
| | | | 86 | | | |
| | | | 88 | | | |
| | | | 89 | | | |
| | | | 95 | | | |
| | | | 96 | | | |
| | | | 98 | | | |
| | | | 98 | | | |
| | | | 99 | | | |
| | | | 102 | | | |
| | | | 103 | | | |
| | | | 104 | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | | |
| | | | D-1 | | |
|
First Miami shares
|
| | |
|
1.0
|
| | |
(A)
|
|
|
Exchange ratio
|
| | | | 40.2685 | | | |
(B)
|
|
|
United shares received(1)
|
| | | | 40.2685 | | | |
(A)* (B) = (C)
|
|
|
United per share price(2)
|
| | | $ | 27.22 | | | |
(D)
|
|
|
Value of United shares received
|
| | | $ | 1,096.11 | | | |
(C) * (D) = (E)
|
|
|
Special cash dividend(3)
|
| | | $ | 423.98 | | | |
(F)
|
|
|
Total value of United shares received + special cash dividend
|
| | | $ | 1,520.09 | | | |
(E) + (F)
|
|
|
First Miami shares
|
| | |
|
1.0
|
| | |
(A)
|
|
|
Exchange ratio
|
| | | | 40.2685 | | | |
(B)
|
|
|
United shares received(1)
|
| | | | 40.2685 | | | |
(A) * (B) = (C)
|
|
|
United per share price(2)
|
| | | $ | 27.22 | | | |
(D)
|
|
|
Value of United shares received
|
| | | $ | 1,096.11 | | | |
(C) * (D) = (E)
|
|
|
Special cash dividend(3)
|
| | | $ | 423.98 | | | |
(F)
|
|
|
Total value of United shares received + special cash dividend
|
| | | $ | 1,520.09 | | | |
(E) + (F)
|
|
| | |
United
Common Stock |
| |
First Miami
Common Stock |
| |
Implied Per
Share Value of Merger Consideration(1) |
| |||||||||
January 27, 2023
|
| | | $ | 31.94 | | | | | $ | 1,212 | | | | | $ | 1,286.18 | | |
February 10, 2023
|
| | | $ | 32.50 | | | | | $ | — | | | | | $ | 1,308.73 | | |
March 31, 2023
|
| | | $ | 28.12 | | | | | $ | 1,600 | | | | | $ | 1,132.35 | | |
April 18, 2023
|
| | | $ | 27.22 | | | | | $ | — | | | | | $ | 1,096.11 | | |
| | |
United
Common Stock |
| |
First Miami
Common Stock |
| |
Implied Per Share
Value of Merger Consideration(1) |
| |||||||||
January 27, 2023
|
| | | $ | 31.94 | | | | | $ | 1,212 | | | | | $ | 1,286.18 | | |
February 10, 2023
|
| | | $ | 32.50 | | | | | $ | — | | | | | $ | 1,308.73 | | |
March 31, 2023
|
| | | $ | 28.12 | | | | | $ | 1,600 | | | | | $ | 1,132.35 | | |
April 18, 2023
|
| | | $ | 27.22 | | | | | $ | — | | | | | $ | 1,096.11 | | |
Transaction Ratios
|
| ||||||||||||
| | |
Aggregate
|
| |
Per Share
|
| ||||||
Transaction Price/Reported Bank Net Income (LTM)
|
| | | | 24.1x | | | | | | 24.1x | | |
Transaction Price/”Core” Bank Net Income (2023E)(1)
|
| | | | 14.8x | | | | | | 14.8x | | |
Transaction Price/Adj. Book Value (12/31/2022)
|
| | | | 165.1% | | | | | | 165.1% | | |
Transaction Price/Adj. Tangible Book Value (12/31/2022)
|
| | | | 165.1% | | | | | | 165.1% | | |
Adj. Core Deposit Premium (12/31/2022)
|
| | | | 5.6% | | | | | | 5.6% | | |
Market Performance
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Beginning
Index Value |
| |
10-Day on
1/25/2023 |
| |
Year-to-Date
on 12/30/2022 |
| |
30-Day on
12/23/2022 |
| |
60-Day on
11/10/2022 |
| |
90-Day on
9/29/2022 |
| |
Last
Twelve Months on 2/7/2022 |
| |
Since 2020
Election on 11/3/2020 |
| |||||||||||||||||||||
United
|
| | | | 0.00% | | | | | | 6.10% | | | |
-0.18%
|
| | | | 0.66% | | | | | | -12.25% | | | | | | 1.63% | | | | | | -8.59% | | | | | | 53.57% | | |
S&P 500
|
| | | | 0.00% | | | | | | 3.68% | | | |
8.45%
|
| | | | 8.30% | | | | | | 5.25% | | | | | | 14.38% | | | | | | -7.13% | | | | | | 23.60% | | |
S&P U.S. BMI Banks(1)
|
| | | | 0.00% | | | | | | 3.42% | | | |
9.17%
|
| | | | 10.68% | | | | | | 0.85% | | | | | | 17.31% | | | | | | -16.01% | | | | | | 43.40% | | |
NASDAQ Bank
|
| | | | 0.00% | | | | | | 6.56% | | | |
8.12%
|
| | | | 8.71% | | | | | | -0.65% | | | | | | 8.85% | | | | | | -13.91% | | | | | | 45.80% | | |
Market Performance – Last Twelve Months
|
| ||||||||||||
| | |
Beginning Index Value
on 2/7/2022 |
| |
Ending Index Value
on 2/7/2023 |
| ||||||
United
|
| | | | 100.0% | | | | | | 91.4% | | |
S&P 500
|
| | | | 100.0% | | | | | | 92.9% | | |
S&P U.S. BMI Banks(1)
|
| | | | 100.0% | | | | | | 84.0% | | |
NASDAQ Bank
|
| | | | 100.0% | | | | | | 86.1% | | |
Market Performance – Last 5 Years
|
| ||||||||||||
| | |
Beginning Index Value
on 2/17/2018 |
| |
Ending Index Value
on 2/7/2023 |
| ||||||
United
|
| | | | 100.0% | | | | | | 109.2% | | |
S&P 500
|
| | | | 100.0% | | | | | | 155.3% | | |
S&P U.S. BMI Banks(1)
|
| | | | 100.0% | | | | | | 104.2% | | |
NASDAQ Bank
|
| | | | 100.0% | | | | | | 107.7% | | |
Market Performance – Last 10 Years
|
| ||||||||||||
| | |
Beginning Index Value
on 1/31/2013 |
| |
Ending Index Value
on 2/7/2023 |
| ||||||
United
|
| | | | 100.0% | | | | | | 321.6% | | |
S&P 500
|
| | | | 100.0% | | | | | | 278.0% | | |
S&P U.S. BMI Banks(1)
|
| | | | 100.0% | | | | | | 218.2% | | |
NASDAQ Bank
|
| | | | 100.0% | | | | | | 221.4% | | |
Trading Volume – United
|
| ||||||||||||
| | |
Shares
|
| |
Volume
|
| ||||||
One Week
|
| | | | 529,202 | | | | | $ | 17,855 | | |
One Month
|
| | | | 595,464 | | | | | $ | 20,091 | | |
Three Month
|
| | | | 543,988 | | | | | $ | 18,354 | | |
One Year
|
| | | | 592,387 | | | | | $ | 19,987 | | |
|
Ameris Bancorp
Atlantic Union Bankshares Corporation Bank OZK BankUnited, Inc. Cadence Bank FB Financial Corporation First Bancorp Hancock Whitney Corporation Home Bancshares, Inc. (Conway, AR) Pinnacle Financial Partners, Inc. |
| |
Renasant Corporation
Seacoast Banking Corporation of Florida ServisFirst Bancshares, Inc. Simmons First National Corporation SouthState Corporation TowneBank Trustmark Corporation United Bankshares, Inc. WesBanco, Inc. |
|
Financial Condition and Performance
|
| ||||||||||||||||||||||||||||||
| | | | | | | | |
Comparable Companies
|
| |||||||||||||||||||||
| | |
United
|
| |
Median
|
| |
Average
|
| |
Low
|
| |
High
|
| |||||||||||||||
Total Assets (in millions)
|
| | | $ | 24,009 | | | | | $ | 22,884 | | | | | $ | 25,145 | | | | | $ | 10,625 | | | | | $ | 48,653 | | |
Loan/Deposit Ratio
|
| | | | 77.2% | | | | | | 83.1% | | | | | | 85.2% | | | | | | 71.6% | | | | | | 102.0% | | |
Non-Performing Assets/Total Assets(1)
|
| | | | 0.18% | | | | | | 0.23% | | | | | | 0.31% | | | | | | 0.10% | | | | | | 1.22% | | |
Tangible Common Equity Ratio
|
| | | | 7.86% | | | | | | 7.30% | | | | | | 8.09% | | | | | | 5.42% | | | | | | 13.66% | | |
Net Interest Margin (LTM)
|
| | | | 3.38% | | | | | | 3.30% | | | | | | 3.41% | | | | | | 2.68% | | | | | | 4.82% | | |
Cost of Deposits (LTM)
|
| | | | 0.20% | | | | | | 0.34% | | | | | | 0.34% | | | | | | 0.10% | | | | | | 0.65% | | |
Non-Interest Income/Assets (LTM)
|
| | | | 0.58% | | | | | | 0.69% | | | | | | 0.76% | | | | | | 0.25% | | | | | | 1.39% | | |
Efficiency Ratio (LTM)
|
| | | | 49.5% | | | | | | 52.9% | | | | | | 52.9% | | | | | | 30.2% | | | | | | 70.2% | | |
Return on Average Equity (LTM)
|
| | | | 10.23% | | | | | | 9.84% | | | | | | 10.27% | | | | | | 4.48% | | | | | | 20.72% | | |
Return on Average Assets (LTM)
|
| | | | 1.15% | | | | | | 1.17% | | | | | | 1.21% | | | | | | 0.41% | | | | | | 2.14% | | |
Market Performance Multiples
|
| ||||||||||||||||||||||||||||||
| | | | | | | | |
Comparable Companies
|
| |||||||||||||||||||||
| | |
United
|
| |
Median
|
| |
Average
|
| |
Low
|
| |
High
|
| |||||||||||||||
Market Capitalization (in millions)
