- ALRS Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B3 Filing
Alerus Financial (ALRS) 424B3Prospectus supplement
Filed: 31 Jul 24, 4:01pm
| ![]() | | | ![]() | |
| The date, time and place of the virtual Alerus special meeting are: | | | The date, time and place of the virtual HMNF special meeting are: | | ||||||
| | | | Date: September 12, 2024 Time: 11:00 a.m., local time Access Link: https://web.lumiconnect.com/288140204 | | | | | | Date: September 12, 2024 Time: 10:00 a.m., local time Registration Link: http://register.proxypush.com/hmnf | |
| | | | Password: alerus2024 | | | | | | | |
| Sincerely, ![]() | | | Sincerely, ![]() | |
| Katie A. Lorenson President and Chief Executive Officer Alerus Financial Corporation | | | Bradley C. Krehbiel President and Chief Executive Officer HMN Financial, Inc. | |
| For Alerus stockholders: | | | For HMNF stockholders: | |
| Alerus Financial Corporation 401 Demers Avenue Grand Forks, North Dakota 58201 (701) 795-3200 | | | HMN Financial, Inc. 1016 Civic Center Drive Northwest Rochester, MN 55901 (507) 535-1200 | |
| D.F. King & Co., Inc. 48 Wall Street, 22nd Floor New York, New York 10005 Bank and Brokers Call Collect: (212) 269-5550 All Others, Please Call Toll-Free: (888) 605-1957 Email: alrs@dfking.com | | | D.F. King & Co., Inc. 48 Wall Street, 22nd Floor New York, New York 10005 Bank and Brokers Call Collect: (212) 269-5550 All Others, Please Call Toll-Free: (866) 620-2536 Email: hmnf@dfking.com | |
| | | PAGE | | |||
| | | | 1 | | | |
SUMMARY | | | | | 10 | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 11 | | | |
| | | | 11 | | | |
| | | | 11 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 12 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 14 | | | |
| | | | 16 | | | |
| | | | 16 | | | |
| | | | 17 | | | |
| | | | 17 | | | |
| | | | 17 | | | |
| | | | 18 | | | |
| | | | 19 | | | |
| | | | 21 | | | |
| | | | 22 | | | |
| | | | 29 | | | |
| | | | 31 | | | |
| | | | 31 | | | |
| | | | 31 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 33 | | | |
| | | | 33 | | | |
| | | | 33 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 34 | | | |
| | | | 34 | | |
| | | PAGE | | |||
| | | | 35 | | | |
| | | | 35 | | | |
| | | | 35 | | | |
| | | | 36 | | | |
| | | | 36 | | | |
| | | | 36 | | | |
| | | | 37 | | | |
| | | | 37 | | | |
| | | | 37 | | | |
| | | | 38 | | | |
| | | | 39 | | | |
| | | | 39 | | | |
| | | | 39 | | | |
| | | | 39 | | | |
| | | | 40 | | | |
| | | | 40 | | | |
| | | | 40 | | | |
| | | | 47 | | | |
| | | | 49 | | | |
| | | | 58 | | | |
| | | | 60 | | | |
| | | | 81 | | | |
| | | | 84 | | | |
| | | | 84 | | | |
| | | | 87 | | | |
| | | | 87 | | | |
| | | | 91 | | | |
| | | | 91 | | | |
| | | | 92 | | | |
| | | | 92 | | | |
| | | | 92 | | | |
| | | | 92 | | | |
| | | | 93 | | | |
| | | | 94 | | | |
| | | | 94 | | | |
| | | | 97 | | | |
| | | | 98 | | | |
| | | | 99 | | | |
| | | | 100 | | | |
| | | | 100 | | | |
| | | | 101 | | | |
| | | | 102 | | | |
| | | | 103 | | |
| | | PAGE | | |||
| | | | 103 | | | |
| | | | 104 | | | |
| | | | 104 | | | |
| | | | 104 | | | |
| | | | 105 | | | |
| | | | 105 | | | |
| | | | 105 | | | |
| | | | 106 | | | |
| | | | 109 | | | |
| | | | 113 | | | |
| | | | 122 | | | |
| | | | 129 | | | |
| | | | 129 | | | |
| | | | 129 | | | |
| | | | 130 | | | |
EXPERTS | | | | | 130 | | |
| | | | 130 | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | |
| Alerus Financial Corporation 401 Demers Avenue Grand Forks, North Dakota 58201 (701) 795-3200 | | | D.F. King & Co., Inc. 48 Wall Street, 22nd Floor New York, New York 10005 Bank and Brokers Call Collect: (212) 269-5550 All Others, Please Call Toll-Free: (888) 605-1957 Email: alrs@dfking.com | |
| HMN Financial, Inc. 1016 Civic Center Drive Northwest Rochester, MN 55901 (507) 535-1200 | | | D.F. King & Co., Inc. 48 Wall Street, 22nd Floor New York, New York 10005 Bank and Brokers Call Collect: (212) 269-5550 All Others, Please Call Toll-Free: (866) 620-2536 Email: hmnf@dfking.com | |
Comparative Per Share Data | | | Alerus Historical | | | HMNF Historical | | | Pro Forma Combined | | | Equivalent Pro Forma Per Share of HMNF(1) | | ||||||||||||
Book value per share | | | | | | | | | | | | | | | | | | | | | | | | | |
As of March 31, 2024 | | | | $ | 18.79 | | | | | $ | 24.39 | | | | | $ | 18.65 | | | | | $ | 23.31 | | |
As of December 31, 2023 | | | | | 18.71 | | | | | | 24.16 | | | | | | 18.41 | | | | | | 23.01 | | |
Cash dividends paid(2) | | | | | | | | | | | | | | | | | | | | | | | | | |
For the three months ended March 31, 2024 | | | | | 0.19 | | | | | | 0.08 | | | | | | 0.19 | | | | | | 0.24 | | |
For the year ended December 31, 2023 | | | | | 0.75 | | | | | | 0.30 | | | | | | 0.75 | | | | | | 0.94 | | |
Basic earnings | | | | | | | | | | | | | | | | | | | | | | | | | |
For the three months ended March 31, 2024 | | | | | 0.32 | | | | | | 0.30 | | | | | | 0.46 | | | | | | 0.58 | | |
For the year ended December 31, 2023 | | | | | 0.59 | | | | | | 1.38 | | | | | | 0.90 | | | | | | 1.13 | | |
Diluted earnings | | | | | | | | | | | | | | | | | | | | | | | | | |
For the three months ended March 31, 2024 | | | | | 0.32 | | | | | | 0.30 | | | | | | 0.46 | | | | | | 0.57 | | |
For the year ended December 31, 2023 | | | | | 0.58 | | | | | | 1.37 | | | | | | 0.90 | | | | | | 1.12 | | |
(dollars in thousands) | | | For the three months ended March 31, 2024 | | | For the year ended December 31, 2023 | | ||||||
Pro forma condensed consolidated statement of income data: | | | | | | | | | | | | | |
Net interest income | | | | $ | 35,731 | | | | | $ | 142,130 | | |
Provision (recovery) for credit losses | | | | | (209) | | | | | | 13,937 | | |
Noninterest income | | | | | 27,230 | | | | | | 88,510 | | |
Noninterest expense | | | | | 47,824 | | | | | | 185,502 | | |
Income before income taxes | | | | | 15,346 | | | | | | 31,202 | | |
Net income | | | | | 11,551 | | | | | | 22,865 | | |
Per share data: | | | | | | | | | | | | | |
Earnings per share | | | | | | | | | | | | | |
Basic | | | | | 0.46 | | | | | | 0.90 | | |
Diluted | | | | | 0.46 | | | | | | 0.90 | | |
Cash dividends per common share | | | | | 0.19 | | | | | | 0.75 | | |
| | | As of March 31, 2024 | | |||
Pro forma condensed consolidated balance sheet data: | | | |||||
Total loans | | | | $ | 3,602,297 | | |
Total assets | | | | | 5,475,080 | | |
Total deposits | | | | | 4,317,764 | | |
Total borrowings | | | | | 613,985 | | |
Stockholders’ equity | | | | | 467,779 | | |
| | | Relative Contribution | | | | | | | | |||||||||
| | | Alerus | | | HMNF | | | Implied Exchange Ratio | | |||||||||
Total Assets | | | | | 79.0% | | | | | | 21.0% | | | | | | 1.20x | | |
Total Gross Loans | | | | | 76.3% | | | | | | 23.7% | | | | | | 1.40x | | |
Total Deposits | | | | | 76.1% | | | | | | 23.9% | | | | | | 1.42x | | |
Tangible Common Equity | | | | | 74.1% | | | | | | 25.9% | | | | | | 1.58x | | |
Tangible Common Equity (excl. AOCI) | | | | | 76.0% | | | | | | 24.0% | | | | | | 1.43x | | |
LTM Core Net Income | | | | | 85.0% | | | | | | 15.0% | | | | | | 0.80x | | |
2024E Net Income | | | | | 83.1% | | | | | | 16.9% | | | | | | 0.92x | | |
2025E Net Income | | | | | 78.0% | | | | | | 22.0% | | | | | | 1.28x | | |
Exchange Ratio in the Merger | | | | | | | | | | | | | | | | | 1.25x | | |
| | | Implied per Share Value | | | | | ||||||||||||||||||||||||||||||
| | | Alerus | | | HMNF | | | Implied Exchange Ratio | | |||||||||||||||||||||||||||
| | | Low | | | High | | | Low | | | High | | | Low/High | | | High/Low | | ||||||||||||||||||
Price per Share | | | | $ | 15.47 | | | | | $ | 23.61 | | | | | $ | 22.47 | | | | | $ | 29.56 | | | | | | 0.95x | | | | | | 1.91x | | |
Exchange Ratio in the Merger | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25x | | | | | | | | |
| | | Selected companies for Alerus | | | | | | Selected companies for HMNF | | ||||||
| | | 25th Percentile | | | 75th Percentile | | | | | | 25th Percentile | | | 75th Percentile | |
TBV per Share | | | 96% | | | 131% | | | TBV per Share | | | 82% | | | 106% | |
TBV per Share (excl. AOCI) | | | 78% | | | 113% | | | TBV per Share (excl. AOCI) | | | 72% | | | 91% | |
LTM Core EPS | | | 8.7x | | | 12.2x | | | LTM Core EPS | | | 8.1x | | | 12.7x | |
2024E EPS | | | 9.3x | | | 13.7x | | | 2024E EPS | | | 9.0x | | | 13.0x | |
2025E EPS | | | 8.0x | | | 10.2x | | | 2025E EPS | | | 8.9x | | | 11.8x | |
| | | Implied Per Share Value | | | | | ||||||||||||||||||||||||||||||
| | | Alerus | | | HMNF | | | Implied Exchange Ratio | | |||||||||||||||||||||||||||
| | | 25th Percentile | | | 75th Percentile | | | 25th Percentile | | | 75th Percentile | | | Low/High | | | High/Low | | ||||||||||||||||||
TBV per Share | | | | $ | 15.03 | | | | | $ | 20.41 | | | | | $ | 19.78 | | | | | $ | 25.62 | | | | | | 0.97x | | | | | | 1.70x | | |
TBV per Share (excl. AOCI) | | | | $ | 15.21 | | | | | $ | 21.87 | | | | | $ | 19.44 | | | | | $ | 24.81 | | | | | | 0.89x | | | | | | 1.63x | | |
LTM Core EPS | | | | $ | 13.74 | | | | | $ | 19.25 | | | | | $ | 10.32 | | | | | $ | 16.06 | | | | | | 0.54x | | | | | | 1.17x | | |
2024E EPS | | | | $ | 13.94 | | | | | $ | 20.48 | | | | | $ | 12.42 | | | | | $ | 17.88 | | | | | | 0.61x | | | | | | 1.28x | | |
2025E EPS | | | | $ | 13.85 | | | | | $ | 17.67 | | | | | $ | 19.31 | | | | | $ | 25.78 | | | | | | 1.09x | | | | | | 1.86x | | |
Exchange Ratio in the Merger | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25x | | | | | | | | |
| | | HMNF Statistic | | | Percentiles | | | Implied Exchange Ratio | | |||||||||||||||
| | | | | | | | | 25th Percentile | | | 75th Percentile | | | 25th Percentile | | | 75th Percentile | | ||||||
Tangible Book Value | | | | $ | 24.21 | | | | 112% | | | 139% | | | | | 1.32x | | | | | | 1.64x | | |
Tangible Book Value (excl. AOCI) | | | | $ | 27.16 | | | | 88% | | | 117% | | | | | 1.16x | | | | | | 1.55x | | |
LTM Earnings | | | | $ | 1.29 | | | | 8.8x | | | 20.3x | | | | | 0.55x | | | | | | 1.27x | | |
Premium to Core Deposits | | | | $ | 943,425,000 | | | | 1.5% | | | 4.0% | | | | | 1.34x | | | | | | 1.60x | | |
Premium to Core Deposits (excl. AOCI) | | | | $ | 943,425,000 | | | | 1.2% | | | 2.9% | | | | | 1.45x | | | | | | 1.63x | | |
Exchange Ratio in the Merger | | | | | | | | | | | | | | | | | 1.25x | | | | | | | | |
| | | HMNF Statistic | | | Percentiles | | | Implied Exchange Ratio | | |||||||||||||||
| | | | | | | | | 25th Percentile | | | 75th Percentile | | | 25th Percentile | | | 75th Percentile | | ||||||
Tangible Book Value | | | | $ | 24.21 | | | | 130% | | | 155% | | | | | 1.53x | | | | | | 1.83x | | |
Tangible Book Value (excl. AOCI) | | | | $ | 27.16 | | | | 102% | | | 140% | | | | | 1.35x | | | | | | 1.85x | | |
LTM Earnings | | | | $ | 1.29 | | | | 12.6x | | | 20.2x | | | | | 0.79x | | | | | | 1.27x | | |
Premium to Core Deposits | | | | $ | 943,425,000 | | | | 2.9% | | | 8.6% | | | | | 1.49x | | | | | | 2.08x | | |
Premium to Core Deposits (excl. AOCI) | | | | $ | 943,425,000 | | | | 1.6% | | | 5.9% | | | | | 1.50x | | | | | | 1.95x | | |
Exchange Ratio in the Merger | | | | | | | | | | | | | | | | | 1.25x | | | | | | | | |
| | | Implied per Share Value | | | | | ||||||||||||||||||
| | | HMNF | | | Implied Exchange Ratio | | ||||||||||||||||||
| | | Low | | | High | | | Low | | | High | | ||||||||||||
Price per Share | | | | $ | 31.42 | | | | | $ | 46.21 | | | | | | 1.53x | | | | | | 2.25x | | |
Exchange Ratio in the Merger | | | | | | | | | | | | | | | | | 1.25x | | | | | | | | |
Transaction Ratios | | ||||||||||||
| | | Stock Price (5/13/2024) | | | 15-Day VWAP (5/13/2024) | | ||||||
| | | Aggregate | | | Per Share | | | Aggregate | | | Per Share | |
Transaction Price / Book Value (3/31/2024)(1)(2) | | | 104.2% | | | 104.2% | | | 102.5% | | | 102.5% | |
Transaction Price / Tangible Book Value (3/31/2024)(1)(2) | | | 105.0% | | | 105.0% | | | 103.3% | | | 103.3% | |
Premium / (Discount) to Market Price | | | | | | 30.9% | | | | | | 28.8% | |
