|
|
| |
|
|
| | |
Atlantic
Union Common Stock |
| |
American
National Common Stock |
| |
Implied
Value of Merger Consideration |
| |||||||||
July 24, 2023
|
| | | $ | 30.94 | | | | | $ | 31.60 | | | | | $ | 41.77 | | |
September 28, 2023
|
| | | $ | 29.03 | | | | | $ | 38.13 | | | | | $ | 39.19 | | |
|
Atlantic Union Bankshares Corporation
|
| |
American National Bankshares Inc.
|
|
|
4300 Cox Road
Richmond, Virginia 23060 Attention: Rachael R. Lape Executive Vice President, General Counsel and Corporate Secretary Telephone: (804) 633-5031 |
| |
628 Main Street
Danville, Virginia 24541 Attention: Jeffrey W. Farrar Senior Executive Vice President, Chief Operating and Chief Financial Officer Telephone: (434) 792-5111 |
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 8 | | | |
| | | | 16 | | | |
| | | | 18 | | | |
| | | | 18 | | | |
| | | | 21 | | | |
| | | | 24 | | | |
| | | | 24 | | | |
| | | | 24 | | | |
| | | | 24 | | | |
| | | | 24 | | | |
| | | | 25 | | | |
| | | | 25 | | | |
| | | | 25 | | | |
| | | | 26 | | | |
| | | | 27 | | | |
| | | | 27 | | | |
| | | | 27 | | | |
| | | | 28 | | | |
| | | | 30 | | | |
| | | | 31 | | | |
| | | | 31 | | | |
| | | | 31 | | | |
| | | | 38 | | | |
| | | | 41 | | | |
| | | | 52 | | | |
| | | | 55 | | | |
| | | | 57 | | | |
| | | | 57 | | | |
| | | | 60 | | | |
| | | | 61 | | | |
| | | | 62 | | | |
| | | | 62 | | | |
| | | | 62 | | | |
| | | | 63 | | | |
| | | | 63 | | | |
| | | | 64 | | | |
| | | | 64 | | | |
| | | | 64 | | |
| | |
Page
|
| |||
| | | | 64 | | | |
| | | | 65 | | | |
| | | | 68 | | | |
| | | | 72 | | | |
| | | | 74 | | | |
| | | | 74 | | | |
| | | | 75 | | | |
| | | | 76 | | | |
| | | | 76 | | | |
| | | | 76 | | | |
| | | | 77 | | | |
| | | | 77 | | | |
| | | | 78 | | | |
| | | | 81 | | | |
| | | | 90 | | | |
| | | | 107 | | | |
| | | | 107 | | | |
| | | | 107 | | | |
| | | | 108 | | | |
| | | | 108 | | | |
| | | | 108 | | |
| | | | ||
| | | | ||
| | | |
| | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
Atlantic
Union |
| |
75th
Percentile |
| |
Average
|
| |
Median
|
| |
25th
Percentile |
| |||||||||||||||
LTM Core Return on Average Assets(1)
|
| | | | 1.19% | | | | | | 1.28% | | | | | | 1.24% | | | | | | 1.21% | | | | | | 1.19% | | |
LTM Core Return on Average Tangible Common Equity(1)
|
| | | | 17.6% | | | | | | 16.9% | | | | | | 15.4% | | | | | | 15.3% | | | | | | 13.4% | | |
LTM Core Pre-Tax Pre-Provision Return on Average Assets(2)
|
| | | | 1.63% | | | | | | 1.93% | | | | | | 1.83% | | | | | | 1.77% | | | | | | 1.66% | | |
LTM Net Interest Margin
|
| | | | 3.47% | | | | | | 3.68% | | | | | | 3.47% | | | | | | 3.31% | | | | | | 3.30% | | |
LTM Fee Income / Revenue Ratio
|
| | | | 14.4% | | | | | | 19.1% | | | | | | 17.2% | | | | | | 15.5% | | | | | | 13.9% | | |
LTM Efficiency Ratio
|
| | | | 55.2% | | | | | | 49.0% | | | | | | 52.8% | | | | | | 51.4% | | | | | | 57.6% | | |
| | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
Atlantic
Union |
| |
75th
Percentile |
| |
Average
|
| |
Median
|
| |
25th
Percentile |
| |||||||||||||||
Tangible Common Equity / Tangible Assets
|
| | | | 6.91% | | | | | | 8.68% | | | | | | 8.36% | | | | | | 8.40% | | | | | | 8.09% | | |
CET1 Ratio
|