|
| | | $ | 3,879.9 | | | | | $ | 2,988.1 | | | | | $ | 3,639.9 | | | | | $ | 1,543.8 | | | | | $ | 6,329.6 | | |
Price Change (LTM)
|
| | | | -8.6% | | | | | | -3.2% | | | | | | -4.4% | | | | | | -18.3% | | | | | | 16.8% | | |
Price Change (YTD)
|
| | | | -0.2% | | | | | | 7.4% | | | | | | 7.0% | | | | | | -11.5% | | | | | | 19.0% | | |
Price/EPS 2022A
|
| | | | 12.2x | | | | | | 11.6x | | | | | | 12.0x | | | | | | 9.0x | | | | | | 16.4x | | |
Price/EPS 2023E
|
| | | | 10.8x | | | | | | 11.2x | | | | | | 11.3x | | | | | | 8.2x | | | | | | 16.9x | | |
Price/EPS 2024E
|
| | | | 10.9x | | | | | | 11.0x | | | | | | 11.1x | | | | | | 8.1x | | | | | | 15.3x | | |
Price/Book Value
|
| | | | 143.7% | | | | | | 125.4% | | | | | | 134.3% | | | | | | 91.4% | | | | | | 304.5% | | |
Price/Tangible Book Value
|
| | | | 212.6% | | | | | | 191.0% | | | | | | 195.8% | | | | | | 108.8% | | | | | | 307.7% | | |
Tangible Book Premium/Core Deposits(2)
|
| | | | 9.35% | | | | | | 8.61% | | | | | | 9.72% | | | | | | 0.91% | | | | | | 24.66% | | |
Market Performance Multiples
|
| ||||||||||||||||||||||||||||||
| | | | | | | | |
Comparable Companies
|
| |||||||||||||||||||||
| | |
United
|
| |
Median
|
| |
Average
|
| |
Low
|
| |
High
|
| |||||||||||||||
Dividend Yield (Most Recent Quarter)
|
| | | | 2.64% | | | | | | 2.58% | | | | | | 2.40% | | | | | | 1.06% | | | | | | 3.60% | | |
Average Daily Volume (in thousands)
|
| | | $ | 18,354 | | | | | $ | 16,254 | | | | | $ | 18,148 | | | | | $ | 4,775 | | | | | $ | 38,816 | | |
Announcement Date
|
| |
Acquirer
|
| |
Target
|
|
12/14/2022* | | | First Bank | | | Malvern Bancorp, Inc. | |
12/12/2022* | | | Summit Financial Group, Inc. | | | PSB Holding Corp. | |
11/30/2022* | | | Byline Bancorp, Inc. | | | Inland Bancorp, Inc. | |
10/25/2022* | | | Peoples Bancorp Inc. | | | Limestone Bancorp, Inc. | |
10/11/2022* | | | Prosperity Bancshares, Inc. | | | Lone Star State Bancshares, Inc. | |
9/20/2022 | | | Southern Missouri Bancorp, Inc. | | | Citizens Bancshares Co. | |
8/30/2022 | | | First Commonwealth Financial Corporation | | | Centric Financial Corporation | |
8/23/2022 | | | HBT Financial, Inc. | | |
Town and Country Financial Corporation
|
|
8/18/2022 | | | TowneBank | | | Farmers Bankshares, Inc. | |
7/26/2022* | | | Bank First Corporation | | | Hometown Bancorp, Ltd. | |
7/25/2022* | | | Somerset Savings Bank, SLA | | | Regal Bancorp, Inc. | |
7/25/2022* | | | HomeTrust Bancshares, Inc. | | | Quantum Capital Corp. | |
6/21/2022 | | | First Bancorp | | | GrandSouth Bancorporation | |
6/13/2022 | | | CrossFirst Bankshares, Inc. | | | Farmers & Stockmens Bank | |
6/01/2022 | | | F.N.B. Corporation | | | UB Bancorp | |
5/12/2022 | | | DFCU Financial | | | First Citrus Bancorporation, Inc. | |
5/04/2022 | | |
Seacoast Banking Corporation of Florida
|
| | Drummond Banking Company | |
4/26/2022 | | | The First Bancshares, Inc. | | | Beach Bancorp, Inc. | |
4/18/2022 | | | National Bank Holdings Corporation | | | Community Bancorporation | |
3/30/2022 | | | Nicolet Bankshares, Inc. | | | Charter Bankshares, Inc. | |
3/29/2022 | | |
Seacoast Banking Corporation of Florida
|
| | Apollo Bancshares, Inc. | |
3/24/2022 | | | Farmers National Banc Corp. | | | Emclaire Financial Corp | |
3/10/2022 | | | Arizona Federal Credit Union | | | Horizon Community Bank | |
2/02/2022* | | | BAWAG Group AG | | | Peak Bancorp Inc. | |
1/19/2022 | | | Bank First Corporation | | | Denmark Bancshares, Inc. | |
Announcement Date
|
| |
Acquirer
|
| |
Target
|
|
8/18/2022 | | | TowneBank | | | Farmers Bankshares, Inc. | |
7/27/2022 | | | The First Bancshares, Inc. | | | Heritage Southeast Bancorporation, Inc. | |
3/29/2022 | | |
Seacoast Banking Corporation of Florida
|
| | Apollo Bancshares, Inc. | |
10/14/2021 | | | BankFirst Capital Corporation | | | The Citizens Bank of Fayette | |
8/25/2021 | | | SouthPoint Bancshares, Inc. | | | Merchants Financial Services, Inc. | |
7/06/2021 | | | Pinnacle Financial Corporation | | | Liberty First Bank | |
6/03/2021 | | | First Foundation Inc. | | | TGR Financial, Inc. | |
4/14/2021 | | | SmartFinancial, Inc. | | | Sevier County Bancshares, Inc. | |
1/13/2021 | | | BancorpSouth Bank | | | FNS Bancshares, Inc. | |
Announcement Date
|
| |
Acquirer
|
| |
Target
|
|
8/08/2022 | | |
Seacoast Banking Corporation of Florida
|
| | Professional Holding Corp. | |
5/04/2022 | | |
Seacoast Banking Corporation of Florida
|
| | Drummond Banking Company | |
4/26/2022 | | | The First Bancshares, Inc. | | | Beach Bancorp, Inc. | |
3/29/2022 | | |
Seacoast Banking Corporation of Florida
|
| | Apollo Bancshares, Inc./Apollo Bank | |
8/23/2021 | | |
Seacoast Banking Corporation of Florida
|
| | Sabal Palm Bancorp, Inc. | |
8/23/2021 | | |
Seacoast Banking Corporation of Florida
|
| | Business Bank of Florida, Corp. | |
6/03/2021 | | | First Foundation Inc. | | | TGR Financial, Inc. | |
3/23/2021 | | |
Seacoast Banking Corporation of Florida
|
| | Legacy Bank of Florida | |
3/09/2020 | | | United Community Banks, Inc. | | | Three Shores Bancorporation, Inc. | |
1/23/2020 | | |
Seacoast Banking Corporation of Florida
|
| | Fourth Street Banking Company | |
11/19/2019 | | |
Seacoast Banking Corporation of Florida
|
| | First Bank of the Palm Beaches | |
8/12/2019 | | | Professional Holding Corp. | | | Marquis Bancorp, Inc. | |
7/24/2018 | | | Synovus Financial Corp. | | | FCB Financial Holdings, Inc. | |
6/11/2018 | | |
Seacoast Banking Corporation of Florida
|
| | First Green Bancorp, Inc. | |
11/27/2017 | | | FCB Financial Holdings, Inc. | | | Floridian Community Holdings, Inc. | |
7/26/2017 | | | Valley National Bancorp | | | USAmeriBancorp, Inc. | |
10/14/2016 | | | First Bancshares, Inc. | | | Gulf Coast Community Bank | |
8/24/2016 | | | Stonegate Bank | | | Insignia Bank | |
5/10/2016 | | | Sunshine Bancorp, Inc. | | | FBC Bancorp, Inc. | |
4/26/2016 | | | Stonegate Bank | | | Regent Bancorp, Inc. | |
11/23/2015 | | | Coastal Banking Company, Inc. | | | First Avenue National Bank | |
11/09/2015 | | | Bank of the Ozarks, Inc. | | | C1 Financial, Inc. | |
10/26/2015 | | | Fidelity Southern Corporation | | | American Enterprise Bankshares, Inc. | |
5/27/2015 | | | Valley National Bancorp | | | CNLBancshares, Inc. | |
10/27/2014 | | | IBERIABANK Corporation | | | Old Florida Bancshares, Inc. | |
8/25/2014 | | | Stonegate Bank | | | Community Bank of Broward | |
5/08/2014 | | | Valley National Bancorp | | | 1st United Bancorp, Inc. | |
4/24/2014 | | |
Seacoast Banking Corporation of Florida
|
| | BANKshares, Inc. | |
4/17/2014 | | | Home BancShares, Inc. | | | Florida Traditions Bank | |
Financial Condition and Performance
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
First
Miami |
| |
Nationwide
|
| |
Southeast
|
| |
Florida
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Median
|
| |
Average
|
| |
Low
|
| |
High
|
| |
Median
|
| |
Average
|
| |
Low
|
| |
High
|
| |
Median
|
| |
Average
|
| |
Low
|
| |
High
|
| |||||||||||||||||||||||||||||||||||||||
Total Assets (in
millions) |
| | | $ | 981.0 | | | | | $ | 876.2 | | | | | $ | 888.0 | | | | | $ | 539.5 | | | | | $ | 1,493.7 | | | | | $ | 608.6 | | | | | $ | 850.5 | | | | | $ | 182.6 | | | | | $ | 2,273.9 | | | | | $ | 619.7 | | | | | $ | 1,335.2 | | | | | $ | 125.0 | | | |
