|
|
| |
|
|
|
|
| |
|
|
|
John C. Asbury
President and Chief Executive Officer Union Bankshares Corporation |
| |
T. Gaylon Layfield, III
Chief Executive Officer Xenith Bankshares, Inc. |
|
| By Order of the Board of Directors, | |
|
John C. Asbury
President and Chief Executive Officer |
|
| By Order of the Board of Directors, | |
|
T. Gaylon Layfield, III
Chief Executive Officer |
|
| Union Bankshares Corporation 1051 East Cary Street, Suite 1200 Richmond, Virginia 23219 Telephone: (804) 663-5031 Attention: Rachael R. Lape General Counsel and Corporate Secretary |
| | Xenith Bankshares, Inc. 901 East Cary Street, Suite 1700 Richmond, Virginia 23219 Telephone: (804) 433-2200 Attention: Thomas W. Osgood Executive Vice President and Chief Financial Officer |
|
| Regan & Associates, Inc. 505 Eighth Avenue, Suite 800 New York, New York 10018 Telephone: (212) 587-3005 Attention: Artie Regan |
| |
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| |
| | |
Union
Common Stock |
| |
Xenith
Common Stock |
| |
Equivalent Market
Value Per Share of Xenith |
| |||||||||
May 19, 2017
|
| | | $ | 31.72 | | | | | $ | 26.87 | | | | | $ | 29.67 | | |
September 14, 2017
|
| | | $ | 31.24 | | | | | $ | 28.84 | | | | | $ | 29.22 | | |
| | |
Six Months Ended
June 30, (unaudited) |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(Dollars in thousands, expect per share information)
|
| |||||||||||||||||||||||||||||||||||||||
Results of Operations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and dividend income
|
| | | $ | 157,861 | | | | | $ | 143,530 | | | | | $ | 294,920 | | | | | $ | 276,771 | | | | | $ | 274,945 | | | | | $ | 172,127 | | | | | $ | 181,863 | | |
Interest expense
|
| | | | 22,294 | | | | | | 14,023 | | | | | | 29,770 | | | | | | 24,937 | | | | | | 19,927 | | | | | | 20,501 | | | | | | 27,508 | | |
Net interest income
|
| | | | 135,567 | | | | | | 129,507 | | | | | | 265,150 | | | | | | 251,834 | | | | | | 255,018 | | | | | | 151,626 | | | | | | 154,355 | | |
Provision for credit losses
|
| | | | 4,295 | | | | | | 4,904 | | | | | | 9,100 | | | | | | 9,571 | | | | | | 7,800 | | | | | | 6,056 | | | | | | 12,200 | | |
Net interest income after provision for credit losses
|
| | | | 131,272 | | | | | | 124,603 | | | | | | 256,050 | | | | | | 242,263 | | | | | | 247,218 | | | | | | 145,570 | | | | | | 142,155 | | |
Noninterest income
|
| | | | 36,894 | | | | | | 33,907 | | | | | | 70,907 | | | | | | 65,007 | | | | | | 61,287 | | | | | | 38,728 | | | | | | 41,068 | | |
Noninterest expenses
|
| | | | 117,325 | | | | | | 109,523 | | | | | | 222,703 | | | | | | 216,882 | | | | | | 238,216 | | | | | | 137,047 | | | | | | 133,390 | | |
Income before income taxes
|
| | | | 50,841 | | | | | | 48,987 | | | | | | 104,254 | | | | | | 90,388 | | | | | | 70,289 | | | | | | 47,251 | | | | | | 49,833 | | |
Income tax expense
|
| | | | 13,761 | | | | | | 12,689 | | | | | | 26,778 | | | | | | 23,309 | | | | | | 18,125 | | | | | | 12,885 | | | | | | 14,571 | | |
Net income
|
| | | $ | 37,080 | | | | | $ | 36,298 | | | | | $ | 77,476 | | | | | $ | 67,079 | | | | | $ | 52,164 | | | | | $ | 34,366 | | | | | $ | 35,262 | | |
Financial Condition | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets
|
| | | $ | 8,915,187 | | | | | $ | 8,100,561 | | | | | $ | 8,426,793 | | | | | $ | 7,693,291 | | | | | $ | 7,358,643 | | | | | $ | 4,176,353 | | | | | $ | 4,095,692 | | |
Securities available for sale, at fair value
|
| | | | 960,537 | | | | | | 949,663 | | | | | | 946,764 | | | | | | 903,292 | | | | | | 1,102,114 | | | | | | 677,348 | | | | | | 585,382 | | |
Securities held to maturity, at carrying value
|
| | | | 205,630 | | | | | | 202,917 | | | | | | 201,526 | | | | | | 205,374 | | | | | | — | | | | | | — | | | | | | — | | |
Loans held for sale, at fair value
|
| | | | 41,135 | | | | | | 38,114 | | | | | | 36,487 | | | | | | 36,030 | | | | | | 42,519 | | | | | | 53,185 | | | | | | 167,698 | | |
Loans held for investment, net of
deferred fees and costs |
| | | | 6,771,490 | | | | | | 5,941,098 | | | | | | 6,307,060 | | | | | | 5,671,462 | | | | | | 5,345,996 | | | | | | 3,039,368 | | | | | | 2,966,847 | | |
Allowance for loan losses
|
| | | | 38,214 | | | | | | 35,074 | | | | | | 37,192 | | | | | | 34,047 | | | | | | 32,384 | | | | | | 30,135 | | | | | | 34,916 | | |
Intangible assets, net
|
| | | | 315,613 | | | | | | 321,108 | | | | | | 318,793 | | | | | | 316,832 | | | | | | 325,277 | | | | | | 71,380 | | | | | | 75,211 | | |
Tangible assets, net(1)
|
| | | | 8,599,574 | | | | | | 7,779,453 | | | | | | 8,108,000 | | | | | | 7,376,459 | | | | | | 7,033,366 | | | | | | 4,104,973 | | | | | | 4,020,481 | | |
Deposits
|
| | | | 6,764,434 | | | | | | 6,095,826 | | | | | | 6,379,489 | | | | | | 5,963,936 | | | | | | 5,638,770 | | | | | | 3,236,842 | | | | | | 3,297,767 | | |
Total borrowings
|
| | | | 1,070,803 | | | | | | 952,809 | | | | | | 990,089 | | | | | | 680,175 | | | | | | 686,935 | | | | | | 463,314 | | | | | | 329,395 | | |
Total liabilities
|
| | | | 7,884,318 | | | | | | 7,111,360 | | | | | | 7,425,761 | | | | | | 6,697,924 | | | | | | 6,381,474 | | | | | | 3,783,543 | | | | | | 3,660,128 | | |
Common stockholders’ equity
|
| | | | 1,030,869 | | | | | | 989,201 | | | | | | 1,001,032 | | | | | | 995,367 | | | | | | 977,169 | | | | | | 437,810 | | | | | | 435,564 | | |
Tangible common stockholders’
equity(1) |
| | | | 715,256 | | | | | | 668,093 | | | | | | 682,239 | | | | | | 678,535 | | | | | | 651,892 | | | | | | 366,430 | | | | | | 360,353 | | |
| | |
Six Months Ended
June 30, (unaudited) |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(Dollars in thousands, expect per share information)
|
| |||||||||||||||||||||||||||||||||||||||
Ratios | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest margin
|