| | | | 9.91% | | | | | | 12.53% | | | | | | 11.76% | | | | | | 11.68% | | | | | | 11.11% | | |
Total Capital Ratio
|
| | | | 13.76% | | | | | | 14.74% | | | | | | 14.37% | | | | | | 14.55% | | | | | | 14.40% | | |
Loans Held for Investment / Deposits
|
| | | | 88.6% | | | | | | 100.5% | | | | | | 88.1% | | | | | | 83.8% | | | | | | 82.2% | | |
Loan Loss Reserve / Loans
|
| | | | 0.80% | | | | | | 1.36% | | | | | | 1.20% | | | | | | 1.09% | | | | | | 1.03% | | |
Nonperforming Assets / Loans + OREO(1)
|
| | | | 0.20% | | | | | | 0.40% | | | | | | 0.52% | | | | | | 0.42% | | | | | | 0.53% | | |
LTM Net Charge-offs / Average Loans
|
| | | | 0.05% | | | | | | 0.03% | | | | | | 0.05% | | | | | | 0.03% | | | | | | 0.06% | | |
| | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
Atlantic
Union |
| |
75th
Percentile |
| |
Average
|
| |
Median
|
| |
25th
Percentile |
| |||||||||||||||
One-Year Stock Price Change
|
| | | | (13.7)% | | | | | | (10.9)% | | | | | | (20.2)% | | | | | | (14.2)% | | | | | | (23.9)% | | |
Year-To-Date Stock Price Change
|
| | | | (19.4)% | | | | | | (20.5)% | | | | | | (29.8)% | | | | | | (25.7)% | | | | | | (26.7)% | | |
Price / Tangible Book Value per Share
|
| | | | 170% | | | | | | 160% | | | | | | 135% | | | | | | 136% | | | | | | 129% | | |
Price / LTM EPS
|
| | | | 10.5x | | | | | | 10.7x | | | | | | 10.1x | | | | | | 9.5x | | | | | | 8.5x | | |
Price / 2023 EPS Estimate
|
| | | | 11.3x | | | | | | 12.0x | | | | | | 10.8x | | | | | | 11.3x | | | | | | 9.5x | | |
Price / 2024 EPS Estimate
|
| | | | 11.1x | | | | | | 11.5x | | | | | | 10.7x | | | | | | 10.5x | | | | | | 9.2x | | |
Dividend Yield(1)
|
| | | | 4.0% | | | | | | 5.0% | | | | | | 3.8% | | | | | | 3.3% | | | | | | 2.6% | | |
MRQ Dividend Payout Ratio(1)
|
| | | | 68.7% | | | | | | 57.7% | | | | | | 49.8% | | | | | | 48.1% | | | | | | 29.8% | | |
| | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
American
National |
| |
75th
Percentile |
| |
Average
|
| |
Median
|
| |
25th
Percentile |
| |||||||||||||||
LTM Core Return on Average Assets(1)
|
| | | | 1.13% | | | | | | 1.33% | | | | | | 1.15% | | | | | | 1.08% | | | | | | 1.00% | | |
LTM Core Return on Average Tangible Common Equity(1)
|
| | | | 15.0% | | | | | | 16.5% | | | | | | 13.6% | | | | | | 13.9% | | | | | | 11.0% | | |
LTM Core Pre-Tax Pre-Provision Return on Average Assets(2)
|
| | | | 1.52% | | | | | | 1.82% | | | | | | 1.70% | | | | | | 1.63% | | | | | | 1.39% | | |
LTM Net Interest Margin
|
| | | | 3.12% | | | | | | 4.14% | | | | | | 3.78% | | | | | | 3.50% | | | | | | 3.25% | | |
LTM Fee Income / Revenue Ratio
|
| | | | 15.9% | | | | | | 20.9% | | | | | | 16.2% | | | | | | 16.0% | | | | | | 12.1% | | |
LTM Efficiency Ratio
|
| | | | 57.0% | | | | | | 53.5% | | | | | | 59.7% | | | | | | 61.4% | | | | | | 67.2% | | |
| | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
American
National |
| |
75th
Percentile |
| |
Average
|
| |
Median
|
| |
25th
Percentile |
| |||||||||||||||
Tangible Common Equity / Tangible Assets
|
| | | | 8.06% | | | | | | 9.21% | | | | | | 8.25% | | | | | | 8.13% | | | | | | 7.37% | | |
CET1 Ratio
|
| | | | 11.75% | | | | | | 12.97% | | | | | | 12.18% | | | | | | 11.67% | | | | | | 10.38% | | |
Total Capital Ratio