$12,192.3
|
|
Return on Average Assets
(LTM)(1) |
| | | | 0.47% | | | | | | 0.98% | | | | | | 1.04% | | | | | | 0.40% | | | | | | 2.49% | | | | | | 0.83% | | | | | | 0.82% | | | | | | 0.59% | | | | | | 0.99% | | | | | | 0.82% | | | | | | 0.83% | | | | | | -0.19% | | | |
1.72%
|
|
Return on Average Equity (LTM)(1)
|
| | | | 6.46% | | | | | | 10.90% | | | | | | 11.08% | | | | | | 3.01% | | | | | | 24.76% | | | | | | 9.01% | | | | | | 8.30% | | | | | | 3.40% | | | | | | 10.58% | | | | | | 8.11% | | | | | | 8.50% | | | | | | -4.55% | | | |
22.55%
|
|
Tangible Common Equity Ratio
|
| | | | 10.99% | | | | | | 8.36% | | | | | | 8.60% | | | | | | 4.78% | | | | | | 14.02% | | | | | | 7.79% | | | | | | 8.89% | | | | | | 4.78% | | | | | | 20.57% | | | | | | 9.26% | | | | | | 9.21% | | | | | | 4.27% | | | |
12.21%
|
|
Core Deposits/
Deposits(1) |
| | | | 95.6% | | | | | | 94.2% | | | | | | 94.2% | | | | | | 84.9% | | | | | | 99.6% | | | | | | 94.1% | | | | | | 92.0% | | | | | | 78.4% | | | | | | 96.1% | | | | | | 93.7% | | | | | | 90.5% | | | | | | 70.9% | | | |
99.1%
|
|
Loans/Deposits
|
| | | | 68.5% | | | | | | 78.0% | | | | | | 77.3% | | | | | | 53.3% | | | | | | 105.0% | | | | | | 60.9% | | | | | | 56.9% | | | | | | 16.9% | | | | | | 74.8% | | | | | | 87.5% | | | | | | 86.8% | | | | | | 58.2% | | | |
111.7%
|
|
Non-Interest Income/Assets (LTM)(1)
|
| | | | 0.38% | | | | | | 0.65% | | | | | | 0.79% | | | | | | 0.12% | | | | | | 2.15% | | | | | | 0.28% | | | | | | 0.57% | | | | | | 0.20% | | | | | | 1.45% | | | | | | 0.38% | | | | | | 0.47% | | | | | | -0.59% | | | |
1.40%
|
|
Efficiency Ratio (LTM)
|
| | | | 70.7% | | | | | | 63.2% | | | | | | 64.5% | | | | | | 42.5% | | | | | | 84.7% | | | | | | 64.8% | | | | | | 67.7% | | | | | | 50.5% | | | | | | 93.4% | | | | | | 63.3% | | | | | | 68.3% | | | | | | 40.8% | | | |
109.8%
|
|
Non-Performing Assets/
Total Assets(1)(2) |
| | | | 0.32% | | | | | | 0.25% | | | | | | 0.44% | | | | | | 0.00% | | | | | | 1.85% | | | | | | 0.60% | | | | | | 0.51% | | | | | | 0.00% | | | | | | 0.98% | | | | | | 0.43% | | | | | | 1.87% | | | | | | 0.00% | | | |
15.98%
|
|
Loan Loss Reserves/Non-
Performing Assets(1) |
| | | | 274.6% | | | | | | 307.4% | | | | | | 311.0% | | | | | | 34.6% | | | | | | 757.2% | | | | | | 97.4% | | | | | | 170.5% | | | | | | 59.4% | | | | | | 470.0% | | | | | | 115.7% | | | | | | 146.1% | | | | | | 13.2% | | | |
447.7%
|
|
Transaction Multiples
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
First
Miami |
| |
Nationwide
|
| |
Southeast
|
| |
Florida
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Median
|
| |
Average
|
| |
Low
|
| |
High
|
| |
Median
|
| |
Average
|
| |
Low
|
| |
High
|
| |
Median
|
| |
Average
|
| |
Low
|
| |
High
|
| |||||||||||||||||||||||||||||||||||||||
Transaction Price/Tangible Book
Value(3) |
| | | | 165.1% | | | | | | 165.4% | | | | | | 164.9% | | | | | | 102.4% | | | | | | 210.9% | | | | | | 149.7% | | | | | | 152.1% | | | | | | 56.9% | | | | | | 205.7% | | | | | | 168.8% | | | | | | 163.9% | | | | | | 39.0% | | | |
236.7%
|
|
Transaction Price/LTM Earnings
|
| | | | 24.1x | | | | | | 14.2x | | | | | | 15.0x | | | | | | 4.2x | | | | | | 27.0x | | | | | | 16.0x | | | | | | 15.9x | | | | | | 11.4x | | | | | | 20.0x | | | | | | 18.6x | | | | | | 19.0x | | | | | | 9.0x | | | |
29.9x
|
|
Tangible Book Premium/Core Deposits(4)
|
| | | | 5.63% | | | | | | 6.22% | | | | | | 6.75% | | | | | | 0.48% | | | | | | 12.06% | | | | | | 5.52% | | | | | | 3.52% | | | | | | -14.59% | | | | | | 9.65% | | | | | | 9.50% | | | | | | 8.89% | | | | | | -3.61% | | | |
21.43%
|
|
Announcement Date
|
| |
Acquirer
|
| |
Target
|
|
12/14/2022* | | | Shore Bancshares, Inc. | | | The Community Financial Corporation | |
12/14/2022* | | | First Bank | | | Malvern Bancorp, Inc. | |
12/05/2022* | | | NBT Bancorp Inc. | | | Salisbury Bancorp, Inc. | |
11/30/2022* | | | Byline Bancorp, Inc. | | | Inland Bancorp, Inc. | |
11/18/2022* | | | First Community Bankshares, Inc. | | | Surrey Bancorp | |
11/13/2022* | | | Washington Federal, Inc. | | | Luther Burbank Corporation | |
10/25/2022* | | | Peoples Bancorp Inc. | | | Limestone Bancorp, Inc. | |
10/11/2022* | | | Prosperity Bancshares, Inc. | | | Lone Star State Bancshares, Inc. | |
10/11/2022* | | | Prosperity Bancshares, Inc. | | | First Bancshares of Texas, Inc. | |
9/20/2022 | | | Southern Missouri Bancorp, Inc. | | | Citizens Bancshares Co. | |
8/30/2022 | | | First Commonwealth Financial Corporation | | | Centric Financial Corporation | |
8/23/2022 | | | HBT Financial, Inc. | | |
Town and Country Financial Corporation
|
|
8/8/2022 | | |
Seacoast Banking Corporation of Florida
|
| | Professional Holding Corp. | |
7/27/2022 | | | The First Bancshares, Inc. | | | Heritage Southeast Bancorporation, Inc. | |
7/26/2022* | | | Bank First Corporation | | | Hometown Bancorp, Ltd. | |
6/21/2022 | | | First Bancorp | | | GrandSouth Bancorporation | |
6/1/2022 | | | F.N.B. Corporation | | | UB Bancorp | |
5/24/2022 | | | Brookline Bancorp, Inc. | | | PCSB Financial Corporation | |
5/4/2022 | | | United Community Banks, Inc. | | | Progress Financial Corporation | |
5/4/2022 | | |
Seacoast Banking Corporation of Florida
|
| | Drummond Banking Company | |
4/26/2022 | | | The First Bancshares, Inc. | | | Beach Bancorp, Inc. | |
4/18/2022 | | | National Bank Holdings Corporation | | | Community Bancorporation | |
4/1/2022 | | | National Bank Holdings Corporation | | |
Bancshares of Jackson Hole, Incorporated
|
|
3/30/2022 | | | Nicolet Bankshares, Inc. | | | Charter Bankshares, Inc. | |
3/29/2022 | | |
Seacoast Banking Corporation of Florida
|
| | Apollo Bancshares, Inc. | |
3/24/2022 | | | Farmers National Banc Corp. | | | Emclaire Financial Corp | |
3/2/2022 | | | Fulton Financial Corporation | | | Prudential Bancorp, Inc. | |
2/24/2022 | | | Origin Bancorp, Inc. | | | BT Holdings, Inc. | |
1/19/2022 | | | Bank First Corporation | | | Denmark Bancshares, Inc. | |
FINANCIAL Condition and Performance
|
| ||||||||||||||||||||||||||||||
| | | | | | | | |
Nationwide
|
| |||||||||||||||||||||
| | |
First Miami
|
| |
Median
|
| |
Average
|
| |
Low
|
| |
High
|
| |||||||||||||||
Total Assets (in millions)
|
| | | $ | 981.0 | | | | | $ | 1,169.9 | | | | | $ | 1,547.2 | | | | | $ | 499.8 | | | | | $ | 7,921.6 | | |
Return on Average Assets (LTM)(1)
|
| | | | 0.47% | | | | | | 1.14% | | | | | | 1.05% | | | | | | 0.40% | | | | | | 1.49% | | |
Return on Average Equity (LTM)(1)
|
| | | | 6.46% | | | | | | 11.59% | | | | | | 10.56% | | | | | | 3.01% | | | | | | 17.81% | | |
Tangible Common Equity Ratio
|
| | | | 10.99% | | | | | | 8.82% | | | | | | 9.25% | | | | | | 6.55% | | | | | | 14.02% | | |
Non-Performing Assets/Total Assets(1)(2)
|
| | | | 0.32% | | | | | | 0.32% | | | | | | 0.51% | | | | | | 0.02% | | | | | | 1.85% | | |
Transaction Multiples
|
| ||||||||||||||||||||||||||||||
| | | | | | | | |
Nationwide
|
| |||||||||||||||||||||
| | |
First Miami
|
| |
Median
|
| |
Average
|
| |
Low
|
| |
High
|
| |||||||||||||||
Transaction Price/Book Value(3)
|