| | | | 3.51% | | | | | | 3.69% | | | | | | 3.66% | | | | | | 3.75% | | | | | | 3.96% | | | | | | 4.08% | | | | | | 4.23% | | |
Net interest margin (FTE)(1)
|
| | | | 3.64% | | | | | | 3.83% | | | | | | 3.80% | | | | | | 3.89% | | | | | | 4.09% | | | | | | 4.22% | | | | | | 4.34% | | |
Return on average assets
|
| | | | 0.87% | | | | | | 0.93% | | | | | | 0.96% | | | | | | 0.90% | | | | | | 0.72% | | | | | | 0.85% | | | | | | 0.89% | | |
Return on average common stockholders’ equity
|
| | | | 7.34% | | | | | | 7.39% | | | | | | 7.79% | | | | | | 6.76% | | | | | | 5.30% | | | | | | 7.89% | | | | | | 8.10% | | |
Return on average tangible common stockholders’ equity(1)
|
| | | | 10.66% | | | | | | 10.86% | | | | | | 11.45% | | | | | | 10.00% | | | | | | 8.02% | | | | | | 9.48% | | | | | | 9.86% | | |
Efficiency ratio
|
| | | | 68.03% | | | | | | 67.02% | | | | | | 66.27% | | | | | | 68.45% | | | | | | 75.31% | | | | | | 72.00% | | | | | | 68.26% | | |
Efficiency ratio (FTE) (1)
|
| | | | 66.04% | | | | | | 65.06% | | | | | | 64.31% | | | | | | 66.54% | | | | | | 73.43% | | | | | | 70.06% | | | | | | 66.81% | | |
CET1 capital (to risk weighted assets)
|
| | | | 9.39% | | | | | | 9.94% | | | | | | 9.72% | | | | | | 10.55% | | | | | | 11.20% | | | | | | 11.26% | | | | | | 11.27% | | |
Tier 1 capital (to risk weighted assets)
|
| | | | 10.57% | | | | | | 11.27% | | | | | | 10.97% | | | | | | 11.93% | | | | | | 12.76% | | | | | | 13.03% | | | | | | 13.14% | | |
Total capital (to risk weighted assets)
|
| | | | 13.00% | | | | | | 11.79% | | | | | | 13.56% | | | | | | 12.46% | | | | | | 13.38% | | | | | | 14.16% | | | | | | 14.57% | | |
Leverage Ratio
|
| | | | 9.61% | | | | | | 10.01% | | | | | | 9.87% | | | | | | 10.68% | | | | | | 10.62% | | | | | | 10.69% | | | | | | 10.52% | | |
Common equity to total assets
|
| | | | 11.56% | | | | | | 12.21% | | | | | | 11.88% | | | | | | 12.94% | | | | | | 13.28% | | | | | | 10.48% | | | | | | 10.63% | | |
Tangible common equity / tangible assets(1)
|
| | | | 8.32% | | | | | | 8.59% | | | | | | 8.41% | | | | | | 9.20% | | | | | | 9.27% | | | | | | 8.93% | | | | | | 8.96% | | |
Asset Quality | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses
|
| | | $ | 38,214 | | | | | $ | 35,074 | | | | | $ | 37,192 | | | | | $ | 34,047 | | | | | $ | 32,384 | | | | | $ | 30,135 | | | | | $ | 34,916 | | |
Nonaccrual loans
|
| | | $ | 24,574 | | | | | $ | 10,861 | | | | | $ | 9,973 | | | | | $ | 11,936 | | | | | $ | 19,255 | | | | | $ | 15,035 | | | | | $ | 26,206 | | |
OREO
|
| | | $ | 9,482 | | | | | $ | 13,381 | | | | | $ | 10,084 | | | | | $ | 15,299 | | | | | $ | 28,118 | | | | | $ | 34,116 | | | | | $ | 32,834 | | |
ALL/total outstanding loans
|
| | | | 0.56% | | | | | | 0.59% | | | | | | 0.59% | | | | | | 0.60% | | | | | | 0.61% | | | | | | 0.99% | | | | | | 1.18% | | |
Nonaccrual loans/total loans
|
| | | | 0.36% | | | | | | 0.18% | | | | | | 0.16% | | | | | | 0.21% | | | | | | 0.36% | | | | | | 0.49% | | | | | | 0.88% | | |
ALL/nonaccrual loans
|
| | | | 155.51% | | | | | | 322.94% | | | | | | 372.93% | | | | | | 285.25% | | | | | | 168.18% | | | | | | 200.43% | | | | | | 133.24% | | |
NPAs/total outstanding loans
|
| | | | 0.50% | | | | | | 0.41% | | | | | | 0.32% | | | | | | 0.48% | | | | | | 0.89% | | | | | | 1.62% | | | | | | 1.99% | | |
Net charge-offs/total average
loans |
| | | | 0.10% | | | | | | 0.13% | | | | | | 0.09% | | | | | | 0.14% | | | | | | 0.11% | | | | | | 0.36% | | | | | | 0.58% | | |
Provision/total average loans
|
| | | | 0.13% | | | | | | 0.16% | | | | | | 0.15% | | | | | | 0.17% | | | | | | 0.15% | | | | | | 0.20% | | | | | | 0.42% | | |
Per Share Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per share, basic
|
| | | $ | 0.85 | | | | | $ | 0.82 | | | | | $ | 1.77 | | | | | $ | 1.49 | | | | | $ | 1.13 | | | | | $ | 1.38 | | | | | $ | 1.36 | | |
Earnings per share, diluted
|
| | | | 0.85 | | | | | | 0.82 | | | | | | 1.77 | | | | | | 1.49 | | | | | | 1.13 | | | | | | 1.37 | | | | | | 1.36 | | |
Cash dividends paid per share
|
| | | | 0.40 | | | | | | 0.38 | | | | | | 0.77 | | | | | | 0.68 | | | | | | 0.58 | | | | | | 0.54 | | | | | | 0.37 | | |
Market value per share
|
| | | | 33.90 | | | | | | 24.71 | | | | | | 35.74 | | | | | | 25.24 | | | | | | 24.08 | | | | | | 24.81 | | | | | | 15.77 | | |
Book value per share
|
| | | | 23.79 | | | | | | 22.87 | | | | | | 23.15 | | | | | | 22.38 | | | | | | 21.73 | | | | | | 17.63 | | | | | | 17.29 | | |
Tangible book value per share(1)
|
| | | | 16.50 | | | | | | 15.44 | | | | | | 15.78 | | | | | | 15.25 | | | | | | 14.50 | | | | | | 14.76 | | | | | | 14.30 | | |
Price to earnings ratio, diluted
|
| | | | 19.78 | | | | | | 14.98 | | | | | | 20.19 | | | | | | 16.94 | | | | | | 21.31 | | | | | | 18.11 | | | | | | 11.60 | | |
Price to book value ratio
|
| | | | 1.42 | | | | | | 1.08 | | | | | | 1.54 | | | | | | 1.13 | | | | | | 1.11 | | | | | | 1.41 | | | | | | 0.91 | | |
Dividend payout ratio
|
| | | | 47.06% | | | | | | 46.34% | | | | | | 43.50% | | | | | | 45.64% | | | | | | 51.33% | | | | | | 39.42% | | | | | | 27.21% | | |
Weighted average shares outstanding, basic
|
| |
43,674,070
|
| |
43,998,929
|
| |
43,784,193
|
| |
45,054,938
|
| |
46,036,023
|
| |
24,975,077
|
| |
25,872,316
|
| |||||||||||||||||||||
Weighted average shares outstanding, diluted
|
| |
43,755,045
|
| |
44,075,706
|
| |
43,890,271
|
| |
45,138,891
|
| |
46,130,895
|
| |
25,030,711
|
| |
25,900,863
|
|
| | |
Six Months Ended
June 30, (unaudited) |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(Dollars in thousands, expect per share information)
|
| |||||||||||||||||||||||||||||||||||||||
Net Interest Income (FTE) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income (GAAP)
|
