- FRST Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B3 Filing
Primis Financial (FRST) 424B3Prospectus supplement
Filed: 11 May 17, 12:00am
| ![]() | | | ![]() | |
| ![]() | | | ![]() | |
| Georgia S. Derrico Chairman and Chief Executive Officer Southern National Bancorp of Virginia, Inc. | | | Joe A. Shearin President and Chief Executive Officer Eastern Virginia Bankshares, Inc. | |
| Southern National Bancorp of Virginia, Inc. 1002 Wisconsin Ave. N.W. Washington, D.C. 20007 Attention: Investor Relations Telephone: (202) 464-1130 | | | Eastern Virginia Bankshares, Inc. 10900 Nuckols Road, Suite 325 Glen Allen, Virginia 23060 Attention: Investor Relations Telephone: (804) 443-8400 | |
| | | | | 1 | | | |
| | | | | 5 | | | |
| | | | | 17 | | | |
| | | | | 18 | | | |
| | | | | 20 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 33 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 39 | | | |
| | | | | 39 | | | |
| | | | | 39 | | | |
| | | | | 39 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| | | | | 43 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 47 | | | |
| | | | | 47 | | | |
| | | | | 47 | | | |
| | | | | 50 | | | |
| | | | | 52 | | | |
| | | | | 53 | | | |
| | | | | 62 | | | |
| | | | | 72 | | | |
| | | | | 73 | | | |
| | | | | 75 | | |
| | | | | 85 | | | |
| | | | | 85 | | | |
| | | | | 85 | | | |
| | | | | 86 | | | |
| | | | | 87 | | | |
| | | | | 87 | | | |
| | | | | 87 | | | |
| | | | | 87 | | | |
| | | | | 88 | | | |
| | | | | 88 | | | |
| | | | | 89 | | | |
| | | | | 93 | | | |
| | | | | 95 | | | |
| | | | | 95 | | | |
| | | | | 96 | | | |
| | | | | 97 | | | |
| | | | | 98 | | | |
| | | | | 100 | | | |
| | | | | 100 | | | |
| | | | | 100 | | | |
| | | | | 100 | | | |
| | | | | 100 | | | |
| | | | | 101 | | | |
| | | | | 101 | | | |
| | | | | 102 | | | |
| | | | | 105 | | | |
| | | | | 107 | | | |
| | | | | 108 | | | |
| | | | | 109 | | | |
| | | | | 109 | | | |
| | | | | 109 | | | |
| | | | | 110 | | | |
| | | | | 111 | | | |
| | | | | 120 | | | |
| | | | | 123 | | | |
| | | | | 127 | | | |
| | | | | 127 | | | |
| | | | | 127 | | | |
| | | | | 128 | | | |
| | | | | 128 | | | |
| APPENDIX A Merger Agreement | | | | | | | |
| APPENDIX B FIG Partners Fairness Opinion | | | | | | | |
| APPENDIX C Sandler O’Neill Fairness Opinion | | | | | | | |
| | | SONA Common Stock | | | EVBS Common Stock | | | Implied Value of One Share of EVBS Common and Preferred Stock | | |||||||||
December 12, 2016 | | | | $ | 15.61 | | | | | $ | 9.59 | | | | | $ | 9.85 | | |
May 10, 2017 | | | | $ | 17.47 | | | | | $ | 11.07 | | | | | $ | 11.03 | | |
| | | March 31, 2017 | | | March 31, 2016 | | | 2016 | | | 2015 | | | 2014 | | | 2013 | | | 2012 | | |||||||||||||||||||||
| | | (in thousands, except per share amounts) | | | | |||||||||||||||||||||||||||||||||||||
Results of Operations: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Interest income | | | | $ | 12,545 | | | | | $ | 11,673 | | | | | $ | 48,947 | | | | | $ | 43,701 | | | | | $ | 38,091 | | | | | $ | 35,116 | | | | | $ | 37,561 | | |
Interest expense | | | | | 2,654 | | | | | | 1,962 | | | | | | 8,633 | | | | | | 7,077 | | | | | | 4,673 | | | | | | 4,668 | | | | | | 5,828 | | |
Net interest income | | | | | 9,891 | | | | | | 9,711 | | | | | | 40,314 | | | | | | 36,624 | | | | | | 33,418 | | | | | | 30,448 | | | | | | 31,733 | | |
Provision for loan losses | | | | | 550 | | | | | | 625 | | | | | | 4,912 | | | | | | 3,171 | | | | | | 3,444 | | | | | | 3,615 | | | | | | 6,195 | | |
Net interest income after provision for loan losses | | | | | 9,341 | | | | | | 9,086 | | | | | | 35,402 | | | | | | 33,453 | | | | | | 29,974 | | | | | | 26,833 | | | | | | 25,538 | | |
Noninterest income | | | | | (67) | | | | | | 501 | | | | | | 2,820 | | | | | | 3,781 | | | | | | 2,364 | | | | | | 1,753 | | | | | | 5,595 | | |
Noninterest expenses | | | | | 6,053 | | | | | | 6,033 | | | | | | 22,815 | | | | | | 23,278 | | | | | | 21,101 | | | | | | 19,292 | | | | | | 21,449 | | |
Income before income taxes | | | | | 3,221 | | | | | | 3,554 | | | | | | 15,407 | | | | | | 13,956 | | | | | | 11,237 | | | | | | 9,294 | | | | | | 9,684 | | |
Income tax expense | | | | | 1,167 | | | | | | 989 | | | | | | 5,095 | | | | | | 4,667 | | | | | | 3,754 | | | | | | 3,036 | | | | | | 3,115 | | |
Net income | | | | $ | 2,054 | | | | | $ | 2,565 | | | | | $ | 10,312 | | | | | $ | 9,289 | | | | | $ | 7,483 | | | | | $ | 6,258 | | | | | $ | 6,569 | | |
Per Share Data: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Earnings per share – Basic | | | | $ | 0.17 | | | | | $ | 0.21 | | | | | $ | 0.84 | | | | | $ | 0.76 | | | | | $ | 0.63 | | | | | $ | 0.54 | | | | | $ | 0.57 | | |
Earnings per share – Diluted | | | | $ | 0.16 | | | | | $ | 0.21 | | | | | $ | 0.83 | | | | | $ | 0.75 | | | | | $ | 0.63 | | | | | $ | 0.54 | | | | | $ | 0.57 | | |
Cash dividends paid per share | | | | $ | 0.08 | | | | | $ | 0.08 | | | | | $ | 0.32 | | | | | $ | 0.52 | | | | | $ | 0.60 | | | | | $ | 0.25 | | | | | $ | 0.25 | | |
Book value per share | | | | $ | 10.40 | | | | | $ | 9.89 | | | | | $ | 10.30 | | | | | $ | 9.78 | | | | | $ | 9.33 | | | | | $ | 9.20 | | | | | $ | 8.90 | | |
Tangible book value per share(1) | | | | $ | 9.48 | | | | | $ | 8.95 | | | | | $ | 9.37 | | | | | $ | 8.83 | | | | | $ | 8.36 | | | | | $ | 8.34 | | | | | $ | 8.00 | | |
Dividend payout ratio | | | | | 47.06% | | | | | | 38.10% | | | | | | 38.10% | | | | | | 68.42% | | | | | | 95.24% | | | | | | 46.30% | | | | | | 43.86% | | |
Weighted average shares outstanding – Basic | | | | | 12,307,423 | | | | | | 12,237,058 | | | | | | 12,251,804 | | | | | | 12,224,494 | | | | | | 11,846,126 | | | | | | 11,590,333 | | | | | | 11,590,212 | | |
Weighted average shares outstanding – Diluted | | | | | 12,611,090 | | | | | | 12,402,299 | | | | | | 12,426,783 | | | | | | 12,330,431 | | | | | | 11,927,083 | | | | | | 11,627,445 | | | | | | 11,596,176 | | |
Shares outstanding at end of period | | | | | 12,330,043 | | | | | | 12,244,943 | | | | | | 12,263,643 | | | | | | 12,234,443 | | | | | | 12,216,669 | | | | | | 11,590,612 | | | | | | 11,590,212 | | |
Selected Performance Ratios and Other Data: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Return on average assets | | | | | 0.73% | | | | | | 1.00% | | | | | | 0.95% | | | | | | 0.95% | | | | | | 0.94% | | | | | | 0.89% | | | | | | 0.97% | | |
Return on average equity | | | | | 6.57% | | | | | | 8.56% | | | | | | 8.37% | | | | | | 7.87% | | | | | | 6.76% | | | | | | 5.95% | | | | | | 6.40% | | |
Yield on earning assets | | | | | 4.76% | | | | | | 4.88% | | | | | | 4.86% | | | | | | 4.85% | | | | | | 5.24% | | | | | | 5.48% | | | | | | 6.15% | | |
Cost of funds | | | | | 1.18% | | | | | | 0.95% | | | | | | 1.00% | | | | | | 0.91% | | | | | | 0.75% | | | | | | 0.85% | | | | | | 1.11% | | |
Net interest margin | | | | | 3.75% | | | | | | 4.06% | | | | | | 4.00% | | | | | | 4.07% | | | | | | 4.60% | | | | | | 4.75% | | | | | | 5.19% | | |
Efficiency ratio(2) | | | | | 57.79% | | | | | | 57.94% | | | | | | 52.53% | | | | | | 57.64% | | | | | | 60.45% | | | | | | 60.78% | | | | | | 56.25% | | |
Net charge-offs to average loans | | | | | 0.05% | | | | | | 0.04% | | | | | | 0.53% | | | | | | 0.28% | | | | | | 0.51% | | | | | | 0.69% | | | | | | 1.04% | | |
Allowance for loan losses to total non-covered loans | | | | | 0.91% | | | | | | 1.04% | | | | | | 0.95% | | | | | | 1.06% | | | | | | 1.11% | | | | | | 1.42% | �� | | | | | 1.54% | | |
Stockholders’ equity to total assets | | | | | 10.90% | | | | | | 11.17% | | | | | | 11.06% | | | | | | 11.55% | | | | | | 12.43% | | | | | | 14.89% | | | | | | 14.25% | | |
Financial Condition: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Total assets | | | | $ | 1,177,333 | | | | | $ | 1,084,270 | | | | | $ | 1,142,443 | | | | | $ | 1,036,107 | | | | | $ | 916,645 | | | | | $ | 716,185 | | | | | $ | 723,812 | | |
Total loans, net of deferred fees | | | | | 974,222 | | | | | | 870,639 | | | | | | 930,415 | | | | | | 829,425 | | | | | | 703,472 | | | | | | 546,058 | | | | | | 530,151 | | |
Total deposits | | | | | 896,217 | | | | | | 857,538 | | | | | | 912,982 | | | | | | 825,294 | | | | | | 742,425 | | | | | | 540,359 | | | | | | 550,977 | | |
Stockholders’ equity | | | | | 128,288 | | | | | | 121,156 | | | | | | 126,344 | | | | | | 119,636 | | | | | | 113,979 | | | | | | 106,614 | | | | | | 103,176 | | |
| | | Three Months Ended March 31, (Unaudited) | | | Year Ended December 31, | | ||||||||||||||||||||||||||||||||||||
| | | 2017 | | | 2016 | | | 2016 | | | 2015 | | | 2014 | | | 2013 | | | 2012 | | |||||||||||||||||||||
| | | (Amounts in thousands, except for share and per share amounts) | | |||||||||||||||||||||||||||||||||||||||
Results of Operations | | | | | | | | | |||||||||||||||||||||||||||||||||||
Interest and dividend income | | | | $ | 14,013 | | | | | $ | 12,654 | | | | | $ | 51,462 | | | | | $ | 47,964 | | | | | $ | 41,918 | | | | | $ | 42,024 | | | | | $ | 45,071 | | |
Interest expense | | | | | 2,067 | | | | | | 1,639 | | | | | | 6,662 | | | | | | 5,589 | | | | | | 4,428 | | | | | | 8,045 | | | | | | 11,568 | | |
Net interest income | | | | | 11,946 | | | | | | 11,015 | | | | | | 44,800 | | | | | | 42,375 | | | | | | 37,490 | | | | | | 33,979 | | | | | | 33,503 | | |
Provision for loan losses | | | | | — | | | | | | 17 | | | | | | 17 | | | | | | — | | | | | | 250 | | | | | | 1,850 | | | | | | 5,658 | | |
Net interest income after provision for loan losses | | | | | 11,946 | | | | | | 10,998 | | | | | | 44,783 | | | | | | 42,375 | | | | | | 37,240 | | | | | | 32,129 | | | | | | 27,845 | | |
Noninterest income | | | | | 1,562 | | | | | | 1,551 | | | | | | 6,796 | | | | | | 6,453 | | | | | | 6,675 | | | | | | 7,748 | | | | | | 9,898 | | |
Noninterest expense | | | | | 10,829 | | | | | | 9,419 | | | | | | 40,410 | | | | | | 39,040 | | | | | | 35,804 | | | | | | 44,901 | | | | | | 33,346 | | |
Income (loss) before income taxes | | | | | 2,679 | | | | | | 3,130 | | | | | | 11,169 | | | | | | 9,788 | | | | | | 8,111 | | | | | | (5,024) | | | | | | 4,397 | | |
Income tax expense (benefit) | | | | | 899 | | | | | | 903 | | | | | | 3,410 | | | | | | 2,494 | | | | | | 2,447 | | | | | | (2,392) | | | | | | 945 | | |
Net income (loss) | | | | | 1,780 | | | | | | 2,227 | | | | | | 7,759 | | | | | | 7,294 | | | | | | 5,664 | | | | | | (2,632) | | | | | | 3,452 | | |
Effective dividend on preferred stock | | | | | — | | | | | | — | | | | | | — | | | | | | 386 | | | | | | 1,948 | | | | | | 1,504 | | | | | | 1,500 | | |
Net income (loss) available to common shareholders | | | | $ | 1,780 | | | | | $ | 2,227 | | | | | $ | 7,759 | | | | | $ | 6,908 | | | | | $ | 3,716 | | | | | $ | (4,136) | | | | | $ | 1,952 | | |
Financial Condition | | | | | | | | | |||||||||||||||||||||||||||||||||||
Assets | | | | $ | 1,446,601 | | | | | $ | 1,286,185 | | | | | $ | 1,398,593 | | | | | $ | 1,270,384 | | | | | $ | 1,181,972 | | | | | $ | 1,027,074 | | | | | $ | 1,075,553 | | |
Loans, net of unearned income | | | | | 1,071,456 | | | | | | 908,950 | | | | | | 1,033,231 | | | | | | 880,778 | | | | | | 820,569 | | | | | | 657,197 | | | | | | 684,668 | | |
Investment securities | | | | | 266,380 | | | | | | 275,013 | | | | | | 259,145 | | | | | | 269,600 | | | | | | 253,707 | | | | | | 275,979 | | | | | | 286,164 | | |
Deposits | | | | | 1,146,655 | | | | | | 998,880 | | | | | | 1,051,361 | | | | | | 988,719 | | | | | | 939,254 | | | | | | 834,462 | | | | | | 838,373 | | |
Shareholders’ equity | | | | | 132,943 | | | | | | 130,514 | | | | | | 131,200 | | | | | | 126,275 | | | | | | 134,274 | | | | | | 132,949 | | | | | | 99,711 | | |
Ratios | | | | | | | | | |||||||||||||||||||||||||||||||||||
Return on average assets(1) | | | | | 0.51% | | | | | | 0.70% | | | | | | 0.60% | | | | | | 0.57% | | | | | | 0.35% | | | | | | -0.39% | | | | | | 0.18% | | |
Return on average common shareholders’ equity(1) | | | | | 6.52% | | | | | | 8.34% | | | | | | 7.00% | | | | | | 6.76% | | | | | | 3.96% | | | | | | -4.98% | | | | | | 2.66% | | |