| | | | 165.1% | | | | | | 148.3% | | | | | | 151.9% | | | | | | 96.6% | | | | | | 207.5% | | |
Transaction Price/Tangible Book Value(3)
|
| | | | 165.1% | | | | | | 165.2% | | | | | | 162.1% | | | | | | 97.0% | | | | | | 216.4% | | |
Transaction Price/LTM Earnings
|
| | | | 24.1x | | | | | | 14.2x | | | | | | 15.2x | | | | | | 7.3x | | | | | | 27.0x | | |
Tangible Book Premium/Core Deposits(4)
|
| | | | 5.63% | | | | | | 7.20% | | | | | | 6.95% | | | | | | -0.49% | | | | | | 14.39% | | |
Buyer Trading – Price/Tangible Book Value
|
| | | | 212.6% | | | | | | 167.2% | | | | | | 176.1% | | | | | | 114.0% | | | | | | 239.2% | | |
Buyer Trading – Price/LTM Earnings
|
| | | | 12.2x | | | | | | 11.3x | | | | | | 12.2x | | | | | | 8.5x | | | | | | 19.5x | | |
Pay-to-Trade – Price/Tangible Book Value
|
| | | | 0.8x | | | | | | 0.9x | | | | | | 0.9x | | | | | | 0.6x | | | | | | 1.3x | | |
Pay-to-Trade – Price/LTM Earnings
|
| | | | 1.7x | | | | | | 1.2x | | | | | | 1.3x | | | | | | 0.6x | | | | | | 2.7x | | |
| | |
Earnings Per Share Multiple
|
| |||||||||||||||||||||||||||||||||||||||
Discount Rate
|
| |
13.5x
|
| |
14.5x
|
| |
15.5x
|
| |
16.5x
|
| |
17.5x
|
| |
18.5x
|
| |
19.5x
|
| |||||||||||||||||||||
9.17%
|
| | | $ | 1,194.20 | | | | | $ | 1,282.66 | | | | | $ | 1,371.12 | | | | | $ | 1,459.58 | | | | | $ | 1,548.04 | | | | | $ | 1,636.50 | | | | | $ | 1,724.96 | | |
11.17%
|
| | | $ | 1,070.90 | | | | | $ | 1,150.23 | | | | | $ | 1,229.55 | | | | | $ | 1,308.88 | | | | | $ | 1,388.20 | | | | | $ | 1,467.53 | | | | | $ | 1,546.86 | | |
13.17%
|
| | | $ | 962.20 | | | | | $ | 1,033.47 | | | | | $ | 1,104.75 | | | | | $ | 1,176.02 | | | | | $ | 1,247.29 | | | | | $ | 1,318.57 | | | | | $ | 1,389.84 | | |
15.17%
|
| | | $ | 866.15 | | | | | $ | 930.31 | | | | | $ | 994.47 | | | | | $ | 1,058.63 | | | | | $ | 1,122.79 | | | | | $ | 1,186.95 | | | | | $ | 1,251.11 | | |
17.17%
|
| | | $ | 781.11 | | | | | $ | 838.97 | | | | | $ | 896.83 | | | | | $ | 954.69 | | | | | $ | 1,012.55 | | | | | $ | 1,070.41 | | | | | $ | 1,128.27 | | |
19.17%
|
| | | $ | 705.64 | | | | | $ | 757.91 | | | | | $ | 810.18 | | | | | $ | 862.45 | | | | | $ | 914.72 | | | | | $ | 966.99 | | | | | $ | 1,019.26 | | |
21.17%
|
| | | $ | 638.55 | | | | | $ | 685.85 | | | | | $ | 733.15 | | | | | $ | 780.45 | | | | | $ | 827.75 | | | | | $ | 875.05 | | | | | $ | 922.35 | | |
| | |
Tangible Book Value Per Share Multiple
|
| |||||||||||||||||||||||||||||||||||||||
Discount Rate
|
| |
130.0%
|
| |
140.0%
|
| |
150.0%
|
| |
160.0%
|
| |
170.0%
|
| |
180.0%
|
| |
190.0%
|
| |||||||||||||||||||||
9.17%
|
| | | $ | 1,370.35 | | | | | $ | 1,475.76 | | | | | $ | 1,581.17 | | | | | $ | 1,686.58 | | | | | $ | 1,792.00 | | | | | $ | 1,897.41 | | | | | $ | 2,002.82 | | |
11.17%
|
| | | $ | 1,228.86 | | | | | $ | 1,323.39 | | | | | $ | 1,417.92 | | | | | $ | 1,512.45 | | | | | $ | 1,606.97 | | | | | $ | 1,701.50 | | | | | $ | 1,796.03 | | |
13.17%
|
| | | $ | 1,104.13 | | | | | $ | 1,189.06 | | | | | $ | 1,273.99 | | | | | $ | 1,358.92 | | | | | $ | 1,443.86 | | | | | $ | 1,528.79 | | | | | $ | 1,613.72 | | |
15.17%
|
| | | $ | 993.91 | | | | | $ | 1,070.37 | | | | | $ | 1,146.82 | | | | | $ | 1,223.28 | | | | | $ | 1,299.73 | | | | | $ | 1,376.19 | | | | | $ | 1,452.64 | | |
17.17%
|
| | | $ | 896.32 | | | | | $ | 965.27 | | | | | $ | 1,034.22 | | | | | $ | 1,103.17 | | | | | $ | 1,172.11 | | | | | $ | 1,241.06 | | | | | $ | 1,310.01 | | |
19.17%
|
| | | $ | 809.73 | | | | | $ | 872.02 | | | | | $ | 934.30 | | | | | $ | 996.59 | | | | | $ | 1,058.88 | | | | | $ | 1,121.17 | | | | | $ | 1,183.45 | | |
21.17%
|
| | | $ | 732.74 | | | | | $ | 789.11 | | | | | $ | 845.47 | | | | | $ | 901.84 | | | | | $ | 958.20 | | | | | $ | 1,014.57 | | | | | $ | 1,070.93 | | |
Variance to
2028 EPS |
| |
Earnings Per Share Multiple
|
| |||||||||||||||||||||||||||||||||||||||
|
13.5x
|
| |
14.5x
|
| |
15.5x
|
| |
16.5x
|
| |
17.5x
|
| |
18.5x
|
| |
19.5x
|
| |||||||||||||||||||||||
20.00%
|
| | | $ | 1,039.38 | | | | | $ | 1,116.37 | | | | | $ | 1,193.36 | | | | | $ | 1,270.36 | | | | | $ | 1,347.35 | | | | | $ | 1,424.34 | | | | | $ | 1,501.33 | | |
15.00%
|
| | | $ | 996.07 | | | | | $ | 1,069.86 | | | | | $ | 1,143.64 | | | | | $ | 1,217.42 | | | | | $ | 1,291.21 | | | | | $ | 1,364.99 | | | | | $ | 1,438.77 | | |
10.00%
|
| | | $ | 952.77 | | | | | $ | 1,023.34 | | | | | $ | 1,093.92 | | | | | $ | 1,164.49 | | | | | $ | 1,235.07 | | | | | $ | 1,305.64 | | | | | $ | 1,376.22 | | |
5.00%
|
| | | $ | 909.46 | | | | | $ | 976.83 | | | | | $ | 1,044.19 | | | | | $ | 1,111.56 | | | | | $ | 1,178.93 | | | | | $ | 1,246.30 | | | | | $ | 1,313.66 | | |
0.00%
|
| | | $ | 866.15 | | | | | $ | 930.31 | | | | | $ | 994.47 | | | | | $ | 1,058.63 | | | | | $ | 1,122.79 | | | | | $ | 1,186.95 | | | | | $ | 1,251.11 | | |
-5.00%
|
| | | $ | 822.84 | | | | | $ | 883.80 | | | | | $ | 944.75 | | | | | $ | 1,005.70 | | | | | $ | 1,066.65 | | | | | $ | 1,127.60 | | | | | $ | 1,188.55 | | |
-10.00%
|
| | | $ | 779.54 | | | | | $ | 837.28 | | | | | $ | 895.02 | | | | | $ | 952.77 | | | | | $ | 1,010.51 | | | | | $ | 1,068.25 | | | | | $ | 1,126.00 | | |
-15.00%
|
| | | $ | 736.23 | | | | | $ | 790.76 | | | | | $ | 845.30 | | | | | $ | 899.84 | | | | | $ | 954.37 | | | | | $ | 1,008.91 | | | | | $ | 1,063.44 | | |
-20.00%
|
| | | $ | 692.92 | | | | | $ | 744.25 | | | | | $ | 795.58 | | | | | $ | 846.90 | | | | | $ | 898.23 | | | | | $ | 949.56 | | | | | $ | 1,000.89 | | |
Contribution Analysis
|
| ||||||||||||||||||||||||
| | |
United
Stand-Alone |
| |
United
% of Total |
| |
First Miami
Stand-Alone |
| |
First Miami
% of Total |
| ||||||||||||
Income Statement – Historical | | | | | | | | | | | | | | | | | | | | | | | | | |
Reported Bank Net Income (LTM) (in thousands)
|
| | | $ | 277,472 | | | | | | 98.3% | | | | | $ | 4,916 | | | | | | 1.7% | | |
Income Statement – Projections | | | | | | | | | | | | | | | | | | | | | | | | | |
“Core” Bank Net Income (2023E) (in thousands)(1)(2)
|
| | | $ | 355,301 | | | | | | 97.8% | | | | | $ | 8,015 | | | | | | 2.2% | | |
Balance Sheet | | | | | | | | | | | | | | | | | | | | | | | | | |
Adj. Total Assets (in thousands)
|
| | | $ | 24,008,884 | | | | | | 96.1% | | | | | $ | 980,960 | | | | | | 3.9% | | |
Adj. Total Investment Securities (in thousands)
|
| | | $ | 6,227,981 | | | | | | 96.2% | | | | | $ | 243,073 | | | | | | 3.8% | | |
Gross Loans, Incl. Loans HFS (in thousands)
|
| | | $ | 15,348,227 | | | | | | 96.3% | | | | | $ | 594,166 | | | | | | 3.7% | | |
Loan Loss Reserve (in thousands)
|
| | | $ | 159,357 | | | | | | 94.8% | | | | | $ | 8,739 | | | | | | 5.2% | | |
Total Deposits (in thousands)
|
| | | $ | 19,876,507 | | | | | | 95.8% | | | | | $ | 867,080 | | | | | | 4.2% | | |
Non-Interest Bearing Demand Deposits
(in thousands) |
| | | $ | 7,643,081 | | | | | | 97.2% | | | | | $ | 223,284 | | | | | | 2.8% | | |
Non-CDs (in thousands)
|
| | | $ | 18,095,025 | | | | | | 95.8% | | | | | $ | 801,459 | | | | | | 4.2% | | |
Adj. Shareholders’ Equity (in thousands)(3)
|
| | | $ | 2,700,674 | | | | | | 97.4% | | | | | $ | 71,690 | | | | | | 2.6% | | |
Adj. Shareholders’ Equity – Excluding AOCI
(in thousands)(3) |
