| | |
Per Note
|
| |
Total
|
| ||||||
Price to public(1)
|
| | | | 100% | | | | | $ | 120,000,000 | | |
Underwriting discounts(2)(3)
|
| | | | 1.2533% | | | | | $ | 1,504,013 | | |
Proceeds to us, before expenses
|
| | | | 98.7467% | | | | | $ | 118,495,987 | | |
|
Hovde Group LLC
|
| |
Stephens Inc.
|
|
| | |
Page
|
| |||
| | | | S-ii | | | |
| | | | S-ii | | | |
| | | | S-1 | | | |
| | | | S-2 | | | |
| | | | S-6 | | | |
| | | | S-11 | | | |
| | | | S-19 | | | |
| | | | S-20 | | | |
| | | | S-21 | | | |
| | | | S-37 | | | |
| | | | S-43 | | | |
| | | | S-45 | | | |
| | | | S-47 | | | |
| | | | S-48 | | | |
| | | | S-48 | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 16 | | | |
| | | | | 19 | | | |
| | | | | 20 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 23 | | | |
| | | | | 24 | | | |
| | | | | 24 | | |
| | |
As of and for the Year Ended December 31,
|
| |||||||||||||||
(Dollars in thousands, except per share data)
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Balance sheet data: | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 3,350,072 | | | | | $ | 2,788,535 | | | | | $ | 2,974,002 | | |
Total loans, held for investment, net of unaccreted discount and deferred costs and fees
|
| | | | 2,706,766 | | | | | | 2,196,934 | | | | | | 2,142,015 | | |
Allowance for loan losses
|
| | | | (29,337) | | | | | | (18,816) | | | | | | (17,577) | | |
Mortgage loans held for sale
|
| | | | 49,963 | | | | | | 108,194 | | | | | | 434,522 | | |
Securities
|
| | | | 218,041 | | | | | | 134,401 | | | | | | 83,723 | | |
Goodwill
|
| | | | 69,243 | | | | | | 58,563 | | | | | | 58,383 | | |
Total deposits
|
| | | | 2,635,128 | | | | | | 2,248,938 | | | | | | 2,144,041 | | |
FHLB advances
|
| | | | 150,000 | | | | | | 0 | | | | | | 319,500 | | |
Subordinated notes
|
| | | | 104,391 | | | | | | 104,049 | | | | | | 103,708 | | |
Trust preferred securities
|
| | | | 14,283 | | | | | | 9,673 | | | | | | 9,506 | | |
Total shareholders’ equity
|
| | | | 428,488 | | | | | | 407,690 | | | | | | 374,621 | | |
Tangible common equity
|
| | | | 354,049 | | | | | | 343,027 | | | | | | 308,637 | | |
Income statement data: | | | | | | | | | | | | | | | | | | | |
Total interest income
|
| | | $ | 139,120 | | | | | $ | 141,725 | | | | | $ | 102,115 | | |
Total interest expense
|
| | | | 34,365 | | | | | | 44,861 | | | | | | 23,645 | | |
Net interest income
|
| | | | 104,755 | | | | | | 96,864 | | | | | | 78,470 | | |
Provision for loan losses
|
| | | | 11,823 | | | | | | 2,390 | | | | | | 4,469 | | |
Noninterest income
|
| | | | 14,040 | | | | | | 18,320 | | | | | | 12,842 | | |
Noninterest expense
|
| | | | 59,513 | | | | | | 57,473 | | | | | | 40,637 | | |
Income before income taxes
|
| | | | 47,459 | | | | | | 55,321 | | | | | | 46,206 | | |
Income tax expense
|
| | | | 14,531 | | | | | | 16,112 | | | | | | 10,101 | | |
Net income
|
| | | | 32,928 | | | | | | 39,209 | | | | | | 36,105 | | |
Revenue(13) | | | | | 153,160 | | | | | | 160,045 | | | | | | 114,957 | | |
Non-interest income / revenue
|