Efficiency ratio(2) | | | | | 78.08% | | | | | | 74.99% | | | | | | 78.71% | | | | | | 78.93% | | | | | | 80.99% | | | | | | 79.46% | | | | | | 79.09% | | |
Common equity to total assets | | | | | 7.70% | | | | | | 8.47% | | | | | | 7.84% | | | | | | 8.24% | | | | | | 8.35% | | | | | | 8.51% | | | | | | 7.04% | | |
Tangible common equity / tangible assets | | | | | 6.57% | | | | | | 7.19% | | | | | | 6.66% | | | | | | 6.94% | | | | | | 6.93% | | | | | | 7.06% | | | | | | 5.63% | | |
Asset Quality: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Allowance for loan losses (ALL) | | | | $ | 10,952 | | | | | $ | 10,936 | | | | | $ | 11,270 | | | | | $ | 11,327 | | | | | $ | 13,021 | | | | | $ | 14,767 | | | | | $ | 20,338 | | |
Nonaccrual loans | | | | $ | 5,606 | | | | | $ | 6,616 | | | | | $ | 5,181 | | | | | $ | 6,175 | | | | | $ | 6,622 | | | | | $ | 11,018 | | | | | $ | 11,874 | | |
Loans past due 90 days and accruing interest | | | | $ | 1,272 | | | | | $ | 1,127 | | | | | $ | 1,341 | | | | | $ | 1,117 | | | | | $ | 53 | | | | | $ | — | | | | | $ | — | | |
Other real estate owned | | | | $ | 1,631 | | | | | $ | 898 | | | | | $ | 2,656 | | | | | $ | 520 | | | | | $ | 1,838 | | | | | $ | 800 | | | | | $ | 4,747 | | |
ALL to total outstanding loans | | | | | 1.02% | | | | | | 1.20% | | | | | | 1.09% | | | | | | 1.29% | | | | | | 1.59% | | | | | | 2.25% | | | | | | 2.97% | | |
ALL to nonaccrual loans | | | | | 195.37% | | | | | | 165.31% | | | | | | 217.53% | | | | | | 183.43% | | | | | | 196.63% | | | | | | 134.03% | | | | | | 171.29% | | |
NPAs to total outstanding loans and other real estate owned(3) | | | | | 0.79% | | | | | | 0.95% | | | | | | 0.89% | | | | | | 0.89% | | | | | | 1.04% | | | | | | 1.80% | | | | | | 2.41% | | |
Net charge-offs to average outstanding loans(1) | | | | | 0.12% | | | | | | 0.18% | | | | | | 0.01% | | | | | | 0.20% | | | | | | 0.28% | | | | | | 1.11% | | | | | | 1.32% | | |
Per Share Data: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Basic and diluted net income (loss) per common share | | | | $ | 0.10 | | | | | $ | 0.12 | | | | | $ | 0.42 | | | | | $ | 0.38 | | | | | $ | 0.22 | | | | | $ | (0.45) | | | | | $ | 0.32 | | |
Cash dividends paid per common share | | | | $ | 0.03 | | | | | $ | 0.02 | | | | | $ | 0.09 | | | | | $ | 0.06 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Market value per share | | | | $ | 10.48 | | | | | $ | 6.69 | | | | | $ | 10.45 | | | | | $ | 7.18 | | | | | $ | 6.47 | | | | | $ | 7.00 | | | | | $ | 5.40 | | |
Book value per common share | | | | $ | 8.59 | | | | | $ | 8.44 | | | | | $ | 8.47 | | | | | $ | 8.11 | | | | | $ | 7.67 | | | | | $ | 7.41 | | | | | $ | 12.56 | | |
Price to earnings ratio, diluted(4) | | | | | 26.20 | | | | | | 15.93 | | | | | | 24.88 | | | | | | 18.89 | | | | | | 29.41 | | | | | | -15.56 | | | | | | 16.88 | | |
Price to book value ratio | | | | | 122.00% | | | | | | 79.27% | | | | | | 123.38% | | | | | | 88.53% | | | | | | 84.35% | | | | | | 94.47% | | | | | | 42.99% | | |
Dividend payout ratio | | | | | 30.94% | | | | | | 16.41% | | | | | | 21.26% | | | | | | 15.86% | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Average common shares outstanding, basic | | | | | 13,116,554 | | | | | | 13,035,249 | | | | | | 13,089,192 | | | | | | 13,017,175 | | | | | | 12,014,862 | | | | | | 9,204,847 | | | | | | 6,050,969 | | |
Average common shares outstanding, diluted | | | | | 18,356,746 | | | | | | 18,275,441 | | | | | | 18,329,384 | | | | | | 18,257,367 | | | | | | 17,255,054 | | | | | | 9,204,847 | | | | | | 6,050,969 | | |
| | | 3/31/2017 SONA | | | 3/31/2017 EVBS | | | Pro Forma Adjustments | | | 3/31/2017 Combined Entity | | ||||||||||||
| | | (as reported) | | | (as reported) | | | | | | | | | (Pro Forma) | | |||||||||
ASSETS | | | | | | ||||||||||||||||||||
Cash and cash equivalents: | | | | | | ||||||||||||||||||||
Cash and due from financial institutions | | | | $ | 3,901 | | | | | $ | 4,797 | | | | | $ | — | | | | | $ | 8,698 | | |
Interest-bearing deposits in other financial institutions | | | | | 31,518 | | | | | | 16,648 | | | | | | (14,153)(a) | | | | | | 34,013 | | |
Federal funds sold | | | | | — | | | | | | 924 | | | | | | — | | | | | | 924 | | |
Total cash and cash equivalents | | | | | 35,419 | | | | | | 22,369 | | | | | | (14,153) | | | | | | 43,635 | | |
Securities available for sale, at fair value | | | | | 4,238 | | | | | | 230,593 | | | | | | — | | | | | | 234,831 | | |
Securities held to maturity, at amortized cost | | | | | 89,003 | | | | | | 26,230 | | | | | | 860(b) | | | | | | 116,093 | | |
Restricted securities, at cost | | | | | 8,917 | | | | | | 9,557 | | | | | | — | | | | | | 18,474 | | |
Loans (net of deferred fees) | | | | | 974,222 | | | | | | 1,071,456 | | | | | | (23,004)(c) | | | | | | 2,022,674 | | |
Loan loss allowance | | | | | (8,678) | | | | | | (10,952) | | | | | | 10,952(d) | | | | | | (8,678) | | |
Net loans | | | | | 965,544 | | | | | | 1,060,504 | | | | | | (12,052) | | | | | | 2,013,996 | | |
Equity investment in mortgage affiliate | | | | | 4,150 | | | | | | 587 | | | | | | — | | | | | | 4,737 | | |
Preferred investment in mortgage affiliate | | | | | 2,555 | | | | | | 750 | | | | | | — | | | | | | 3,305 | | |
Bank premises and equipment, net | | | | | 8,083 | | | | | | 23,965 | | | | | | —(n) | | | | | | 32,048 | | |
Goodwill | | | | | 10,514 | | | | | | 17,081 | | | | | | 75,420(e) | | | | | | 103,015 | | |
Core deposit intangibles, net | | | | | 825 | | | | | | 477 | | | | | | 8,389(f) | | | | | | 9,691 | | |
FDIC indemnification asset | | | | | 1,920 | | | | | | — | | | | | | — | | | | | | 1,920 | | |
Bank-owned life insurance | | | | | 23,989 | | | | | | 25,885 | | | | | | — | | | | | | 49,874 | | |
Other real estate owned | | | | | 8,265 | | | | | | 1,631 | | | | | | (460)(g) | | | | | | 9,436 | | |
Deferred tax assets, net | | | | | 6,669 | | | | | | 11,275 | | | | | | 73(h) | | | | | | 18,017 | | |
Other assets | | | | | 7,242 | | | | | | 15,697 | | | | | | — | | | | | | 22,939 | | |
Total assets | | | | $ | 1,177,333 | | | | | $ | 1,446,601 | | | | | $ | 58,077 | | | | | $ | 2,682,011 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | ||||||||||||||||||||||||
Liabilities: | | | | | | ||||||||||||||||||||
Noninterest-bearing demand deposits | | | | $ | 101,674 | | | | | $ | 225,976 | | | | | $ | — | | | | | $ | 327,650 | | |
Interest-bearing deposits: | | | | | | | | | | | | | | | | | | | | | | | | | |
NOW accounts | | | | | 26,287 | | | | | | 308,479 | | | | | | — | | | | | | 334,766 | | |
Cash management accounts | | | | | 10,252 | | | | | | — | | | | | | — | | | | | | 10,252 | | |
Money market accounts | | | | | 127,052 | | | | | | 237,453 | | | | | | — | | | | | | 364,505 | | |
Savings accounts | | | | | 53,949 | | | | | | 110,429 | | | | | | — | | | | | | 164,378 | | |
Time deposits | | | | | 577,003 | | | | | | 264,318 | | | | | | —(o) | | | | | | 841,321 | | |
Total interest-bearing deposits | | | | | 794,543 | | | | | | 920,679 | | | | | | — | | | | | | 1,715,222 | | |
Total deposits | | | | | 896,217 | | | | | | 1,146,655 | | | | | | — | | | | | | 2,042,872 | | |
Federal funds purchased and repurchase agreements | | | | | — | | | | | | 5,460 | | | | | | — | | | | | | 5,460 | | |
Federal Home Loan Bank advances | | | | | 116,000 | | | | | | 123,890 | | | | | | — | | | | | | 239,890 | | |
Junior and senior subordinated debt | | | | | 26,075 | | | | | | 29,461 | | | | | | (2,578)(i) | | | | | | 52,958 | | |
Other liabilities | | | | | 10,753 | | | | | | 8,192 | | | | | | (3,467)(j) | | | | | | 15,478 | | |
Total liabilities | | | | | 1,049,045 | | | | | | 1,313,658 | | | | | | (6,045) | | | | | | 2,356,658 | | |
Stockholders’ equity: | | | | | | ||||||||||||||||||||
Preferred stock | | | | | — | | | | | | 10,480 | | | | | | (10,480)(k) | | | | | | — | | |
Common stock | | | | | 123 | | | | | | 25,919 | | | | | | (25,803)(k),(l) | | | | | | 239 | | |
Additional paid-in capital | | | | | 105,544 | | | | | | 49,336 | | | | | | 147,613(k),(l),(m),(a) | | | | | | 302,493 | | |
Retained earnings | | | | | 23,195 | | | | | | 52,281 | | | | | | (52,281)(k) | | | | | | 23,195 | | |
Accumulated other comprehensive loss, net | | | | | (574) | | | | | | (5,073) | | | | | | 5,073(k) | | | | | | (574) | | |
Total stockholders’ equity | | | | | 128,288 | | | | | | 132,943 | | | | | | 64,122 | | | | | | 325,353 | | |
Total liabilities and stockholders’ equity | | | | $ | 1,177,333 | | | | | $ | 1,446,601 | | | | | $ | 58,077 | | | | | $ | 2,682,011 | | |
|
| | | 3/31/2017 SONA | | | 3/31/2017 EVBS | | | Pro Forma Adjustments | | | 3/31/2017 Combined Entity | | | 12/31/2016 SONA | | | 12/31/2016 EVBS | | | Pro Forma Adjustments | | | 12/31/2016 Combined Entity | | ||||||||||||||||||||||||
| | | (as reported) | | | (as reported) | | | | | | | | | (Pro Forma) | | | (as reported) | | | (as reported) | | | | | | | | | (Pro Forma) | | ||||||||||||||||||
Interest and Dividend Income: | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Total interest and dividend income | | | | $ | 12,545 | | | | | $ | 14,013 | | | | | $ | 265(a) | | | | | $ | 26,823 | | | | | $ | 48,947 | | | | | $ | 51,462 | | | | | $ | 1,061(a) | | | | | $ | 101,470 | | |
Total interest expense | | | | | 2,654 | | | | | | 2,067 | | | | | | 38(b) | | | | | | 4,759 | | | | | | 8,633 | | | | | | 6,662 | | | | | | 151(b) | | | | | | 15,446 | | |
Net interest income | | | | | 9,891 | | | | | | 11,946 | | | | | | 228 | | | | | | 22,065 | | | | | | 40,314 | | | | | | 44,800 | | | | | | 910 | | | | | | 86,024 | | |
Less: Provision for Loan Losses | | | | | 550 | | | | | | — | | | | | | — | | | | | | 550 | | | | | | 4,912 | | | | | | 17 | | | | | | — | | | | | | 4,929 | | |
Net interest income after provision for loan losses | | | | | 9,341 | | | | | | 11,946 | | | | | | 228 | | | | | | 21,515 | | | | | | 35,402 | | | | | | 44,783 | | | | | | 910 | | | | | | 81,095 | | |
Noninterest Income: | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Service charges and fees on deposit accounts | | | | | 213 | | | | | | 1,160 | | | | | | — | | | | | | 1,373 | | | | | | 896 | | | | | | 4,665 | | | | | | — | | | | | | 5,561 | | |
Income from bank-owned life insurance | | | | | 163 | | | | | | 150 | | | | | | — | | | | | | 313 | | | | | | 700 | | | | | | 635 | | | | | | — | | | | | | 1,335 | | |
Equity (loss) income from mortgage affiliate | | | | | (479) | | | | | | (52) | | | | | | — | | | | | | (531) | | | | | | 1,109 | | | | | | 154 | | | | | | — | | | | | | 1,263 | | |
Net gain on sale of bank premises and equipment | | | | | — | | | | | | 8 | | | | | | — | | | | | | 8 | | | | | | — | | | | | | 14 | | | | | | — | | | | | | 14 | | |
Gain on sale of available-for-sale securities, net | | | | | — | | | | | | 2 | | | | | | — | | | | | | 2 | | | | | | — | | | | | | 701 | | | | | | — | | | | | | 701 | | |
Other | | | | | 36 | | | | | | 294 | | | | | | — | | | | | | 330 | | | | | | 115 | | | | | | 627 | | | | | | — | | | | | | 742 | | |
Total noninterest income | | | | | (67) | | | | | | 1,562 | | | | | | — | | | | | | 1,495 | | | | | | 2,820 | | | | | | 6,796 | | | | | | — | | | | | | 9,616 | | |
Noninterest Expenses: | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Salaries & benefits | | | | | 2,898 | | | | | | 5,790 | | | | | | — | | | | | | 8,688 | | | | | | 11,675 | | | | | | 22,497 | | | | | | — | | | | | | 34,172 | | |
Occupancy and equipment expenses | | | | | 1,038 | | | | | | 1,476 | | | | | | — | | | | | | 2,514 | | | | | | 4,130 | | | | | | 5,861 | | | | | | — | | | | | | 9,991 | | |
Amortization of core deposit intangible | | | | | 49 | | | | | | 48 | | | | | | 146(c) | | | | | | 243 | | | | | | 219 | | | | | | 213 | | | | | | 585(c) | | | | | | 1,017 | | |
Virginia franchise tax expense | | | | | 111 | | | | | | 254 | | | | | | — | | | | | | 365 | | | | | | 387 | | | | | | 931 | | | | | | — | | | | | | 1,318 | | |
FDIC assessment | | | | | 137 | | | | | | 198 | | | | | | — | | | | | | 335 | | | | | | 543 | | | | | | 707 | | | | | | — | | | | | | 1,250 | | |
Professional services | | | | | 600 | | | | | | 155 | | | | | | — | | | | | | 755 | | | | | | 1,643 | | | | | | 727 | | | | | | — | | | | | | 2,370 | | |