| | | $ | 135,567 | | | | | $ | 129,507 | | | | | $ | 265,150 | | | | | $ | 251,834 | | | | | $ | 255,018 | | | | | $ | 151,626 | | | | | $ | 154,355 | | |
FTE adjustment
|
| | | | 5,188 | | | | | | 4,941 | | | | | | 10,244 | | | | | | 9,079 | | | | | | 8,127 | | | | | | 5,256 | | | | | | 4,222 | | |
Net interest income (FTE)
(non-GAAP) |
| | | $ | 140,755 | | | | | $ | 134,448 | | | | | $ | 275,394 | | | | | $ | 260,913 | | | | | $ | 263,145 | | | | | $ | 156,882 | | | | | $ | 158,577 | | |
Average earning assets
|
| | | $ | 7,798,427 | | | | | $ | 7,061,307 | | | | | $ | 7,249,090 | | | | | $ | 6,713,239 | | | | | $ | 6,437,681 | | | | | $ | 3,716,849 | | | | | $ | 3,649,865 | | |
Net interest margin (GAAP)
|
| | | | 3.51% | | | | | | 3.69% | | | | | | 3.66% | | | | | | 3.75% | | | | | | 3.96% | | | | | | 4.08% | | | | | | 4.23% | | |
Net interest margin (FTE)
(non-GAAP) |
| | | | 3.64% | | | | | | 3.83% | | | | | | 3.80% | | | | | | 3.89% | | | | | | 4.09% | | | | | | 4.22% | | | | | | 4.34% | | |
Efficiency ratio (GAAP)
|
| | | | 68.03% | | | | | | 67.02% | | | | | | 66.27% | | | | | | 68.45% | | | | | | 75.31% | | | | | | 72.00% | | | | | | 68.26% | | |
Efficiency ratio (FTE) (non-GAAP)
|
| | | | 66.04% | | | | | | 65.06% | | | | | | 64.31% | | | | | | 66.54% | | | | | | 73.43% | | | | | | 70.06% | | | | | | 66.81% | | |
Tangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending assets (GAAP)
|
| | | $ | 8,915,187 | | | | | $ | 8,100,561 | | | | | $ | 8,426,793 | | | | | $ | 7,693,291 | | | | | $ | 7,358,643 | | | | | $ | 4,176,353 | | | | | $ | 4,095,692 | | |
Less: Ending intangible assets
|
| | | | 315,613 | | | | | | 321,108 | | | | | | 318,793 | | | | | | 316,832 | | | | | | 325,277 | | | | | | 71,380 | | | | | | 75,211 | | |
Ending tangible assets (non-GAAP)
|
| | | $ | 8,599,574 | | | | | $ | 7,779,453 | | | | | $ | 8,108,000 | | | | | $ | 7,376,459 | | | | | $ | 7,033,366 | | | | | $ | 4,104,973 | | | | | $ | 4,020,481 | | |
Tangible Common Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending common stockholders’ equity (GAAP)
|
| | | $ | 1,030,869 | | | | | $ | 989,201 | | | | | $ | 1,001,032 | | | | | $ | 995,367 | | | | | $ | 977,169 | | | | | $ | 437,810 | | | | | $ | 435,564 | | |
Less: Ending intangible assets
|
| | | | 315,613 | | | | | | 321,108 | | | | | | 318,793 | | | | | | 316,832 | | | | | | 325,277 | | | | | | 71,380 | | | | | | 75,211 | | |
Ending tangible common stockholders’ equity (non-GAAP)
|
| | | $ | 715,256 | | | | | $ | 668,093 | | | | | $ | 682,239 | | | | | $ | 678,535 | | | | | $ | 651,892 | | | | | $ | 366,430 | | | | | $ | 360,353 | | |
Average common stockholders’ equity (GAAP)
|
| | | $ | 1,018,277 | | | | | $ | 988,281 | | | | | $ | 994,785 | | | | | $ | 991,977 | | | | | $ | 983,727 | | | | | $ | 435,635 | | | | | $ | 435,475 | | |
Less: Average intangible assets
|
| | | | 317,139 | | | | | | 316,248 | | | | | | 318,131 | | | | | | 320,906 | | | | | | 333,495 | | | | | | 73,205 | | | | | | 77,790 | | |
Average tangible common stockholders’ equity (non-GAAP)
|
| | | $ | 701,138 | | | | | $ | 672,033 | | | | | $ | 676,654 | | | | | $ | 671,071 | | | | | $ | 650,232 | | | | | $ | 362,430 | | | | | $ | 357,685 | | |
Return on average common stockholders’ equity (GAAP)
|
| | | | 7.34% | | | | | | 7.39% | | | | | | 7.79% | | | | | | 6.76% | | | | | | 5.30% | | | | | | 7.89% | | | | | | 8.10% | | |
Return on average tangible common stockholders’ equity (non-GAAP)
|
| | | | 10.66% | | | | | | 10.86% | | | | | | 11.45% | | | | | | 10.00% | | | | | | 8.02% | | | | | | 9.48% | | | | | | 9.86% | | |
Common equity to total assets
(GAAP) |
| | | | 11.56% | | | | | | 12.21% | | | | | | 11.88% | | | | | | 12.94% | | | | | | 13.28% | | | | | | 10.48% | | | | | | 10.63% | | |
Tangible common equity/tangible assets (non-GAAP)
|
| | | | 8.32% | | | | | | 8.59% | | | | | | 8.41% | | | | | | 9.20% | | | | | | 9.27% | | | | | | 8.93% | | | | | | 8.96% | | |
Book value per share (GAAP)
|
| | | $ | 23.79 | | | | | $ | 22.87 | | | | | $ | 23.15 | | | | | $ | 22.38 | | | | | $ | 21.73 | | | | | $ | 17.63 | | | | | $ | 17.29 | | |
Tangible book value per share (non-GAAP)
|
| | | $ | 16.50 | | | | | $ | 15.44 | | | | | $ | 15.78 | | | | | $ | 15.25 | | | | | $ | 14.50 | | | | | $ | 14.76 | | | | | $ | 14.30 | | |
| | |
Union
(As Reported) |
| |
Xenith
(As Reported) |
| |
Merger
Pro Forma Adjustments |
| |
Pro Forma
Combined |
| ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 181,910 | | | | | $ | 149,940 | | | | | $ | (10,176)(a) | | | | | $ | 321,674 | | |
Securities available for sale, at fair value
|
| | | | 960,537 | | | | | | 316,463 | | | | | | — | | | | | | 1,277,000 | | |
Securities held to maturity, at carrying value
|
| | | | 205,630 | | | | | | — | | | | | | — | | | | | | 205,630 | | |
Restricted stock, at cost
|
| | | | 69,631 | | | | | | 17,341 | | | | | | — | | | | | | 86,972 | | |
Loans held for sale, at fair value
|
| | | | 41,135 | | | | | | — | | | | | | — | | | | | | 41,135 | | |
Loans held for investment, net of deferred fees and costs
|
| | | | 6,771,490 | | | | | | 2,370,594 | | | | | | (41,911)(b)(c) | | | | | | 9,100,173 | | |
Less allowance for loan losses
|
| | | | 38,214 | | | | | | 17,027 | | | | | | (17,027)(d) | | | | | | 38,214 | | |
Net loans held for investment
|
| | | | 6,733,276 | | | | | | 2,353,567 | | | | | | (24,884) | | | | | | 9,061,959 | | |
Premises and equipment, net
|
| | | | 121,842 | | | | | | 55,607 | | | | | | 6,293(e) | | | | | | 183,742 | | |
Other real estate owned, net of valuation allowance
|
| | | | 9,482 | | | | | | 5,083 | | | | | | — | | | | | | 14,565 | | |
Goodwill
|
| | | | 298,191 | | | | | | 26,931 | | | | | | 227,147(f) | | | | | | 552,269 | | |
Amortizable intangibles, net
|
| | | | 17,422 | | | | | | 3,524 | | | | | | 22,626(g) | | | | | | 43,572 | | |