Transaction Price / Earnings (LTM)(1) | | | 20.0x | | | 19.9x | | | 19.7x | | | 19.6x | |
Transaction Price / Earnings (2024E)(1)(3) | | | 16.2x | | | 16.3x | | | 15.9x | | | 16.0x | |
Core Deposit Premium (3/31/2024) | | | 0.6% | | | 0.6% | | | 0.4% | | | 0.4% | |
Market Performance | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | | Beginning Index Value | | | 5-Day on 5/7/2024 | | | 10-Day on 4/30/2024 | | | 20-Day on 4/16/2024 | | | 30-Day on 4/2/2024 | | | Year-To-Date on 12/29/2023 | | | Last Twelve Months on 5/12/2023 | | | Since 2020 Election on 11/3/2020 | | ||||||||||||||||||||||||
Acquiror | | | | | 0.00% | | | | | | 1.78% | | | | | | 4.26% | | | | | | 2.96% | | | | | | -1.91% | | | | | | -8.26% | | | | | | 46.50% | | | | | | -9.67% | | |
S&P 500 | | | | | 0.00% | | | | | | 0.65% | | | | | | 3.69% | | | | | | 3.37% | | | | | | 0.30% | | | | | | 9.47% | | | | | | 26.61% | | | | | | 54.98% | | |
NASDAQ | | | | | 0.00% | | | | | | 0.34% | | | | | | 4.66% | | | | | | 3.30% | | | | | | 0.91% | | | | | | 9.17% | | | | | | 33.40% | | | | | | 46.84% | | |
NASDAQ Bank | | | | | 0.00% | | | | | | 1.12% | | | | | | 5.55% | | | | | | 9.82% | | | | | | 3.64% | | | | | | 0.04% | | | | | | 40.91% | | | | | | 25.90% | | |
Market Performance – Last Three Months | | ||||||||||||
| | | Beginning Index Value on 2/12/2024 | | | Ending Index Value on 5/13/2024 | | ||||||
Acquiror | | | | | 100.0% | | | | | | 88.7% | | |
S&P 500 | | | | | 100.0% | | | | | | 104.0% | | |
NASDAQ | | | | | 100.0% | | | | | | 102.8% | | |
NASDAQ Bank | | | | | 100.0% | | | | | | 105.6% | | |
Market Performance – Last Six Months | | ||||||||||||
| | | Beginning Index Value on 11/13/2023 | | | Ending Index Value on 5/13/2024 | | ||||||
Acquiror | | | | | 100.0% | | | | | | 116.5% | | |
S&P 500 | | | | | 100.0% | | | | | | 118.4% | | |
NASDAQ | | | | | 100.0% | | | | | | 119.0% | | |
NASDAQ Bank | | | | | 100.0% | | | | | | 123.5% | | |
Market Performance – Last Twelve Months | | ||||||||||||
| | | Beginning Index Value on 5/12/2023 | | | Ending Index Value on 5/13/2024 | | ||||||
Acquiror | | | | | 100.0% | | | | | | 146.5% | | |
S&P 500 | | | | | 100.0% | | | | | | 126.6% | | |
NASDAQ | | | | | 100.0% | | | | | | 133.4% | | |
NASDAQ Bank | | | | | 100.0% | | | | | | 140.9% | | |
Market Performance – Last 5 Years | | ||||||||||||
| | | Beginning Index Value on 5/13/2019 | | | Ending Index Value on 5/13/2024 | | ||||||
Acquiror | | | | | 100.0% | | | | | | 109.0% | | |
S&P 500 | | | | | 100.0% | | | | | | 184.2% | | |
NASDAQ | | | | | 100.0% | | | | | | 211.9% | | |
NASDAQ Bank | | | | | 100.0% | | | | | | 102.8% | | |
Market Performance – Last 10 Years | | ||||||||||||
| | | Beginning Index Value on 5/13/2014 | | | Ending Index Value on 5/13/2024 | | ||||||
Acquiror | | | | | 100.0% | | | | | | 114.8% | | |
S&P 500 | | | | | 100.0% | | | | | | 276.5% | | |
NASDAQ | | | | | 100.0% | | | | | | 399.7% | | |
NASDAQ Bank | | | | | 100.0% | | | | | | 154.1% | | |
Market Performance – Last 20 Years | | ||||||||||||
| | | Beginning Index Value on 5/13/2004 | | | Ending Index Value on 5/13/2024 | | ||||||
Acquiror | | | | | 100.0% | | | | | | 342.3% | | |
S&P 500 | | | | | 100.0% | | | | | | 476.2% | | |
NASDAQ | | | | | 100.0% | | | | | | 850.9% | | |
NASDAQ Bank | | | | | 100.0% | | | | | | 136.0% | | |
Trading Volume – Acquiror | | ||||||||||||
| | | Shares | | | Volume | | ||||||
One Week | | | | | 73,756 | | | | | $ | 1,515 | | |
One Month | | | | | 49,319 | | | | | $ | 1,013 | | |
Three Month | | | | | 38,462 | | | | | $ | 790 | | |
One Year | | | | | 42,937 | | | | | $ | 882 | | |
| Park National Corp. TriCo Bancshares Byline Bancorp Inc. Peoples Bancorp Inc. 1st Source Corp. Premier Financial Corp. QCR Holdings Inc. Nicolet Bankshares Inc. Stock Yards Bancorp Inc. Horizon Bancorp Inc. Midland States Bancorp Inc. First Mid Bancshares CrossFirst Bankshares Inc. Pathward Financial Inc. Central Pacific Financial Corp Heritage Financial Corp. Republic Bancorp Inc. MidWestOne Financial Grp Inc. Lakeland Financial Corp. Westamerica Bancorp. German American Bancorp Inc. Community Trust Bancorp Inc. Great Southern Bancorp Inc. Farmers & Merchants Bancorp Mercantile Bank Corp. Heritage Commerce Corp Equity Bancshares Inc. Independent Bank Corp. First National Bank Alaska Farmers National Banc Corp. HBT Financial Inc. First Financial Corp. Bridgewater Bancshares Inc. Southern MO Bancorp Inc. Hills Bancorp. | | | Bank First Corporation West Bancorp. Civista Bancshares Inc. American Business Bank Coastal Financial Corp. Sierra Bancorp First Business Financial Services, Inc. Five Star Bancorp Farmers & Merchants Bancorp FS Bancorp Inc. PCB Bancorp Northrim BanCorp Inc. ChoiceOne Financial Services BayCom Corp Community West Bancshares First Savings Financial Group Avidbank Holdings Inc. OP Bancorp Private Bancorp of America Inc Isabella Bank Corporation CF Bankshares Inc. Timberland Bancorp Inc. Heartland BancCorp Hawthorn Bancshares Inc. Citizens Community Bancorp Oak Valley Bancorp West Coast Community Bancorp CBB Bancorp Inc. Plumas Bancorp Foresight Financial Group Inc. Landmark Bancorp Inc. Richmond Mutual Bancorp Inc. FFB Bancorp Ohio Valley Banc Corp. Provident Financial Holdings | |
Financial Condition and Performance | | |||||||||||||||
| | | | | | Comparable Companies | | |||||||||
| | | Acquiror | | | Median | | | Average | | | Low | | | High | |
Total Assets (in millions) | | | $4,338 | | | $4,244 | | | $4,639 | | | $1,290 | | | $9,881 | |
Loan / Deposit Ratio | | | 85.2% | | | 89.1% | | | 87.3% | | | 15.8% | | | 118.1% | |
Non-Performing Assets / Total Assets(1) | | | 0.17% | | | 0.24% | | | 0.30% | | | 0.00% | | | 0.94% | |
Tangible Common Equity Ratio | | | 7.23% | | | 8.47% | | | 8.60% | | | 4.24% | | | 14.23% | |
Net Interest Margin (LTM) | | | 2.37% | | | 3.41% | | | 3.55% | | | 1.85% | | | 7.02% | |
Cost of Deposits (LTM) | | | 2.16% | | | 1.70% | | | 1.76% | | | 0.10% | | | 3.71% | |
Financial Condition and Performance | | |||||||||||||||
| | | | | | Comparable Companies | | |||||||||
| | | Acquiror | | | Median | | | Average | | | Low | | | High | |
Non-Interest Income / Assets (LTM) | | | 2.62% | | | 0.63% | | | 0.81% | | | 0.13% | | | 6.79% | |
Efficiency Ratio (LTM) | | | 77.0% | | | 57.9% | | | 58.8% | | | 32.0% | | | 84.6% | |
Core Return on Average Equity (LTM) | | | 8.79% | | | 11.53% | | | 12.47% | | | 5.51% | | | 35.85% | |
Core Return on Average Assets (LTM) | | | 0.81% | | | 1.11% | | | 1.20% | | | 0.51% | | | 3.18% | |
Market Performance Multiples | | |||||||||||||||
| | | | | | Comparable Companies | | |||||||||
| | | Acquiror | | | Median | | | Average | | | Low | | | High | |
Market Capitalization (in millions) | | | $406.2 | | | $416.6 | | | $534.9 | | | $87.5 | | | $2,230.1 | |
Price Change (LTM) | | | 46.5% | | | 22.7% | | | 25.5% | | | -12.0% | | | 66.1% | |
Price Change (YTD) | | | -8.3% | | | -7.9% | | | -7.4% | | | -23.3% | | | 17.2% | |
Price / LTM EPS | | | 12.9x | | | 9.1x | | | 10.2x | | | 6.2x | | | 23.2x | |
Price / EPS 2024E | | | 13.7x | | | 9.8x | | | 10.4x | | | 6.5x | | | 18.0x | |
Price / EPS 2025E | | | 11.9x | | | 9.1x | | | 9.5x | | | 6.2x | | | 17.7x | |
Price / Tangible Book Value | | | 131.5% | | | 119.0% | | | 127.2% | | | 42.8% | | | 332.2% | |
Tangible Book Premium / Core Deposits(2) | | | 2.96% | | | 2.24% | | | 2.60% | | | -13.72% | | | 19.37% | |
Dividend Yield (Most Recent Quarter) | | | 3.70% | | | 3.49% | | | 3.49% | | | 0.37% | | | 8.00% | |
Average Daily Volume (in thousands) | | | $790 | | | $607 | | | $1,527 | | | $51 | | | $9,036 | |
| WSFS Financial Corp. Community Bank System Inc. NBT Bancorp Inc. First Busey Corp. Peoples Bancorp Inc. QCR Holdings Inc. | | | First Mid Bancshares Washington Trust Bancorp Inc. First Business Financial Services Inc First Community Bankshares Inc Citizens & Northern Corp. ACNB Corp. | |
| Stock Yards Bancorp Inc. Tompkins Financial Corporation | | | Thomasville Bancshares Inc. Truxton Corporation | |
Financial Condition and Performance | | |||||||||||||||
| | | | | | Comparable Companies | | |||||||||
| | | Acquiror | | | Median | | | Average | | | Low | | | High | |
Total Assets (in millions) | | | $4,338 | | | $7,682 | | | $7,788 | | | $998 | | | $20,579 | |
Loan / Deposit Ratio | | | 85.2% | | | 89.6% | | | 89.2% | | | 74.0% | | | 106.3% | |
Non-Performing Assets / Total Assets(1) | | | 0.17% | | | 0.28% | | | 0.31% | | | 0.00% | | | 0.80% | |
Tangible Common Equity Ratio | | | 7.23% | | | 7.85% | | | 7.98% | | | 5.03% | | | 11.32% | |
Net Interest Margin (LTM) | | | 2.37% | | | 3.30% | | | 3.38% | | | 1.93% | | | 4.56% | |
Cost of Deposits (LTM) | | | 2.16% | | | 1.45% | | | 1.62% | | | 0.28% | | | 3.19% | |
Non-Interest Income / Assets (LTM) | | | 2.62% | | | 1.16% | | | 1.23% | | | 0.81% | | | 2.04% | |
Non-Interest Income / Revenue (LTM) | | | 61.29% | | | 28.84% | | | 29.28% | | | 20.48% | | | 44.61% | |
Efficiency Ratio (LTM) | | | 77.0% | | | 59.8% | | | 58.9% | | | 42.4% | | | 70.1% | |
Core Return on Average Equity (LTM) | | | 8.79% | | | 11.59% | | | 13.06% | | | 9.85% | | | 23.62% | |
Core Return on Average Assets (LTM) | | | 0.81% | | | 1.28% | | | 1.30% | | | 0.64% | | | 2.14% | |
Market Performance Multiples | | |||||||||||||||
| | | | | | Comparable Companies | | |||||||||
| | | Acquiror | | | Median | | | Average | | | Low | | | High | |
Market Capitalization (in millions) | | | $406.2 | | | $730.9 | | | $985.4 | | | $187.1 | | | $2,756.1 | |
Price Change (LTM) | | | 46.5% | | | 18.9% | | | 23.4% | | | -7.7% | | | 56.0% | |
Price Change (YTD) | | | -8.3% | | | -8.5% | | | -9.5% | | | -24.0% | | | 3.2% | |
Price / LTM EPS | | | 12.9x | | | 10.6x | | | 11.2x | | | 7.8x | | | 15.2x | |
Price / EPS 2024E | | | 13.7x | | | 10.9x | | | 11.4x | | | 7.3x | | | 14.7x | |
Price / EPS 2025E | | | 11.9x | | | 10.0x | | | 10.6x | | | 6.5x | | | 15.3x | |
Price / Tangible Book Value | | | 131.5% | | | 154.7% | | | 171.6% | | | 106.3% | | | 330.4% | |
Tangible Book Premium / Core Deposits(2) | | | 2.96% | | | 5.49% | | | 7.29% | | | 0.63% | | | 22.30% | |
Dividend Yield (Most Recent Quarter) | | | 3.70% | | | 3.39% | | | 3.74% | | | 0.41% | | | 8.36% | |
Average Daily Volume (in thousands) | | | $790 | | | $2,791 | | | $3,687 | | | $22 | | | $13,091 | |
Market Performance | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | | Beginning Index Value | | | 5-Day on 5/7/2024 | | | 10-Day on 4/30/2024 | | | 20-Day on 4/16/2024 | | | 30-Day on 4/2/2024 | | | Year-To-Date on 12/29/2023 | | | Last Twelve Months on 5/12/2023 | | | Since 2020 Election on 11/3/2020 | | ||||||||||||||||||||||||
Company | | | | | 0.00% | | | | | | 3.65% | | | | | | -1.46% | | | | | | 2.67% | | | | | | -5.99% | | | | | | -14.74% | | | | | | 7.10% | | | | | | 34.68% | | |
S&P 500 | | | | | 0.00% | | | | | | 0.65% | | | | | | 3.69% | | | | | | 3.37% | | | | | | 0.30% | | | | | | 9.47% | | | | | | 26.61% | | | | | | 54.98% | | |
NASDAQ | | | | | 0.00% | | | | | | 0.34% | | | | | | 4.66% | | | | | | 3.30% | | | | | | 0.91% | | | | | | 9.17% | | | | | | 33.40% | | | | | | 46.84% | | |
NASDAQ Bank | | | | | 0.00% | | | | | | 1.12% | | | | | | 5.55% | | | | | | 9.82% | | | | | | 3.64% | | | | | | 0.04% | | | | | | 40.91% | | | | | | 25.90% | | |
Market Performance – Last Three Months | | ||||||||||||
| | | Beginning Index Value on 2/12/2024 | | | Ending Index Value on 5/13/2024 | | ||||||
Company | | | | | 100.0% | | | | | | 95.2% | | |
S&P 500 | | | | | 100.0% | | | | | | 104.0% | | |
NASDAQ | | | | | 100.0% | | | | | | 102.8% | | |
NASDAQ Bank | | | | | 100.0% | | | | | | 105.6% | | |
Market Performance – Last Six Months | | ||||||||||||
| | | Beginning Index Value on 11/13/2023 | | | Ending Index Value on 5/13/2024 | | ||||||
Company | | | | | 100.0% | | | | | | 108.6% | | |
S&P 500 | | | | | 100.0% | | | | | | 118.4% | | |
NASDAQ | | | | | 100.0% | | | | | | 119.0% | | |
NASDAQ Bank | | | | | 100.0% | | | | | | 123.5% | | |
Market Performance – Last Twelve Months | | ||||||||||||