Telephone & communication expense | | | | | 162 | | | | | | 263 | | | | | | — | | | | | | 425 | | | | | | 745 | | | | | | 846 | | | | | | — | | | | | | 1,591 | | |
Change in FDIC indemnification asset | | | | | 191 | | | | | | — | | | | | | — | | | | | | 191 | | | | | | 793 | | | | | | — | | | | | | — | | | | | | 793 | | |
Net loss on other real estate owned | | | | | 53 | | | | | | 264 | | | | | | — | | | | | | 317 | | | | | | 174 | | | | | | 35 | | | | | | — | | | | | | 209 | | |
Merger expense | | | | | 323 | | | | | | 478 | | | | | | (801)(d) | | | | | | — | | | | | | 429 | | | | | | 617 | | | | | | (1,046)(d) | | | | | | — | | |
Other operating expense | | | | | 491 | | | | | | 1,903 | | | | | | — | | | | | | 2,394 | | | | | | 2,076 | | | | | | 7,976 | | | | | | — | | | | | | 10,052 | | |
Total noninterest expenses | | | | | 6,053 | | | | | | 10,829 | | | | | | (655) | | | | | | 16,227 | | | | | | 22,815 | | | | | | 40,410 | | | | | | (461) | | | | | | 62,764 | | |
Income before income taxes | | | | | 3,221 | | | | | | 2,679 | | | | | | 882 | | | | | | 6,782 | | | | | | 15,407 | | | | | | 11,169 | | | | | | 1,371 | | | | | | 27,947 | | |
Income tax expense | | | | | 1,167 | | | | | | 899 | | | | | | 309(e) | | | | | | 2,375 | | | | | | 5,095 | | | | | | 3,410 | | | | | | 480(e) | | | | | | 8,985 | | |
Net Income | | | | $ | 2,054 | | | | | $ | 1,780 | | | | | $ | 573 | | | | | $ | 4,407 | | | | | $ | 10,312 | | | | | $ | 7,759 | | | | | $ | 891 | | | | | $ | 18,962 | | |
|
| Purchase Price: | | | | ||||||||||
| EVBS common and preferred shares outstanding March 31, 2017 | | | | | | | | | | | 18,352,585 | | |
| Price per share, based on 0.6313 exchange ratio and SONA’s closing stock price of $17.94 as of May 5, 2017 | | | | | | | | | | $ | 11.32 | | |
| Total pro forma purchase price | | | | | | | | | | $ | 207,751 | | |
| Fair value of assets acquired: | | | | ||||||||||
| Cash and cash equivalents | | | | $ | 22,369 | | | | | | | | |
| Investment securities | | | | | 267,240 | | | | | | | | |
| Loans | | | | | 1,048,452 | | | | | | | | |
| Bank premises and equipment, net | | | | | 23,965 | | | | | | | | |
| Core deposit intangibles, net | | | | | 8,866 | | | | | | | | |
| Bank-owned life insurance | | | | | 25,885 | | | | |||||
| Other real estate owned | | | | | 1,171 | | | | | | | | |
| Deferred tax assets, net | | | | | 11,348 | | | | | | | | |
| Other assets | | | | | 17,034 | | | | | | | | |
| Total assets | | | | | 1,426,330 | | | | | | | | |
| Fair value of liabilities assumed: | | | | ||||||||||
| Total deposits | | | | | 1,146,655 | | | | | | | | |
| Federal funds purchased and repurchase agreements | | | | | 5,460 | | | | | | | | |
| Federal Home Loan Bank advances | | | | | 123,890 | | | | | | | | |
| Junior and senior subordinated debt | | | | | 26,883 | | | | | | | | |
| Other liabilities | | | | | 8,192 | | | | |||||
| Total liabilities | | | | | 1,311,080 | | | | | | | | |
| Net assets acquired | | | | | | | | | | $ | 115,250 | | |
| Preliminary Pro Forma Goodwill | | | | | | | | | | $ | 92,501 | | |
|
| | | Historical | | | Pro forma Combined | | | Pro forma Equivalent EVBS Share | | |||||||||||||||
| | | SONA | | | EVBS | | ||||||||||||||||||
Basic earnings per common share | | | | | | ||||||||||||||||||||
Quarter ended March 31, 2017 | | | | $ | 0.17 | | | | | $ | 0.10 | | | | | $ | 0.18 | | | | | $ | 0.09 | | |
Year ended December 31, 2016 | | | | | 0.84 | | | | | | 0.42 | | | | | | 0.80 | | | | | | 0.38 | | |
Diluted earnings per common share | | | | | | ||||||||||||||||||||
Quarter ended March 31, 2017 | | | | | 0.16 | | | | | | 0.10 | | | | | | 0.18 | | | | | | 0.09 | | |
Year ended December 31, 2016 | | | | | 0.83 | | | | | | 0.42 | | | | | | 0.79 | | | | | | 0.38 | | |
Cash dividends per common share | | | | | | ||||||||||||||||||||
Quarter ended March 31, 2017 | | | | | 0.08 | | | | | | 0.03 | | | | | | 0.11 | | | | | | 0.05 | | |
Year ended December 31, 2016 | | | | | 0.32 | | | | | | 0.09 | | | | | | 0.41 | | | | | | 0.20 | | |
Book value per common share | | | | | | ||||||||||||||||||||
Quarter ended March 31, 2017 | | | | | 10.40 | | | | | | 8.59 | | | | | | 13.60 | | | | | | 6.59 | | |
Year ended December 31, 2016 | | | | | 10.30 | | | | | | 8.47 | | | | | | 12.77 | | | | | | 6.20 | | |
| | | SONA | | | EVBS | | ||||||
Pro Forma Shares Outstanding(1) | | | | | 51.4% | | | | | | 48.6% | | |
Pro Forma Fully Diluted Shares | | | | | 53.0% | | | | | | 47.0% | | |
Total Assets | | | | | 46.3% | | | | | | 53.7% | | |
Net Loans | | | | | 49.4% | | | | | | 50.6% | | |
Total Deposits | | | | | 47.5% | | | | | | 52.5% | | |
Tangible Common Equity(1)(2) | | | | | 49.3% | | | | | | 50.7% | | |
Net Income (trailing four quarters) | | | | | 55.7% | | | | | | 44.3% | | |
Market Capitalization(1)(3) | | | | | 52.2% | | | | | | 47.8% | | |
| Date Announced | | | Acquiror | | | Acquiror State | | | Target | | | Target State | |
| 10/24/16 | | | Access National Corp. | | | VA | | | Middleburg Financial Corp. | | | VA | |
| 05/05/16 | | | Bar Harbor Bankshares | | | ME | | | Lake Sunapee Bank Group | | | NH | |
| 12/07/15 | | | BBCN Bancorp Inc. | | | CA | | | Wilshire Bancorp Inc. | | | CA | |
| 09/08/15 | | | Nicolet Bankshares Inc. | | | WI | | | Baylake Corp. | | | WI | |
| 01/27/14 | | | Yadkin Financial Corporation | | | NC | | | VantageSouth Bancshares | | | NC | |
| 01/21/14 | | | Center Bancorp Inc. | | | NJ | | | ConnectOne Bancorp Inc. | | | NJ | |
| 08/15/13 | | | Mercantile Bank Corp. | | | MI | | | Firstbank Corp. | | | MI | |
| 06/28/13 | | | Peoples Financial Services | | | PA | | | Penseco Financial Services | | | PA | |
| 04/04/13 | | | Provident New York Bancorp | | | NY | | | Sterling Bancorp | | | NY | |
| 03/28/13 | | | CBFH Inc. | | | TX | | | VB Texas Inc. | | | TX | |
| | | | | | | | | Comparable Transactions | | |||||||||||||||
Valuation Multiple | | | EVBS Value ($000s) | | | Median Multiple | | | Aggregate Value ($000s) | | | Value Per Share(3) | | ||||||||||||
Tangible common equity | | | | $ | 116,990 | | | | | | 161.9% | | | | | $ | 189,436 | | | | | $ | 10.32 | | |
LTM net income(1) | | | | $ | 8,304 | | | | | | 16.1x | | | | | $ | 133,279 | | | | | $ | 7.26 | | |
Total assets | | | | $ | 1,314,896 | | | | | | 14.6% | | | | | $ | 191,383 | | | | | $ | 10.43 | | |
Core deposits(2) | | | | $ | 886,584 | | | | | | 7.6% | | | | | $ | 184,104 | | | | | $ | 10.03 | | |
| | | Ranges of Values: | | | Minimum | | | | $ | 133,279 | | | | | $ | 7.26 | | | ||||||
| | | Maximum | | | | $ | 191,383 | | | | | $ | 10.43 | | | |||||||||
| | | 4 Factor Average | | | | | | | | | | $ | 174,551 | | | | | $ | 9.51 | | |
| | | | | | | | 1.55x | | | | | | ||||||||||
| | | | | | | | | | | | | | | | | | | | | | | |
| Discount Rate | | | | 10.0% | | | $13.76 | | | $14.58 | | | | $15.40 | | | | $16.22 | | | $17.04 | |
| 11.0% | | | $13.26 | | | $14.05 | | | | $14.84 | | | | $15.62 | | | $16.41 | | ||||
| 12.0% | | | $12.78 | | | $13.54 | | | | $14.30 | | | | $15.06 | | | $15.82 | | ||||
| 13.0% | | | $12.32 | | | $13.05 | | | | $13.78 | | | | $14.51 | | | $15.25 | | ||||
| 14.0% | | | $11.89 | | | $12.59 | | | | $13.29 | | | | $14.00 | | | $14.70 | |
| | | | | | | | 16.0 x | | | 17.0 x | | | | | | |||||||
| | | | | | | | | | | | | | | | | | | | | | | |
| Discount Rate | | | | 10.0% | | | $13.81 | | | $14.61 | | | | $15.40 | | | | $16.20 | | | $17.00 | |
| 11.0% | | | $13.31 | | | $14.07 | | | | $14.84 | | | | $15.60 | | | $16.37 | | ||||
| 12.0% | | | $12.82 | | | $13.56 | | | | $14.30 | | | | $15.04 | | | $15.78 | | ||||
| 13.0% | | | $12.37 | | | $13.08 | | | | $13.79 | | | | $14.50 | | | $15.21 | | ||||
| 14.0% | | | $11.93 | | | $12.61 | | | | $13.30 | | | | $13.98 | | | $14.66 | |
| | | | | | | | 1.80x | | | | | | ||||||||||
| | | | | | | | | | | | | | | | | | | | | | | |
| Discount Rate | | | | 10.0% | | | $16.39 | | | $17.24 | | | | $18.10 | | | | $18.95 | | | $19.80 | |
| 11.0% | | | $15.79 | | | $16.61 | | | | $17.43 | | | | $18.25 | | | $19.07 | | ||||
| 12.0% | | | $15.22 | | | $16.01 | | | | $16.79 | | | | $17.58 | | | $18.37 | | ||||
| 13.0% | | | $14.67 | | | $15.43 | | | | $16.19 | | | | $16.95 | | | $17.71 | | ||||
| 14.0% | | | $14.15 | | | $14.88 | | | | $15.61 | | | | $16.34 | | | $17.07 | |
| | | | | | | | 16.0 x | | | 17.0 x | | | | | | |||||||
| | | | | | | | | | | | | | | | | | | | | | | |
| Discount Rate | | | | 10.0% | | | $16.45 | | | $17.41 | | | | $18.37 | | | | $19.33 | | | $20.29 | |
| 11.0% | | | $15.84 | | | $16.77 | | | | $17.69 | | | | $18.62 | | | $19.54 | | ||||
| 12.0% | | | $15.27 | | | $16.16 | | | | $17.05 | | | | $17.94 | | | $18.83 | | ||||
| 13.0% | | | $14.72 | | | $15.58 | | | | $16.43 | | | | $17.29 | | | $18.15 | | ||||
| 14.0% | | | $14.19 | | | $15.02 | | | | $15.85 | | | | $16.67 | | | $17.50 | |
Company | | | Ticker | | | Assets (000s) | | | TCE/ TA(1) | | | NPA/ Assets(2) | | | LTM ROAA(3) | | | LTM ROAE(4) | | | Market Cap ($M)(5) | | | Price to TBV(6) | | | Price to EPS(7) | | ||||||||||||||||||||||||
Premier Financial Bancorp Inc. | | | PFBI | | | | $ | 1,498.1 | | | | | | 9.4% | | | | | | 1.95% | | | | | | 0.81% | | | | | | 6.94% | | | | | $ | 208.3 | | | | | | 151.5% | | | | | | 17.0x | | |
Paragon Commercial Corp. | | | PBNC | | | | | 1,478.9 | | | | | | 9.1 | | | | | | 0.47 | | | | | | 0.93 | | | | | | 11.76 | | | | | | 228.6 | | | | | | 169.3 | | | | | | 15.8 | | |
C&F Financial Corp. | | | CFFI | | | | | 1,425.0 | | | | | | 8.8 | | | | | | 0.65 | | | | | | 0.90 | | | | | | 9.43 | | | | | | 158.8 | | | | | | 127.8 | | | | | | 12.5 | | |
First United Corp. | | | FUNC | | | | | 1,338.2 | | | | | | 6.3 | | | | | | 2.73 | | | | | | 0.92 | | | | | | 10.66 | | | | | | 81.5 | | | | | | 97.3 | | | | | | 8.1 | | |
Community Financial Corp. | | | TCFC | | | | | 1,281.9 | | | | | | 8.1 | | | | | | 2.16 | | | | | | 0.58 | | | | | | 6.69 | | | | | | 131.8 | | | | | | 126.7 | | | | | | 19.1 | | |
Entegra Financial | | | ENFC | | | | | 1,218.4 | | | | | | 11.1 | | | | | | 1.78 | | | | | | 0.54 | | | | | | 4.45 | | | | | | 125.9 | | | | | | 93.6 | | | | | | 21.3 | | |
Community Bankers Trust Corp. | | | ESXB | | | | | 1,204.2 | | | | | | 9.4 | | | | | | 1.73 | | | | | | 0.80 | | | | | | 8.62 | | | | | | 143.8 | | | | | | 126.8 | | | | | | 15.2 | | |
National Bankshares Inc. | | | NKSH | | | | | 1,203.2 | | | | | | 14.9 | | | | | | 1.11 | | | | | | 1.26 | | | | | | 8.45 | | | | | | 276.9 | | | | | | 155.5 | | | | | | 18.3 | | |
Shore Bancshares Inc. | | | SHBI | | | | | 1,157.9 | | | | | | 12.4 | | | | | | 2.33 | | | | | | 0.82 | | | | | | 6.19 | | | | | | 197.4 | | | | | | 139.2 | | | | | | 21.4 | | |
Peoples Bancorp of NC Inc. | | | PEBK | | | | | 1,097.6 | | | | | | 10.1 | | | | | | 0.56 | | | | | | 0.95 | | | | | | 9.21 | | | | | | 121.9 | | | | | | 110.2 | | | | | | 12.5 | | |
Howard Bancorp Inc. | | | HBMD | | | | | 1,014.8 | | | | | | 8.1 | | | | | | 1.18 | | | | | | 0.51 | | | | | | 5.49 | | | | | | 100.7 | | | | | | 122.9 | | | | | | 21.8 | | |
First South Bancorp Inc. | | | FSBK | | | | | 985.8 | | | | | | 8.4 | | | | | | 0.84 | | | | | | 0.69 | | | | | | 7.66 | | | | | | 107.7 | | | | | | 130.7 | | | | | | 16.7 | | |
Old Point Financial Corp. | | | OPOF | | | | | 905.8 | | | | | | 10.7 | | | | | | 2.10 | | | | | | 0.37 | | | | | | 3.40 | | | | | | 115.5 | | | | | | 119.8 | | | | | | 35.8 | | |
Select Bancorp Inc. | | | SLCT | | | | | 844.8 | | | | | | 11.4 | | | | | | 0.96 | | | | | | 0.83 | | | | | | 6.64 | | | | | | 121.9 | | | | | | 127.8 | | | | | | 18.1 | | |
ASB Bancorp Inc. | | | ASBB | | | | | 797.2 | | | | | | 11.5 | | | | | | 1.31 | | | | | | 0.70 | | | | | | 5.91 | | | | | | 106.0 | | | | | | 116.1 | | | | | | 19.0 | | |
Median | | | | | | | | 1,203.2 | | | | | | 9.4 | | | | | | 1.31 | | | | | | 0.81 | | | | | | 6.94 | | | | | | 125.9 | | | | | | 126.8 | | | | | | 18.1 | | |
Southern National Bancorp of VA | | | SONA | | | | | 1,135.4 | | | | | | 10.1 | | | | | | 1.08 | | | | | | 0.99 | | | | | | 8.60 | | | | | | 188.7 | | | | | | 166.1 | | | | | | 17.9 | | |