| | | | 9.17% | | | | | | 11.45% | | | | | | 11.17% | | |
Per share data (common stock): | | | | | | | | | | | | | | | | | | | |
Earnings:
|
| | | | | | | | | | | | | | | | | | |
Basic(1) | | | | $ | 1.66 | | | | | $ | 1.96 | | | | | $ | 2.11 | | |
Diluted(1) | | | | | 1.65 | | | | | | 1.92 | | | | | | 2.01 | | |
Dividends declared
|
| | | | 0.33 | | | | | | 0.40 | | | | | | 0.35 | | |
Book value(2)
|
| | | | 21.90 | | | | | | 20.35 | | | | | | 18.73 | | |
Tangible book value(3)
|
| | | | 18.10 | | | | | | 17.12 | | | | | | 15.43 | | |
| | |
As of and for the Year Ended December 31,
|
| |||||||||||||||
(Dollars in thousands, except per share data)
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Weighted average shares outstanding: | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 19,763,422 | | | | | | 20,017,306 | | | | | | 17,151,222 | | |
Diluted
|
| | | | 19,921,859 | | | | | | 20,393,424 | | | | | | 17,967,653 | | |
Shares outstanding at period end
|
| | | | 19,565,921 | | | | | | 20,030,866 | | | | | | 20,000,022 | | |
Performance metrics | | | | | | | | | | | | | | | | | | | |
Return on average assets
|
| | | | 1.03% | | | | | | 1.38% | | | | | | 1.78% | | |
Return on average shareholders’ equity
|
| | | | 7.88% | | | | | | 9.95% | | | | | | 12.16% | | |
Return on average tangible common equity(3)
|
| | | | 9.62% | | | | | | 11.93% | | | | | | 13.66% | | |
Yield on average earning assets
|
| | | | 4.67% | | | | | | 5.31% | | | | | | 5.36% | | |
Cost of average interest-bearing liabilities
|
| | | | 1.57% | | | | | | 2.24% | | | | | | 1.69% | | |
Net interest spread
|
| | | | 3.10% | | | | | | 3.07% | | | | | | 3.67% | | |
Net interest margin(4)
|
| | | | 3.52% | | | | | | 3.63% | | | | | | 4.12% | | |
Efficiency ratio
|
| | | | 50.10% | | | | | | 49.90% | | | | | | 44.50% | | |
Common stock dividend payout ratio(5)
|
| | | | 19.88% | | | | | | 20.41% | | | | | | 16.59% | | |
Loan to deposit ratio(6)
|
| | | | 102.72% | | | | | | 97.69% | | | | | | 99.41% | | |
Core deposits / total deposits(7)
|
| | | | 77.31% | | | | | | 73.44% | | | | | | 77.92% | | |
Adjusted core deposits / total deposits(8)
|
| | | | 87.72% | | | | | | 86.47% | | | | | | 91.19% | | |
Net non-core funding dependence ratio(9)
|
| | | | 9.11% | | | | | | 13.17% | | | | | | 22.32% | | |
Adjusted net non-core funding dependence ratio(10)
|
| | | | 0.38% | | | | | | 1.84% | | | | | | 12.19% | | |
Credit quality data: | | | | | | | | | | | | | | | | | | | |
Loans 30-89 days past due
|
| | | $ | 9,612 | | | | | $ | 5,277 | | | | | $ | 4,677 | | |
Loans 30-89 days past due to total loans
|
| | | | 0.36% | | | | | | 0.24% | | | | | | 0.22% | | |
Nonperforming loans(11)
|
| | | $ | 19,554 | | | | | $ | 13,218 | | | | | $ | 3,282 | | |
Nonperforming loans to total loans(11)
|
| | | | 0.72% | | | | | | 0.60% | | | | | | 0.15% | | |
Nonperforming assets(12)
|
| | | $ | 19,847 | | | | | $ | 13,511 | | | | | $ | 4,383 | | |
Nonperforming assets to total assets(12)
|
| | | | 0.59% | | | | | | 0.48% | | | | | | 0.15% | | |