| | | Beginning Index Value on 5/12/2023 | | | Ending Index Value on 5/13/2024 | | ||||||
Company | | | | | 100.0% | | | | | | 107.1% | | |
S&P 500 | | | | | 100.0% | | | | | | 126.6% | | |
NASDAQ | | | | | 100.0% | | | | | | 133.4% | | |
NASDAQ Bank | | | | | 100.0% | | | | | | 140.9% | | |
Market Performance – Last 5 Years | | ||||||||||||
| | | Beginning Index Value on 5/13/2019 | | | Ending Index Value on 5/13/2024 | | ||||||
Company | | | | | 100.0% | | | | | | 88.8% | | |
S&P 500 | | | | | 100.0% | | | | | | 184.2% | | |
NASDAQ | | | | | 100.0% | | | | | | 211.9% | | |
NASDAQ Bank | | | | | 100.0% | | | | | | 102.8% | | |
Market Performance – Last 10 Years | | ||||||||||||
| | | Beginning Index Value on 5/13/2014 | | | Ending Index Value on 5/13/2024 | | ||||||
Company | | | | | 100.0% | | | | | | 178.0% | | |
S&P 500 | | | | | 100.0% | | | | | | 276.5% | | |
NASDAQ | | | | | 100.0% | | | | | | 399.7% | | |
NASDAQ Bank | | | | | 100.0% | | | | | | 154.1% | | |
Market Performance – Last 20 Years | | ||||||||||||
| | | Beginning Index Value on 5/13/2004 | | | Ending Index Value on 5/13/2024 | | ||||||
Company | | | | | 100.0% | | | | | | 78.8% | | |
S&P 500 | | | | | 100.0% | | | | | | 476.2% | | |
NASDAQ | | | | | 100.0% | | | | | | 850.9% | | |
NASDAQ Bank | | | | | 100.0% | | | | | | 136.0% | | |
Trading Volume – Company | | ||||||||||||
| | | Shares | | | Volume | | ||||||
One Week | | | | | 6,023 | | | | | $ | 118 | | |
One Month | | | | | 3,244 | | | | | $ | 64 | | |
Three Month | | | | | 3,176 | | | | | $ | 62 | | |
One Year | | | | | 3,917 | | | | | $ | 77 | | |
| NASB Financial Inc. ChoiceOne Financial Services Merchants Financial Group Inc. Sterling Bancorp (Southfield MI) First Savings Financial Group LCNB Corp. Waterstone Financial Inc. Ames National Corp. Finward Bancorp Isabella Bank Corporation CF Bankshares Inc. Tri City Bankshares Corp. Heartland BancCorp Hawthorn Bancshares Inc. Citizens Community Bancorp Middlefield Banc Corp. Fentura Financial Inc. Foresight Financial Group Inc. Landmark Bancorp Inc. Richmond Mutual Bancorp Inc. BankFinancial Corp Southern Michigan Bancorp Inc. Security National Corp. PSB Holdings Inc. | | | Ohio Valley Banc Corp. SB Financial Group Inc CNB Community Bancorp Inc. FS Bancorp First Capital Inc. CSB Bancorp Inc. Croghan Bancshares Inc. Consumers Bancorp Inc. United Bancshares Inc. Boyle Bancorp Inc. Cornerstone Bancorp Bank of Labor Bancshares Inc. BNCCORP Inc. Sturgis Bancorp IF Bancorp Inc. CIB Marine Bancshares Inc. Westbury Bancorp Inc. United Bancorp Inc. FFD Financial Corp. Crystal Valley Financial Corp. CITBA Financial Corp. SVB & T Corp. Andover Bancorp Inc. | |
Financial Condition and Performance | | |||||||||||||||
| | | | | | Comparable Companies | | |||||||||
| | | Company | | | Median | | | Average | | | Low | | | High | |
Total Assets (in millions) | | | $1,151 | | | $1,419 | | | $1,482 | | | $558 | | | $2,863 | |
Loan / Deposit Ratio | | | 84.2% | | | 86.2% | | | 85.3% | | | 37.3% | | | 138.7% | |
Non-Performing Assets / Total Assets(1) | | | 0.28% | | | 0.32% | | | 0.40% | | | 0.00% | | | 1.70% | |
Tangible Common Equity Ratio | | | 9.39% | | | 7.94% | | | 8.18% | | | 2.31% | | | 15.10% | |
Net Interest Margin (LTM) | | | 2.71% | | | 3.14% | | | 3.11% | | | 2.03% | | | 3.85% | |
Cost of Deposits (LTM) | | | 1.53% | | | 1.56% | | | 1.63% | | | 0.14% | | | 3.71% | |
Non-Interest Income / Assets (LTM) | | | 0.72% | | | 0.63% | | | 0.75% | | | 0.12% | | | 3.84% | |
Efficiency Ratio (LTM) | | | 77.8% | | | 70.9% | | | 71.3% | | | 49.3% | | | 97.2% | |
Return on Average Equity (LTM) | | | 4.73% | | | 9.50% | | | 10.46% | | | 0.98% | | | 50.27% | |
Return on Average Assets (LTM) | | | 0.50% | | | 0.79% | | | 0.78% | | | 0.10% | | | 1.55% | |
Market Performance Multiples | | |||||||||||||||
| | | | | | Comparable Companies | | |||||||||
| | | Company | | | Median | | | Average | | | Low | | | High | |
Market Capitalization (in millions) | | | $85.4 | | | $97.0 | | | $111.2 | | | $12.5 | | | $261.8 | |
Price Change (LTM) | | | 7.1% | | | 3.3% | | | 6.3% | | | -29.1% | | | 75.0% | |
Price Change (YTD) | | | -14.7% | | | -3.1% | | | -3.1% | | | -31.3% | | | 45.8% | |
Price / LTM EPS | | | 15.2x | | | 8.6x | | | 10.2x | | | 5.7x | | | 27.2x | |
Price / Tangible Book Value | | | 81.4% | | | 84.9% | | | 92.9% | | | 35.7% | | | 232.3% | |
Tangible Book Premium / Core Deposits(2) | | | -2.25% | | | -1.15% | | | -1.20% | | | -11.05% | | | 8.95% | |
Dividend Yield (Most Recent Quarter) | | | 1.63% | | | 3.82% | | | 4.01% | | | 1.27% | | | 10.26% | |
Average Daily Volume (in thousands) | | | $62 | | | $38 | | | $96 | | | $11 | | | $749 | |
Announcement Date | | | Acquirer | | | Target | |
5/09/2024* 4/29/2024* 4/25/2024* 4/17/2024* 4/15/2024* 3/28/2024* 3/25/2024* 3/11/2024* 2/28/2024* 2/01/2024* 1/25/2024* 1/24/2024* 1/18/2024* 1/16/2024* 1/11/2024* 1/10/2024* 12/06/2023 11/29/2023* | | | United Bankshares, Inc. Hope Bancorp, Inc. Business First Bancshares, Inc. Skyline Bankshares, Inc. Wintrust Financial Corporation Capital Bancorp, Inc. First National Corporation Sound Credit Union Southern States Bancshares, Inc. Dogwood State Bank Beacon Credit Union National Bankshares, Inc. Princeton Bancorp, Inc. FirstSun Capital Bancorp Global Federal Credit Union Hudson Valley Credit Union Equity Bancshares, Inc. LCNB Corp. | | | Piedmont Bancorp, Inc. Territorial Bancorp Inc. Oakwood Bancshares, Inc. Johnson County Bank Macatawa Bank Corporation Integrated Financial Holdings, Inc. Touchstone Bankshares, Inc. Washington Business Bank CBB Bancorp Community First Bancorporation Mid-Southern Savings Bank, F.S.B Frontier Community Bank Cornerstone Financial Corporation HomeStreet, Inc. First Financial Northwest Bank Catskill Hudson Bancorp, Inc. Rockhold Bancorp Eagle Financial Bancorp, Inc. | |
Announcement Date | | | Acquirer | | | Target | |
11/27/2023 11/13/2023* 10/26/2023 10/10/2023 9/27/2023* 9/27/2023 9/19/2023* 8/31/2023 8/30/2023 8/08/2023 8/01/2023* 7/25/2023 7/06/2023* 6/27/2023 5/18/2023 5/12/2023 4/27/2023 4/21/2023 3/21/2023 2/13/2023 | | | First Busey Corporation First Financial Corporation Old National Bancorp Central Valley Community Bancorp Peoples Financial Services Corp. MidWestOne Financial Group, Inc. Eastern Bankshares, Inc. NexTier Incorporated PB Financial Corporation Glacier Bancorp, Inc. Harborstone Credit Union Atlantic Union Bankshares Corporation M C Bancshares, Inc. Piedmont Financial Holding Company LCNB Corp. Wells Bancshares, Inc. Bancorp 34, Inc. CrossFirst Bankshares, Inc. First Mid Bancshares, Inc. United Community Banks, Inc. | | | Merchants and Manufacturers Bank Corporation Simply Bank CapStar Financial Holdings, Inc. Community West Bancshares FNCB Bancorp, Inc. Denver Bankshares, Inc. Cambridge Bancorp Mars Bancorp, Inc. Coastal Bank & Trust Community Financial Group, Inc. (Spokane, WA) First Sound Bank American National Bankshares Inc. Heritage NOLA Bancorp, Inc. Wake Forest Bancshares, Inc. Cincinnati Bancorp, Inc. Connections Bancshares, Inc. CBOA Financial, Inc. Canyon Bancorporation, Inc. Blackhawk Bancorp, Inc. First Miami Bancorp, Inc. | |
Announcement Date | | | Acquirer | | | Target | |
12/06/2023 5/18/2023 11/30/2022 9/20/2022 6/28/2022 1/10/2022 11/01/2021 9/30/2021 8/10/2021 7/29/2021 7/26/2021 5/17/2021 1/19/2021 | | | Equity Bancshares, Inc. LCNB Corp. Byline Bancorp, Inc. Southern Missouri Bancorp, Inc. Landmark Bancorp, Inc. Civista Bancshares, Inc. MidWestOne Financial Group, Inc. Dupaco Community Credit Union First Financial Corporation First Mid Bancshares, Inc. Old Second Bancorp, Inc. Equity Bancshares, Inc. First Busey Corporation | | | Rockhold Bancorp Cincinnati Bancorp, Inc. Inland Bancorp, Inc. Citizens Bancshares Co. Freedom Bancshares, Inc. Comunibanc Corp. Iowa First Bancshares Corp. Home Savings Bank Hancock Bancorp, Inc. Delta Bancshares Company West Suburban Bancorp, Inc. American State Bancshares, Inc. Cummins-American Corp. | |
Financial Condition and Performance | | |||||||||||||||||||||||||||
| | | | | | Nationwide | | | Midwest | | ||||||||||||||||||
| | | Company | | | Median | | | Average | | | Low | | | High | | | Median | | | Average | | | Low | | | High | |
Total Assets (in millions) | | | $1,152.3 | | | $534.2 | | | $1,179.0 | | | $104.8 | | | $9,384.8 | | | $519.4 | | | $797.8 | | | $182.7 | | | $2,972.4 | |
Return on Average Assets (LTM) | | | 0.46% | | | 0.80% | | | 0.81% | | | -0.29% | | | 2.32% | | | 0.57% | | | 0.55% | | | 0.27% | | | 0.75% | |
Return on Average Equity (LTM) | | | 4.34% | | | 7.81% | | | 8.34% | | | -4.98% | | | 24.31% | | | 5.59% | | | 5.41% | | | 2.46% | | | 8.77% | |
Tangible Common Equity Ratio | | | 9.38% | | | 8.47% | | | 9.17% | | | 4.56% | | | 22.27% | | | 9.86% | | | 9.79% | | | 7.91% | | | 14.02% | |
Core Deposits / Deposits | | | 86.6% | | | 87.7% | | | 84.6% | | | 65.9% | | | 99.3% | | | 95.3% | | | 90.3% | | | 68.2% | | | 99.3% | |
Loans / Deposits | | | 84.2% | | | 87.0% | | | 86.6% | | | 35.6% | | | 122.0% | | | 73.4% | | | 73.6% | | | 35.6% | | | 117.6% | |
Non-Interest Income / Assets (LTM) | | | 0.57% | | | 0.37% | | | 0.55% | | | 0.04% | | | 4.43% | | | 0.61% | | | 0.68% | | | 0.12% | | | 1.68% | |
Efficiency Ratio (LTM) | | | 82.4% | | | 71.2% | | | 71.9% | | | 48.5% | | | 97.9% | | | 73.2% | | | 71.8% | | | 51.4% | | | 84.7% | |
Non-Performing Assets / Total Assets(1) | | | 0.28% | | | 0.13% | | | 0.39% | | | 0.00% | | | 3.26% | | | 0.55% | | | 0.80% | | | 0.00% | | | 2.25% | |
Loan Loan Reserves / Non-Performing Assets | | | 354.1% | | | 166.9% | | | 201.3% | | | 28.7% | | | 676.9% | | | 99.5% | | | 160.0% | | | 34.6% | | | 662.3% | |
Transaction Multiples | | |||||||||||||||||||||||||||
| | | | | | Nationwide | | | Midwest | | ||||||||||||||||||
| | | Company | | | Median | | | Average | | | Low | | | High | | | Median | | | Average | | | Low | | | High | |
Transaction Price / Tangible Book Value | | | 105.0% | | | 123.5% | | | 124.1% | | | 31.0% | | | 184.7% | | | 123.1% | | | 131.8% | | | 91.9% | | | 197.5% | |
Transaction Price / LTM Earnings | | | 20.0x | | | 13.2x | | | 14.6x | | | 5.8x | | | 29.4x | | | 19.6x | | | 21.0x | | | 14.5x | | | 29.5x | |
Tangible Book Premium / Core Deposits(2) | | | 0.6% | | | 2.5% | | | 3.5% | | | -14.3% | | | 18.4% | | | 3.3% | | | 4.6% | | | -1.5% | | | 17.2% | |
Premium / (Discount) to Market(3) | | | 30.9% | | | 10.2% | | | 18.4% | | | -20.8% | | | 54.9% | | | 15.5% | | | 23.4% | | | 2.7% | | | 59.9% | |
| | | Earnings Per Share Multiple | | |||||||||||||||||||||||||||||||||||||||
Discount Rate | | | 11.5x | | | 12.5x | | | 13.5x | | | 14.5x | | | 15.5x | | | 16.5x | | | 17.5x | | |||||||||||||||||||||
9.59% | | | | $ | 24.03 | | | | | $ | 25.90 | | | | | $ | 27.77 | | | | | $ | 29.64 | | | | | $ | 31.51 | | | | | $ | 33.38 | | | | | $ | 35.25 | | |
11.59% | | | | $ | 21.75 | | | | | $ | 23.43 | | | | | $ | 25.12 | | | | | $ | 26.80 | | | | | $ | 28.49 | | | | | $ | 30.17 | | | | | $ | 31.86 | | |
13.59% | | | | $ | 19.72 | | | | | $ | 21.24 | | | | | $ | 22.77 | | | | | $ | 24.29 | | | | | $ | 25.81 | | | | | $ | 27.33 | | | | | $ | 28.85 | | |
15.59% | | | | $ | 17.92 | | | | | $ | 19.30 | | | | | $ | 20.68 | | | | | $ | 22.05 | | | | | $ | 23.43 | | | | | $ | 24.80 | | | | | $ | 26.18 | | |
17.59% | | | | $ | 16.32 | | | | | $ | 17.57 | | | | | $ | 18.81 | | | | | $ | 20.06 | | | | | $ | 21.31 | | | | | $ | 22.55 | | | | | $ | 23.80 | | |
19.59% | | | | $ | 14.89 | | | | | $ | 16.02 | | | | | $ | 17.15 | | | | | $ | 18.28 | | | | | $ | 19.41 | | | | | $ | 20.54 | | | | | $ | 21.67 | | |
21.59% | | | | $ | 13.60 | | | | | $ | 14.63 | | | | | $ | 15.66 | | | | | $ | 16.69 | | | | | $ | 17.72 | | | | | $ | 18.75 | | | | | $ | 19.77 | | |
| | | Tangible Book Value Per Share Multiple | | |||||||||||||||||||||||||||||||||||||||
Discount Rate | | | 95.0% | | | 105.0% | | | 115.0% | | | 125.0% | | | 135.0% | | | 145.0% | | | 155.0% | | |||||||||||||||||||||