Eastern Virginia Bankshares(8) | | | EVBS | | | | | 1,314.9 | | | | | | 9.0 | | | | | | 1.59 | | | | | | 0.65 | | | | | | 6.37 | | | | | | 172.6 | | | | | | 147.6 | | | | | | 21.4 | | |
Company | | | Ticker | | | Assets (000s) | | | TCE/ TA(1) | | | NPA/ Assets(2) | | | LTM ROAA(3) | | | LTM ROAE(4) | | | Market Cap ($M)(5) | | | Price to TBV(6) | | | Price to EPS(7) | | ||||||||||||||||||||||||
City Holding Co. | | | CHCO | | | | $ | 3,866.4 | | | | | | 9.4% | | | | | | 1.19% | | | | | | 1.36% | | | | | | 11.96% | | | | | $ | 1,023.2 | | | | | | 287.8% | | | | | | 20.2x | | |
First Bancorp | | | FBNC | | | | | 3,537.5 | | | | | | 8.0 | | | | | | 1.98 | | | | | | 0.77 | | | | | | 7.30 | | | | | | 532.6 | | | | | | 191.7 | | | | | | 21.0 | | |
Xenith Bankshares Inc. | | | XBKS | | | | | 3,325.5 | | | | | | 13.2 | | | | | | 2.32 | | | | | | 6.38 | | | | | | 47.00 | | | | | | 621.1 | | | | | | 143.2 | | | | | | 3.4 | | |
Park Sterling Corporation | | | PSTB | | | | | 3,226.9 | | | | | | 9.0 | | | | | | 0.43 | | | | | | 0.62 | | | | | | 5.48 | | | | | | 562.9 | | | | | | 198.4 | | | | | | 28.5 | | |
HomeTrust Bancshares Inc. | | | HTBI | | | | | 2,754.1 | | | | | | 12.6 | | | | | | 1.83 | | | | | | 0.46 | | | | | | 3.52 | | | | | | 459.9 | | | | | | 133.2 | | | | | | 35.0 | | |
First Community Bancshares | | | FCBC | | | | | 2,450.3 | | | | | | 9.7 | | | | | | 1.43 | | | | | | 1.01 | | | | | | 7.32 | | | | | | 534.0 | | | | | | 234.4 | | | | | | 22.3 | | |
WashingtonFirst Bankshares | | | WFBI | | | | | 1,916.9 | | | | | | 9.4 | | | | | | 0.58 | | | | | | 0.97 | | | | | | 9.20 | | | | | | 358.1 | | | | | | 201.6 | | | | | | 21.3 | | |
Live Oak Bancshares Inc. | | | LOB | | | | | 1,669.7 | | | | | | 12.8 | | | | | | 0.41 | | | | | | 1.11 | | | | | | 6.85 | | | | | | 623.0 | | | | | | 290.8 | | | | | | 46.7 | | |
Summit Financial Group Inc. | | | SMMF | | | | | 1,657.6 | | | | | | 8.9 | | | | | | 4.07 | | | | | | 1.10 | | | | | | 11.38 | | | | | | 309.6 | | | | | | 214.4 | | | | | | 18.4 | | |
Old Line Bancshares Inc. | | | OLBK | | | | | 1,650.1 | | | | | | 8.5 | | | | | | 0.62 | | | | | | 0.71 | | | | | | 7.43 | | | | | | 281.0 | | | | | | 203.1 | | | | | | 26.1 | | |
American National Bankshares | | | AMNB | | | | | 1,615.5 | | | | | | 10.1 | | | | | | 0.42 | | | | | | 1.07 | | | | | | 8.37 | | | | | | 299.0 | | | | | | 189.2 | | | | | | 17.9 | | |
Median | | | | | | | | 2,450.3 | | | | | | 9.4 | | | | | | 1.19 | | | | | | 1.01 | | | | | | 7.43 | | | | | | 532.6 | | | | | | 201.6 | | | | | | 21.3 | | |
Pro Forma Institution | | | SONA | | | | | 2,479.3 | | | | | | 8.7 | | | | | | 1.08 | | | | | | 1.03 | | | | | | 8.79 | | | | | | 361.3 | | | | | | 176.1 | | | | | | 14.6 | | |
| Transaction Price/Last Twelve Months Earnings Per Share: | | | | | 21.9x | | |
| Transaction Price/2016E Earnings Per Share(1): | | | | | 23.5x | | |
| Transaction Price/2017E Earnings Per Share(1): | | | | | 20.3x | | |
| Transaction Price/Tangible Book Value Per Share (As Converted)(2): | | | | | 155% | | |
| Core Deposit Premium(3): | | | | | 7.2% | | |
| One Day Market Premium to December 12, 2016 EVBS Closing Stock Price: | | | | | 2.8% | | |
| | | EVBS(1) | | | SONA | | ||||||
| | | % | | | % | | ||||||
Balance Sheet | | | | | | | | | | | | | |
Net Loans | | | | | 50.6% | | | | | | 49.4% | | |
Total Assets | | | | | 53.7% | | | | | | 46.3% | | |
Total Deposits | | | | | 52.5% | | | | | | 47.5% | | |
Tangible Equity | | | | | 50.7% | | | | | | 49.3% | | |
Income Statement | | | | | | | | | | | | | |
Year to Date Net Income | | | | | 43.0% | | | | | | 57.0% | | |
2016E Net Income(2) | | | | | 41.4% | | | | | | 58.6% | | |
2017E Net Income(2) | | | | | 44.6% | | | | | | 55.4% | | |
Market Capitalization | | | | | 47.9% | | | | | | 52.1% | | |
Pro Forma Ownership | | | | | 48.6% | | | | | | 51.4% | | |
| | | Beginning December 12, 2013 | | | Ending December 12, 2016 | | ||||||
EVBS | | | | | 100% | | | | | | 137.8% | | |
EVBS Peer Group | | | | | 100% | | | | | | 157.0% | | |
NASDAQ Bank Index | | | | | 100% | | | | | | 150.9% | | |
S&P 500 Index | | | | | 100% | | | | | | 127.1% | | |
| | | Beginning December 12, 2013 | | | Ending December 12, 2016 | | ||||||
SONA | | | | | 100% | | | | | | 156.4% | | |
SONA Peer Group | | | | | 100% | | | | | | 156.6% | | |
NASDAQ Bank Index | | | | | 100% | | | | | | 150.9% | | |
S&P 500 Index | | | | | 100% | | | | | | 127.1% | | |
| Access National Corporation | | | Old Line Bancshares, Inc. | |
| American National Bankshares Inc. | | | Old Point Financial Corporation | |
| C&F Financial Corporation | | | Premier Financial Bancorp, Inc. | |
| City Holding Company | | | Sandy Spring Bancorp, Inc. | |
| Community Bankers Trust Corporation | | | Severn Bancorp, Inc. | |
| Community Financial Corporation | | | Shore Bancshares, Inc. | |
| First Community Bancshares, Inc. | | | Summit Financial Group, Inc. | |
| First United Corporation | | | WashingtonFirst Bankshares, Inc. | |
| Howard Bancorp, Inc. | | | Xenith Bankshares, Inc. | |
| National Bankshares, Inc. | | |
| | | EVBS | | | EVBS Peer Group Median | | | EVBS Peer Group Mean | | | EVBS Peer Group High | | | EVBS Peer Group Low | | |||||||||||||||
Total assets (in millions) | | | | $ | 1,315 | | | | | $ | 1,394 | | | | | $ | 1,780 | | | | | $ | 4,811 | | | | | $ | 778 | | |
Loans/Deposits | | | | | 92.7% | | | | | | 93.2% | | | | | | 92.8% | | | | | | 110.0% | | | | | | 63.0% | | |
Non-performing assets(1)/Total assets | | | | | 1.59% | | | | | | 1.31% | | | | | | 1.65% | | | | | | 4.11% | | | | | | 0.42% | | |
Tangible common equity/Tangible assets | | | | | 9.02% | | | | | | 9.42% | | | | | | 9.81% | | | | | | 14.88% | | | | | | 6.31% | | |
Leverage Ratio | | | | | 9.41% | | | | | | 10.29% | | | | | | 10.50% | | | | | | 15.37% | | | | | | 8.55% | | |
Total RBC Ratio | | | | | 15.56% | | | | | | 14.10% | | | | | | 14.63% | | | | | | 25.97% | | | | | | 10.71% | | |
Last Twelve Months Return on average assets | | | | | 0.65% | | | | | | 0.98% | | | | | | 1.25% | | | | | | 6.38% | | | | | | 0.37% | | |
Last Twelve Months Return on average equity | | | | | 6.37% | | | | | | 8.61% | | | | | | 10.95% | | | | | | 47.00% | | | | | | 3.40% | | |
Last Twelve Months Net interest margin | | | | | 3.72% | | | | | | 3.56% | | | | | | 3.73% | | | | | | 6.33% | | | | | | 3.11% | | |
Last Twelve Months Efficiency ratio | | | | | 76.72% | | | | | | 63.21% | | | | | | 65.52% | | | | | | 84.44% | | | | | | 49.77% | | |
Price/Tangible book value | | | | | 150% | | | | | | 163% | | | | | | 169% | | | | | | 281% | | | | | | 97% | | |
Price/Last Twelve Months Earnings per share | | | | | 21.3x | | | | | | 18.6x | | | | | | 18.0x | | | | | | 34.8x | | | | | | 3.4x | | |
Price/Median Analyst 2016E Earnings per share(2) | | | | | 22.8x | | | | | | 19.8x | | | | | | 22.1x | | | | | | 59.6x | | | | | | 15.2x | | |
Price/Median Analyst 2017E Earnings per share(2) | | | | | 20.0x | | | | | | 18.1x | | | | | | 18.3x | | | | | | 25.5x | | | | | | 13.8x | | |
Current Dividend Yield | | | | | 1.3% | | | | | | 1.6% | | | | | | 1.5% | | | | | | 2.9% | | | | | | 0.0% | | |
Market value (in millions) | | | | $ | 176 | | | | | $ | 248 | | | | | $ | 316 | | | | | $ | 999 | | | | | $ | 81 | | |
| | | SONA | | | SONA Peer Group Median | | | SONA Peer Group Mean | | | SONA Peer Group High | | | SONA Peer Group Low | | |||||||||||||||
Total assets (in millions) | | | | $ | 1,135 | | | | | $ | 1,394 | | | | | $ | 1,789 | | | | | $ | 4,811 | | | | | $ | 778 | | |
Loans/Deposits | | | | | 99.7% | | | | | | 92.9% | | | | | | 92.4% | | | | | | 110.0% | | | | | | 63.0% | | |
Non-performing assets(1)/Total assets | | | | | 1.08% | | | | | | 1.51% | | | | | | 1.67% | | | | | | 4.11% | | | | | | 0.42% | | |
Tangible common equity/Tangible assets | | | | | 10.11% | | | | | | 9.41% | | | | | | 9.76% | | | | | | 14.88% | | | | | | 6.31% | | |
Leverage Ratio | | | | | 10.57% | | | | | | 10.10% | | | | | | 10.44% | | | | | | 15.37% | | | | | | 8.55% | | |
Total RBC Ratio | | | | | 13.52% | | | | | | 14.30% | | | | | | 14.74% | | | | | | 25.97% | | | | | | 10.71% | | |
Last Twelve Months Return on average assets | | | | | 0.99% | | | | | | 0.95% | | | | | | 1.23% | | | | | | 6.38% | | | | | | 0.37% | | |
Last Twelve Months Return on average equity | | | | | 8.60% | | | | | | 8.53% | | | | | | 10.83% | | | | | | 47.00% | | | | | | 3.40% | | |
Last Twelve Months Net interest margin | | | | | 4.05% | | | | | | 3.56% | | | | | | 3.71% | | | | | | 6.33% | | | | | | 3.11% | | |
Last Twelve Months Efficiency ratio | | | | | 55.54% | | | | | | 63.92% | | | | | | 66.58% | | | | | | 84.44% | | | | | | 49.77% | | |
Price/Tangible book value | | | | | 168% | | | | | | 154% | | | | | | 168% | | | | | | 281% | | | | | | 97% | | |
Price/Last Twelve Months Earnings per share | | | | | 18.4x | | | | | | 19.3x | | | | | | 18.2x | | | | | | 34.8x | | | | | | 3.4x | | |
Price/Median Analyst 2016E Earnings per share(2) | | | | | — | | | | | | 19.8x | | | | | | 22.2x | | | | | | 59.6x | | | | | | 15.2x | | |
Price/Median Analyst 2017E Earnings per share(2) | | | | | — | | | | | | 18.1x | | | | | | 18.4x | | | | | | 25.5x | | | | | | 13.8x | | |
Current Dividend Yield | | | | | 2.0% | | | | | | 1.4% | | | | | | 1.5% | | | | | | 2.9% | | | | | | 0.0% | | |
Market value (in millions) | | | | $ | 191 | | | | | $ | 248 | | | | | $ | 315 | | | | | $ | 999 | | | | | $ | 81 | | |
| Acquiror | | | Target | |
| Access National Corp. | | | Middleburg Financial Corp. | |
| BBCN Bancorp Inc. | | | Wilshire Bancorp Inc. | |
| Nicolet Bankshares Inc. | | | Baylake Corp. | |
| Yadkin Financial Corporation | | | VantageSouth Bancshares | |
| Center Bancorp Inc. | | | ConnectOne Bancorp Inc. | |
| Rockville Financial Inc. | | | United Financial Bancorp | |
| Mercantile Bank Corp. | | | Firstbank Corp. | |
| Peoples Financial Services | | | Penseco Financial Services | |
| Union First Market Bkshs Corp. | | | StellarOne Corp. | |
| Provident New York Bancorp | | | Sterling Bancorp | |
| | | EVBS/ SONA | | | Precedent Transactions Median | | | Precedent Transactions Mean | | | Precedent Transactions High | | | Precedent Transactions Low | | |||||||||||||||
Transaction price/Last Twelve Months earnings per share: | | | | | 21.9x | | | | | | 18.5x | | | | | | 25.2x | | | | | | 53.1x | | | | | | 13.9x | | |
Transaction price/Tangible book value per share: | | | | | 155% | | | | | | 154% | | | | | | 165% | | | | | | 224% | | | | | | 140% | | |
Core deposit premium: | | | | | 7.2% | | | | | | 7.6% | | | | | | 10.4% | | | | | | 22.9% | | | | | | 6.0% | | |
1-Day market premium(1): | | | | | 2.8% | | | | | | 14.7% | | | | | | 15.7% | | | | | | 26.1% | | | | | | 5.2% | | |
| Discount Rate | | | 16.0x | | | 17.0x | | | 18.0x | | | 19.0x | | | 20.0x | | | 21.0x | | |||||||||||||||||||||
| | | 9.0% | | | | | $ | 8.44 | | | | | $ | 8.94 | | | | | $ | 9.44 | | | | | $ | 9.94 | | | | | $ | 10.43 | | | | | $ | 10.93 | | |
| | | 10.0% | | | | | $ | 8.12 | | | | | $ | 8.60 | | | | | $ | 9.08 | | | | | $ | 9.56 | | | | | $ | 10.04 | | | | | $ | 10.53 | | |
| | | 11.0% | | | | | $ | 7.82 | | | | | $ | 8.28 | | | | | $ | 8.75 | | | | | $ | 9.21 | | | | | $ | 9.67 | | | | | $ | 10.13 | | |
| | | 12.0% | | | | | $ | 7.54 | | | | | $ | 7.98 | | | | | $ | 8.43 | | | | | $ | 8.87 | | | | | $ | 9.32 | | | | | $ | 9.76 | | |
| | | 13.0% | | | | | $ | 7.26 | | | | | $ | 7.69 | | | | | $ | 8.12 | | | | | $ | 8.55 | | | | | $ | 8.98 | | | | | $ | 9.41 | | |
| Discount Rate | | | 100% | | | 125% | | | 150% | | | 175% | | | 200% | | | 225% | | |||||||||||||||||||||
| | | 9.0% | | | | | $ | 6.26 | | | | | $ | 7.71 | | | | | $ | 9.17 | | | | | $ | 10.62 | | | | | $ | 12.07 | | | | | $ | 13.53 | | |
| | | 10.0% | | | | | $ | 6.03 | | | | | $ | 7.43 | | | | | $ | 8.82 | | | | | $ | 10.22 | | | | | $ | 11.62 | | | | | $ | 13.02 | | |
| | | 11.0% | | | | | $ | 5.81 | | | | | $ | 7.15 | | | | | $ | 8.50 | | | | | $ | 9.84 | | | | | $ | 11.19 | | | | | $ | 12.54 | | |
| | | 12.0% | | | | | $ | 5.60 | | | | | $ | 6.89 | | | | | $ | 8.19 | | | | | $ | 9.48 | | | | | $ | 10.78 | | | | | $ | 12.07 | | |
| | | 13.0% | | | | | $ | 5.39 | | | | | $ | 6.64 | | | | | $ | 7.89 | | | | | $ | 9.14 | | | | | $ | 10.38 | | | | | $ | 11.63 | | |