Allowance for loan losses to total loans
|
| | | | 1.08% | | | | | | 0.86% | | | | | | 0.82% | | |
Allowance for loan losses to nonperforming loans(11)
|
| | | | 150.03% | | | | | | 142.35% | | | | | | 535.55% | | |
Net charge-offs (recoveries) to average loans
|
| | | | 0.05% | | | | | | 0.05% | | | | | | 0.05% | | |
Regulatory and other capital ratios – Company | | | | | | | | | | | | | | | | | | | |
Tangible common equity to tangible assets(3)
|
| | | | 10.81% | | | | | | 12.59% | | | | | | 10.61% | | |
Tier 1 leverage ratio
|
| | | | 11.32% | | | | | | 12.89% | | | | | | 11.80% | | |
Tier 1 common capital to risk-weighted assets
|
| | | | 14.62% | | | | | | 17.16% | | | | | | 15.28% | | |
Tier 1 capital to risk-weighted assets
|
| | | | 15.21% | | | | | | 17.65% | | | | | | 15.74% | | |
Total capital to risk-weighted assets
|
| | | | 20.77% | | | | | | 23.82% | | | | | | 21.71% | | |
Regulatory capital ratios – Bank only | | | | | | | | | | | | | | | | | | | |
Tier 1 leverage ratio
|
| | | | 14.11% | | | | | | 15.23% | | | | | | 13.66% | | |
Tier 1 common capital to risk-weighted assets
|
| | | | 18.94% | | | | | | 20.87% | | | | | | 18.17% | | |
Tier 1 capital to risk-weighted assets
|
| | | | 18.94% | | | | | | 20.87% | | | | | | 18.17% | | |
Total capital to risk-weighted assets
|
| | | | 20.19% | | | | | | 21.86% | | | | | | 19.07% | | |
(dollars in thousands)
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| |
December 31, 2018
|
| |||||||||
Tangible common equity: | | | | | | | | | | | | | | | | | | | |
Total shareholders’ equity
|
| | | $ | 428,488 | | | | | $ | 407,690 | | | | | $ | 374,621 | | |
Adjustments | | | | | | | | | | | | | | | | | | | |
Goodwill
|
| | | | (69,243) | | | | | | (58,563) | | | | | | (58,383) | | |
Core deposit intangible
|
| | | | (5,196) | | | | | | (6,100) | | | | | | (7,601) | | |
Tangible common equity
|
| | | $ | 354,049 | | | | | $ | 343,027 | | | | | $ | 308,637 | | |
Tangible assets: | | | | | | | | | | | | | | | | | | | |
Total assets-GAAP
|
| | | $ | 3,350,072 | | | | | $ | 2,788,535 | | | | | $ | 2,974,002 | | |
Adjustments | | | | | | | | | | | | | | | | | | | |
Goodwill
|
| | | | (69,243) | | | | | | (58,563) | | | | | | (58,383) | | |
Core deposit intangible
|
| | | | (5,196) | | | | | | (6,100) | | | | | | (7,601) | | |
Tangible assets:
|
| | | $ | 3,275,633 | | | | | $ | 2,723,872 | | | | | $ | 2,908,018 | | |
Common shares outstanding
|
| | | | 19,565,921 | | | | | | 20,030,866 | | | | | | 20,000,022 | | |
Tangible common equity to tangible assets ratio
|
| | | | 10.81% | | | | | | 12.59% | | | | | | 10.61% | | |
Tangible book value per share
|
| | | $ | 18.10 | | | | | $ | 17.12 | | | | | $ | 15.43 | | |
| | |
For the year-ended
|
| |||||||||||||||
(dollars in thousands)
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| |
December 31, 2018
|
| |||||||||
Net income available to common shareholders
|
| | | $ | 32,928 | | | | | $ | 39,209 | | | | | $ | 36,105 | | |
Average shareholders equity
|
| | | $ | 417,915 | | | | | $ | 393,895 | | | | | $ | 296,869 | | |