|
| | | | 13.93% | | | | | | 15.21% | | | | | | 14.48% | | | | | | 14.09% | | | | | | 13.46% | | |
Loans Held For Investment / Deposits
|
| | | | 84.2% | | | | | | 93.9% | | | | | | 87.6% | | | | | | 89.0% | | | | | | 83.0% | | |
Loan Loss Reserve / Loans
|
| | | | 1.13% | | | | | | 1.32% | | | | | | 1.29% | | | | | | 1.18% | | | | | | 1.03% | | |
Nonperforming Assets / Loans + OREO(1)
|
| | | | 0.09% | | | | | | 0.14% | | | | | | 0.49% | | | | | | 0.40% | | | | | | 0.60% | | |
LTM Net Charge-offs / Average Loans
|
| | | | 0.05% | | | | | | (0.00)% | | | | | | 0.12% | | | | | | 0.02% | | | | | | 0.20% | | |
| | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
American
National |
| |
75th
Percentile |
| |
Average
|
| |
Median
|
| |
25th
Percentile |
| |||||||||||||||
One-Year Stock Price Change
|
| | | | (13.7)% | | | | | | 2.3% | | | | | | (12.8)% | | | | | | (14.3)% | | | | | | (27.3)% | | |
Year-To-Date Stock Price Change
|
| | | | (17.6)% | | | | | | (4.5)% | | | | | | (20.2)% | | | | | | (24.4)% | | | | | | (38.6)% | | |
Price / Tangible Book Value per Share
|
| | | | 137% | | | | | | 125% | | | | | | 113% | | | | | | 109% | | | | | | 97% | | |
Price / LTM EPS
|
| | | | 9.6x | | | | | | 11.1x | | | | | | 9.6x | | | | | | 9.3x | | | | | | 7.8x | | |
Price / 2023 EPS Estimate
|
| | | | 10.9x | | | | | | 11.2x | | | | | | 10.0x | | | | | | 9.8x | | | | | | 8.5x | | |
Price / 2024 EPS Estimate
|
| | | | 11.8x | | | | | | 10.2x | | | | | | 9.4x | | | | | | 9.3x | | | | | | 8.0x | | |
Dividend Yield(1)
|
| | | | 3.9% | | | | | | 3.8% | | | | | | 2.9% | | | | | | 3.2% | | | | | | 1.7% | | |
MRQ Dividend Payout Ratio(1)
|
| | | | 34.8% | | | | | | 37.8% | | | | | | 31.3% | | | | | | 24.3% | | | | | | 14.0% | | |
Acquiror
|
| |
Acquired Company
|
|
Washington Federal, Inc. | | | Luther Burbank Corporation | |
Prosperity Bancshares, Inc. | | | First Bancshares of Texas, Inc. | |
Seacoast Banking Corporation of Florida | | | Professional Holding Corp. | |
Brookline Bancorp, Inc. | | | PCSB Financial Corporation | |
United Community Banks, Inc. | | | Progress Financial Corporation | |
Origin Bancorp, Inc. | | | BT Holdings, Inc. | |
Simmons First National Corporation | | | Spirit of Texas Bancshares, Inc. | |
First Merchants Corporation | | | Level One Bancorp, Inc. | |
Old Second Bancorp, Inc. | | | West Suburban Bancorp, Inc. | |
South State Corporation | | | Atlantic Capital Bancshares, Inc. | |
United Community Banks, Inc. | | | Reliant Bancorp, Inc. | |
F.N.B. Corporation | | | Howard Bancorp, Inc. | |
Columbia Banking System, Inc. | | | Bank of Commerce Holdings | |
First Foundation Inc. | | | TGR Financial, Inc. | |
United Bankshares, Inc. | | | Community Bankers Trust Corporation | |
First Bancorp | | | Select Bancorp, Inc. | |
Enterprise Financial Services Corp | | | First Choice Bancorp | |
Eastern Bankshares, Inc. | | | Century Bancorp, Inc. | |
Peoples Bancorp Inc. | | | Premier Financial Bancorp, Inc. | |
| | |
Atlantic
Union / American National |
| |
Selected Transactions
|
| ||||||||||||||||||||||||
| | |
75th
Percentile |
| |
Average
|
| |
Median
|
| |
25th
Percentile |
| ||||||||||||||||||
Price / Tangible Book Value per Share
|
