For purposes of Sandler O’Neill’s Presidio net present value and pro forma merger analyses performed in connection with Sandler O’Neill’s opinion, Sandler O’Neill used certain internal financial projections for Presidio for the years ending December 31, 2019 through December 31, 2021, as well as a 10.0% annual net income growth rate for the years ending December 31, 2022 and December 31, 2023, as provided by the senior management of Presidio. The following table summarizes this unaudited prospective financial information with respect to Presidio as used by Sandler O’Neill for its Presidio net present value and pro forma merger analyses:
| | | | | | | | | | | | | | | | | | | | |
| | 12/31/2019 | | | 12/31/2020 | | | 12/31/2021 | | | 12/31/2022 | | | 12/31/2023 | |
Net Income ($000s) | | $ | 12,897 | | | $ | 14,918 | | | $ | 16,450 | | | $ | 18,098 | | | $ | 19,907 | |
Earnings Per Share ($) | | $ | 1.95 | | | $ | 2.24 | | | $ | 2.47 | | | $ | 2.71 | | | $ | 2.97 | |
| | | | | | | | | | | | | | | | | | | | |
For purposes of Sandler O’Neill’s Heritage net present value and pro forma merger analyses performed in connection with Sandler O’Neill’s opinion, Sandler O’Neill used publicly available mean analyst earnings per share estimates for Heritage for the years ending December 31, 2019 and December 31, 2020, publicly available mean analyst dividends per share estimates for Heritage for nine months ending December 31, 2019 and year ending December 31, 2020, as well as a 6.0% annual earnings per share growth rate and estimated dividends per share for the years ending December 31, 2021 through December 31, 2023, as provided by the senior management of Heritage. The following table summarizes this unaudited prospective financial information with respect to Heritage as used by Sandler O’Neill for its Heritage net present value and pro forma merger analyses:
| | | | | | | | | | | | | | | | | | | | |
| | 12/31/2019 | | | 12/31/2020 | | | 12/31/2021 | | | 12/31/2022 | | | 12/31/2023 | |
Net Income ($000s) | | | $49,826 | | | | $52,533 | | | | $55,693 | | | | $59,069 | | | | $62,651 | |
Earnings Per Share ($) | | | $1.14 | | | | $1.20 | | | | $1.27 | | | | $1.35 | | | | $1.43 | |
Dividends Per Share ($) | | | $0.36¹ | | | | $0.51 | | | | $0.55 | | | | $0.59 | | | | $0.63 | |
| | | | | | | | | | | | | | | | | | | | |
1: $0.36 dividend per share is for the nine months ended 12/31/19; excludes dividend of $0.12 per share declared and paid in Q1 2019.
CAUTION REGARDING FORWARD-LOOKING STATEMENTS
This supplement to the joint proxy statement/prospectus contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to Heritage, Heritage Bank, Presidio and the combined company. These statements may be made directly in this supplement to the joint proxy statement/prospectus or the joint proxy statement/prospectus or they may be made a part of the joint proxy statement/prospectus by appearing in other documents filed with the SEC by Heritage and incorporated therein by reference. These statements include statements regarding the period following completion of the merger.
Words such as “anticipate,” “estimate,” “expect,” “project,” “intend,” “plan,” “believe,” “will,” “should,” “plans,” “may,” “intend,” “projects,” “possibility,” “aims,” “target,” “objective,” “goal,” “seek” and words and terms of similar substance used in connection with any discussion of future operating or financial performance of Heritage, Heritage Bank, Presidio, the combined company or the merger help identify forward-looking statements. All of these forward-looking statements are Heritage’s or Presidio’s management’s present expectations or forecasts of future events and are subject to a number of factors and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. In addition to the factors relating to the merger discussed under the caption “Risk Factors” beginning on page 34 of the joint proxy statement/prospectus, the risks set forth, among others, under the caption “Caution Regarding Forward Looking Statements” beginning on page 41 of the joint proxy statement/prospectus, related to the businesses of Heritage, Heritage Bank and Presidio, could cause Heritage, Heritage Bank and Presidio’s actual results or those of the combined company to differ materially from those described in the forward-looking statements.
Each of Heritage, Heritage Bank and Presidio caution you not to place undue reliance on the forward-looking statements, which speak only as of the date of this supplement to the joint proxy statement/prospectus, in the case of forward-looking statements contained in this supplement to the joint proxy statement/prospectus. Neither Heritage nor Presidio undertakes any obligation to update these forward-looking statements, except as required by law.
8