Adjustments: | | | | | | | | | | | | | | | | | | | |
Goodwill
|
| | | | (69,683) | | | | | | (58,446) | | | | | | (31,081) | | |
Core deposit intangible
|
| | | | (5,806) | | | | | | (6,873) | | | | | | (1,483) | | |
Adjusted average tangible common equity
|
| | | $ | 342,426 | | | | | $ | 328,576 | | | | | $ | 264,305 | | |
Return on average tangible common equity
|
| | | | 9.62% | | | | | | 11.93% | | | | | | 13.66% | | |
| | |
As of December 31, 2020
|
| |||||||||
(In Thousands)
(Unaudited) |
| |
Actual
|
| |
As Adjusted
for this Offering |
| ||||||
Liabilities: | | | | | | | | | | | | | |
Deposits
|
| | | $ | 2,635,128 | | | | | $ | 2,635,128 | | |
Reserve for unfunded commitments
|
| | | | 1,383 | | | | | | 1,383 | | |
Accrued interest and other liabilities
|
| | | | 16,399 | | | | | | 16,399 | | |
Subtotal
|
| | | | 2,652,910 | | | | | | 2,652,910 | | |
Long-term debt: | | | | | | | | | | | | | |
Federal Home Loan Bank advances
|
| | | | 150,000 | | | | | | 150,000 | | |
Subordinated notes offered hereby, net of estimated offering costs
|
| | | | — | | | | | | 118,111 | | |
Subordinated notes(1)
|
| | | | 104,391 | | | | | | 104,391 | | |
Junior subordinated debentures(2)
|
| | | | 14,283 | | | | | | 14,283 | | |
Operating lease liabilities
|
| | | | — | | | | | | — | | |
Total long-term debt
|
| | | | 268,674 | | | | | | 386,785 | | |
Total liabilities
|
| | | | 2,921,584 | | | | | | 3,039,695 | | |
Shareholders’ Equity: | | | | | | | | | | | | | |
Preferred stock, no par value. 100,000,000 shares authorized; no shares issued and outstanding
|
| | | | — | | | | | | — | | |
Common Stock, no par value. 100,000,000 shares authorized; 19,565,921 shares
issued and outstanding |
| | | | 284,261 | | | | | | 284,261 | | |
Additional paid-in capital
|
| | | | 4,932 | | | | | | 4,932 | | |
Retained earnings and non-controlling interest
|
| | | | 138,166 | | | | | | 138,166 | | |
Accumulated other comprehensive income
|
| | | | 1,129 | | | | | | 1,129 | | |
Total shareholders’ equity
|
| | | | 428,488 | | | | | | 428,488 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 3,350,072 | | | | | $ | 3,468,183 | | |
Capital Ratios: | | | | | | | | | | | | | |
Common equity Tier 1 capital to risk weighted assets
|
| | | | 14.62% | | | | | | 14.62% | | |
Leverage Ratio
|
| | | | 11.32% | | | | | | 10.92% | | |
Tier 1 capital to risk weighted assets
|
| | | | 15.21% | | | | | | 15.21% | | |
Total capital to risk weighted assets
|
| | | | 20.77% | | | | | | 25.64% | | |
Underwriters
|
| |
Amount of
Securities |
| |||
Janney Montgomery Scott LLC
|
| | | $ | 72,000,000 | | |
Hovde Group, LLC
|
| | | | 24,000,000 | | |
Stephens Inc.
|
| | | | 24,000,000 | | |
Total
|
| | | $ | 120,000,000 | | |
|
Per Note(1)
|
| | | | 1.2533% | | |
|
Total
|
| | | $ | 1,504,013 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 8 | | | |
| | | | 16 | | | |
| | | | 19 | | | |
| | | | 20 | | | |
| | | | 20 | | | |
| | | | 21 | | | |
| | | | 23 | | | |
| | | | 24 | | | |
| | | | 24 | | |
|
Hovde Group, LLC
|
| |
Stephens Inc.
|
|