Bank owned life insurance
|
| | | | 180,110 | | | | | | 73,004 | | | | | | — | | | | | | 253,114 | | |
Other assets
|
| | | | 96,021 | | | | | | 175,001 | | | | | | 3,710(h) | | | | | | 274,732 | | |
Total assets
|
| | | $ | 8,915,187 | | | | | $ | 3,176,461 | | | | | $ | 224,716 | | | | | $ | 12,316,364 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing demand deposits
|
| | | $ | 1,501,570 | | | | | $ | 515,632 | | | | | $ | — | | | | | $ | 2,017,202 | | |
Interest-bearing deposits
|
| | | | 5,262,864 | | | | | | 2,123,557 | | | | | | 5,697(i) | | | | | | 7,392,118 | | |
Total deposits
|
| | | | 6,764,434 | | | | | | 2,639,189 | | | | | | 5,697 | | | | | | 9,409,320 | | |
Securities sold under agreements to repurchase
|
| | | | 34,543 | | | | | | — | | | | | | — | | | | | | 34,543 | | |
Other short-term borrowings
|
| | | | 602,000 | | | | | | — | | | | | | — | | | | | | 602,000 | | |
Long-term borrowings
|
| | | | 434,260 | | | | | | 39,066 | | | | | | 8,940(j) | | | | | | 482,266 | | |
Other liabilities
|
| | | | 49,081 | | | | | | 19,425 | | | | | | 11,680(k) | | | | | | 80,186 | | |
Total liabilities
|
| | | | 7,884,318 | | | | | | 2,697,680 | | | | | | 26,317 | | | | | | 10,608,315 | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | |
STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | | 57,643 | | | | | | 232 | | | | | | 28,743(l)(m) | | | | | | 86,618 | | |
Surplus
|
| | | | 607,666 | | | | | | 712,640 | | | | | | (52,755)(l)(m) | | | | | | 1,267,551 | | |
Retained earnings (deficit)
|
| | | | 361,552 | | | | | | (233,409) | | | | | | 221,729(k)(l) | | | | | | 349,872 | | |
Accumulated other comprehensive income
|
| | | | 4,008 | | | | | | (682) | | | | | | 682(l) | | | | | | 4,008 | | |
Total stockholders’ equity
|
| | | | 1,030,869 | | | | | | 478,781 | | | | | | 198,399 | | | | | | 1,708,049 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 8,915,187 | | | | | $ | 3,176,461 | | | | | $ | 224,716 | | | | | $ | 12,316,364 | | |
|
| | |
Union
(As Reported) |
| |
Xenith
(As Reported) |
| |
Merger
Pro Forma Adjustments |
| |
Pro Forma
Combined |
| ||||||||||||
Interest and dividend income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and fees on loans
|
| | | $ | 140,696 | | | | | $ | 54,509 | | | | | $ | 3,601(n) | | | | | $ | 198,806 | | |
Other interest income
|
| | | | 17,165 | | | | | | 4,741 | | | | | | — | | | | | | 21,906 | | |
Total interest and dividend income
|
| | | | 157,861 | | | | | | 59,250 | | | | | | 3,601 | | | | | | 220,712 | | |
Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest on deposits
|
| | | | 11,176 | | | | | | 8,003 | | | | | | (680)(o) | | | | | | 18,499 | | |
Other interest expense
|
| | | | 11,118 | | | | | | 1,685 | | | | | | 369(p) | | | | | | 13,172 | | |
Total interest expense
|
| | | | 22,294 | | | | | | 9,688 | | | | | | (311) | | | | | | 31,671 | | |
Net interest income
|
| | | | 135,567 | | | | | | 49,562 | | | | | | 3,912 | | | | | | 189,041 | | |
Provision for credit losses
|
| | | | 4,295 | | | | | | 9 | | | | | | 249(A) | | | | | | 4,553 | | |
Net interest income after provision for credit losses
|
| | | | 131,272 | | | | | | 49,553 | | | | | | 3,663 | | | | | | 184,488 | | |
Noninterest income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Service charges on deposit accounts
|
| | | | 9,792 | | | | | | 2,303 | | | | | | — | | | | | | 12,095 | | |
Other service charges and fees
|
| | | | 9,045 | | | | | | 1,593 | | | | | | 516(B) | | | | | | 11,154 | | |
Fiduciary and asset management fees
|
| | | | 5,519 | | | | | | — | | | | | | — | | | | | | 5,519 | | |
Mortgage banking income
|
| | | | 4,818 | | | | | | — | | | | | | — | | | | | | 4,818 | | |
Bank owned life insurance income
|
| | | | 3,460 | | | | | | 900 | | | | | | — | | | | | | 4,360 | | |
Other operating income
|
| | | | 4,260 | | | | | | 2,156 | | | | | | (516)(B) | | | | | | 5,900 | | |
Total noninterest income
|
| | | | 36,894 | | | | | | 6,952 | | | | | | — | | | | | | 43,846 | | |
Noninterest expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits
|
| | | | 62,730 | | | | | | 20,271 | | | | | | — | | | | | | 83,001 | | |
Occupancy expenses
|
| | | | 9,621 | | | | | | 3,784 | | | | | | 25(q) | | | | | | 13,430 | | |
Furniture and equipment expenses
|
| | | | 5,323 | | | | | | 727 | | | | | | 325(C) | | | | | | 6,375 | | |
Technology and data processing
|
| | | | 7,827 | | | | | | 2,542 | | | | | | (325)(C) | | | | | | 10,044 | | |
Acquisition-related costs
|
| | | | 2,744 | | | | | | 1,965 | | | | | | (4,709)(r) | | | | | | — | | |
Other expenses
|
| | | | 29,080 | | | | | | 9,681 | | | | | | 2,985(s)(A) | | | | | | 41,746 | | |
Total noninterest expenses
|
| | | | 117,325 | | | | | | 38,970 | | | | | | (1,699) | | | | | | 154,596 | | |
Income before income taxes
|
| | | | 50,841 | | | | | | 17,535 | | | | | | 5,362 | | | | | | 73,738 | | |
Income tax expense
|
| | | | 13,761 | | | | | | 5,545 | | | | | | 888(t) | | | | | | 20,194 | | |
Net income from continuing operations
|
| | | | 37,080 | | | | | | 11,990 | | | | | | 4,474 | | | | | | 53,544 | | |
Net loss from discontinued operations
|
| | | | — | | | | | | (59) | | | | | | — | | | | | | (59) | | |
Net income attributable to Company
|
| | | $ | 37,080 | | | | | $ | 11,931 | | | | | $ | 4,474 | | | | | $ | 53,485 | | |
Earnings per share, basic
|
| | | $ | 0.85 | | | | | $ | 0.51 | | | | | | | | | | | $ | 0.82 | | |
Earnings per share, diluted
|
| | | $ | 0.85 | | | | | $ | 0.51 | | | | | | | | | | | $ | 0.81 | | |
Weighted average shares outstanding, basic
|
| | | | 43,674,070 | | | | | | 23,172,014 | | | | | | (1,496,912)(u) | | | | | | 65,349,172 | | |
Weighted average shares outstanding, diluted
|
| | | | 43,755,045 | | | | | | 23,451,301 | | | | | | (1,514,954)(u) | | | | | | 65,691,392 | | |