| Annual Budget Variance | | | 16.0x | | | 17.0x | | | 18.0x | | | 19.0x | | | 20.0x | | | 21.0x | | |||||||||||||||||||||
| | | (20.0%) | | | | | $ | 5.94 | | | | | $ | 6.28 | | | | | $ | 6.63 | | | | | $ | 6.98 | | | | | $ | 7.32 | | | | | $ | 7.67 | | |
| | | (15.0%) | | | | | $ | 6.28 | | | | | $ | 6.65 | | | | | $ | 7.02 | | | | | $ | 7.39 | | | | | $ | 7.75 | | | | | $ | 8.12 | | |
| | | (10.0%) | | | | | $ | 6.63 | | | | | $ | 7.02 | | | | | $ | 7.41 | | | | | $ | 7.80 | | | | | $ | 8.19 | | | | | $ | 8.58 | | |
| | | (5.0%) | | | | | $ | 6.98 | | | | | $ | 7.39 | | | | | $ | 7.80 | | | | | $ | 8.21 | | | | | $ | 8.62 | | | | | $ | 9.03 | | |
| | | 0.0% | | | | | $ | 7.32 | | | | | $ | 7.75 | | | | | $ | 8.19 | | | | | $ | 8.62 | | | | | $ | 9.05 | | | | | $ | 9.48 | | |
| | | 5.0% | | | | | $ | 7.67 | | | | | $ | 8.12 | | | | | $ | 8.58 | | | | | $ | 9.03 | | | | | $ | 9.48 | | | | | $ | 9.94 | | |
| | | 10.0% | | | | | $ | 8.01 | | | | | $ | 8.49 | | | | | $ | 8.96 | | | | | $ | 9.44 | | | | | $ | 9.92 | | | | | $ | 10.39 | | |
| | | 15.0% | | | | | $ | 8.36 | | | | | $ | 8.86 | | | | | $ | 9.35 | | | | | $ | 9.85 | | | | | $ | 10.35 | | | | | $ | 10.85 | | |
| | | 20.0% | | | | | $ | 8.71 | | | | | $ | 9.22 | | | | | $ | 9.74 | | | | | $ | 10.26 | | | | | $ | 10.78 | | | | | $ | 11.30 | | |
| Discount Rate | | | 16.0x | | | 17.0x | | | 18.0x | | | 19.0x | | | 20.0x | | | 21.0x | | |||||||||||||||||||||
| | | 9.0% | | | | | $ | 14.19 | | | | | $ | 15.00 | | | | | $ | 15.82 | | | | | $ | 16.63 | | | | | $ | 17.44 | | | | | $ | 18.25 | | |
| | | 10.0% | | | | | $ | 13.67 | | | | | $ | 14.45 | | | | | $ | 15.23 | | | | | $ | 16.02 | | | | | $ | 16.80 | | | | | $ | 17.58 | | |
| | | 11.0% | | | | | $ | 13.17 | | | | | $ | 13.92 | | | | | $ | 14.68 | | | | | $ | 15.43 | | | | | $ | 16.18 | | | | | $ | 16.93 | | |
| | | 12.0% | | | | | $ | 12.70 | | | | | $ | 13.42 | | | | | $ | 14.15 | | | | | $ | 14.87 | | | | | $ | 15.59 | | | | | $ | 16.32 | | |
| | | 13.0% | | | | | $ | 12.24 | | | | | $ | 12.94 | | | | | $ | 13.64 | | | | | $ | 14.34 | | | | | $ | 15.03 | | | | | $ | 15.73 | | |
| Discount Rate | | | 100% | | | 125% | | | 150% | | | 175% | | | 200% | | | 225% | | |||||||||||||||||||||
| | | 9.0% | | | | | $ | 9.69 | | | | | $ | 11.81 | | | | | $ | 13.93 | | | | | $ | 16.04 | | | | | $ | 18.16 | | | | | $ | 20.28 | | |
| | | 10.0% | | | | | $ | 9.34 | | | | | $ | 11.38 | | | | | $ | 13.42 | | | | | $ | 15.45 | | | | | $ | 17.49 | | | | | $ | 19.53 | | |
| | | 11.0% | | | | | $ | 9.01 | | | | | $ | 10.97 | | | | | $ | 12.93 | | | | | $ | 14.89 | | | | | $ | 16.85 | | | | | $ | 18.81 | | |
| | | 12.0% | | | | | $ | 8.69 | | | | | $ | 10.58 | | | | | $ | 12.46 | | | | | $ | 14.35 | | | | | $ | 16.24 | | | | | $ | 18.12 | | |
| | | 13.0% | | | | | $ | 8.38 | | | | | $ | 10.20 | | | | | $ | 12.02 | | | | | $ | 13.84 | | | | | $ | 15.65 | | | | | $ | 17.47 | | |
| Annual Budget Variance | | | 16.0x | | | 17.0x | | | 18.0x | | | 19.0x | | | 20.0x | | | 21.0x | | |||||||||||||||||||||
| | | (20.0%) | | | | | $ | 10.09 | | | | | $ | 10.66 | | | | | $ | 11.22 | | | | | $ | 11.78 | | | | | $ | 12.34 | | | | | $ | 12.90 | | |
| | | (15.0%) | | | | | $ | 10.66 | | | | | $ | 11.25 | | | | | $ | 11.85 | | | | | $ | 12.45 | | | | | $ | 13.05 | | | | | $ | 13.64 | | |
| | | (10.0%) | | | | | $ | 11.22 | | | | | $ | 11.85 | | | | | $ | 12.48 | | | | | $ | 13.12 | | | | | $ | 13.75 | | | | | $ | 14.38 | | |
| | | (5.0%) | | | | | $ | 11.78 | | | | | $ | 12.45 | | | | | $ | 13.12 | | | | | $ | 13.78 | | | | | $ | 14.45 | | | | | $ | 15.12 | | |
| | | 0.0% | | | | | $ | 12.34 | | | | | $ | 13.05 | | | | | $ | 13.75 | | | | | $ | 14.45 | | | | | $ | 15.15 | | | | | $ | 15.86 | | |
| | | 5.0% | | | | | $ | 12.90 | | | | | $ | 13.64 | | | | | $ | 14.38 | | | | | $ | 15.12 | | | | | $ | 15.86 | | | | | $ | 16.60 | | |
| | | 10.0% | | | | | $ | 13.47 | | | | | $ | 14.24 | | | | | $ | 15.01 | | | | | $ | 15.79 | | | | | $ | 16.56 | | | | | $ | 17.33 | | |
| | | 15.0% | | | | | $ | 14.03 | | | | | $ | 14.84 | | | | | $ | 15.65 | | | | | $ | 16.45 | | | | | $ | 17.26 | | | | | $ | 18.07 | | |
| | | 20.0% | | | | | $ | 14.59 | | | | | $ | 15.44 | | | | | $ | 16.28 | | | | | $ | 17.12 | | | | | $ | 17.97 | | | | | $ | 18.81 | | |
| | | Projected annual growth rate for fiscal years 2018 to 2020 | | |||
Total assets | | | | | 4.0% | | |
Net income | | | | | 10.0% | | |
Name | | | Cash(1) | | | Equity(2) | | | Pension/ NQDC(3) | | | Perquisites/ benefits | | | Tax reimbursement(4) | | | Other | | | Total | | |||||||||||||||||||||
Georgia S. Derrico | | | | $ | 2,213,720 | | | | | | — | | | | | $ | 673,420 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 2,887,140 | | |
R. Roderick Porter | | | | $ | 1,001,550 | | | | | | — | | | | | $ | 478,875 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 1,480,425 | | |
Thomas Baker | | | | $ | 335,040 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 335,040 | | |
Name | | | Cash | | | Equity(1) | | | Pension/ NQDC(2),(3) | | | Perquisites/ benefits | | | Tax reimbursement(4) | | | Other | | | Total(5) | | |||||||||||||||||||||
Joe A. Shearin(6) | | | | | — | | | | | $ | 556,094 | | | | | $ | 874,005 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 1,430,099 | | |
J. Adam Sothen(7) | | | | | — | | | | | $ | 149,776 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 149,776 | | |
Mark C. Hanna | | | | $ | 459,000(8) | | | | | $ | 45,540 | | | | | $ | 367,015 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 871,555 | | |
Douglas R. Taylor | | | | $ | 156,827(9) | | | | | $ | 149,776 | | | | | | — | | | | | $ | 6,264(10) | | | | | | — | | | | | | — | | | | | $ | 312,867 | | |
James S. Thomas | | | | $ | 473,126(11) | | | | | $ | 149,776 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 622,902 | | |
| | | SONA Common Stock | | | EVBS Common Stock | | ||||||||||||||||||||||||||||||
| | | Sales Price | | | Dividends Declared Per Share | | | Sales Price | | | Dividends Declared Per Share | | ||||||||||||||||||||||||
| | | High | | | Low | | | High | | | Low | | ||||||||||||||||||||||||
2017 | | | | | | | | ||||||||||||||||||||||||||||||
First Quarter | | | | $ | 17.50 | | | | | $ | 15.51 | | | | | $ | 0.08 | | | | | $ | 11.10 | | | | | $ | 9.76 | | | | | $ | 0.03 | | |
Second Quarter (through May 10, 2017) | | | | $ | 18.48 | | | | | $ | 16.42 | | | | | $ | — | | | | | $ | 11.71 | | | | | $ | 10.24 | | | | | $ | 0.03 | | |
2016 | | | | | | | | ||||||||||||||||||||||||||||||
First Quarter | | | | $ | 13.40 | | | | | $ | 11.92 | | | | | $ | 0.08 | | | | | $ | 7.10 | | | | | $ | 6.60 | | | | | $ | 0.02 | | |
Second Quarter | | | | $ | 12.77 | | | | | $ | 11.60 | | | | | $ | 0.08 | | | | | $ | 7.75 | | | | | $ | 6.60 | | | | | $ | 0.02 | | |
Third Quarter | | | | $ | 13.59 | | | | | $ | 11.95 | | | | | $ | 0.08 | | | | | $ | 8.69 | | | | | $ | 7.16 | | | | | $ | 0.02 | | |
Fourth Quarter | | | | $ | 16.78 | | | | | $ | 12.74 | | | | | $ | 0.08 | | | | | $ | 10.50 | | | | | $ | 7.60 | | | | | $ | 0.03 | | |
2015 | | | | | | | | ||||||||||||||||||||||||||||||
First Quarter | | | | $ | 12.50 | | | | | $ | 10.80 | | | | | $ | 0.08 | | | | | $ | 6.50 | | | | | $ | 6.12 | | | | | $ | 0.01 | | |
Second Quarter | | | | $ | 12.22 | | | | | $ | 11.03 | | | | | $ | 0.08 | | | | | $ | 6.57 | | | | | $ | 5.80 | | | | | $ | 0.01 | | |
Third Quarter | | | | $ | 12.00 | | | | | $ | 10.98 | | | | | $ | 0.08 | | | | | $ | 7.24 | | | | | $ | 6.12 | | | | | $ | 0.02 | | |
Fourth Quarter | | | | $ | 13.54 | | | | | $ | 11.14 | | | | | $ | 0.28 | | | | | $ | 7.24 | | | | | $ | 6.25 | | | | | $ | 0.02 | | |
2014 | | | | | | | | ||||||||||||||||||||||||||||||
First Quarter | | | | $ | 10.24 | | | | | $ | 9.81 | | | | | $ | 0.07 | | | | | $ | 7.25 | | | | | $ | 6.00 | | | | | | — | | |
Second Quarter | | | | $ | 11.70 | | | | | $ | 10.05 | | | | | $ | 0.07 | | | | | $ | 6.95 | | | | | $ | 6.20 | | | | | | — | | |
Third Quarter | | | | $ | 11.70 | | | | | $ | 10.37 | | | | | $ | 0.08 | | | | | $ | 6.44 | | | | | $ | 6.08 | | | | | | — | | |
Fourth Quarter | | | | $ | 13.13 | | | | | $ | 10.98 | | | | | $ | 0.38 | | | | | $ | 6.57 | | | | | $ | 5.33 | | | | | | — | | |
| | | SONA Common Stock | | | EVBS Common Stock | | | Equivalent Market Value Per Share of EVBS | | |||||||||
December 12, 2016 | | | | $ | 15.61 | | | | | $ | 9.59 | | | | | $ | 9.85 | | |
May 10, 2017 | | | | $ | 17.47 | | | | | $ | 11.07 | | | | | $ | 11.03 | | |
| Authorized Capital Stock | | |||
| SONA | | | EVBS | |
| The authorized capital stock of SONA consists of (1) 5,000,000 shares of preferred stock, par value $0.01 per share, and (2) 45,000,000 shares of common stock, par value $0.01 per share. SONA’s articles of incorporation authorize the board of directors to issue the preferred stock in one or more series and to fix the rights, preferences, privileges and restrictions of each series of preferred stock. No holder of SONA capital stock has preemptive rights to subscribe for or purchase any part of any new or additional issue of stock of any class whatsoever of SONA, or of treasury shares, or of securities convertible into stock of any class of SONA. | | | The authorized capital stock of EVBS consists of (1) 10,000,000 shares of preferred stock, par value $2.00 per share, 24,000 of which are designated as shares of Fixed Rate Cumulative Perpetual Preferred Stock, Series A, and 5,250,000 of which are designated as shares of Non-Voting Mandatorily Convertible Non-Cumulative Preferred Stock, Series B, and (2) 50,000,000 shares of common stock, par value $2.00 per share. The EVBS articles of incorporation authorize the board of directors to issue the preferred stock in one or more series and to fix the preferences, limitations and relative rights of each series of preferred stock. No holder of any class of EVBS capital stock has preemptive or other preferential rights to subscribe for or purchase (1) any shares of any class of stock of EVBS, whether now or hereafter authorized, (2) any warrants, rights or options to purchase any such stock or (3) any obligations convertible into any such stock or warrants, rights or options to purchase any such stock. | |
| Number and Classes of Board of Directors | | |||
| SONA | | | EVBS | |
| The SONA board of directors is divided into three classes, apportioned as evenly as possible, with directors serving staggered three-year terms. The SONA bylaws require the board of directors to have not less than five nor more than 15 directors. The SONA board of directors may increase and decrease the number of directors by a vote of a | | | The EVBS board of directors is not divided into classes and all directors serve one-year terms. The EVBS bylaws require the board of directors to have not less than ten nor more than 17 directors, with the exact size set by resolution of the majority of the EVBS board of directors or by resolution of a majority of EVBS shareholders at any meeting | |
| majority of the board of directors. Currently, the SONA board of directors consists of eight directors. On or prior to the effective date of the merger, the SONA board of directors will cause the number of directors that will comprise the full board of SONA at the effective date to be fixed at eleven directors, consisting of (i) six currently-serving SONA directors, including the current Chief Executive Officer and Chairman of the SONA board of directors and the current President and Vice Chairman of the SONA board of directors, and (ii) five currently-serving EVBS directors to be agreed upon by SONA and EVBS, including the current President and Chief Executive Officer of EVBS, and one observer to SONA’s board of directors designated by EVBS. | | | thereof. Currently, the EVBS board of directors consists of twelve individuals, subject to increase by one director if Castle Creek exercises its right to maintain one representative on the EVBS board of directors. | |
| Voting Rights | | |||
| SONA | | | EVBS | |