9.59% | | | | $ | 23.27 | | | | | $ | 25.46 | | | | | $ | 27.64 | | | | | $ | 29.83 | | | | | $ | 32.01 | | | | | $ | 34.20 | | | | | $ | 36.38 | | |
11.59% | | | | $ | 21.07 | | | | | $ | 23.04 | | | | | $ | 25.01 | | | | | $ | 26.98 | | | | | $ | 28.94 | | | | | $ | 30.91 | | | | | $ | 32.88 | | |
13.59% | | | | $ | 19.11 | | | | | $ | 20.89 | | | | | $ | 22.67 | | | | | $ | 24.44 | | | | | $ | 26.22 | | | | | $ | 28.00 | | | | | $ | 29.78 | | |
15.59% | | | | $ | 17.37 | | | | | $ | 18.98 | | | | | $ | 20.59 | | | | | $ | 22.19 | | | | | $ | 23.80 | | | | | $ | 25.41 | | | | | $ | 27.02 | | |
17.59% | | | | $ | 15.82 | | | | | $ | 17.27 | | | | | $ | 18.73 | | | | | $ | 20.19 | | | | | $ | 21.64 | | | | | $ | 23.10 | | | | | $ | 24.56 | | |
19.59% | | | | $ | 14.43 | | | | | $ | 15.75 | | | | | $ | 17.07 | | | | | $ | 18.40 | | | | | $ | 19.72 | | | | | $ | 21.04 | | | | | $ | 22.36 | | |
21.59% | | | | $ | 13.19 | | | | | $ | 14.39 | | | | | $ | 15.59 | | | | | $ | 16.79 | | | | | $ | 18.00 | | | | | $ | 19.20 | | | | | $ | 20.40 | | |
| | | Earnings Per Share Multiple | | |||||||||||||||||||||||||||||||||||||||
Discount Rate | | | 10.5x | | | 11.5x | | | 12.5x | | | 13.5x | | | 14.5x | | | 15.5x | | | 16.5x | | |||||||||||||||||||||
6.88% | | | | $ | 22.39 | | | | | $ | 24.10 | | | | | $ | 25.82 | | | | | $ | 27.53 | | | | | $ | 29.25 | | | | | $ | 30.96 | | | | | $ | 32.68 | | |
8.88% | | | | $ | 20.30 | | | | | $ | 21.84 | | | | | $ | 23.38 | | | | | $ | 24.92 | | | | | $ | 26.47 | | | | | $ | 28.01 | | | | | $ | 29.55 | | |
10.88% | | | | $ | 18.45 | | | | | $ | 19.84 | | | | | $ | 21.22 | | | | | $ | 22.61 | | | | | $ | 24.00 | | | | | $ | 25.39 | | | | | $ | 26.78 | | |
12.88% | | | | $ | 16.80 | | | | | $ | 18.05 | | | | | $ | 19.31 | | | | | $ | 20.56 | | | | | $ | 21.81 | | | | | $ | 23.06 | | | | | $ | 24.32 | | |
14.88% | | | | $ | 15.33 | | | | | $ | 16.47 | | | | | $ | 17.60 | | | | | $ | 18.73 | | | | | $ | 19.86 | | | | | $ | 20.99 | | | | | $ | 22.13 | | |
16.88% | | | | $ | 14.03 | | | | | $ | 15.05 | | | | | $ | 16.08 | | | | | $ | 17.10 | | | | | $ | 18.13 | | | | | $ | 19.15 | | | | | $ | 20.18 | | |
18.88% | | | | $ | 12.86 | | | | | $ | 13.78 | | | | | $ | 14.71 | | | | | $ | 15.64 | | | | | $ | 16.57 | | | | | $ | 17.50 | | | | | $ | 18.43 | | |
| | | Tangible Book Value Per Share Multiple | | |||||||||||||||||||||||||||||||||||||||
Discount Rate | | | 110.0% | | | 120.0% | | | 130.0% | | | 140.0% | | | 150.0% | | | 160.0% | | | 170.0% | | |||||||||||||||||||||
6.88% | | | | $ | 23.05 | | | | | $ | 24.75 | | | | | $ | 26.44 | | | | | $ | 28.14 | | | | | $ | 29.84 | | | | | $ | 31.53 | | | | | $ | 33.23 | | |
8.88% | | | | $ | 20.89 | | | | | $ | 22.42 | | | | | $ | 23.94 | | | | | $ | 25.47 | | | | | $ | 26.99 | | | | | $ | 28.52 | | | | | $ | 30.04 | | |
10.88% | | | | $ | 18.98 | | | | | $ | 20.35 | | | | | $ | 21.73 | | | | | $ | 23.10 | | | | | $ | 24.48 | | | | | $ | 25.85 | | | | | $ | 27.22 | | |
12.88% | | | | $ | 17.28 | | | | | $ | 18.52 | | | | | $ | 19.76 | | | | | $ | 21.00 | | | | | $ | 22.24 | | | | | $ | 23.48 | | | | | $ | 24.72 | | |
14.88% | | | | $ | 15.77 | | | | | $ | 16.89 | | | | | $ | 18.01 | | | | | $ | 19.13 | | | | | $ | 20.25 | | | | | $ | 21.37 | | | | | $ | 22.49 | | |
16.88% | | | | $ | 14.42 | | | | | $ | 15.43 | | | | | $ | 16.45 | | | | | $ | 17.46 | | | | | $ | 18.48 | | | | | $ | 19.49 | | | | | $ | 20.51 | | |
18.88% | | | | $ | 13.21 | | | | | $ | 14.13 | | | | | $ | 15.05 | | | | | $ | 15.97 | | | | | $ | 16.89 | | | | | $ | 17.81 | | | | | $ | 18.73 | | |
Contribution Analysis | | ||||||||||||||||||||||||
| | | Acquiror Stand-alone | | | Acquiror % of Total | | | Company Stand-alone | | | Company % of Total | | ||||||||||||
Company Information | | | | | | | | | | | | | | | | | | | | | | | | | |
30-Day Average Market Cap. (5/13/2024) (in millions) | | | | $ | 404 | | | | | | 82.4% | | | | | $ | 86 | | | | | | 17.6% | | |
90-Day Average Market Cap. (5/13/2024) (in millions) | | | | $ | 424 | | | | | | 82.4% | | | | | $ | 90 | | | | | | 17.6% | | |
6-Month Average Market Cap. (5/13/2024) (in millions) | | | | $ | 416 | | | | | | 82.2% | | | | | $ | 90 | | | | | | 17.8% | | |
Income Statement – Historical | | | | | | | | | | | | | | | | | | | | | | | | | |
Core Net Income (LTM) (in thousands)(3) | | | | $ | 31,600 | | | | | | 84.7% | | | | | $ | 5,689 | | | | | | 15.3% | | |
Income Statement – Projections | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Income (2024E) (in thousands)(1)(2) | | | | $ | 29,554 | | | | | | 80.8% | | | | | $ | 7,029 | | | | | | 19.2% | | |
Net Income (202E) (in thousands)(1)(2) | | | | $ | 34,840 | | | | | | 75.4% | | | | | $ | 11,339 | | | | | | 24.6% | | |
Balance Sheet | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Assets (in thousands)(4) | | | | $ | 4,338,093 | | | | | | 79.0% | | | | | $ | 1,152,634 | | | | | | 21.0% | | |
Total Investment Securities (in thousands) | | | | $ | 764,204 | | | | | | 78.7% | | | | | $ | 206,609 | | | | | | 21.3% | | |
Gross Loans, Incl. Loans HFS (in thousands) | | | | $ | 2,810,100 | | | | | | 76.3% | | | | | $ | 872,292 | | | | | | 23.7% | | |
Loan Loss Reserve (in thousands) | | | | $ | 36,584 | | | | | | 75.9% | | | | | $ | 11,586 | | | | | | 24.1% | | |
Total Deposits (in thousands) | | | | $ | 3,284,969 | | | | | | 76.1% | | | | | $ | 1,030,918 | | | | | | 23.9% | | |
Non-Interest Bearing Demand Deposits (in thousands) | | | | $ | 692,500 | | | | | | 74.9% | | | | | $ | 232,575 | | | | | | 25.1% | | |
Non-CDs (in thousands) | | | | $ | 2,828,240 | | | | | | 78.6% | | | | | $ | 770,421 | | | | | | 21.4% | | |
Shareholders’ Equity (in thousands)(3) | | | | $ | 371,635 | | | | | | 77.3% | | | | | $ | 109,208 | | | | | | 22.7% | | |
Tangible Common Equity (3/31/2024) (in thousands)(4) | | | | $ | 309,018 | | | | | | 74.0% | | | | | $ | 108,406 | | | | | | 26.0% | | |
Tangible Common Equity, Excluding AOCI (3/31/2024) (in thousands)(4) | | | | $ | 383,274 | | | | | | 75.9% | | | | | $ | 121,605 | | | | | | 24.1% | | |
Average Contribution (Items Highlighted Above) | | | | | | | | | | | 78.4% | | | | | | | | | | | | 21.6% | | |
Median Contribution (Items Highlighted Above) | | | | | | | | | | | 77.9% | | | | | | | | | | | | 22.1% | | |
Pro Forma Ownership | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro Forma Ownership Split (at 1.2500x Exchange Ratio)(5)(6) | | | | | | | | | | | 78.1% | | | | | | | | | | | | 21.9% | | |
Fiscal Year Ended December 31, ($ in millions, except per share data) | | | 2024E | | | 2025E | | ||||||
Earnings Per Share | | | | $ | 1.50 | | | | | $ | 1.73 | | |
Calendar Year Ended December 31, ($ in millions, except per share data) | | | 2024E | | | 2025E | | | 2026E | | |||||||||
Total Assets | | | | $ | 1,069.9 | | | | | $ | 1,056.3 | | | | | $ | 1,034.7 | | |
Net Income | | | | $ | 7.0 | | | | | $ | 11.3 | | | | | $ | 13.6 | | |
Diluted Earnings Per Share(1) | | | | $ | 1.58 | | | | | $ | 2.54 | | | | | $ | 3.05 | | |
Dividend Per Share(2) | | | | $ | 0.38 | | | | | $ | 0.48 | | | | | $ | 0.56 | | |
Calendar Year Ended December 31, ($ in millions, except per share data) | | | 2024E | | | 2025E | | | 2026E | | |||||||||
Total Assets | | | | $ | 1,135 | | | | | $ | 1,134 | | | | | $ | 1,112 | | |
Earnings Per Share | | | | $ | 1.38 | | | | | $ | 2.18 | | | | | $ | 2.57 | | |
Named Executive Officers | | | Cash ($)(1) | | | Equity ($)(2) | | | Total ($) | | |||||||||
Bradley Krehbiel | | | | | 1,053,647 | | | | | | 112,218 | | | | | | 1,165,865 | | |
Jon Eberle | | | | | 695,872 | | | | | | 75,116 | | | | | | 770,988 | | |
Lawrence McGraw | | | | | 722,379 | | | | | | 76,278 | | | | | | 798,657 | | |
Named Executive Officers | | | Base Salary and Target Incentive Bonus ($) | | | Health and Dental Plan Premiums ($) | | | Life and Disability Insurance Premiums ($) | | | Total ($) | | ||||||||||||
Bradley Krehbiel | | | | | 1,039,584 | | | | | | 13,661 | | | | | | 402 | | | | | | 1,053,647 | | |
Jon Eberle | | | | | 681,611 | | | | | | 13,661 | | | | | | 600 | | | | | | 695,872 | | |
Lawrence McGraw | | | | | 708,118 | | | | | | 13,661 | | | | | | 600 | | | | | | 722,379 | | |
Name of Beneficial Owners | | | Amount of Shares Owned and Nature of Beneficial Ownership(1) | | | Percent of Shares of Common Stock Outstanding | | ||||||
Directors and Executive Officers: | | | | | | | | | | | | | |
Pamela K. Bishop | | | | | 1,463 | | | | | | * | | |
Jeffrey W. Bolton | | | | | 6,171 | | | | | | * | | |
Sequoya S. Borgman | | | | | 5,408 | | | | | | * | | |
Jon J. Eberle(2) | | | | | 68,766 | | | | | | 1.54% | | |
Bradley C. Krehbiel(3) | | | | | 183,476 | | | | | | 4.09% | | |
Lawrence D. McGraw(4) | | | | | 86,441 | | | | | | 1.93% | | |
David R. Oeth | | | | | 1,741 | | | | | | * | | |
Wendy S. Shannon(5) | | | | | 8,869 | | | | | | * | | |
Mark E. Utz(6) | | | | | 9,608 | | | | | | * | | |
Barbara Butts Williams | | | | | 3,005 | | | | | | * | | |
Hans K. Zietlow | | | | | 11,500 | | | | | | * | | |
All Directors and Executive Officers as a Group (11 persons) | | | | | 386,448 | | | | | | 7.59% | | |
5% Owners: | | | | | | | | | | | | | |
HMN Financial, Inc. Employee Stock Ownership Plan(7) | | | | | 482,007 | | | | | | 10.80% | | |
AllianceBernstein LP(8) 501 Commerce Street Nashville, TN 37203 | | | | | 439,698 | | | | | | 9.85% | | |
M3 Funds, LLC(9) 2070 E21005, Suite 250 Salt Lake City, UT 84109 | | | | | 331,107 | | | | | | 7.42% | | |
Tontine Financial Partners LP(10) 1 Sound Shore Drive, Suite 304 Greenwich, CT 06830 | | | | | 314,748 | | | | | | 7.05% | | |
Name of Beneficial Owners | | | Amount of Shares Owned and Nature of Beneficial Ownership(1) | | | Percent of Shares of Common Stock Outstanding | | ||||||
FJ Capital Management LLC(11) 1313 Dolly Madison Blvd, Ste 306 McLean, VA 22101 | | | | | 283,453 | | | | | | 6.35% | | |
Dimensional Fund Advisors LP(12) 6300 Bee Cave Road, Building One Austin, TX 78746 | | | | | 269,649 | | | | | | 6.04% | | |
Fourthstone LLC(13) 575 Maryville Centra Dr., Suite 110 St. Louis, MO 63141 | | | | | 256,383 | | | | | | 5.74% | | |
| | | Alerus Stockholder Rights | | | HMNF Stockholder Rights | |
Authorized Capital Stock: | | | Alerus is authorized to issue 30,000,000 shares of common stock, par value $1.00 per share, and 2,000,000 shares of preferred stock, par value $1.00 per share (“Alerus preferred stock”). As of July 25, 2024, Alerus had 19,911,003 shares of common stock outstanding, and no shares of preferred stock outstanding. Issuances of shares of Alerus preferred stock may affect the relative rights of the holders of its common stock, depending upon the exact terms, qualifications, limitations and relative rights and preferences, if any, of the shares of the preferred stock as determined by the Alerus Board. | | | HMNF is authorized to issue 16,000,000 shares of common stock, par value $0.01 per share, and 500,000 shares of preferred stock, par value $0.01 per share (“HMNF preferred stock”). As of July 25, 2024, HMNF had 4,464,952 shares of common stock outstanding, and no preferred stock issued or outstanding. Issuances of shares of HMNF preferred stock may affect the relative rights of the holders of its common stock, depending upon the exact terms, qualifications, limitations and relative rights and preferences, if any, of the shares of the preferred stock as determined by the HMNF Board. | |
Dividends: | | | Subject to any rights of holders of Alerus preferred stock, Alerus may pay dividends if, as and when declared by the Alerus Board. | | | Subject to any rights of holders of HMNF preferred stock, HMNF may pay dividends if, as and when declared by the HMNF Board. | |