| | |
Union
(As Reported) |
| |
Xenith
(As Reported) |
| |
Merger
Pro Forma Adjustments |
| |
Pro Forma
Combined |
| ||||||||||||
Interest and dividend income: | | | | | | | | | | | | | | | | | | | | | |||||
Interest and fees on loans
|
| | | $ | 262,567 | | | | | $ | 85,513 | | | | | $ | 11,258(n) | | | | | $ | 359,338 | | |
Other interest income
|
| | | | 32,353 | | | | | | 6,904 | | | | | | — | | | | | | 39,257 | | |
Total interest and dividend income
|
| | | | 294,920 | | | | | | 92,417 | | | | | | 11,258 | | | | | | 398,595 | | |
Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest on deposits
|
| | | | 17,731 | | | | | | 12,879 | | | | | | (3,631)(o) | | | | | | 26,979 | | |
Other interest expense
|
| | | | 12,039 | | | | | | 2,669 | | | | | | 713(p) | | | | | | 15,421 | | |
Total interest expense
|
| | | | 29,770 | | | | | | 15,548 | | | | | | (2,918) | | | | | | 42,400 | | |
Net interest income
|
| | | | 265,150 | | | | | | 76,869 | | | | | | 14,176 | | | | | | 356,195 | | |
Provision for credit losses
|
| | | | 9,100 | | | | | | 11,329 | | | | | | (287)(A) | | | | | | 20,142 | | |
Net interest income after provision for credit losses
|
| | | | 256,050 | | | | | | 65,540 | | | | | | 14,463 | | | | | | 336,053 | | |
Noninterest income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Service charges on deposit accounts
|
| | | | 19,496 | | | | | | 4,686 | | | | | | — | | | | | | 24,182 | | |
Other service charges and fees
|
| | | | 17,175 | | | | | | 2,847 | | | | | | 977(B) | | | | | | 20,999 | | |
Fiduciary and asset management fees
|
| | | | 10,199 | | | | | | — | | | | | | — | | | | | | 10,199 | | |
Mortgage banking income
|
| | | | 10,953 | | | | | | — | | | | | | — | | | | | | 10,953 | | |
Bank owned life insurance income
|
| | | | 5,513 | | | | | | 1,492 | | | | | | — | | | | | | 7,005 | | |
Other operating income
|
| | | | 7,571 | | | | | | 2,099 | | | | | | (977)(B) | | | | | | 8,693 | | |
Total noninterest income
|
| | | | 70,907 | | | | | | 11,124 | | | | | | — | | | | | | 82,031 | | |
Noninterest expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits
|
| | | | 117,103 | | | | | | 34,501 | | | | | | — | | | | | | 151,604 | | |
Occupancy expenses
|
| | | | 19,528 | | | | | | 6,427 | | | | | | 49(q) | | | | | | 26,004 | | |
Furniture and equipment expenses
|
| | | | 10,475 | | | | | | 1,083 | | | | | | 671(C) | | | | | | 12,229 | | |
Technology and data processing
|
| | | | 15,368 | | | | | | 5,602 | | | | | | (671)(C) | | | | | | 20,299 | | |
Acquisition-related costs
|
| | | | — | | | | | | 16,717 | | | | | | —(r) | | | | | | 16,717 | | |
Other expenses
|
| | | | 60,229 | | | | | | 16,548 | | | | | | 7,671(s)(A) | | | | | | 84,448 | | |
Total noninterest expenses
|
| | | | 222,703 | | | | | | 80,878 | | | | | | 7,720 | | | | | | 311,301 | | |
Income before income taxes
|
| | | | 104,254 | | | | | | (4,214) | | | | | | 6,743 | | | | | | 106,783 | | |
Income tax expense (benefit)
|
| | | | 26,778 | | | | | | (59,728) | | | | | | 2,360(t) | | | | | | (30,590) | | |
Net income from continuing
operations |
| | | | 77,476 | | | | | | 55,514 | | | | | | 4,383 | | | | | | 137,373 | | |
Net income from discontinued operations
|
| | | | — | | | | | | 1,528 | | | | | | — | | | | | | 1,528 | | |
Net income attributable to Company
|
| | | $ | 77,476 | | | | | $ | 57,042 | | | | | $ | 4,383 | | | | | $ | 138,901 | | |
Earnings per share, basic
|
| | | $ | 1.77 | | | | | $ | 2.90 | | | | | | | | | | | $ | 2.23 | | |
Earnings per share, diluted
|
| | | $ | 1.77 | | | | | $ | 2.89 | | | | | | | | | | | $ | 2.23 | | |
Weighted average shares outstanding, basic
|
| | | | 43,784,193 | | | | | | 19,685,290 | | | | | | (1,271,670)(u) | | | | | | 62,197,813 | | |
Weighted average shares outstanding, diluted
|
| | | | 43,890,271 | | | | | | 19,753,971 | | | | | | (1,276,107)(u) | | | | | | 62,368,135 | | |
| Purchase Price: | | | | | | | | | | | | | |
|
Fair value of shares of Union common stock issued
|
| | | | | | | | | $ | 688,860 | | |
|
Fair value of Xenith stock options and Xenith common stock warrants
held by the U.S. Treasury |
| | | | | | | | | | 10,176 | | |
|
Total pro forma purchase price
|
| | | | | | | | |
$
|
699,036
|
| |
| Fair value of assets acquired: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 149,940 | | | | |||||
|
Securities available for sale
|
| | | | 316,463 | | | | |||||
|
Restricted stock, at cost
|
| | | | 17,341 | | | | |||||
|
Net loans
|
| | | | 2,328,683 | | | | |||||
|
Premises and equipment
|
| | | | 61,900 | | | | |||||
|
OREO
|
| | | | 5,083 | | | | |||||
|
Core deposit intangible
|
| | | | 26,150 | | | | |||||
|
Other assets
|
| | | | 251,715 | | | | |||||
|
Total assets
|
| | |
|
3,157,275
|
| | | |||||
| Fair value of liabilities assumed: | | | | | | | | | | | | | |
|
Deposits
|
| | | | 2,644,886 | | | | |||||
|
Borrowings
|
| | | | 48,006 | | | | |||||
|
Other liabilities
|
| | | | 19,425 | | | | |||||
|
Total liabilities
|
| | |
$
|
2,712,317
|
| | | |||||
|
Net assets acquired
|
| | | | | | | | |
$
|
444,958
|
| |
|
Preliminary pro forma goodwill
|
| | | | | | | | |
$
|
254,078
|
| |
|
Share Price Sensitivity (dollars in thousands)
|
| ||||||||||||
| | |
Purchase Price
|
| |
Estimated Goodwill
|
| ||||||
Up 10%
|
| | | $ | 770,733 | | | | | $ | 325,775 | | |
As presented in pro forma
|
| | | $ | 699,036 | | | | | $ | 254,078 | | |
Down 10%
|
| | | $ | 627,339 | | | | | $ | 182,381 | | |
| | |
Accretion (Amortization)
|
| |||||||||||||||||||||||||||||||||||||||
| | |
For the Years Ended December 31,
|
| | | |||||||||||||||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||||||||
Loans
|
| | | $ | 11,258 | | | | | $ | 6,657 | | | | | $ | 3,960 | | | | | $ | 2,159 | | | | | $ | 1,540 | | | | | $ | 6,116 | | | | | $ | 31,690 | | |
Bank premises
|