| | | $ | 3,030,162 | | | | | | 97.1% | | | | | $ | 90,298 | | | | | | 2.9% | | |
Contribution Analysis
|
| ||||||||||||||||||||||||
| | |
United
Stand-Alone |
| |
United
% of Total |
| |
First Miami
Stand-Alone |
| |
First Miami
% of Total |
| ||||||||||||
Adj. Tangible Common Equity (12/31/2022)
(in thousands)(3) |
| | | $ | 1,825,004 | | | | | | 96.2% | | | | | $ | 71,690 | | | | | | 3.8% | | |
Pro Forma Ownership | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro Forma Ownership Split (at 40.2685x Exchange Ratio)
|
| | | | | | | | | | 96.8% | | | | | | | | | | | | 3.2% | | |
|
First Miami shares
|
| | |
|
1.0
|
| | |
(A)
|
|
|
Exchange ratio
|
| | | | 40.2685 | | | |
(B)
|
|
|
United shares received(1)
|
| | | | 40.2685 | | | |
(A) * (B) = (C)
|
|
|
United per share price(2)
|
| | | $ | 27.22 | | | |
(D)
|
|
|
Value of United shares received
|
| | | $ | 1,096.11 | | | |
(C) * (D) = (E)
|
|
|
Special cash dividend(3)
|
| | | $ | 423.98 | | | |
(F)
|
|
|
Total value of United shares received + special cash dividend
|
| | | $ | 1,520.09 | | | |
(E) + (F)
|
|
| | |
Common Stock
|
| ||||||
Name of Individual
|
| |
Amount and
Nature of Beneficial Ownership |
| |
Percent
of Class |
| |||
Directors | | | | | | | | | | |
W. Rockwell Wirtz
|
| | | | 6,000(1) | | | |
6.89%
|
|
Drew A. Dammeier
|
| | | | 20 | | | |
0.02%
|
|
Bruce W. MacArthur
|
| | | | 8,015(2) | | | |
9.20%
|
|
Daniel R. Wirtz
|
| | | | 3,501(3) | | | |
4.02%
|
|
All directors and executive officers as a group (4 persons)
|
| | | | 17,536 | | | |
20.13%
|
|
Non-Director 5% Holders | | | | | | | | | | |
Gail Wirtz Costello
|
| | | | 5,155.50 | | | |
5.92%
|
|
Karen W. Fix
|
| | | | 5,375(4) | | | |
6.17%
|
|
Virginia M. Jenner
|
| | | | 6,015(5) | | | |
6.90%
|
|
Peter R. Wirtz
|
| | | | 10,749(6) | | | |
12.34%
|
|
Alison M. Wirtz
|
| | | | 5,374(7) | | | |
6.17%
|
|
|
FIRST MIAMI
|
| |
UNITED
|
|
|
AUTHORIZED CAPITAL STOCK
|
| |||
| First Miami is authorized to issue up to 100,000 shares of common stock, par value $0.01 per share. As of February 13, 2023, there were 87,132 shares of First Miami common stock outstanding. | | | United is authorized to issue up to (i) 200,000,000 shares of common stock, par value $1.00 per share, (ii) 30,000,000 shares of non-voting common stock, $1.00 par value per share and (iii) 10,000,000 shares of preferred stock, $1.00 par value per share. As of February 13, 2023, there were 115,031,872 shares of United common stock outstanding, no shares of United non-voting common stock outstanding and 4,000 shares of United preferred stock outstanding. | |
|
VOTING LIMITATIONS
|
| |||
| Each share of First Miami common stock is entitled to one vote on each matter voted on at a meeting of First Miami’s stockholders, except as otherwise provided by law. | | | Each share of United common stock is entitled to one vote on each matter voted on at a meeting of United’s shareholders. | |
|
RIGHTS OF PREFERRED STOCK
|
| |||
| First Miami does not have any authorized shares of preferred stock. | | | United’s articles of incorporation provide that the United board of directors may issue, without any further vote or action by the shareholders, shares of preferred stock in one or more series and, with respect to each such series, fix the number of shares constituting the series and the designation of the series, the voting rights (if any) of the shares of the series and the powers, preferences and relative, participation, optional and other special rights, if any, and any qualifications, limitations or restrictions, of the shares of such series. | |
| | | | As of the date hereof, there were 4,000 shares of United preferred stock outstanding. The designations, powers, preferences, limitations, restrictions and relative rights of such preferred stock are set forth in United’s articles of incorporation. | |
|
FIRST MIAMI
|
| |
UNITED
|
|
|
SIZE OF BOARD OF DIRECTORS
|
| |||
| First Miami’s certificate of incorporation provides that the number of directors on First Miami’s board of directors may range from 5 to 15. The number of directors may be increased or decreased from time to time by the board of directors by resolution, but no decrease shall have the effect of shortening the term of an incumbent director. First Miami’s board of directors is currently comprised of 5 directors. | | | United’s bylaws provide that the number of directors on United’s board of directors may range from eight to 14. The number of directors may be increased or decreased from time to time by the board of directors by resolution, but no decrease shall have the effect of shortening the term of an incumbent director. United’s board of directors is currently comprised of 11 directors. | |
|
CLASSES OF DIRECTORS
|
| |||
| First Miami’s certificate of incorporation and bylaws provide that the First Miami board of directors is divided into 3 classes, with each class being as nearly equal in number as possible. At each annual meeting of First Miami’s stockholders subsequent to the initial special meeting of First Miami’s stockholders, directors elected to succeed those whose terms are expiring shall be elected for a term of office to expire at the third succeeding annual meeting of stockholders and when their respective successors are elected and qualified. | | | United’s board of directors consists of one class. All directors serve a one-year term, expiring at the next annual meeting of shareholders or until their respective successors are duly elected and qualified. | |
|
REMOVAL OF DIRECTORS
|
| |||
| First Miami’s certificate of incorporation provides that directors may be removed only for cause, and then only upon the affirmative vote of the holders of at least 75% of the total votes eligible to be cast by First Miami stockholders at a duly constituted meeting of stockholders called expressly for such purpose. | | | The articles of incorporation of United provide that directors may be removed only for cause and only upon the affirmative vote of the holders of two-thirds of the issued and outstanding shares entitled to vote on the removal. | |
|
FILLING VACANCIES ON THE BOARD OF DIRECTORS
|
| |||
| First Miami’s certificate of incorporation and bylaws provide that a vacancy occurring in First Miami’s board of directors, however caused, shall be filled by a majority vote of the directors then in office, whether or not a quorum, and any director so chosen shall hold office for a term expiring at the annual meeting of First Miami stockholders at which the term of the class to which such director has been chosen expires, and when such director’s successor is elected and qualified. | | | United’s bylaws provide that a vacancy occurring in the board of directors for any reason may be filled for the unexpired term, unless the shareholders have elected a successor, by the affirmative vote of a majority of the remaining directors, whether or not the remaining directors constitute a quorum. | |
|
SPECIAL MEETINGS OF SHAREHOLDERS AND STOCKHOLDERS
|
| |||