Voting Limitations: | | | Alerus’ certificate of incorporation and bylaws do not impose voting restrictions on shares held in excess of a beneficial ownership threshold. | | | HMNF’s certificate of incorporation imposes voting restrictions on shares beneficially owned in excess of 10% (the “Limit”) of the then-outstanding shares of common stock. Shares held up to the Limit may be voted normally, with the voting power of shares held in excess of the Limit (such shares, “Excess Shares”) being restricted in their voting power. The number of votes that may be cast with respect to Excess Shares is limited to a number equal to the total number of Excess Shares, multiplied by a fraction, the numerator of which is the number of Excess Shares and the denominator of which is the total number of shares of common stock beneficially owned by such person owning shares in excess of the Limit. | |
| | | Alerus Stockholder Rights | | | HMNF Stockholder Rights | |
Number of Directors; Classification: | | | The Alerus Board currently consists of 8 members. Alerus’ bylaws provide that the number of directors constituting the entire board of directors shall be fixed by the board of directors from time to time, except as required by the Alerus’ certificate of incorporation of the DGCL. Alerus’ certificate of incorporation states that the board of directors shall consist of a maximum of twelve persons and a minimum of 5 persons. The Alerus Board is not classified and each director is elected for a one-year term. | | | The HMNF Board currently consists of 9 members. The number of directors shall be fixed from time to time exclusively by the board pursuant to a resolution adopted by a majority of the HMNF Board. The HMNF Board is classified into three classes, with the term of office of the first class of directors to expire at the conclusion of HMNF’s first annual meeting of stockholders, the term of office of the second class to expire at the conclusion of the annual meeting of stockholders one year thereafter and the term of office of the third class to expire at the conclusion of the annual meeting of stockholders two years thereafter. At each annual meeting of stockholders, commencing with the first annual meeting, directors elected to succeed those directors whose terms expire shall be elected for a term of office to expire at the conclusion of the third succeeding annual meeting of stockholders after their election, with each director to hold office until his or her successor shall have been duly elected and qualified. | |
Election of Directors; Vacancies: | | | Each Alerus stockholder is entitled to one vote for each share of the voting stock held by such stockholder. Alerus’ certificate of incorporation and bylaws do not provide for cumulative voting. Alerus’ bylaws provide that any vacancy on the board of directors may be filled by a majority of the directors then in office, or by a plurality of the votes cast at a meeting of stockholders. | | | Each HMNF stockholder is entitled to one vote for each share of the voting stock held by such stockholder. HMNF’s certificate of incorporation and bylaws do not provide for cumulative voting. HMNF’s bylaws provide that that any vacancy on the board of directors may be filled by a majority vote of the directors then in office. | |
Removal of Directors: | | | Subject to any rights of holders of Alerus preferred stock with respect to any director elected thereby, Alerus’ bylaws provide that any director or the entire board of directors may be removed, with or without cause, by the affirmative vote of a majority of all the outstanding shares entitled to vote. | | | Subject to any rights of holders of HMNF preferred stock with respect to any director elected thereby, HMNF’s bylaws provide that any director or the entire board of directors may be removed, but only for cause and only by the affirmative vote of the holders of at least 80% of the voting power of all of the then-outstanding shares of capital stock of HMNF entitled to vote generally in the election of directors. | |
| | | Alerus Stockholder Rights | | | HMNF Stockholder Rights | |
Call of Special Meeting of Directors: | | | Alerus’ bylaws provide that a special meeting of the Alerus Board may be called by the chairman of the board, chief executive officer, the president, any vice president, the secretary or by any two members of the board of directors. | | | HMNF’s bylaws provide that a special meeting of the HMNF Board may be called by one third of the directors then in office (rounded up to the nearest whole number) or by the Chair of the HMNF Board or the President. | |
Limitation on Director Liability: | | | Alerus’ certificate of incorporation and bylaws provide that no director shall be liable to Alerus or its stockholders for monetary damages for breach of his or her fiduciary duty, provided that liability is not eliminated or limited with respect to: (i) any breach of the duty of loyalty of the director to Alerus or its stockholders, (ii) acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law, (iii) any unlawful action under Section 174 of the DGCL, or (iv) any transaction from which the director derived an improper personal benefit. | | | HMNF’s certificate of incorporation and bylaws provide that no director shall be liable to HMNF or its stockholders for monetary damages for breach of his or her fiduciary duty, provided that liability is not eliminated or limited with respect to: (i) any breach of the duty of loyalty of the director to HMNF or its stockholders, (ii) acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law, (iii) any unlawful action under Section 174 of the DGCL, or (iv) any transaction from which the director derived an improper personal benefit. | |
Indemnification: | | | Alerus’ certificate of incorporation provides that Alerus shall, to the fullest extent permitted by the DGCL, indemnify each person who is or was a director or officer of Alerus, subject to the limits of applicable federal banking laws and regulations. Each person who is or was an employee or agent of Alerus or who serves or served at the request of Alerus as a director, officer, employee or agent of another corporation, bank, partnership, joint venture, trust or other enterprise may be indemnified by Alerus in accordance with, and to the fullest extent permitted by, the DGCL, subject to the limits of applicable federal banking laws and regulations. Alerus’ bylaws provide further that, expenses (including attorneys’ fees) incurred by each person who is or was an officer or director of Alerus arising from any pending or threatened action, suit or proceeding related to such officer’s or director’s service to Alerus shall be paid by Alerus, subject to the limits of applicable federal banking laws and regulations, in advance of the final disposition of such action, suit or proceeding upon receipt of an undertaking by the officer or director | | | HMNF’s certificate of incorporation provides that HMNF shall, to the fullest extent permitted by the DGCL, indemnify each person who is or was a director or officer of HMNF. Each person who is or was serving at the request of HMNF as a director, officer, employee or agent of another corporation or of a partnership, joint venture, trust or other enterprise, including service with respect to an employee benefit plan, may be indemnified by HMNF in accordance with, and to the fullest extent permitted by, the DGCL. The right to indemnification provided in HMNF’s certificate of incorporation includes the right to be paid by HMNF the expenses incurred in defending any such proceeding in advance of its final disposition (hereinafter an “advancement of expenses”); provided, however, that, if required under the DGCL, an advancement of expenses incurred by an indemnitee in his or her capacity as a director or officer (and not in any other capacity in which service was or is rendered by such indemnitee, including, without limitation, service to an employee benefit plan) shall be made only upon | |
| | | Alerus Stockholder Rights | | | HMNF Stockholder Rights | |
| | | incurring such expenses to repay such amount if it should ultimately be determined that such officer or director was guilty of fraud, theft or a crime involving dishonesty or did not act in good faith or in a manner he or she did not reasonably believe to be in the best interests of Alerus. Expenses (including attorneys’ fees) incurred by each person who is or was an employee or agent of Alerus or who serves or served at the request of Alerus as a director, officer, employee or agent of another corporation, bank, partnership, joint venture, trust or other enterprise arising from any pending or threatened action, suit or proceeding related to such person’s service to Alerus may be paid by Alerus, subject to the limits of applicable federal banking laws and regulations, in advance of the final disposition of such action, suit or proceeding upon receipt of an undertaking by such person incurring such expenses to repay such amount if it should ultimately be determined that such person was guilty of fraud, theft or a crime involving dishonesty or did not act in good faith or in a manner he or she did not reasonably believe to be in the best interests of Alerus. | | | delivery to the HMNF of an undertaking, by or on behalf of such indemnitee, to repay all amounts so advanced if it shall ultimately be determined by final judicial decision from which there is no further right to appeal, that such indemnitee is not entitled to be indemnified for such expenses under this Section or otherwise. The rights to indemnification extend to those individuals who have ceased to be a director, officer, employee or agent. | |
Call of Special Meetings of Stockholders: | | | Alerus’ bylaws provide that special meetings of stockholders for any purpose or purposes may be called at any time by the chairman, the chief executive officer, the president or the secretary and shall be called by any such officer at the request in writing of a majority of the board of directors or by holders of shares entitled to cast not less than twenty-five percent (25%) of the votes at the meeting. Such request shall state the purpose or purposes of the meeting. Written notice of a special meeting stating the place, date and hour of the meeting and the purpose or purposes for which the meeting is called must be given not less than 10 nor more than 60 days prior to the date of the meeting to each stockholder entitled to vote at the meeting, with the exception that not less than 20 days’ notice shall be | | | HMNF’s bylaws provide that, subject to the rights of holders of any class or series of HMNF preferred stock, a special meeting of stockholders may be called only by the board of directors pursuant to a resolution adopted by a majority of the total number of directors which HMNF would have, if there were no vacancies on the board. At any special meeting of the stockholders, only such business shall be conducted as shall have been brought before the meeting by or at the direction of the board of directors. | |
| | | Alerus Stockholder Rights | | | HMNF Stockholder Rights | |
| | | provided in the case of a special meeting for the purpose of approving an agreement of merger or consolidation. Only business set forth in the notice shall be addressed at the special meeting. | | | | |
Quorum of Stockholders: | | | Alerus’ bylaws provide that the holders of shares of stock having a majority of the votes that could be cast by the holders of all outstanding shares of stock entitled to vote at the meeting, present in person or represented by proxy, constitutes a quorum at all meetings of the stockholders for the transaction of business except as otherwise provided by the DGCL. | | | HMNF’s bylaws provide that one third of the outstanding shares entitled to vote, represented in person or by proxy, constitutes a quorum at a stockholders’ meeting, unless the presence of a larger number is required by law. | |