| | | | (49) | | | | | | (49) | | | | | | (49) | | | | | | (49) | | | | | | (49) | | | | | | (731) | | | | | | (976) | | |
Core Deposit Intangible
|
| | | | (7,384) | | | | | | (6,162) | | | | | | (4,940) | | | | | | (3,718) | | | | | | (2,495) | | | | | | (1,451) | | | | | | (26,150) | | |
Deposits
|
| | | | 3,631 | | | | | | 1,225 | | | | | | 552 | | | | | | 254 | | | | | | 35 | | | | | | — | | | | | | 5,697 | | |
Borrowings
|
| | | | (713) | | | | | | (736) | | | | | | (754) | | | | | | (785) | | | | | | (803) | | | | | | (13,406) | | | | | | (17,197) | | |
| | |
Historical
|
| |
Pro Forma
Combined |
| |
Pro Forma
Equivalent Xenith Share(4) |
| |||||||||||||||
| | |
Union
|
| |
Xenith
|
| ||||||||||||||||||
Basic earnings per share | | | | | | ||||||||||||||||||||
For the year ended December 31, 2016
|
| | | $ | 1.77 | | | | | $ | 2.90 | | | | | $ | 2.23(1) | | | | | $ | 2.09 | | |
For the six months ended June 30, 2017
|
| | | $ | 0.85 | | | | | $ | 0.51 | | | | | $ | 0.82(1) | | | | | $ | 0.77 | | |
Diluted earnings per share | | | | | | ||||||||||||||||||||
For the year ended December 31, 2016
|
| | | $ | 1.77 | | | | | $ | 2.89 | | | | | $ | 2.23(1) | | | | | $ | 2.09 | | |
For the six months ended June 30, 2017
|
| | | $ | 0.85 | | | | | $ | 0.51 | | | | | $ | 0.81(1) | | | | | $ | 0.76 | | |
Cash dividends per share | | | | | | ||||||||||||||||||||
For the year ended December 31, 2016
|
| | | $ | 0.77 | | | | | | — | | | | | $ | 0.77(2) | | | | | $ | 0.72 | | |
For the six months ended June 30, 2017
|
| | | $ | 0.40 | | | | | | — | | | | | $ | 0.40(2) | | | | | $ | 0.37 | | |
Book value per share | | | | | | ||||||||||||||||||||
As of December 31, 2016
|
| | | $ | 23.15 | | | | | $ | 20.05 | | | | | $ | 25.81(3) | | | | | $ | 24.14 | | |
As of June 30, 2017
|
| | | $ | 23.79 | | | | | $ | 20.65 | | | | | $ | 26.23(3) | | | | | $ | 24.54 | | |
| “RESOLVED, that the compensation that may be paid or become payable to the named executive officers of Xenith in connection with or as a result of the merger, and the agreements or understandings pursuant to which such compensation may be paid or become payable, in each case, as disclosed in the section entitled “The Merger — Interests of Certain Xenith Directors and Executive Officers in the Merger” including the related table and narrative, is hereby APPROVED.” | |
| South State Corporation | | | WesBanco, Inc. | |
| Home BancShares, Inc. | | | Northwest Bancshares, Inc. | |
| Simmons First National Corporation | | | FCB Financial Holdings, Inc. | |
| Trustmark Corporation | | | First Commonwealth Financial Corporation | |
| United Community Banks, Inc. | | | Ameris Bancorp | |
| Renasant Corporation | | | Eagle Bancorp, Inc. | |
| Customers Bancorp, Inc. | | | S&T Bancorp, Inc. | |
| TowneBank | | |
| | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
Union
|
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
MRQ Core Return on Average Assets (%)(1)
|
| | | | 0.94 | | | | | | 0.99 | | | | | | 1.11 | | | | | | 1.18 | | | | | | 1.21 | | |
MRQ Core Return on Average Equity (%)(1)
|
| | | | 7.87 | | | | | | 7.98 | | | | | | 8.41 | | | | | | 9.77 | | | | | | 12.36 | | |
MRQ Core Return on Average Tangible Common Equity (%)(1)
|
| | | | 11.48 | | | | | | 11.31 | | | | | | 12.92 | | | | | | 13.15 | | | | | | 14.56 | | |
MRQ Net Interest Margin (%)
|
| | | | 3.61 | | | | | | 3.40 | | | | | | 3.46 | | | | | | 3.66 | | | | | | 3.97 | | |
MRQ Efficiency Ratio (%)
|
| | | | 63.6 | | | | | | 48.8 | | | | | | 59.0 | | | | | | 55.4 | | | | | | 62.1 | | |
| | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
Union
|
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
Tangible Common Equity / Tangible Assets (%)
|
| | | | 8.36 | | | | | | 8.30 | | | | | | 8.80 | | | | | | 8.80 | | | | | | 9.06 | | |
Leverage Ratio (%)
|
| | | | 9.79 | | | | | | 9.40 | | | | | | 9.86 | | | | | | 9.82 | | | | | | 10.13 | | |
CET1 Ratio
|
| | | | 9.55 | | | | | | 10.28 | | | | | | 10.97 | | | | | | 10.88 | | | | | | 11.44 | | |
Total Risk Based Capital Ratio (%)
|
| | | | 13.30 | | | | | | 12.13 | | | | | | 12.75 | | | | | | 12.98 | | | | | | 13.73 | | |
Loans / Deposits (%)
|
| | | | 99.1 | | | | | | 89.6 | | | | | | 90.8 | | | | | | 92.7 | | | | | | 97.8 | | |
Loan Loss Reserve / Gross Loans (%)
|
| | | | 0.58 | | | | | | 0.61 | | | | | | 0.70 | | | | | | 0.76 | | | | | | 0.98 | | |
Nonperforming Assets / Loans + OREO (%)(1)
|
| | | | 0.70 | | | | | | 1.33 | | | | | | 1.04 | | | | | | 1.06 | | | | | | 0.67 | | |
LTM Net Charge-Offs / Average Loans (%)
|
| | | | 0.07 | | | | | | 0.20 | | | | | | 0.11 | | | | | | 0.14 | | | | | | 0.05 | | |
| | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
Union
|
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
One-Year Stock Price Change (%)
|
| | | | 19.4 | | | | | | 14.4 | | | | | | 20.8 | | | | | | 24.3 | | | | | | 34.6 | | |
One-Year Total Return (%)
|
| | | | 22.4 | | | | | | 16.3 | | | | | | 23.0 | | | | | | 26.4 | | | | | | 36.9 | | |
Stock Price / Tangible Book Value per Share (%)
|
| | | | 197 | | | | | | 192 | | | | | | 212 | | | | | | 221 | | | | | | 249 | | |
Stock Price / 2017 EPS Estimate (x)
|
| | | | 16.4 | | | | | | 16.0 | | | | | | 17.3 | | | | | | 16.9 | | | | | | 18.1 | | |
Stock Price / 2018 EPS Estimate (x)
|
| | | | 13.8 | | | | | | 13.9 | | | | | | 14.5 | | | | | | 14.4 | | | | | | 15.3 | | |
Dividend Yield (%)(1)
|
| | | | 2.5 | | | | | | 1.1 | | | | | | 1.7 | | | | | | 1.7 | | | | | | 2.5 | | |
MRQ Dividend Payout Ratio (%)(1)
|
| | | | 45.5 | | | | | | 22.1 | | | | | | 35.7 | | | | | | 33.4 | | | | | | 44.3 | | |
| Fidelity Southern Corporation | | | HomeTrust Bancshares, Inc. | |
| FB Financial Corporation | | | Capital City Bank Group, Inc. | |
| Univest Corporation of Pennsylvania | | | Atlantic Capital Bancshares, Inc. | |