| The holders of SONA common stock have one vote for each share held on any matter presented for consideration by the holders of common stock at a shareholder meeting. | | | The holders of EVBS common stock have one vote for each share held on any matter presented for consideration by the holders of common stock at a shareholder meeting. The holders of EVBS Series B preferred stock have no voting power and are not entitled to vote on any matter presented for consideration by EVBS shareholders, except as required by applicable law and with respect to proposals (1) to increase the authorized number of shares of EVBS Series B preferred stock; (2) to enter into any agreement, contract or understanding or otherwise incur any obligation which by its terms would violate or be in conflict in any material respect with, or significantly and adversely affect, the powers, rights or preferences of the Series B preferred stock; (3) to amend the EVBS articles of incorporation or the EVBS bylaws, if such amendment would significantly and adversely alter, change or affect the powers, preferences or rights of the holders of the EVBS Series B preferred stock; or (4) to amend or waive any provision of Article II, Paragraph F of the EVBS articles of incorporation applicable to the holders of EVBS Series B preferred stock. | |
| Election of Directors | | |||
| SONA | | | EVBS | |
| SONA directors are elected by a plurality of the votes cast by the shares entitled to vote on the election of directors at an annual meeting at which a quorum is present. Holders of SONA common stock are not entitled to cumulative voting in the election of directors. | | | EVBS directors are elected by a plurality of the votes cast by the shares entitled to vote on the election of directors at an annual meeting at which a quorum is present. Holders of EVBS common stock are not entitled to cumulative voting in the election of directors. | |
| Qualifications of Directors | | |||
| SONA | | | EVBS | |
| A person is not required to own shares of SONA stock to be qualified as a SONA director. | | | The EVBS bylaws provide that, except for individuals who were directors of EVBS on March 15, 2007, no person who is 75 years old or older will be eligible to stand for election or reelection to the EVBS board of directors. A person is not required to own shares of EVBS stock to be qualified as a director. | |
| Removal of Directors | | |||
| SONA | | | EVBS | |
| SONA’s articles of incorporation provide that directors of SONA may be removed by shareholders of SONA only for cause and with the affirmative vote of at least 75% of the outstanding shares entitled to vote generally in the election of directors. Cause for removal exists only if a director whose removal is proposed has been either declared incompetent by an order of a court, convicted of a felony or of an offense punishable by imprisonment for a term of more than one year, or deemed liable by a court for gross negligence or misconduct in the performance of such director’s duties to SONA. | | | Under the Virginia SCA, the common shareholders of EVBS, at a special meeting called for such purpose, may remove any member of the EVBS board of directors elected by the common shareholders of EVBS with or without cause. | |
| Vacancies on the Board of Directors | | |||
| SONA | | | EVBS | |
| SONA’s articles of incorporation provide that any vacancy occurring in the board of directors, including any vacancy created by an increase in the number of directors, may be filled by a majority of the directors then in office, whether or not less than a quorum, or by a sole remaining director. Any director so chosen will hold office for the remainder of the term to which the director has been selected and until such director’s successor has been elected and qualified. No decrease in the number of directors will shorten the term of any incumbent director. | | | Except with respect to the contractual rights of holders of shares of EVBS Series B preferred stock to designate the replacement for any vacancy left by a director originally designated by such holder, the EVBS articles of incorporation provide that any vacancy on the EVBS board of directors, including a vacancy due to an increase in the number of directors, will be filled only by the affirmative vote of the directors then remaining in office, even if less than a quorum of the EVBS board of directors. | |
| Amendment of Articles of Incorporation | | |||
| SONA | | | EVBS | |
| Amendment of SONA’s articles of incorporation requires the approval of a majority of the board of directors and the affirmative vote of the holders of a majority of the outstanding shares of common stock entitled to vote. | | | Amendment of the EVBS articles of incorporation requires the approval of a majority vote of the votes entitled to be cast by each voting group entitled to vote on the amendment, provided that if the amendment was not approved by at least two-thirds of EVBS’s directors, holders of more than two-thirds of the issued and outstanding shares of EVBS common stock must vote in favor of the amendment. | |
| Amendment of Bylaws | | |||
| SONA | | | EVBS | |
| Amendment of SONA’s bylaws requires the approval of a majority of the board of directors or the affirmative vote of the holders of a majority of the outstanding shares of common stock entitled to vote. | | | The EVBS bylaws may be amended or altered by a majority vote of directors at a meeting of the board of directors where a quorum is present. EVBS shareholders entitled to vote in the election of directors, however, have the power to rescind, alter, amend or repeal any bylaws and to enact bylaws which, if expressly so provided, may not be amended, altered or repealed by the EVBS board of directors, in each case by a majority vote of the votes cast. | |
| Shareholder Meetings | | |||
| SONA | | | EVBS | |
| SONA’s bylaws provide that an annual meeting of shareholders to provide for the election of directors and for the transaction of such other business as may properly come before the meeting is to be held each year on the third Thursday of April of each year, or on such other date, time and at a place determined by the board of directors. Special meetings of shareholders may be called by (i) the chairman of the board of directors, (ii) the President, (iii) resolution adopted by the affirmative vote of at least three-fourths of the directors then in office, or (iv) by the holders of record of not less than 40% of SONA’s outstanding shares entitled to vote. | | | The EVBS bylaws provide that an annual meeting of shareholders for the election for the election of directors and for the transaction of such other business as may properly come before the meeting shall be held each year on a date during the month of March, April or May, or at such other time as the board of directors may determine, the exact date, place and hour to be fixed by the board of directors. The EVBS bylaws provide that a special meeting of shareholders may be called for any purpose or purposes whatsoever at any time, but only by (i) the President, (ii) the chairman or vice chairman of the board of directors or (iii) a majority of the directors then in office. No business may be transacted and no corporate action taken at a special meeting of shareholders other than that stated in the notice of the special meeting. | |
| Notice of Shareholder Meetings | | |||
| SONA | | | EVBS | |
| Written notice stating the date, time and place, if any, of a meeting of shareholders and, in the case of a special meeting, the purpose, shall be delivered not less than ten days and not more than 60 days before the date of the meeting, provided that notice of a shareholder meeting to act on an amendment to the articles of incorporation, plan of merger, share exchange, entity conversion, sale of assets or dissolution, shall be given not less than 25 and not more than 60 days before the date of the meeting. If any annual or special meeting is adjourned for 30 days or more, or if a new record date is fixed for an adjourned meeting, notice of the adjourned meeting shall be as given as in the case of the original meeting. If any meeting is adjourned for less than 30 days, no notice is required other than an announcement at the meeting at which such adjournment is taken. | | | Notice stating the date, time and place of a meeting of shareholders and, in the case of a special meeting, the purpose or purposes for which the meeting is called shall be given to each shareholder of record entitled to vote at the meeting not less than ten days and not more than 60 days before the date of such meeting, except as different notice periods may be required by law. If there is not a quorum at the time for which a shareholder meeting has been called, the meeting may be adjourned or postponed from time to time by the chairman of the meeting or by a majority of shareholders present or represented by proxy, without notice other than by announcement at the meeting, until there is a quorum. Notwithstanding the foregoing, if a new record date is fixed for the adjourned meeting, not less than ten days before the | |
| | | | meeting date notice of the adjourned meeting shall be given to each shareholder entitled to vote at such adjourned meeting as of the record date fixed for notice of such adjourned meeting. | |
| Liability of Directors and Officers | | |||
| The Virginia SCA provides that in any proceeding brought by or in the right of a corporation or brought by or on behalf of shareholders of the corporation, the damages assessed against an officer or director arising out of a single transaction, occurrence or course of conduct may not exceed the lesser of (a) the monetary amount, including the elimination of liability, specified in the articles of incorporation or, if approved by the shareholders, in the bylaws as a limitation on or elimination of the liability of the officer or director, or (b) the greater of (i) $100,000 or (ii) the amount of cash compensation received by the officer or director from the corporation during the twelve months immediately preceding the act or omission for which liability was imposed. The liability of an officer or director is not limited under the Virginia SCA or a corporation’s articles of incorporation and bylaws if the officer or director engaged in willful misconduct or a knowing violation of the criminal law or of any federal or state securities law. | | |||
| SONA | | | EVBS | |
| SONA’s articles of incorporation provide that the personal liability of directors and officers for monetary damages shall be eliminated to the fullest extent permitted by the Virginia SCA. | | | The EVBS articles of incorporation provide that, to the fullest extent permitted by Virginia law, a director or officer of EVBS shall not be liable to EVBS or its shareholders for monetary damages. | |
| Indemnification of Directors and Officers | | |||
| SONA | | | EVBS | |
| SONA’s articles of incorporation provide that SONA shall indemnify its directors, officers and former directors and officers against expenses incurred by him or her in connection with any pending or threatened action, suit or proceeding, with respect to which such director or officer is a party or is threatened to be made a party, to the fullest extent permitted by the Virginia SCA. | | | The EVBS articles of incorporation provide that, to the fullest extent permitted by Virginia law, EVBS shall indemnify a director or officer who is a party to any proceeding because he or she is or was a director or officer of EVBS against liability incurred in the proceeding. | |
| Notice of Shareholder Proposals and Director Nominations | | |||
| SONA | | | EVBS | |