Advance Notice Regarding Stockholder Proposals | | | The matters to be considered and brought before any annual or special meeting of stockholders of Alerus shall be limited to only such matters, including the nomination and election of directors, as shall be brought properly before such meeting in compliance with the procedures set forth in the bylaws of Alerus. For any matter to be brought properly before the annual meeting of stockholders, the matter must be (i) specified in the notice of the annual meeting given by or at the direction of the board of directors, (ii) otherwise brought before the annual meeting by or at the direction of the board of directors or (iii) brought before the annual meeting by a stockholder who is a stockholder of record of Alerus on the date the notice provided for in bylaws is delivered to the secretary of Alerus, who is entitled to vote at the annual meeting and who complies with the procedures set forth in the bylaws. In addition to any other requirements under applicable law and the certificate of incorporation and bylaws of Alerus, written notice (the “Stockholder Notice”) of any nomination or other proposal must be timely and any proposal, other than a nomination, must constitute a proper matter for stockholder action. To be timely, the Stockholder Notice must be delivered to the secretary of Alerus at the principal executive office of Alerus not less than 90 nor more than 120 days | | | An HMNF stockholder may bring forth matters at the annual meeting of stockholders if the business relates to a proper subject matter for stockholder action, and the stockholder has given timely notice thereof in writing to the corporate secretary of HMNF. To be timely, a stockholder’s notice shall be delivered or mailed to and received at the principal executive offices of HMNF not less than 90 days prior to the date of the annual meeting; provided, however, that in the event that less than 100 days’ notice or prior public disclosure of the date of the meeting is given or made to stockholders, notice by the stockholder to be timely must be so received not later than the close of business on the 10th day following the day on which such notice of the date of the meeting was mailed or such public disclosure was made, whichever occurs first. The notice must include: (i) a brief description of the business desired to be brought before the annual meeting and the reasons for conducting such business at the annual meeting, (ii) the name and address, as they appear on HMNF’s books, of the stockholder who proposed such business, and the name and address of any beneficial owner or owners on whose behalf the proposal is made, (iii) the class and number of shares of HMNF’s capital stock that are beneficially owned by such stockholder or by any such beneficial owner, (iv) any option, | |
| | | Alerus Stockholder Rights | | | HMNF Stockholder Rights | |
| | | prior to the first anniversary date of the annual meeting for the preceding year; provided, however, that if (and only if) the annual meeting is not scheduled to be held within a period that commences 30 days before such anniversary date and ends within 60 days after such anniversary date (an annual meeting date outside such period being referred to herein as an “Other Meeting Date”), the Stockholder Notice shall be given in the manner provided herein by the later of the close of business on (i) the date 90 days prior to such Other Meeting Date or (ii) the 10th day following the date such Other Meeting Date is first publicly announced or disclosed. A Stockholder Notice must contain the following information: (i) whether the stockholder is providing the notice at the request of a beneficial holder of shares, whether the stockholder, any such beneficial holder or any nominee has any agreement, arrangement or understanding with, or has received any financial assistance, funding or other consideration from, any other person with respect to the investment by the stockholder or such beneficial holder in Alerus or the matter the Stockholder Notice relates to, and the details thereof, including the name of such other person (the stockholder, any beneficial holder on whose behalf the notice is being delivered, any nominees listed in the notice and any persons with whom such agreement, arrangement or understanding exists or from whom such assistance has been obtained are hereinafter collectively referred to as “Interested Persons”); (ii) the name and address of all Interested Persons; (iii) a complete listing of the record and beneficial ownership positions (including number or amount) of all equity securities and debt instruments, whether held in the form of loans or capital market instruments, of Alerus or any of its subsidiaries held by all Interested Persons; (iv) whether and the extent to which any hedging, derivative or other transaction is in place or has been entered into within the prior | | | warrant, convertible security, stock appreciation right or similar right with an exercise or conversion privilege or a settlement payment or mechanism at a price related to any class or series of shares of HMNF or with a value derived in whole or in part from the value of any class or series of shares of HMNF, whether or not such instrument or right is subject to settlement in the underlying class or series of capital stock of HMNF or otherwise (a “Derivative Instrument”) owned beneficially by such stockholder or any such beneficial owner and any other opportunity to profit or share in any profit derived from any increase or decrease in the value of shares of HMNF, (C) any proxy, contract, arrangement, understanding, or relationship pursuant to which such stockholder or any such beneficial owner has a right to vote any shares of HMNF, (D) any short interest of such stockholder or any such beneficial owner in any security of the corporation (E) any rights to dividends on the shares of HMNF owned beneficially by such stockholder or any such beneficial owner that are separated or separable from the underlying shares of HMNF, (F) any proportionate interest in shares of HMNF or Derivative Instruments held, directly or indirectly, by a general or limited partnership in which such stockholder or any such beneficial owner is a general partner or, directly or indirectly, beneficially owns an interest in a general partner, and (G) any performance-related fees (other than an asset-based fee) that such stockholder or any such beneficial owner is entitled to based on any increase or decrease in the value of shares of HMNF or Derivative Instruments, if any, as of the date of such notice, including without limitation any such interests held by members of such stockholder’s or any such beneficial owner’s immediate family sharing the same household, (v) a description of all arrangements or understandings between such stockholder or any such beneficial owner and any other person or persons | |
| | | Alerus Stockholder Rights | | | HMNF Stockholder Rights | |
| | | six months preceding the date of delivery of the Stockholder Notice by or for the benefit of any Interested Person with respect to Alerus or its subsidiaries or any of their respective securities, debt instruments or credit ratings, the effect or intent of which transaction is to give rise to gain or loss as a result of changes in the trading price of such securities or debt instruments or changes in the credit ratings for Alerus, its subsidiaries or any of their respective securities or debt instruments (or, more generally, changes in the perceived creditworthiness of Alerus or its subsidiaries), or to increase or decrease the voting power of such Interested Person, and if so, a summary of the material terms thereof; and (v) a representation that the stockholder is a holder of record of stock of Alerus that would be entitled to vote at the meeting and intends to appear in person or by proxy at the meeting to propose the matter set forth in the Stockholder Notice. Any Stockholder Notice relating to the nomination of directors must also contain (i) the information regarding each nominee required by paragraphs (a), (e) and (f) of Item 401 of Regulation S-K adopted by the Securities and Exchange Commission (or the corresponding provisions of any successor regulation), (ii) each nominee’s signed consent to serve as a director of Alerus if elected and (iii) whether each nominee is eligible for consideration as an independent director under the relevant standards contemplated by Item 407(a) of Regulation S-K (or the corresponding provisions of any successor regulation). Any Stockholder Notice with respect to a matter other than the nomination of directors must contain (i) the text of the proposal to be presented, including the text of any resolutions to be proposed for consideration by stockholders and (ii) a brief written statement of the reasons why such stockholder favors the proposal. | | | (including their names) in connection with the proposal of such business by such stockholder and any material interest of such business, and (vi) a representation that such stockholder is a holder of record of shares entitled to vote at the meeting, will continue to be a holder of record of shares entitled to vote at the meeting through the date of the meeting, and intends to appear in person or by proxy at the annual meeting to bring such business before the meeting. If the stockholder notice is intended to nominate an individual for election to the HMNF Board, the notice must include, as to each person whom such stockholder proposes to nominate for election or reelection as a director: (i) all information relating to such person that is required to be disclosed in solicitations of proxies for election of directors or is otherwise required pursuant to Regulation 14A under the Securities Exchange Act of 1934, including such nominee’s written consent to be named in the proxy statement as a nominee and to serving as a director if elected; and (ii) as to the stockholder giving the notice and as to any beneficial owner or owners on whose behalf the nominations are made: (A) the name and address, as they appear on HMNF’s books, of such stockholder and the name and address of any such beneficial owner, (B) the class and number of shares of HMNF’s capital stock that are beneficially owned by such stockholder or by any such beneficial owner, and (C) any Derivative Instrument owned beneficially by such stockholder or any such beneficial owner and any other opportunity to profit or share in any profit derived from any increase or decrease in the value of shares HMNF and the information, and (D) a representation that such stockholder is a holder of record of shares entitled to vote at the meeting, will continue to be a holder of record of shares entitled to vote at the meeting through the date of the meeting, and intends to appear in person or by proxy at the annual meeting to bring such business before the meeting. | |
| | | Alerus Stockholder Rights | | | HMNF Stockholder Rights | |
Stockholder Action by Written Consent: | | | Alerus’ bylaws provide that unless otherwise restricted by the certificate of incorporation, any action required or permitted to be taken at any annual or special meeting of the stockholders may be taken without a meeting, without prior notice and without a vote, if a consent or consents in writing, setting forth the action so taken, shall be signed by the holders of outstanding stock having not less than the minimum number of votes that would be necessary to authorize or take such action at a meeting at which all shares entitled to vote thereon were present and voted. | | | HMNF’s bylaws provide that, subject to the rights of the holders of any class or series of HMNF preferred stock, any action required or permitted to be taken by HMNF’s stockholders must be effected at a duly called annual or special meeting of stockholders, and may not be effected by any consent in writing by such stockholders. | |