| State Bank Financial Corporation | | | National Commerce Corporation | |
| Bryn Mawr Corporation | | | CNB Financial Corporation | |
| City Holding Company | | | First Community Bancshares, Inc. | |
| TriState Capital Holdings, Inc. | | | Carolina Financial Corporation | |
| Franklin Financial Network, Inc. | | |
| | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
Xenith
|
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
MRQ Core Return on Average Assets (%)(1)
|
| | | | 0.74 | | | | | | 0.81 | | | | | | 1.03 | | | | | | 0.97 | | | | | | 1.20 | | |
MRQ Core Return on Average Equity (%)(1)
|
| | | | 5.10 | | | | | | 7.83 | | | | | | 8.52 | | | | | | 8.77 | | | | | | 11.04 | | |
MRQ Core Return on Average Tangible Common Equity (%)(1)
|
| | | | 5.46 | | | | | | 9.99 | | | | | | 11.91 | | | | | | 10.84 | | | | | | 13.01 | | |
MRQ Net Interest Margin (%)
|
| | | | 3.45 | | | | | | 3.17 | | | | | | 3.62 | | | | | | 3.58 | | | | | | 3.93 | | |
MRQ Efficiency Ratio (%)
|
| | | | 67.8 | | | | | | 61.1 | | | | | | 63.3 | | | | | | 64.9 | | | | | | 70.8 | | |
| | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
Xenith
|
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
Tangible Common Equity / Tangible Assets (%)
|
| | | | 13.89 | | | | | | 7.71 | | | | | | 8.82 | | | | | | 9.15 | | | | | | 10.30 | | |
Leverage Ratio (%)
|
| | | | 11.17 | | | | | | 8.63 | | | | | | 9.50 | | | | | | 9.95 | | | | | | 10.79 | | |
CET1 Ratio
|
| | | | 12.76 | | | | | | 10.61 | | | | | | 11.32 | | | | | | 11.91 | | | | | | 13.70 | | |
Total Risk Based Capital Ratio (%)
|
| | | | 13.85 | | | | | | 12.76 | | | | | | 13.84 | | | | | | 14.21 | | | | | | 15.49 | | |
Loans/Deposits (%)
|
| | | | 90.0 | | | | | | 85.0 | | | | | | 89.3 | | | | | | 88.8 | | | | | | 96.6 | | |
Loan Loss Reserve/Gross Loans (%)
|
| | | | 0.78 | | | | | | 0.68 | | | | | | 0.84 | | | | | | 0.81 | | | | | | 0.93 | | |
Nonperforming Assets/Loans + OREO (%)(1)
|
| | | | 2.47 | | | | | | 1.54 | | | | | | 0.83 | | | | | | 1.13 | | | | | | 0.53 | | |
LTM Net Charge-Offs/Average Loans (%)
|
| | | | 0.66 | | | | | | 0.15 | | | | | | 0.10 | | | | | | 0.09 | | | | | | 0.03 | | |
| | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
Xenith
|
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
One-Year Stock Price Change (%)
|
| | | | 52.4 | | | | | | 29.2 | | | | | | 35.7 | | | | | | 43.8 | | | | | | 50.9 | | |
One-Year Total Return (%)
|
| | | | 52.4 | | | | | | 31.1 | | | | | | 36.9 | | | | | | 45.5 | | | | | | 52.9 | | |
Stock Price / Tangible Book Value per Share (%)
|
| | | | 141 | | | | | | 173 | | | | | | 196 | | | | | | 208 | | | | | | 233 | | |
Stock Price / 2017 EPS Estimate (x)
|
| | | | 24.6 | | | | | | 16.5 | | | | | | 18.4 | | | | | | 19.0 | | | | | | 20.1 | | |
Stock Price / 2018 EPS Estimate (x)
|
| | | | 19.1 | | | | | | 13.6 | | | | | | 15.2 | | | | | | 15.6 | | | | | | 16.8 | | |
Dividend Yield (%)(1)
|
| | | | 0.0 | | | | | | 0.0 | | | | | | 1.1 | | | | | | 1.3 | | | | | | 2.4 | | |
MRQ Dividend Payout Ratio (%)(1)
|
| | | | 0.0 | | | | | | 0.0 | | | | | | 31.3 | | | | | | 23.3 | | | | | | 42.3 | | |
|
Acquiror
|
| |
Acquired Company
|
|
| Sandy Spring Bancorp, Inc. | | | WashingtonFirst Bankshares, Inc. | |
| TowneBank | | | Paragon Commercial Corporation | |
| South State Corporation | | | Park Sterling Corporation | |
| PacWest Bancorp | | | CU Bancorp | |
| Home BancShares, Inc. | | | Stonegate Bank | |
| First Merchants Corporation | | | Independent Alliance Banks, Inc. | |
| Heartland Financial USA, Inc. | | | Citywide Banks of Colorado, Inc. | |
| FB Financial Corporation | | | American City Bank/Clayton Bank and Trust | |
| First Busey Corporation | | | First Community Financial Partners, Inc. | |
| Simmons First National Corporation | | | First Texas BHC, Inc. | |
| Columbia Banking System, Inc. | | | Pacific Continental Corporation | |
| Simmons First National Corporation | | | Southwest Bancorp, Inc. | |
| Pacific Premier Bancorp, Inc. | | | Heritage Oaks Bancorp | |
| Independent Bank Group, Inc. | | | Carlile Bancshares, Inc. | |
| First Interstate BancSystem, Inc. | | | Cascade Bancorp | |
| Access National Corporation | | | Middleburg Financial Corporation | |
| Community Bank System, Inc. | | | Merchants Bancshares, Inc. | |
| United Bankshares, Inc. | | | Cardinal Financial Corporation | |
| Cathay General Bancorp | | | SinoPac Bancorp | |
| First Midwest Bancorp, Inc. | | | Standard Bancshares, Inc. | |
| People’s United Financial, Inc. | | | Suffolk Bancorp | |
| South State Corporation | | | Southeastern Bank Financial Corporation | |
| WesBanco, Inc. | | | Your Community Bankshares, Inc. | |
| Mechanics Bank | | | California Republic Bancorp | |
| Pinnacle Financial Partners, Inc. | | | Avenue Financial Holdings, Inc. | |
| Old National Bancorp | | | Anchor BanCorp Wisconsin Inc. | |
| OceanFirst Financial Corp. | | | Cape Bancorp, Inc. | |
| | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
Union/Xenith
Merger |
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
Price to Tangible Book Value (%)
|
| | | | 158 | | | | | | 186 | | | | | | 212 | | | | | | 215 | | | | | | 240 | | |
Price to LTM EPS (x)
|
| | | | NM | | | | | | 19.2 | | | | | | 23.1 | | | | | | 22.1 | | | | | | 27.6 | | |
Price to Estimated EPS (x)
|
| | | | 24.7 | | | | | | 18.6 | | | | | | 22.1 | | | | | | 20.0 | | | | | | 25.1 | | |
Core Deposit Premium (%)
|
| | | | 11.7 | | | | | | 11.6 | | | | | | 14.3 | | | | | | 14.0 | | | | | | 18.7 | | |
One-Day Market Premium (%)
|
| | | | 10.0 | | | | | | 8.1 | | | | | | 18.7 | | | | | | 15.0 | | | | | | 25.0 | | |
| | |
Union
as a % of Total |
| |
Xenith
as a % of Total |
| ||||||
Balance Sheet | | | | ||||||||||
Total Assets
|
| | | | 73.0 | | | | | | 27.0 | | |
Gross Loans