| | | | 179% | | | | | | 185% | | | | | | 164% | | | | | | 165% | | | | | | 156% | | |
Pay to Trade Ratio
|
| | | | 1.04x | | | | | | 1.03x | | | | | | 0.96x | | | | | | 0.95x | | | | | | 0.85x | | |
Price / LTM Core EPS
|
| | | | 12.5x | | | | | | 16.0x | | | | | | 15.1x | | | | | | 14.3x | | | | | | 12.4x | | |
Price / NTM EPS
|
| | | | 15.4x | | | | | | 15.2x | | | | | | 14.0x | | | | | | 14.1x | | | | | | 12.5x | | |
Core Deposit Premium
|
| | | | 7.8% | | | | | | 11.3% | | | | | | 8.0% | | | | | | 7.5% | | | | | | 6.2% | | |
One-Day Market Premium
|
| | | | 30.6% | | | | | | 30.2% | | | | | | 19.9% | | | | | | 15.0% | | | | | | 10.6% | | |
| | |
Atlantic Union
% of Total |
| |
American National
% of Total |
| ||||||
Ownership at 1.35x merger exchange ratio:
|
| | | | 84% | | | | | | 16% | | |
Market Information: | | | | | | | | | | | | | |
Pre-Transaction Market Capitalization
|
| | | | 87% | | | | | | 13% | | |
Balance Sheet: | | | | | | | | | | | | | |
Assets
|
| | | | 87% | | | | | | 13% | | |
Gross Loans Held for Investment
|
| | | | 87% | | | | | | 13% | | |
Deposits
|
| | | | 86% | | | | | | 14% | | |
Tangible Common Equity
|
| | | | 84% | | | | | | 16% | | |
Income Statement: | | | | | | | | | | | | | |
LTM Core Net Income(1)
|
| | | | 87% | | | | | | 13% | | |
2023 Estimated Earnings
|
| | | | 85% | | | | | | 15% | | |
2024 Estimated Earnings
|
| | | | 87% | | | | | | 13% | | |
| | |
For the year ending
December 31, 2023 |
| |
For the year ending
December 31, 2024 |
| ||||||
Net Income (in millions)
|
| | | $ | 30.9 | | | | | $ | 29.7 | | |
| | |
For the year ending
December 31, 2023 |
| |
For the year ending
December 31, 2024 |
| ||||||
EPS
|
| | | $ | 2.77 | | | | | $ | 2.64 | | |
Net Income (in millions)
|
| | | $ | 29.5 | | | | | $ | 28.0 | | |
| | |
For the year ending
December 31, 2023 |
| |
For the year ending
December 31, 2024 |
| ||||||
EPS
|
| | | $ | 2.66 | | | | | $ | 2.71 | | |
Net Income (in millions)
|
| | | $ | 180.0 | | | | | $ | 203.2 | | |
Name
|
| |
Cash ($)(1)
|
| |
Equity ($)(2)
|
| |
Pension /
NQDC ($)(3) |
| |
Perquisites /
Benefits ($) |
| |
Total ($)(5)
|
| |||||||||||||||
Jeffrey V. Haley
|
| | | | 4,105,535 | | | | | | 632,986 | | | | | | — | | | | | | 100,000(4) | | | | | | 4,838,521 | | |
Jeffrey W. Farrar
|
| | | | 1,586,499 | | | | | | 291,830 | | | | | | 47,776 | | | | | | — | | | | | | 1,878,329 | | |
Edward C. Martin
|
| | | | 1,469,460 | | | | | | 267,948 | | | | | | — | | | | | | — | | | | | | 1,737,408 | | |
Rhonda P. Joyce
|
| | | | 1,427,482 | | | | | | 255,967 | | | | | | 350,000 | | | | | | — | | | | | | 2,033,449 | | |
Alexander Jung
|
| | | | 1,296,879 | | | | | | 213,132 | | | | | | — | | | | | | — | | | | | | 1,510,011 | | |
Name
|
| |
Payments in
Lieu of Severance ($) |
| |
Annual
Bonus ($) |
| |
Total
Cash ($) |
| |||||||||
Jeffrey V. Haley
|
| | | | 3,745,535 | | | | | | 360,000 | | | | | | 4,105,535 | | |
Jeffrey W. Farrar
|
| | | | 1,395,394 | | | | | | 191,105 | | | | | | 1,586,499 | | |
Edward C. Martin
|
| | | | 1,294,560 | | | | | | 174,900 | | | | | | 1,469,460 | | |
Rhonda P. Joyce
|
| | | | 1,256,857 | | | | | | 170,625 | | | | | | 1,427,482 | | |
Alexander Jung
|
| | | | 1,142,379 | | | | | | 154,500 | | | | | | 1,296,879 | | |