Appointment and Removal of Officers: | | | Alerus’ bylaws provide that the Alerus Board shall elect a chief executive officer and secretary, and it may also choose one or more presidents, one or more vice presidents, one or more assistant secretaries, a treasurer and one or more assistant treasurers. Each such officer shall hold office until his or her successor is elected and qualified or until such person’s earlier resignation or removal. The Alerus Board may remove any officer with or without cause at any time, but such removal shall be without prejudice to the contractual rights of such officer, if any, with Alerus. | | | HMNF’s bylaws provide that the board of directors shall, as soon as may be practicable after the annual meeting of stockholders, choose a chair of the board, a president, one or more vice presidents, a secretary and a chief financial officer, and from time to time may choose a vice chair of the board or such other officers as it may deem proper. The chair of the board and vice chair of the board shall be chosen from among the directors. Any number of offices may be held by the same person. The term of office of all officers shall be until the next annual election of officers and until their respective successors are chosen, but any officer may be removed from office at any time by the affirmative vote of a majority of the authorized number of directors then constituting the board of directors. | |
Amendment to Charter and Bylaws: | | | Under its certificate of incorporation, Alerus reserves the right to amend, alter, change or repeal any provision contained in its certificate of incorporation, in the manner now or hereafter prescribed by statute or any other provision of its certificate of incorporation, and any rights conferred upon a stockholder under the certificate of incorporation are granted subject to this reservation. The Alerus Board has the power to adopt, alter, amend or repeal the bylaws of Alerus. The Alerus Board may so adopt or change the bylaws upon the affirmative vote of the | | | Under its certificate of incorporation, HMNF provides that there may be no amendment, addition, alteration, change or repeal of any provision, unless such is first proposed by the HMNF Board, upon the affirmative vote of at least two-thirds of the directors then in office at a duly constituted meeting of the board called expressly for such purpose, and thereafter approved by the stockholders by a majority of the total votes eligible to be cast at a duly constituted meeting of stockholders called expressly for such purpose. Further, the amendment of certain | |
| | | Alerus Stockholder Rights | | | HMNF Stockholder Rights | |
| | | number of directors which shall constitute, under the provisions of the bylaws, the action of the board of directors. | | | sections of the certificate of incorporation requires the affirmative vote of the holders of at least 80% of the voting power of all of the then-outstanding shares of the capital stock of HMNF entitled to vote generally in the election of directors. | |
| | | | | | The HMNF bylaws may be adopted, amended or repealed by the HMNF Board. Any adoption, amendment or repeal of the bylaws shall require the approval of a majority of the board of directors. The stockholders shall also have power to adopt, amend or repeal the bylaws of HMNF by the affirmative vote of the holders of at least 80% of the voting power of all of the then-outstanding shares of the capital stock of HMNF entitled to vote generally in the election of directors. | |
| | | Alerus Financial Corporation | | | HMN Financial, Inc. | | | Pro Forma Adjustments | | | Reference | | | Pro Forma Combined | | ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 545,772 | | | | | $ | 50,230 | | | | | $ | (16,588) | | | | A | | | | $ | 579,414 | | |
Investment securities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trading, at fair value | | | | | 4,553 | | | | | | — | | | | | | — | | | | | | | | | 4,553 | | |
Available-for-sale, at fair value | | | | | 472,272 | | | | | | 206,609 | | | | | | — | | | | | | | | | 678,881 | | |
Held-to-maturity, at amortized cost | | | | | 291,932 | | | | | | — | | | | | | — | | | | | | | | | 291,932 | | |
Loans held for sale | | | | | 10,625 | | | | | | 4,146 | | | | | | — | | | | | | | | | 14,771 | | |
Loans | | | | | 2,799,475 | | | | | | 868,146 | | | | | | (65,324) | | | | B | | | | | 3,602,297 | | |
Allowance for credit losses on loans | | | | | (36,584) | | | | | | (11,586) | | | | | | (3,303) | | | | C | | | | | (51,473) | | |
Net loans | | | | | 2,762,891 | | | | | | 856,560 | | | | | | (68,627) | | | | | | | | | 3,550,824 | | |
Land, premises and equipment, net | | | | | 18,162 | | | | | | 15,775 | | | | | | 2,785 | | | | D | | | | | 36,722 | | |
Operating lease right-of-use assets | | | | | 5,112 | | | | | | 256 | | | | | | — | | | | | | | | | 5,368 | | |
Accrued interest receivable | | | | | 16,149 | | | | | | 3,674 | | | | | | — | | | | | | | | | 19,823 | | |
Bank-owned life insurance | | | | | 33,396 | | | | | | — | | | | | | — | | | | | | | | | 33,396 | | |
Goodwill | | | | | 46,783 | | | | | | 802 | | | | | | 26,517 | | | | E | | | | | 74,102 | | |
Other intangible assets | | | | | 15,834 | | | | | | — | | | | | | 30,651 | | | | F | | | | | 46,485 | | |
Servicing rights | | | | | 1,983 | | | | | | 2,631 | | | | | | 3,905 | | | | G | | | | | 8,519 | | |
Deferred income taxes, net | | | | | 34,796 | | | | | | 7,174 | | | | | | 7,129 | | | | H | | | | | 49,099 | | |
Prepaid expenses and other assets | | | | | 77,833 | | | | | | 3,358 | | | | | | — | | | | | | | | | 81,191 | | |
Total assets | | | | $ | 4,338,093 | | | | | $ | 1,151,215 | | | | | $ | (14,228) | | | | | | | | $ | 5,475,080 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing | | | | $ | 692,500 | | | | | $ | 238,573 | | | | | $ | — | | | | | | | | $ | 931,073 | | |
Interest-bearing | | | | | 2,592,469 | | | | | | 795,770 | | | | | | (1,548) | | | | I | | | | | 3,386,691 | | |
Total deposits | | | | | 3,284,969 | | | | | | 1,034,343 | | | | | | (1,548) | | | | | | | | | 4,317,764 | | |
Short-term borrowings | | | | | 555,000 | | | | | | — | | | | | | — | | | | | | | | | 555,000 | | |
Long-term debt | | | | | 58,985 | | | | | | — | | | | | | — | | | | | | | | | 58,985 | | |
Operating lease liabilities | | | | | 5,420 | | | | | | 256 | | | | | | — | | | | | | | | | 5,676 | | |
Accrued expenses and other liabilities | | | | | 62,084 | | | | | | 7,792 | | | | | | — | | | | | | | | | 69,876 | | |
Total liabilities | | | | | 3,966,458 | | | | | | 1,042,391 | | | | | | (1,548) | | | | | | | | | 5,007,301 | | |
Stockholders’ equity | | | | | 371,635 | | | | | | 108,824 | | | | | | (12,680) | | | | J | | | | | 467,779 | | |
Total liabilities and stockholders’ equity | | | | $ | 4,338,093 | | | | | $ | 1,151,215 | | | | | $ | (14,228) | | | | | | | | $ | 5,475,080 | | |
| | | Alerus Financial Corporation | | | HMN Financial, Inc. | | | Pro Forma Adjustments | | | Reference | | | Pro Forma Combined | | ||||||||||||
Interest income | | | | $ | 49,038 | | | | | $ | 11,999 | | | | | $ | 6,256 | | | | K | | | | $ | 67,293 | | |
Interest expense | | | | | 26,819 | | | | | | 4,743 | | | | | | — | | | | L | | | | | 31,562 | | |
Net interest income | | | | | 22,219 | | | | | | 7,256 | | | | | | 6,256 | | | | | | | | | 35,731 | | |
Provision for credit losses | | | | | — | | | | | | (209) | | | | | | — | | | | | | | | | (209) | | |
Net interest income after provision for credit losses | | | | | 22,219 | | | | | | 7,465 | | | | | | 6,256 | | | | | | | | | 35,940 | | |
Noninterest income | | | | | 25,323 | | | | | | 1,907 | | | | | | — | | | | | | | | | 27,230 | | |
Noninterest expense | | | | | 39,019 | | | | | | 7,551 | | | | | | 1,254 | | | | M | | | | | 47,824 | | |
Income (loss) before income tax expense (benefit) | | | | | 8,523 | | | | | | 1,821 | | | | | | 5,002 | | | | | | | | | 15,346 | | |
Income tax expense (benefit) | | | | | 2,091 | | | | | | 503 | | | | | | 1,200 | | | | N | | | | | 3,794 | | |
Net income (loss) | | | | $ | 6,432 | | | | | $ | 1,318 | | | | | $ | 3,801 | | | | | | | | $ | 11,551 | | |
Per Common Share Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per common share | | | | $ | 0.32 | | | | | $ | 0.30 | | | | | | | | | | | | | | $ | 0.46 | | |
Diluted earnings per common share | | | | $ | 0.32 | | | | | $ | 0.30 | | | | | | | | | | | | | | $ | 0.46 | | |
Average common shares outstanding | | | | | 19,739,152 | | | | | | 4,343,720 | | | | | | 1,001,979 | | | | | | | | | 25,084,851 | | |
Diluted average common shares outstanding | | | | | 19,985,675 | | | | | | 4,370,044 | | | | | | 975,655 | | | | | | | | | 25,331,374 | | |
| | | Alerus Financial Corporation | | | HMN Financial, Inc. | | | Pro Forma Adjustments | | | Reference | | | Pro Forma Combined | | ||||||||||||
Interest income | | | | $ | 164,883 | | | | | $ | 43,477 | | | | | $ | 25,022 | | | | K | | | | $ | 233,382 | | |
Interest expense | | | | | 77,044 | | | | | | 12,720 | | | | | | 1,488 | | | | L | | | | | 91,252 | | |
Net interest income | | | | | 87,839 | | | | | | 30,757 | | | | | | 23,534 | | | | | | | | | 142,130 | | |
Provision for credit losses | | | | | 2,057 | | | | | | 713 | | | | | | 11,167 | | | | O | | | | | 13,937 | | |
Net interest income after provision for credit losses | | | | | 85,782 | | | | | | 30,044 | | | | | | 12,367 | | | | | | | | | 128,193 | | |
Noninterest income | | | | | 80,229 | | | | | | 8,281 | | | | | | — | | | | | | | | | 88,510 | | |
Noninterest expense | | | | | 150,157 | | | | | | 29,772 | | | | | | 5,573 | | | | M | | | | | 185,502 | | |
Income (loss) before income tax expense (benefit) | | | | | 15,854 | | | | | | 8,553 | | | | | | 6,795 | | | | | | | | | 31,202 | | |
Income tax expense (benefit) | | | | | 4,158 | | | | | | 2,548 | | | | | | 1,631 | | | | N | | | | | 8,337 | | |
Net income (loss) | | | | $ | 11,696 | | | | | $ | 6,005 | | | | | $ | 5,164 | | | | | | | | $ | 22,865 | | |
Per Common Share Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings (loss) per common share | | | | | 0.59 | | | | | $ | 1.38 | | | | | | | | | | | | | | $ | 0.90 | | |
Diluted earnings (loss) per common share | | | | | 0.58 | | | | | $ | 1.37 | | | | | | | | | | | | | | $ | 0.90 | | |
Average common shares outstanding | | | | | 19,922,440 | | | | | | 4,350,215 | | | | | | 1,003,603 | | | | | | | | | 25,276,258 | | |
Diluted average common shares outstanding | | | | | 20,143,375 | | | | | | 4,377,088 | | | | | | 976,730 | | | | | | | | | 25,497,193 | | |
| Reversal of historical HMNF’s ACL on loans | | | | $ | 11,586 | | |
| Increase in ACL on loans for gross-up of estimated lifetime credit losses for purchased credit-deteriorated (PCD) loans | | | | $ | (3,722) | | |
| Provision for estimate of lifetime loan losses on non-PCD loans | | | | | (11,167) | | |
| | | | | | (3,303) | | |
| Purchase price allocation | | | | | | | |
| Total deal consideration | | | | $ | 113,886 | | |
| Satisfaction of ESOP loan | | | | | (1,700) | | |
| Pro forma purchase price | | | | | 112,186 | | |
| HMNF Net Assets at Fair Value | | | | | | | |
| Assets | | | | | | | |
| Cash and cash equivalents | | | | | 41,197 | | |
| Investment securities | | | | | 206,609 | | |
| Loans held for sale | | | | | 4,146 | | |
| Net loans | | | | | 799,100 | | |
| Land, premises and equipment | | | | | 18,560 | | |
| Operating lease right-of-use assets | | | | | 256 | | |
| Accrued interest receivable | | | | | 3,674 | | |
| Goodwill | | | | | 802 | | |
| Core deposit intangible | | | | | 30,651 | | |
| Servicing rights | | | | | 6,536 | | |
| Deferred income taxes | | | | | 11,623 | | |
| Other assets | | | | | 3,358 | | |
| Total assets | | | | | 1,126,512 | | |
| Liabilities | | | | | | | |
| Deposits | | | | | 1,032,795 | | |
| Accrued expenses and other liabilities | | | | | 8,048 | | |
| Total liabilities | | | | | 1,040,843 | | |
| Net assets acquired | | | | | 85,669 | | |
| Preliminary goodwill | | | | $ | 26,517 | | |
| | | | | A-1 | | | |
| | | | | A-1 | | | |
| | | | | A-1 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-5 | | | |
| | | | | A-5 | | | |
| | | | | A-5 | | | |
| | | | | A-6 | | | |
| | | | | A-6 | | | |
| | | | | A-6 | | | |
| | | | | A-6 | | | |
| | | | | A-7 | | | |