| First Miami’s certificate of incorporation and bylaws provide that, unless otherwise prescribed by law, special meetings of First Miami stockholders for any purpose may be called at any time by the chairman of the board, the president or a majority of directors then in office. | | | United’s bylaws provide that special meetings may be called by the board of directors, the chairman of the board of directors, the chief executive officer, the president or the chief financial officer and by the holders of at least 25% of the shares entitled to vote on the matter to be considered at the special meeting. | |
|
FIRST MIAMI
|
| |
UNITED
|
|
|
QUORUM
|
| |||
| First Miami’s certificate of incorporation and bylaws provide that, unless otherwise prescribed by law, the holders of record of a majority of the shares of capital stock of United, issued and outstanding, entitled to vote at the meeting, present in person or by proxy shall constitute a quorum at a meeting of stockholders. | | | Under United’s bylaws, except as otherwise provided by law or by United’s articles of incorporation, the holders of record of a majority of the shares of capital stock of United, issued and outstanding, entitled to vote at the meeting, present in person or by proxy shall constitute a quorum at a meeting of shareholders. | |
|
NOTICE OF SHAREHOLDER AND STOCKHOLDER MEETINGS
|
| |||
| First Miami’s bylaws provide that written notice of the place, date and hour of each annual and special meeting of First Miami’s stockholders will be given not less than 20 nor more than 50 days before the date of the meeting to each First Miami stockholder of record entitled to vote at the meeting. | | | United’s bylaws provide that written notice of the date, time and place of each annual and special meeting of United’s shareholders will be given no fewer than ten days nor more than 60 days before the meeting date to each shareholder of record entitled to vote at the meeting. | |
|
ADVANCE NOTICE OF SHAREHOLDER PROPOSALS
|
| |||
| First Miami’s bylaws provide that any First Miami stockholder may make a proposal at the annual meeting of the First Miami stockholders and the same may be discussed and considered, but unless stated in writing and filed with the Secretary of First Miami at least five days before the meeting, such proposal shall be laid over for action at an adjourned, special or annual meeting of the First Miami stockholders taking place 30 days or more thereafter. | | | United’s bylaws provide that for business to be brought properly before an annual meeting by a shareholder, the shareholder must have given timely notice of the business in writing to the Secretary. To be timely, the notice must be delivered or mailed to and received at the principal offices of United on or before the later to occur of (i) 14 days prior to the annual meeting or (ii) five days after notice of the meeting is provided to the shareholders. A shareholder’s notice must set forth (i) a brief description of each matter of business the shareholder proposes to bring before the meeting and the reasons for conducting the business at the meeting; (ii) the name, as it appears on United’s books, and address of the shareholder proposing the business; (iii) the series or class and number of shares of United’s capital stock that are beneficially owned by the shareholder; and (iv) any material interest of the shareholder in the proposed business. | |
|
LIMITATION OF PERSONAL LIABILITY OF OFFICERS AND DIRECTORS
|
| |||
| First Miami’s certificate of incorporation provides that no director of First Miami shall be personally liable to First Miami or its stockholders for any breach of fiduciary duty by a director in such person’s role as a director, but only to the extent permitted from time to time by the Delaware General Corporation Law. | | | United’s articles of incorporation provide that no director of United shall be personally liable to United or its shareholders for breach of his or her duty of care or other duty as a director, but only to the extent permitted from time to time by the Georgia Business Corporation Code. | |
|
INDEMNIFICATION OF DIRECTORS AND OFFICERS AND INSURANCE
|
| |||
| First Miami’s certificate of incorporation provides that, to the extent permitted from time to time by the Delaware General Corporation Law, First Miami shall indemnify any person who was or is a party, or is threatened to be made a party, to various | | | United’s bylaws require it to indemnify its directors, officers, employees, and agents against judgments, fines, penalties, amounts paid in settlement and expenses, including attorneys’ fees, resulting from various types of legal actions or proceedings | |
|
FIRST MIAMI
|
| |
UNITED
|
|
| types of legal actions or proceedings instituted by third parties, by reason of the fact that such person is or was a director, officer, employee or agent of First Miami, or is or was serving at the request of First Miami as a director, officer, employee or agent of another business entity, against expenses (including attorneys’ fees), judgments, fines and amounts paid in settlement actually and reasonably incurred in connection with such legal actions, but only if such person acted in good faith and in a manner they reasonably believed to be in or not opposed to the best interests of First Miami, and, with respect to any criminal action or proceeding, had no reasonable cause to believe their conduct was unlawful. With respect to an action by or in right of First Miami, no indemnification shall be made in respect of any claim, issue or matter as to which such person shall have been adjudged to be liable to First Miami, unless and only to the extent that the Delaware Court of Chancery or the court in which such action or suit was brought shall determine upon application that, despite the adjudication of liability but in view of all of the circumstances of the case, such person is fairly and reasonably entitled to indemnity for such expenses which the court shall deem proper. Any director, officer, employee or agent of First Miami may apply to any court of competent jurisdiction in the State of Delaware for indemnification to the extent otherwise permissible under First Miami’s certificate of incorporation. | | | instituted by third parties if the actions of the director, officer, employee or agent being indemnified meet the standards of conduct specified therein. | |
| First Miami’s bylaws provide that, to the extent permitted from time to time by the Delaware General Corporation Law, every person who is or was a director, officer or employee of First Miami or its subsidiaries, or is or was, at the request or direction of First Miami, serving in such a role for another business entity, shall be indemnified by First Miami against any and all liabilities, judgments, fines and reasonable settlements, costs, expenses and attorneys’ fees incurred in any actual, threatened or potential proceeding, whether civil, criminal, administrative or investigative, including any appeal, review, rehearing or related proceeding, except to the extent that such indemnification is limited by the Delaware General Corporation Law. In addition, First Miami’s certificate of incorporation and bylaws provide that, to the extent permitted from time to time by the Delaware General Corporation Law, prior to the final disposition of a proceeding, First Miami shall promptly indemnify a person who is or was a director, officer or employee of First Miami or its | | | In addition, United’s bylaws require it to indemnify its directors, officers, employees and agents for expenses actually and reasonably incurred in connection with legal actions or proceedings instituted by or in the right of United to procure a judgment in its favor, if the actions of the director, officer, employee or agent being indemnified meet the standards of conduct set forth therein. However, United will not indemnify a director, officer, employee, or agent for such expenses if such person is adjudged liable to United, unless so ordered by the court in which the legal action or proceeding is brought. | |