| SONA’s bylaws provide that for business to be properly brought before an annual meeting by a shareholder, the shareholder must have given timely notice to the Secretary of SONA. To be timely, a shareholder’s notice must be delivered to or mailed and received at the principal executive offices of SONA not later than 90 days prior to the anniversary of the immediately preceding annual meeting. | | | The EVBS bylaws provide that a shareholder may nominate a person for election to the board of directors of EVBS at an annual meeting of shareholders by delivering written notice of such nomination to EVBS not later than the 120th day nor earlier than the 180th day prior to the first anniversary of the preceding year’s annual meeting (or, if the annual meeting is more than 30 days before or after such anniversary, then not earlier than the 180th day prior to such annual meeting and not later than the 120th day prior to such annual meeting or the 10th day following the public announcement of the annual meeting date). Such notice must set forth all information that would be required by the SEC’s proxy rules about each proposed nominee, such nominee’s consent to serve as director if elected, and certain information about the beneficial ownership of the nominating shareholder. | |
| | | | If EVBS holds a special meeting of shareholders at which directors are to be elected, the EVBS bylaws provide that a shareholder may nominate a person for election to the board of directors of EVBS by delivering written notice to EVBS that satisfies requirements set forth in the EVBS bylaws that are substantially similar to the requirements described above. The EVBS bylaws also provide that a shareholder may propose business to be considered by shareholders at an annual meeting of shareholders, subject to the same notice requirements as apply to shareholder nomination of directors for election at an annual meeting; provided that the proposing shareholder must also include in the shareholder’s notice a brief description of the business to be brought before the meeting (including the text of the proposal or resolution to be approved), the reasons for conducting such business, and any material interest in such business of the proposing shareholder. | |
| Payment of Dividends | | |||
| SONA | | | EVBS | |
| SONA’s bylaws permit SONA’s board of directors to declare dividends upon its capital stock at any regular or special meeting, to be paid in cash, in property or in shares of capital stock. Before payment of any dividend, there will be set aside out of any funds of SONA available for dividends such sum or sums as the board of directors, in its absolute discretion, may deem proper as a reserve to meet contingencies, or for dividends, or for repairing or maintain property or for any other proper purpose. The Virginia SCA permits the payment of dividends so long as, after giving effect to such dividend, (i) the corporation is able to pay its debts as they become due in the usual course or business and (ii) the corporation’s total assets is not less than the sum of its total liabilities plus the amount that would be needed if the corporation were to be dissolved at the time of the dividend to satisfy the preferential rights upon dissolution to shareholders whose preferential rights are superior to those receiving the dividend. | | | The Virginia SCA permits the payment of dividends so long as, after giving effect to such dividend, (i) the corporation is able to pay its debts as they become due in the usual course or business and (ii) the corporation’s total assets is not less than the sum of its total liabilities plus the amount that would be needed if the corporation were to be dissolved at the time of the dividend to satisfy the preferential rights upon dissolution to shareholders whose preferential rights are superior to those receiving the dividend. | |
| Appraisal Rights | | |||
| The Virginia SCA provides that shareholders of a Virginia corporation are generally entitled to object and receive payment of the fair value of the shares they hold in the event of any of the following corporate actions: (i) a merger if shareholder approval is required and the shareholders are entitled to vote on the merger; (ii) a share exchange, if the shareholders are entitled to vote on the share exchange; (iii) disposition of all or substantially all of the assets of the corporation, if the shareholders are entitled to vote on the disposition; or (iv) an amendment to the articles of incorporation that reduces the number of shares owned by the shareholders to a fraction of a share if the corporation has the obligation or right to repurchase the fractional shares. | | |||
| Notwithstanding the foregoing, the Virginia SCA further provides that appraisal rights are not available to holders of shares of any class or series of shares of a Virginia corporation in a merger when the stock is either (x) listed on a national securities exchange, such as the NASDAQ Global Market, or (y) is traded on an organized market, held by at least 2,000 shareholders of record and has a public float of at least $20 million. Despite these exceptions, appraisal rights will be available to holders of capital stock of a Virginia corporation in one of the applicable corporate actions if: (i) the articles of incorporation provide for appraisal rights regardless of an available exception (although neither the SONA articles of incorporation nor the EVBS articles of incorporation authorize such special appraisal rights); (ii) in the case of a merger or share exchange, shareholders are required by the terms of the corporate action to accept anything for their shares other than (A) cash or (B) shares of the surviving or acquiring corporation, or any other proprietary interest of any other entity, that are either listed on a national securities exchange or traded on an organized market, held by more than 2,000 shareholders of record and have a public float of at least $20 million, or a combination of cash or such shares; or (iii) the corporate action is an “interested transaction” as defined in the Virginia SCA. | | |||
| SONA | | | EVBS | |
| SONA’s common stock is listed on the NASDAQ Global Market. Therefore, unless one of the exceptions outlined above applies to a given transaction, shareholders of SONA are not entitled to appraisal rights. Shareholders of SONA are not entitled to appraisal rights in connection with the merger. | | | EVBS’s common stock is listed on the NASDAQ Global Select Market. Therefore, unless one of the exceptions outlined above applies to a given transaction, common shareholders of EVBS are not entitled to appraisal rights. EVBS’s preferred stock is not listed on a national securities exchange or traded on an organized market and, therefore, are generally entitled to appraisal rights in applicable transactions. Common shareholders of EVBS are not entitled to appraisal rights in connection with the merger. All holders of EVBS preferred stock have consented to the merger, and under the Virginia law no such holder can exercise appraisal rights with respect to the EVBS preferred stock. | |
| Merger; Sale of All or Substantially All of a Corporation’s Assets; Plans of Dissolution | | |||
| SONA | | | EVBS | |
| The Virginia SCA provides that, unless a corporation’s articles of incorporation provide for a greater or lesser vote, certain significant corporate actions must be approved by the affirmative vote of more than two-thirds of all the votes entitled to be cast on the matter. Certain corporate actions requiring a more than two-thirds vote include: (i) adoption of plans of merger or share exchange; (ii) sales or other dispositions of all or substantially all of a corporation’s assets other than in the | | | The EVBS articles of incorporation provide that the approval of a majority vote of the votes entitled to be cast by each voting group entitled to vote is required to approve (i) adoption of plans of merger or share exchange and (ii) sales or other dispositions of all or substantially all of EVBS’s property, otherwise than in the usual and regular course of business, provided that if such corporate action was not approved by at least two-thirds of EVBS’s directors, holders of more than two-thirds of the | |
| ordinary course of business; and (iii) adoption of plans of dissolution. The Virginia SCA provides that a corporation’s articles may either increase the vote required to approve those actions or may decrease the vote required to not less than a majority of all the votes cast by each voting group entitled to vote at a meeting at which a quorum of the voting group exists. SONA’s articles of incorporation do not modify the vote required to approve those actions. | | | issued and outstanding shares of EVBS common stock must vote in favor of the amendment, and provided further that the EVBS board of directors may condition its submission of any such corporate action on any basis, including the requirement of a greater vote. The EVBS articles of incorporation do not modify the vote required to approve adoption of a plan of dissolution. | |
| Anti-takeover Provisions | | |||
| Affiliated Transactions Statute. The Affiliated Transaction Statute of the Virginia SCA contains provisions governing “affiliated transactions.” These include various transactions such as mergers, share exchanges, sales, leases, or other dispositions of material assets, issuances of securities, dissolutions, and similar transactions with an “interested shareholder.” An interested shareholder is generally the beneficial owner of more than 10% of any class of a corporation’s outstanding voting shares. During the three years following the date a shareholder becomes an interested shareholder, any affiliated transaction with the interested shareholder must be approved by both a majority (but not less than two) of the “disinterested directors” (those directors who were directors before the interested shareholder became an interested shareholder or who were recommended for election by a majority of the disinterested directors) and by the affirmative vote of the holders of two-thirds of the corporation’s voting shares other than shares beneficially owned by the interested shareholder. | | |||
| These requirements do not apply to affiliated transactions if, among other things, a majority of the disinterested directors approve the interested shareholder’s acquisition of voting shares making such a person an interested shareholder before such acquisition. Beginning three years after the shareholder becomes an interested shareholder, the corporation may engage in an affiliated transaction with the interested shareholder if: (i) the transaction is approved by the holders of two-thirds of the corporation’s voting shares, other than shares beneficially owned by the interested shareholder; (ii) the affiliated transaction has been approved by a majority of the disinterested directors; or (iii) subject to certain additional requirements, in the affiliated transaction the holders of each class or series of voting shares will receive consideration meeting specified fair price and other requirements designed to ensure that all shareholders receive fair and equivalent consideration, regardless of when they tendered their shares. | | |||
| A Virginia corporation may include in its articles of incorporation initially filed with the Virginia SCC a provision opting out of the Affiliated Transactions Statute. The shareholders of a Virginia corporation may also adopt an amendment to the corporation’s articles of incorporation or bylaws opting out of the Affiliated Transactions Statute. | | |||
| Control Share Acquisitions Statute. Under the Virginia SCA’s Control Share Acquisitions Statute, voting rights of shares of stock of a Virginia corporation acquired by an acquiring person or other entity at ownership levels of 20%, 331∕3%, and 50% of the outstanding shares may, under certain circumstances, be denied. | | |||
| The voting rights may be denied: (i) unless conferred by a special shareholder vote of a majority of the outstanding shares entitled to vote for directors, other than shares held by the acquiring person and officers and directors of the corporation; or (ii) among other exceptions, such acquisition of shares is made pursuant to a merger agreement with the corporation or the corporation’s articles of incorporation or bylaws permit the acquisition of such shares before the acquiring person’s acquisition thereof. | | |||