| | | | | A-7 | | | |
| | | | | A-8 | | | |
| | | | | A-8 | | | |
| | | | | A-9 | | | |
| | | | | A-9 | | | |
| | | | | A-10 | | | |
| | | | | A-11 | | | |
| | | | | A-13 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-18 | | | |
| | | | | A-19 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-23 | | |
| | | | | A-23 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-27 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-29 | | | |
| | | | | A-29 | | | |
| | | | | A-30 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-33 | | | |
| | | | | A-33 | | | |
| | | | | A-33 | | | |
| | | | | A-33 | | | |
| | | | | A-33 | | | |
| | | | | A-33 | | | |
| | | | | A-34 | | | |
| | | | | A-37 | | | |
| | | | | A-37 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-39 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-41 | | | |
| | | | | A-41 | | | |
| | | | | A-42 | | |
| | | | | A-42 | | | |
| | | | | A-42 | | | |
| | | | | A-42 | | | |
| | | | | A-42 | | | |
| | | | | A-43 | | | |
| | | | | A-43 | | | |
| | | | | A-43 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-54 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-57 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-65 | | |
| Acquiror | | | | | A-1 | | |
| Acquiror Adverse Recommendation | | | | | A-59 | | |
| Acquiror Bank | | | | | A-78 | | |
| Acquiror Benefit Plan | | | | | A-78 | | |
| Acquiror Board | | | | | A-78 | | |
| Acquiror Bylaws | | | | | A-78 | | |
| Acquiror Capital Stock | | | | | A-78 | | |
| Acquiror Capitalization Date | | | | | A-36 | | |
| Acquiror Certificate of Incorporation | | | | | A-78 | | |
| Acquiror Common Stock | | | | | A-78 | | |
| Acquiror Disclosure Schedules | | | | | A-87 | | |
| Acquiror Equity Award | | | | | A-78 | | |
| Acquiror ERISA Affiliate | | | | | A-78 | | |
| Acquiror ESOP | | | | | A-61 | | |
| Acquiror ESOP Trustee | | | | | A-61 | | |
| Acquiror Evaluation Date | | | | | A-38 | | |
| Acquiror Financial Statements | | | | | A-38 | | |
| Acquiror Material Contract | | | | | A-78 | | |
| Acquiror Preferred Stock | | | | | A-36 | | |
| Acquiror Previous Disclosure | | | | | A-34 | | |
| Acquiror SEC Reports | | | | | A-78 | | |
| Acquiror Stock Issuance | | | | | A-79 | | |
| Acquiror Stock Plans | | | | | A-79 | | |
| Acquiror Stockholder Approval | | | | | A-79 | | |
| Acquiror Stockholders’ Meeting | | | | | A-59 | | |
| Acquiror Termination Fee | | | | | A-73 | | |
| Acquiror Voting Agreement | | | | | A-1 | | |
| Acquisition Proposal | | | | | A-79 | | |
| Affiliate | | | | | A-79 | | |
| Agreement | | | | | A-1 | | |
| Agreement Date | | | | | A-1 | | |
| ASTM Standard | | | | | A-56 | | |
| Bank | | | | | A-79 | | |
| Bank Merger | | | | | A-79 | | |
| Bank Merger Agreement | | | | | A-3 | | |
| BHCA | | | | | A-79 | | |
| Borrowing Affiliate | | | | | A-47 | | |
| Business Day | | | | | A-79 | | |
| CIC Payment | | | | | A-54 | | |
| Closing | | | | | A-2 | | |
| Closing Acquiror Common Stock Price | | | | | A-79 | | |
| Closing Date | | | | | A-2 | | |
| Code | | | | | A-80 | | |
| Company | | | | | A-1 | | |
| Company Adverse Recommendation | | | | | A-50 | | |
| Company Benefit Plan | | | | | A-80 | | |
| Company Board | | | | | A-80 | | |
| Company Bylaws | | | | | A-80 | | |
| Company Capital Stock | | | | | A-80 | | |
| Company Capitalization Date | | | | | A-10 | | |
| Company Certificate of Incorporation | | | | | A-80 | | |
| Company Common Stock | | | | | A-80 | | |
| Company Disclosure Schedules | | | | | A-87 | | |
| Company Employees | | | | | A-48 | | |
| Company ERISA Affiliate | | | | | A-80 | | |
| Company ESOP | | | | | A-80 | | |
| Company ESOP Loan | | | | | A-20 | | |
| Company ESOP Termination Date | | | | | A-52 | | |
| Company ESOP Trustee | | | | | A-51 | | |
| Company Evaluation Date | | | | | A-12 | | |
| Company Financial Statements | | | | | A-12 | | |
| Company Investment Securities | | | | | A-31 | | |
| Company Loans | | | | | A-14 | | |
| Company Material Contract | | | | | A-24 | | |
| Company Pension Plan | | | | | A-53 | | |
| Company Permitted Exceptions | | | | | A-13 | | |
| Company Preferred Stock | | | | | A-10 | | |
| Company Quarterly Dividend | | | | | A-46 | | |
| Company Restricted Stock | | | | | A-7 | | |
| Company SEC Reports | | | | | A-80 | | |
| Company Stock Certificates | | | | | A-5 | | |
| Company Stock Option | | | | | A-7 | | |
| Company Stock Plans | | | | | A-81 | | |
| Company Stockholder Approval | | | | | A-81 | | |
| Company Stockholders’ Meeting | | | | | A-50 | | |
| Company Termination Fee | | | | | A-73 | | |
| Company Transaction Expenses | | | | | A-81 | | |
| Company Voting Agreement | | | | | A-1 | | |
| Confidentiality Agreement | | | | | A-45 | | |
| Contemplated Transactions | | | | | A-82 | | |
| Contract | | | | | A-82 | | |
| Control, Controlling or Controlled | | | | | A-82 | | |
| Conversion Fund | | | | | A-5 | | |
| Covered Employees | | | | | A-64 | | |
| CRA | | | | | A-82 | | |
| D.A. Davidson | | | | | A-28 | | |
| Defective Code | | | | | A-31 | | |
| Delaware Certificate of Merger | | | | | A-2 | | |
| Deposit Insurance Fund | | | | | A-82 | | |
| Derivative Transactions | | | | | A-82 | | |
| DGCL | | | | | A-82 | | |
| Dissenters’ Shares | | | | | A-6 | | |
| DOL | | | | | A-82 | | |
| Effective Time | | | | | A-2 | | |
| Employment Laws | | | | | A-29 | | |
| Environmental Laws | | | | | A-82 | | |
| Environmental Report | | | | | A-56 | | |
| EO 11246 | | | | | A-30 | | |
| ERISA | | | | | A-83 | | |
| Exchange Act | | | | | A-83 | | |
| Exchange Agent | | | | | A-4 | | |
| Exchange Ratio | | | | | A-3 | | |
| Existing D&O Policy | | | | | A-60 | | |
| FDIC | | | | | A-83 | | |
| Federal Reserve | | | | | A-83 | | |
| GAAP | | | | | A-83 | | |
| Hazardous Materials | | | | | A-83 | | |
| HFIS | | | | | A-8 | | |
| HFSB | | | | | A-8 | | |
| ICFR | | | | | A-83 | | |
| Indemnified Party | | | | | A-59 | | |
| Intended Tax Consequences | | | | | A-64 | | |
| IRS | | | | | A-83 | | |
| IRS Guidelines | | | | | A-64 | | |
| IT Assets | | | | | A-31 | | |
| IT Systems and Data | | | | | A-33 | | |
| Knowledge | | | | | A-83 | | |
| Legal Action | | | | | A-83 | | |
| Legal Requirement | | | | | A-83 | | |
| Letter of Transmittal | | | | | A-5 | | |
| Malicious Code | | | | | A-31 | | |
| Material Adverse Effect | | | | | A-83 | | |
| Merger | | | | | A-1 | | |
| Nasdaq Rules | | | | | A-84 | | |
| New Encumbrance | | | | | A-55 | | |
| New Plans | | | | | A-65 | | |
| OCC | | | | | A-84 | | |
| Old Plans | | | | | A-65 | | |
| Order | | | | | A-84 | | |
| Ordinary Course of Business | | | | | A-84 | | |
| OREO | | | | | A-84 | | |
| Outstanding Company Shares | | | | | A-84 | | |
| PBGC | | | | | A-84 | | |
| Per Share Merger Consideration | | | | | A-3 | | |
| Person | | | | | A-85 | | |
| Phase I Report | | | | | A-56 | | |
| Phase II Report | | | | | A-56 | | |
| Proceeding | | | | | A-85 | | |
| Proxy Statement | | | | | A-85 | | |
| Raymond James | | | | | A-43 | | |
| Registration Statement | | | | | A-85 | | |
| Regulation S-K | | | | | A-85 | | |
| Regulatory Authority | | | | | A-85 | | |
| Representative | | | | | A-85 | | |
| Requisite Regulatory Approvals | | | | | A-85 | | |
| Retention Program | | | | | A-54 | | |
| SBA | | | | | A-15 | | |
| Schedules | | | | | A-87 | | |
| SEC | | | | | A-85 | | |
| Section 503 | | | | | A-30 | | |
| Securities Act | | | | | A-85 | | |
| Stockholders’ Equity | | | | | A-85 | | |
| Stockholders’ Equity Shortfall | | | | | A-86 | | |
| Stockholders’ Equity Threshold | | | | | A-86 | | |
| Subsidiary | | | | | A-86 | | |
| Superior Proposal | | | | | A-86 | | |
| Surviving Entity | | | | | A-1 | | |
| Tax | | | | | A-86 | | |
| Tax Return | | | | | A-86 | | |
| Taxing Authority | | | | | A-86 | | |
| Termination Date | | | | | A-72 | | |
| Title Commitments | | | | | A-54 | | |
| Title Company | | | | | A-54 | | |
| Title Insurance Policies | | | | | A-55 | | |
| Total Payments | | | | | A-66 | | |
| Transaction Litigation | | | | | A-66 | | |
| Transition Date | | | | | A-87 | | |
| U.S. | | | | | A-87 | | |
| VEVRAA | | | | | A-30 | | |
| ACQUIROR: | | | COMPANY: | |
| Alerus Financial Corporation | | | HMN Financial, Inc. | |
| By: /s/ Katie Lorenson Name: Katie Lorenson Title: President and Chief Executive Officer | | | By: /s/ Bradley Krehbiel Name: Bradley Krehbiel Title: President and Chief Executive Officer | |
| Principal Stockholders | | | ||
| Name: Pamela K. Bishop | | | | |
| Name: Jeffrey W. Bolton | | | | |
| Name: Sequoya S. Borgman | | | | |
| Name: David R. Oeth | | | | |
| Name: Wendy S. Shannon | | | | |
| Name: Mark E. Utz | | | | |
| Name: Barbara Butts Williams | | | | |
| Name: Hans K. Zietlow | | | | |
| Name: Bradley C. Krehbiel | | | | |
| Name: Jon J. Eberle | | | | |
| Name: Lawrence D. McGraw | | | | |
| Principal Stockholders | | | ||
| Name: Katie A. Lorenson | | | | |
| Name: Randy L. Newman | | | | |
| Name: Jim R. Collins | | | | |
| Name: Daniel E. Coughlin | | | | |
| Name: Galen G. Vetter | | | | |
| Name: Karin M. Taylor | | | | |
| Name: Janet O. Estep | | | | |
| Name: Mary E. Zimmer | | | | |
| Name: John Uribe | | | | |
| Name: Nikki L. Sorum | | | | |
| Name: Alan A. Villalon | | | | |
| Name: Forrest R. Wilson | | | | |
| Name: Missy S. Keney | | | | |
| Name: Jon N. Hendry | | | | |
| Branch Name | | | Branch Address | |
| Main Office | | | 401 Demers Ave. Grand Forks, ND 58201 | |
| Grand Forks – Downtown Hugo’s Branch | | | 500 Demers Ave. Grand Forks, ND 58201 | |
| South Branch | | | 2300 S Columbia Rd. Grand Forks, ND 58201 | |
| Northwood Branch | | | 503 Washington Ave. Northwood, ND 58267 | |
| West Fargo Branch (6567) | | | 901 13th Ave. E West Fargo, ND 58078 | |
| West Fargo Branch (222033) | | | 110 Sheyenne St. West Fargo, ND 58078 | |
| Broadway Branch | | | 15 Broadway N Fargo, ND 58102 | |
| Fargo Branch | | | 3137 32nd Ave. SW Fargo, ND 58103 | |
| Alerus National Association Branch | | | 11100 Wayzata Blvd. Minnetonka, MN 55305 | |
| Prosperan Bank Branch | | | 990 Helena Ave. N Oakdale, MN 55128 | |
| Private Bank of Minnesota Branch | | | Canadian Pacific Plaza, 120 S 6th St., Ste. 200 Minneapolis, MN 55402 | |
| Shorewood Branch(1) | | | 19765 Highway 7 Shorewood, MN 55331 | |
| Excelsior Branch | | | 409 2nd St. Excelsior, MN 55331 | |
| Beacon Bank, Eden Prairie Office | | | 7890 Mitchell Rd. Eden Prairie, MN 55344 | |
| Shoreview Branch(2) | | | 4100 Lexington Ave. N Suite 400 Shoreview, MN 55126 | |
| Scottsdale Road Branch | | | 17045 N Scottsdale Rd. Scottsdale, AZ 85255 | |
| Phoenix Branch | | | 4686 E Van Buren St., Ste. 150 Phoenix, AZ 85008 | |
| Home Federal Savings Bank | | | 1016 Civic Center Dr. NW Rochester, MN 55901 | |
| Austin Branch | | | 201 W Oakland Ave. Austin, MN 55912 | |
| La Crescent Branch | | | 208 S Walnut St. La Crescent, MN 55947 | |
| Albert Lea Branch | | | 143 W Clark St. Albert Lea, MN 56007 | |
| Spring Valley Branch | | | 715 N Broadway St. Spring Valley, MN 55975 | |
| Branch Name | | | Branch Address | |
| Rochester – 1st Ave Branch | | | 100 1st Ave. SW, Ste. 200 Rochester, MN 55902 | |
| Rochester – S Broadway Branch | | | 1201 Broadway Ave. S Rochester, MN 55904 | |
| Winona Branch | | | 175 Center St. Winona, MN 55987 | |
| Eagan Branch | | | 2805 Dodd Rd., Ste. 160 Eagan, MN 55121 | |
| Rochester – Superior Dr Branch | | | 2048 Superior Dr. NW, Ste. 400 Rochester, MN 55901 | |
| Kasson Branch | | | 502 S Mantorville Ave. Kasson, MN 55944 | |
| Owatonna Branch | | | 1015 W Frontage Rd. Owatonna, MN 55060 | |
| Marshalltown Branch | | | 303 W Main St. Marshalltown, IA 50158 | |
| Pewaukee Branch | | | 1870 Meadow Ln. Pewaukee, WI 53072 | |
Period | | | Base Rent per Month | | |||
[ – ] | | | | $ | | | |
[ – ] | | | | $ | | |
| Board of Directors Alerus Financial Corporation May 14, 2024 | |
| Board of Directors Alerus Financial Corporation May 14, 2024 | |
| Board of Directors Alerus Financial Corporation May 14, 2024 | |