|
FIRST MIAMI
|
| |
UNITED
|
|
| subsidiaries, or is or was, at the request or direction of First Miami, serving in such a role for another business entity, for expenses incurred in connection with a proceeding of the type set forth above, provided that such person makes a written request for such indemnification, and agrees to repay such amount if such payment is unlawful under the Delaware General Corporation Law. | | | | |
| A determination concerning whether or not the applicable standard of conduct has been met by a person seeking indemnification from First Miami under its certificate of incorporation or bylaws must be made by (1) the First Miami board of directors by a majority vote of a quorum consisting of directors who were not parties to such action, suit or proceeding, or (2) if such a quorum is not obtainable, or, even if obtainable a quorum of disinterested directors so directs, by independent legal counsel in a written opinion or (3) by First Miami stockholders. No person shall be entitled to indemnification in connection with any action, suit or proceeding voluntarily initiated by such person unless the action, suit or proceeding was authorized by a majority of the First Miami board of directors. | | | A determination concerning whether or not the applicable standard of conduct has been met by a director, officer, employee, or agent seeking indemnification must be made by (1) a disinterested majority of the Board of Directors, (2) United’s legal counsel, if a quorum of disinterested directors is not obtainable or if the disinterested directors so order or (3) an affirmative vote of a majority of shares held by the shareholders. No indemnification may be made to or on behalf of a director, officer, employee or agent in connection with any other proceeding in which such person was adjudged liable on the basis that personal benefit was improperly received by him or her. | |
| First Miami’s directors and officers are insured against losses arising from any claim against them as such for wrongful acts or omission, subject to certain limitations. | | | As provided under Georgia law, the liability of a director may not be eliminated or limited (1) for any appropriation, in violation of his duties, of any business opportunity of United, (2) for acts or omissions which involve intentional misconduct or a knowing violation of law, (3) for unlawful corporate distributions or (4) for any transaction from which the director received an improper benefit. | |
| | | | Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to United’s directors, officers and controlling persons pursuant to the foregoing provisions, or otherwise, United has been advised that in the opinion of the SEC, such indemnification is against public policy as expressed in the Securities Act of 1933 and is, therefore, unenforceable. | |
| | | | United’s directors and officers are insured against losses arising from any claim against them as such for wrongful acts or omission, subject to certain limitations. | |
|
AMENDMENTS TO CERTIFICATE OR ARTICLES OF INCORPORATION AND BYLAWS
|
| |||
| First Miami’s certificate of incorporation provides that any amendment, addition, alteration, change or repeal of any provision of First Miami’s certificate of incorporation must first be approved by at least two-thirds of the First Miami board of directors, | | | United’s articles of incorporation specifically provide that any amendment or repeal of any provision of the articles of incorporation or Article II (Shareholders’ Meetings) or Article III (Board of Directors) of the bylaws requires the | |
|
FIRST MIAMI
|
| |
UNITED
|
|
|
and then subsequently approved by the holders of a majority of the outstanding shares of capital stock entitled to vote thereon. Notwithstanding the foregoing, the holders of at least 75% of the outstanding shares of capital stock entitled to vote thereon must approve any amendment, addition, alteration, change or repeal of Sections 6, 8, 9, 11 and 12 of First Miami’s certificate of incorporation, and that Section 10 of First Miami’s certificate of incorporation may only be amended, added to, altered, changed or repealed as provided therein.
First Miami’s bylaws provide that such bylaws may be altered, amended or repealed, in whole or in part, or new bylaws may be adopted, by (i) the holders of at least 75% of the outstanding shares of capital stock entitled to vote thereon, or (ii) at least two-thirds of the First Miami board of directors. Notice of such alteration, amendment, repeal or adoption of new bylaws be contained in the notice of the meeting of the First Miami stockholders or the First Miami board of directors, as the case may be.
|
| |
affirmative vote of holders of a majority of the shares of United’s capital stock then issued and outstanding and entitled to vote on such matters.
United’s bylaws provide that United’s board of directors may alter, amend or repeal United’s bylaws or adopt new bylaws, subject to the voting requirement included in United’s articles of incorporation. Any bylaws adopted by United’s board of directors may be altered, amended or repealed, and new bylaws adopted, by the shareholders of United.
|
|
|
ACTION BY WRITTEN CONSENT OF THE SHAREHOLDERS AND STOCKHOLDERS
|
| |||
| First Miami’s certificate of incorporation and bylaws provide that all actions required or permitted to be taken by the First Miami stockholders shall be voted upon at an annual or special meeting of the First Miami stockholders, rather than by written consent in lieu of a meeting. | | | United’s bylaws provide that any action required or permitted to be taken at a meeting of shareholders may be taken without a meeting if a written consent (or consents) has been signed by the holders of outstanding United capital stock having not less than the minimum number of votes that would be necessary to authorize or take such action at a meeting at which all shares entitled to vote thereon were present and voted. Prompt notice of the taking of the corporate action without a meeting by less than unanimous written consent must be given to those shareholders who have not consented in writing. | |
|
United SEC Filings
|
| |
Period or Date Filed
|
|
| Annual Report on Form 10-K | | | Year ended December 31, 2022 | |