| If authorized in the corporation’s articles of incorporation or bylaws, the statute also permits the corporation to redeem the acquired shares at the average per share price paid for such shares if the voting rights are not approved or if the acquiring person does not file a “control share acquisition statement” with the corporation within 60 days of the last acquisition of such shares. If voting rights are approved for | |
| control shares comprising more than 50% of the corporation’s outstanding stock, objecting shareholders may have the right to have their shares repurchased by the corporation for “fair value.” | | |||
| Corporations may provide in their articles of incorporation or bylaws to opt out of the Control Share Acquisitions Statute. | | |||
| SONA | | | EVBS | |
| SONA has opted out of both the Affiliated Transactions Statute and the Control Share Acquisition Statute. | | | The EVBS articles of incorporation and the EVBS bylaws are silent with respect to the Affiliated Transactions Statute and, therefore, such statute applies to affiliated transactions between EVBS and an interested shareholder. EVBS has opted out of the Control Share Acquisition Statute. | |
Name | | | Position With the Company and the Bank | | | Number of Shares of Common Stock Owned | | | Percentage Beneficially Owned(1) | | ||||||
5% or Greater Holders: | | | | | ||||||||||||
E.S. Barr & Company 1999 Richmond Road, Suite 1B Lexington, Kentucky 40502 | | | Investor | | | | | 650,739(2) | | | | | | 5.3% | | |
Corbyn Investment Management, Inc., et al Suite 108 2330 W. Joppa Road Lutherville, Maryland 21093 | | | Investor | | | | | 613,394(3) | | | | | | 5.0% | | |
Directors and Executive Officers: | | | | | ||||||||||||
Georgia S. Derrico(4) | | | Chairman of the Board and Chief Executive Officer of the Company and the Bank | | | | | 726,143(5) | | | | | | 5.9% | | |
R. Roderick Porter(4) | | | Vice Chairman of the Board and President and Chief Operating Officer of the Company and the Bank | | | | | 726,143(6) | | | | | | 5.9% | | |
Neil J. Call | | | Director of the Company and the Bank | | | | | 126,598(7) | | | | | | 1.0% | | |
Charles A. Kabbash | | | Director of the Company and the Bank | | | | | 107,070(8) | | | | | | * | | |
John J. Forch | | | Director of the Company and the Bank | | | | | 57,311(9) | | | | | | * | | |
Frederick L. Bollerer | | | Director of the Company and the Bank | | | | | 27,746(10) | | | | | | * | | |
W. Bruce Jennings | | | Director of the Company and the Bank | | | | | 39,833(11) | | | | | | * | | |
Robert Y. Clagett | | | Director of the Company and the Bank | | | | | 23,795 | | | | | | * | | |
William H. Lagos | | | Senior Vice President and Chief Financial Officer of the Company and the Bank | | | | | 58,652(12) | | | | | | * | | |
William H. Stevens | | | Executive Vice President and Chief Credit Risk Officer of the Bank | | | | | 24,017(13) | | | | | | * | | |
Thomas P. Baker | | | Senior Vice President and Chief Credit Officer of the Bank | | | | | 61,139(14) | | | | | | * | | |
Directors, Director Nominees and Named Executive Officers as a Group (11 persons) | | | | | | | | 1,252,304 | | | | | | 10.2% | | |
| | | EVBS Common Stock | | |||||||||
| | | Amount and Nature of Beneficial Ownership | | | Percent of Class(1) | | ||||||
Directors: | | | | ||||||||||
John F. Biagas | | | | | 54,712(2) | | | | | | * | | |
W. Rand Cook | | | | | 22,008(3) | | | | | | * | | |
William G. Cox | | | | | 21,592(4) | | | | | | * | | |
Michael E. Fiore, P.E. | | | | | 13,041 | | | | | | * | | |
F. L. Garrett, III | | | | | 33,219(5) | | | | | | * | | |
Boris M. Gutin | | | | | 21,577(6) | | | | | | * | | |
Ira C. Harris, Ph.D., CPA | | | | | 10,511(7) | | | | | | * | | |
Eric A. Johnson | | | | | 36,955(8) | | | | | | * | | |
W. Leslie Kilduff, Jr. | | | | | 53,038(9) | | | | | | * | | |
Joe A. Shearin | | | | | 100,743(10) | | | | | | * | | |
Leslie E. Taylor, CPA | | | | | 12,131(11) | | | | | | * | | |
Jay T. Thompson, III | | | | | 65,236(12) | | | | | | * | | |
Non-Director Named Executive Officers: | | | | ||||||||||
Mark C. Hanna | | | | | 14,247(13) | | | | | | * | | |
J. Adam Sothen | | | | | 24,396(14) | | | | | | * | | |
Douglas R. Taylor | | | | | 22,923(15) | | | | | | * | | |
James S. Thomas | | | | | 27,518(16) | | | | | | * | | |
All Directors and Executive Officers as a Group (19 persons) | | | | | 580,659(17) | | | | | | 4.43% | | |
| | | EVBS Common Stock | | |||||||||
| | | Amount and Nature of Beneficial Ownership | | | Percent of Class(1) | | ||||||
Castle Creek Capital Partners IV, LP 6051 El Tordo Rancho Santa Fe, CA 92067 | | | | | 1,061,225(2) | | | | | | 8.09% | | |
EJF Capital LLC 2107 Wilson Blvd., Suite 410 Arlington, VA 22201 | | | | | 660,784(3) | | | | | | 5.04% | | |
GCP III EVB LLC 600 Lexington Ave., 31st Floor New York, NY 10022 | | | | | 1,122,756(4) | | | | | | 8.56% | | |
Wellington Management Company, LLP 280 Congress Street Boston, MA 02210 | | | | | 941,671(5) | | | | | | 7.18% | | |
| Southern National Bancorp of Virginia, Inc. 1002 Wisconsin Ave. N.W. Washington, D.C. 20007 Attention: Investor Relations | | | Eastern Virginia Bankshares, Inc. 10900 Nuckols Road, Suite 325 Glen Allen, Virginia 23060 Attention: Investor Relations | |
| | | Page | | |||
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-2 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-4 | | | |
| | | | A-5 | | | |
| | | | A-6 | | | |
| | | | A-6 | | | |
| | | | A-7 | | | |
| | | | A-7 | | | |
| | | | A-8 | | | |
| | | | A-8 | | | |
| | | | A-8 | | | |
| | | | A-9 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-24 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-27 | | | |
| | | | A-28 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-31 | | |
| | | Page | | |||
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-34 | | ��� | |
| | | | A-34 | | | |
| | | | A-35 | | | |
| | | | A-35 | | | |
| | | | A-35 | | | |
| | | | A-35 | | | |
| | | | A-36 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-40 | | | |
| | | | A-40 | | |
| 2017 Contribution | | | Section 5.9(d) | |
| 401(k) Plan | | | Section 5.9(c) | |
| ACA | | | Section 3.3(o)(ii) | |
| Acquisition Proposal | | | Section 5.5(c) | |
| Agreement | | | Recitals | |
| Articles of Merger | | | Section 1.3 | |
| Bank Merger | | | Section 1.5(a) | |
| Bank Merger Agreement | | | Section 1.5(a) | |
| Bank Reports | | | Section 3.3(g) | |
| Benefit Plans | | | Section 3.3(o)(i) | |
| Book-Entry Shares | | | Section 2.3(c) | |
| Certificates | | | Section 2.3(c) | |
| Change in EVBS Recommendation | | | Section 5.5(e) | |
| Change in SONA Recommendation | | | Section 5.5(e) | |
| Closing | | | Section 1.2 | |
| Closing Date | | | Section 1.2 | |
| Code | | | Recitals | |
| Common Stock Merger Consideration | | | Section 2.1(c) | |
| Computer Systems | | | Section 3.3(dd)(i) | |
| Confidentiality Agreement | | | Section 5.2(c) | |
| Continuing Corporation | | | Section 1.1 | |
| Continuing Corporation Common Stock | | | Section 2.1(c) | |
| Continuing Corporation Non-Voting Common Stock | | | Section 2.1(d) | |
| Derivative Contract | | | Section 3.3(u) | |
| Disclosure Letter | | | Section 3.1(a) | |
| Effective Date | | | Section 1.3 | |
| Election Deadline | | | Section 2.2 | |
| Environmental Claim | | | Section 3.3(r)(iv)(1) | |
| Environmental Laws | | | Section 3.3(r)(iv)(2) | |
| ERISA | | | Section 3.3(o)(iii) | |
| EVB | | | Section 1.5(a) | |
| EVB Directors | | | Section 1.5(c) | |
| EVBS | | | Recitals | |
| EVBS 401(k) Plan | | | Section 5.9(c) | |
| EVBS Affiliates | | | Section 5.8(a) | |
| EVBS Board Recommendation | | | Section 5.3(b) | |
| EVBS Cancelled Shares | | | Section 2.1(b) | |
| EVBS Cash Balance Plan | | | Section 5.9(d) | |
| EVBS Common Stock | | | Section 2.1(b) | |
| EVBS Continuing Employees | | | Section 5.9(a) | |
| EVBS Directors | | | Section 1.4(a) | |
| EVBS DRSPP | | | Section 4.1(d)(ii) | |
| EVBS DRSPP Suspension Date | | | Section 5.21(b) | |
| EVBS ESPP | | | Section 4.1(d)(ii) | |
| EVBS ESPP Suspension Date | | | Section 5.21(a) | |
| EVBS Insiders | | | Section 5.20 | |
| EVBS Series B Preferred Stock | | | Section 2.1(d) | |
| EVBS Shareholder Approval | | | Section 3.3(c)(i)(1) | |
| EVBS Shareholders Meeting | | | Section 5.4(b) | |
| EVBS Stock Award | | | Section 2.5(c) | |
| EVBS Stock Option | | | Section 2.5(a) | |
| EVBS Stock Plan | | | Section 2.5(a) | |
| Exchange Act | | | Section 3.3(c)(v) | |
| Exchange Agent | | | Section 2.3(a) | |
| Exchange Fund | | | Section 2.3(b) | |
| Exchange Ratio | | | Section 2.1(c) | |
| FDIC | | | Section 3.3(b) | |
| Financial Statements | | | Section 3.3(f)(ii) | |
| GAAP | | | Section 3.3(f)(ii) | |
| Governmental Authority | | | Section 3.3(k) | |
| IIPI | | | Section 3.3(cc) | |
| Indemnified Party | | | Section 5.11(a) | |
| Intellectual Property | | | Section 3.3(t) | |
| Joint Proxy Statement | | | Section 3.3(c)(v) | |
| Knowledge | | | Section 3.2(c) | |
| Loan | | | Section 3.3(q)(vii) | |
| Loan Loss Allowance | | | Section 3.3(q)(iii) | |
| Material Adverse Effect | | | Section 3.2(b) | |
| Material Contract | | | Section 3.3(j) | |
| Materials of Environmental Concern | | | Section 3.3(r)(iv)(3) | |
| Merger | | | Recitals | |
| Merger Consideration | | | Section 2.1(d) | |
| MPPP | | | Section 5.9(d) | |
| No Election Shares | | | Section 2.2 | |
| Notice of Recommendation Change | | | Section 5.5(f)(ii) | |
| OREO | | | Section 3.3(q)(iv) | |
| Organizational Documents | | | Section 3.3(a) | |
| Permitted Issuances | | | Section 4.1(d)(ii) | |
| Plan of Merger | | | Section 1.1 | |
| Preferred Stock Merger Consideration | | | Section 2.1(d) | |
| Registration Statement | | | Section 3.3(c)(v) | |
| Regulatory Agencies | | | Section 3.3(g) | |
| Regulatory Approvals | | | Section 5.6(a) | |
| Rights | | | Section 3.3(d)(iv) | |
| SCC | | | Section 1.3 | |
| SEC | | | Section 3.3(c)(iv) | |
| SEC Reports | | | Section 3.3(f)(i) | |
| Section 16 Information | | | Section 5.20 | |
| Securities Act | | | Section 3.3(c)(v) | |
| Series B Voting Agreement and Election | | | Section 5.8(c) | |
| SONA | | | Recitals | |
| Sonabank | | | Section 1.5(a) | |
| Sonabank Directors | | | Section 1.5(c) | |
| SONA 401(k) Plan | | | Section 5.9(c) | |
| SONA Affiliates | | | Section 5.8(a) | |
| SONA Articles of Incorporation Amendment | | | Section 1.4(c) | |
| SONA Board Recommendation | | | Section 5.4(a) | |
| SONA CIC Agreement | | | Section 5.12(e) | |
| SONA Common Stock | | | Section 2.1(a) | |
| SONA Directors | | | Section 1.4(a) | |
| SONA Employment Arrangements | | | Section 5.12(c) | |
| SONA Shareholder Approvals | | | Section 3.3(c)(i)(2) | |
| SONA Shareholders Meeting | | | Section 5.4(a) | |
| SONA Stock Plan | | | Section 3.3(d)(iii) | |
| Subsidiary | | | Section 3.3(b) | |
| Superior Proposal | | | Section 5.5(d) | |
| Takeover Laws | | | Section 3.3(x) | |
| Tax or Taxes | | | Section 3.3(l)(i) | |
| Tax Returns | | | Section 3.3(l)(i) | |
| Technology Systems | | | Section 3.3(t) | |
| Termination Fee | | | Section 7.4(a) | |
| VSCA | | | Section 1.1 | |
| | | | SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC. | |
| | | | By: /s/ Georgia S. Derrico Georgia S. Derrico Chairman of the Board and Chief Executive Officer | |
| | | | EASTERN VIRGINIA BANKSHARES, INC. | |
| | | | By: /s/ Joe A. Shearin Joe A. Shearin President and Chief Executive Officer | |
| | | | SONABANK | | |||
| | | | By: | | | | |
| | | | Name: | | | | |
| | | | Title: | | | | |
| | | | EVB | | |||
| | | | By: | | | | |
| | | | Name: | | | | |
| | | | Title: | | | | |
| | | | SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC. | |
| | | | By: /s/ Georgia S. Derrico Georgia S. Derrico Chairman of the Board and Chief Executive Officer | |
| | | | EASTERN VIRGINIA BANKSHARES, INC. | |
| | | | By: /s/ Joe A. Shearin Joe A. Shearin President and Chief Executive Officer | |
| | | | SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC. | |
| | | | By: /s/ Georgia S. Derrico Georgia S. Derrico Chairman of the Board and Chief Executive Officer | |
| | | | EASTERN VIRGINIA BANKSHARES, INC. | |
| | | | By: /s/ Joe A. Shearin Joe A. Shearin President and Chief Executive Officer | |