| Current Reports on Form 8-K | | | Filed on January 4, 2023, February 13, 2023, February 14, 2023, February 15, 2023 (other than the portions of those documents not deemed to be filed) | |
| Definitive Proxy Statement on Schedule 14A | | | Filed on April 5, 2023 | |
| | |
Page
|
| |||
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-6 | | | |
| | | | A-6 | | | |
| | | | A-7 | | | |
| | | | A-8 | | | |
| | | | A-9 | | | |
| | | | A-10 | | | |
| | | | A-10 | | | |
| | | | A-10 | | | |
| | | | A-11 | | | |
| | | | A-11 | | | |
| | | | A-12 | | | |
| | | | A-14 | | | |
| | | | A-15 | | | |
| | | | A-18 | | | |
| | | | A-19 | | | |
| | | | A-20 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-22 | | | |
| | | | A-23 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-25 | | |
| | |
Page
|
| |||
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-35 | | | |
| | | | A-35 | | | |
| | | | A-37 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-40 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-45 | | |
| | |
Page
|
| |||
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-52 | | |
Term
|
| |
Section
|
|
401(k) Plan
|
| |
6.9(a)
|
|
Accountants
|
| |
6.19(d)
|
|
Acquisition Proposal
|
| |
6.3(c)
|
|
Adverse Recommendation Change
|
| |
6.1
|
|
Affiliate
|
| |
9.1(b)(i)
|
|
Agency
|
| |
3.19(c)
|
|
Agreement
|
| |
Preamble
|
|
Appraisal Statutes
|
| |
1.5(c)
|
|
Audited Financial Statements
|
| |
3.4(a)
|
|
Balance Sheet Date
|
| |
3.4(a)
|
|
Bank Merger
|
| |
1.12
|
|
Bank Merger Agreement
|
| |
1.12
|
|
Base Amount
|
| |
6.10(b)
|
|
BHC Act
|
| |
3.1(a)
|
|
Business Day
|
| |
9.1(b)(ii)
|
|
Call Reports
|
| |
3.4(a)
|
|
Charter Documents
|
| |
3.7(d)
|
|
Chosen Courts
|
| |
9.8
|
|
Closing
|
| |
1.2
|
|
Closing Date
|
| |
1.2
|
|
Code
|
| |
Recitals
|
|
Company
|
| |
Preamble
|
|
Company Bank
|
| |
1.12
|
|
Company Benefit Plan
|
| |
3.12(a)
|
|
Company Board
|
| |
Recitals
|
|
Company Common Stock
|
| |
1.5(a)
|
|
Company Disclosure Memorandum
|
| |
Article 3
|
|
Company Financial Advisor
|
| |
3.29(a)
|
|
Company Recommendation
|
| |
6.1
|
|
Company Regulatory Agreement
|
| |
3.9
|
|
Company Related Party
|
| |
3.17
|
|
Company Stockholders
|
| |
Recitals
|
|
Company Subsidiary
|
| |
3.1(b)
|
|
Company’s Knowledge
|
| |
9.1(b)(iii)
|
|
Company’s Stockholders’ Meeting
|
| |
6.1
|
|
Contract
|
| |
3.2(b)
|
|
CRA
|
| |
3.25
|
|
Data Room
|
| |
9.1(a)
|
|
Delaware Certificate of Merger
|
| |
1.3
|
|
DGCL
|
| |
1.1
|
|
Dissenting Shares
|
| |
1.5(c)
|
|
Term
|
| |
Section
|
|
DOL
|
| |
3.12(a)
|
|
Effective Time
|
| |
1.3
|
|
Employee Benefit Plan
|
| |
3.12(a)
|
|
Enforceability Exceptions
|
| |
3.2(a)
|
|
Engagement Date
|
| |
6.19(d)
|
|
ERISA Affiliate
|
| |
3.12(l)
|
|
Exchange Agent
|
| |
2.1
|
|
Exchange Fund
|
| |
2.1
|
|
Exchange Ratio
|
| |
1.5(a)
|
|
Final Determination
|
| |
6.19(d)
|
|
Final Net After Tax Proceeds
|
| |
6.19(d)
|
|
Financial Statements
|
| |
3.4(a)
|
|
FIRPTA
|
| |
7.2(f)
|
|
First Merger
|
| |
Recitals
|
|
First Merger Surviving Corporation
|
| |
Recitals
|
|
GAAP
|
| |
9.1(b)(vi)
|
|
GBCC
|
| |
1.11(a)
|
|
Georgia Certificate of Merger
|
| |
1.11(a)
|
|
Governmental Authority
|
| |
9.1(b)(iv)
|
|
Hazardous Substance
|
| |
3.15(e)
|
|
Indemnitees
|
| |
6.10(a)
|
|
Insurer
|
| |
3.19(c)
|
|
Intellectual Property
|
| |
3.16
|
|
Law
|
| |
9.1(b)(v)
|
|
Leased Property
|
| |
3.14(c)
|
|
Leases
|
| |
3.14(c)
|
|
Liens
|
| |
3.3(b)
|
|
Loan Investor
|
| |
3.19(c)
|
|
Loans
|
| |
3.18(a)
|
|
Material Adverse Effect
|
| |
9.1(b)(vi)
|
|
Material Contract
|
| |
3.13
|
|
Materially Burdensome Regulatory Condition
|
| |
6.4(a)
|
|
Merger Consideration
|
| |
1.5(a)
|
|
Merger Sub
|
| |
Preamble
|
|
Merger Sub Common Stock
|
| |
1.7
|
|
Mergers
|
| |
Recitals
|
|
Net After Tax Proceeds
|
| |
6.19(d)
|
|
New Certificates
|
| |
2.1
|
|
Non-Disclosure Agreement
|
| |
6.6(b)
|
|
Objection Notice
|
| |
6.19(d)
|
|
Old Certificate
|
| |
1.5(b)
|
|
Order
|
| |
3.2(b)
|
|
OREO
|
| |
3.14(b)
|
|
Term
|
| |
Section
|
|
Other Entity Benefit Plan
|
| |
3.12(a)
|
|
Outside Date
|
| |
8.1(e)
|
|
Owned Real Property
|
| |
3.14(b)
|
|
Parent
|
| |
Preamble
|
|
Parent Bank
|
| |
1.12
|
|
Parent Common Stock
|
| |
1.5(a)
|
|
Parent Disclosure Memorandum
|
| |
Article 4
|
|
Parent SEC Filings
|
| |
4.6(a)
|
|
Parent’s Knowledge
|
| |
9.1(b)(vii)
|
|
Payoff Amount
|
| |
6.19(b)
|
|
Payoff Documentation
|
| |
6.19(b)
|
|
Permit
|
| |
3.2(b)
|
|
Permitted Encumbrances
|
| |
3.14(b)
|
|
Person
|
| |
9.1(b)(viii)
|
|
Personal Data
|
| |
3.7(f)
|
|
Proceeding
|
| |
3.8(a)
|
|
Proxy Statement/Prospectus
|
| |
3.31
|
|
Real Property
|
| |
3.14(c)
|
|
Registration Statement
|
| |
3.31
|
|
Regulatory Agencies
|
| |
3.9
|
|
Regulatory Approvals
|
| |
3.2(c)
|
|
Related Party Agreement
|
| |
3.17
|
|
Requisite Company Stockholder Vote
|
| |
3.2(a)
|
|
Second Delaware Certificate of Merger
|
| |
1.11(a)
|
|
Second Effective Time
|
| |
1.11(a)
|
|
Second Merger
|
| |
Recitals
|
|
Securities Portfolio
|
| |
6.19(a)
|
|
Securities Portfolio Liquidation
|
| |
6.19(a)
|
|
Security Breach
|
| |
3.7(f)
|
|
Special Cash Dividend
|
| |
6.19(e)
|
|
Subsidiary
|
| |
9.1(b)(ix)
|
|
Superior Proposal
|
| |
6.3(c)
|
|
Surviving Corporation
|
| |
Recitals
|
|
Takeover Statutes
|
| |
3.30
|
|
Tax Return
|
| |
3.10(x)
|
|
Tax(es)
|
| |
3.10(x)
|
|
Tax Option Election
|
| |
6.19(e)
|
|
Termination Fee
|
| |
7.2(f)
|
|
Third Party
|
| |
6.3(a)
|
|
Transactions
|
| |
Recitals
|
|
Unaudited Financial Statements
|
| |
3.4(a)
|
|
Voting and Support Agreement
|
| |
Recitals
|
|
| Parent: | | |
United Community Banks, Inc.
Greenville ONE, Suite 700 2 West Washington Street Greenville, South Carolina 29601 Attention: H. Lynn Harton Email: lynn_harton@ucbi.com |
|
|
with copies to:
|
| |
United Community Banks, Inc.
Greenville ONE, Suite 700 2 West Washington Street Greenville, South Carolina 29601 Attention: Melinda Davis Lux Email: melinda_davislux@ucbi.com |
|
| | | |
Wachtell, Lipton, Rosen & Katz
51 West 52nd Street New York, New York 10001 Attention: Brandon C. Price Email: BCPrice@wlrk.com |
|
| the Company: | | |
Wirtz Corporation
680 N Lakeshore Drive, Suite 1900 Chicago, Illinois 60611 Attention: W. Rockwell Wirtz Email: RWirtz@WirtzCorp.com ghoch@fstsb.com |
|
|
with copies to:
|
| |
Barack Ferrazzano Kirschbaum &
Nagelberg, LLP 200 West Madison Street, Suite 3900 Chicago, Illinois 60606 Attention: Joseph T. Ceithaml Email: joseph.ceithaml@bfkn.com |
|
| | | |
Gozdecki, Del Giudice, Americus, Farkas &
Brocato LLP One East Wacker, Suite 1700 Chicago, Illinois 60601 Attention: Rick Del Giudice Email: r.delgiudice@gozdel.com |
|
Stockholder
|
| |
Name(s) in Which Shares are
Registered |
| |
Number of Owned
Shares |
| |||
Virginia W. Wirtz 1937 Trust FBO Elizabeth V.
Wirtz |
| |
W. Rockwell Wirtz as Trustee
|
| | | | 6,000 | | |
Drew A. Dammeier
|
| |
Drew A. Dammeier
|
| | | | 20 | | |
Bruce W. MacArthur Trust dated 1/5/95
|
| |
Bruce W. MacArthur as Trustee
|
| | | | 8,015 | | |
Wirtz Marital Settlement Trust
|
| |
Daniel Rockwell Wirtz as Trustee
|
| | | | 2,008 | | |
Daniel Rockwell Wirtz
|
| |
Daniel Rockwell Wirtz
|
| | | | 370 | | |
DRW 2012 Exempt Gift Trust UAD December 20, 2012
|
| |
Daniel R. Wirtz as Trustee
|
| | | | 1,123 | | |