|
| | | | 73.6 | | | | | | 26.4 | | |
Total Deposits
|
| | | | 71.6 | | | | | | 28.4 | | |
Equity
|
| | | | 68.3 | | | | | | 31.7 | | |
Tangible Common Equity
|
| | | | 61.4 | | | | | | 38.6 | | |
Adjusted Tangible Common Equity(1)
|
| | | | 64.0 | | | | | | 36.0 | | |
Regulatory Capital | | | | ||||||||||
Common Equity Tier 1 Capital
|
| | | | 67.2 | | | | | | 32.8 | | |
Tier 1 Capital
|
| | | | 69.6 | | | | | | 30.4 | | |
Total Capital
|
| | | | 72.4 | | | | | | 27.6 | | |
| | |
Union
as a % of Total |
| |
Xenith
as a % of Total |
| ||||||
Income Statement | | | | ||||||||||
LTM GAAP Net Income(2)
|
| | | | 86.9 | | | | | | 13.1 | | |
2017 Est. GAAP Net Income
|
| | | | 76.9 | | | | | | 23.1 | | |
2018 Est. GAAP Net Income
|
| | | | 75.2 | | | | | | 24.8 | | |
2019 Est. GAAP Net Income
|
| | | | 75.2 | | | | | | 24.8 | | |
Pro Forma Ownership Based on Merger Exchange Ratio
|
| | | | 66.8 | | | | | | 33.2 | | |
|
Transaction Price / Xenith First Quarter Ended March 31, 2017 Annualized EPS
|
| | | | 30.7x | | |
|
Transaction Price / Xenith 2017 Mean Analyst Estimated EPS
|
| | | | 26.9x | | |
|
Transaction Price / Xenith 2018 Mean Analyst Estimated EPS
|
| | | | 20.8x | | |
|
Transaction Price / Xenith March 31, 2017 Book Value Per Share
|
| | | | 145% | | |
|
Transaction Price / Xenith March 31, 2017 Tangible Book Value Per Share
|
| | | | 155% | | |
|
Tangible Book Premium / Xenith Core Deposits(1)
|
| | | | 11.7% | | |
|
Xenith Market Premium as of May 18, 2017
|
| | | | 10.0% | | |
| | |
Union
|
| |
Xenith
|
| ||||||
Net Loans
|
| | | | 74% | | | | | | 26% | | |
Total Assets
|
| | | | 73% | | | | | | 27% | | |
Total Deposits
|
| | | | 72% | | | | | | 28% | | |
Non-Performing Assets
|
| | | | 44% | | | | | | 56% | | |
Loan Loss Reserve
|
| | | | 68% | | | | | | 32% | | |
Total Common Equity
|
| | | | 68% | | | | | | 32% | | |
Tangible Common Equity
|
| | | | 61% | | | | | | 39% | | |
Tangible Common Equity (Excl. net operating loss portion of the deferred tax assets(1)
|
| | | | 69% | | | | | | 31% | | |
2017E Net Income Available for Common(2)
|
| | | | 77% | | | | | | 23% | | |
2018E Net Income Available for Common(3)
|
| | | | 72% | | | | | | 28% | | |
Market Capitalization as of 5/18/17
|
| | | | 69% | | | | | | 31% | | |
Pro Forma Ownership
|
| | | | 67% | | | | | | 33% | | |
| | |
Beginning Value
May 18, 2016 |
| |
Ending Value
May 18, 2017 |
| ||||||
Xenith
|
| | | | 100% | | | | | | 152.4% | | |
SNL U.S. Bank and Thrift Index
|
| | | | 100% | | | | | | 126.9% | | |
NASDAQ Bank Index
|
| | | | 100% | | | | | | 127.8% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 115.5% | | |
| | |
Beginning Value
May 18, 2014 |
| |
Ending Value
May 18, 2017 |
| ||||||
Xenith
|
| | | | 100% | | | | | | 159.6% | | |
SNL U.S. Bank and Thrift Index
|
| | | | 100% | | | | | | 134.4% | | |
NASDAQ Bank Index
|
| | | | 100% | | | | | | 145.2% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 125.5% | | |
| | |
Beginning Value
May 18, 2016 |
| |
Ending Value
May 18, 2017 |
| ||||||
Union
|
| | | | 100% | | | | | | 119.4% | | |
SNL U.S. Bank and Thrift Index
|
| | | | 100% | | | | | | 126.9% | | |
NASDAQ Bank Index
|
| | | | 100% | | | | | | 127.8% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 115.5% | | |
| | |
Beginning Value
May 18, 2014 |
| |
Ending Value
May 18, 2017 |
| ||||||
Union
|
| | | | 100% | | | | | | 126.9% | | |
SNL U.S. Bank and Thrift Index
|
| | | | 100% | | | | | | 134.4% | | |
NASDAQ Bank Index
|
| | | | 100% | | | | | | 145.2% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 125.5% | | |
| Republic Bancorp, Inc. | | | Burke & Herbert Bank & Trust Company | |
| Meridian Bancorp, Inc. | | | First Financial Corporation | |
| State Bank Financial Corporation | | | 1867 Western Financial Corporation | |
| Oritani Financial Corp. | | | Blue Hills Bancorp, Inc. | |
| Community Trust Bancorp, Inc. | | | Sun Bancorp, Inc. | |
| Northfield Bancorp, Inc. | | | Western New England Bancorp, Inc. | |
| First National Bank Alaska | | | Bank of Marin Bancorp | |
| HomeTrust Bancshares, Inc. | | |
| | |
Xenith
|
| |
Xenith
Peer Group Median |
| |
Xenith
Peer Group Mean |
| |
Xenith
Peer Group High |
| |
Xenith
Peer Group Low |
| |||||||||||||||
Total Assets (in millions)
|
| | | $ | 3,199 | | | | | $ | 3,165 | | | | | $ | 3,330 | | | | | $ | 4,665 | | | | | $ | 2,034 | | |
Loans/Deposits
|
| | | | 90.0% | | | | | | 94.0% | | | | | | 95.4% | | | | | | 132.9% | | | | | | 67.8% | | |
Non-performing Assets(1)/ Total Assets
|
| | | | 1.82% | | | | | | 0.71% | | | | | | 0.85% | | | | | | 2.68% | | | | | | 0.26% | | |
Tangible Common Equity/Tangible Assets
|
| | | | 13.89% | | | | | | 12.98% | | | | | | 12.84% | | | | | | 15.55% | | | | | | 11.06% | | |
Leverage Ratio
|
| | | | 11.17% | | | | | | 13.23% | | | | | | 13.04% | | | | | | 15.64% | | | | | | 10.86% | | |
RBC Ratio
|
| | | | 13.85% | | | | | | 16.13% | | | | | | 17.11% | | | | | | 21.88% | | | | | | 13.84% | | |
CRE/Total RBC Ratio
|
| | | | 224.5% | | | | | | 203.7% | | | | | | 237.7% | | | | | | 549.8% | | | | | | 82.9% | | |
MRQ Return on Average Assets(2)
|
| | | | 0.70% | | | | | | 1.02% | | | | | | 1.01% | | | | | | 2.37% | | | | | | 0.04% | | |
MRQ Return on Average Equity(2)
|
| | | | 4.83% | | | | | | 7.54% | | | | | | 7.49% | | | | | | 17.75% | | | | | | 0.28% | | |
LTM Net Interest Margin(3)
|
| | | | 3.41% | | | | | | 3.55% | | | | | | 3.48% | | | | | | 4.68% | | | | | | 2.69% | | |
LTM Efficiency Ratio(3)
|
| | | | 69.1% | | | | | | 58.1% | | | | | | 62.0% | | | | | | 89.1% | | | | | | 39.1% | | |
Price/Tangible Book Value
|
| | | | 141% | | | | | | 136% | | | | | | 141% | | | | | | 186% | | | | | | 110% | | |
Price/LTM EPS(3)
|
| | | | 9.2x | | | | | | 16.2x | | | | | | 19.9x | | | | | | 41.6x | | | | | | 7.7x | | |
Price/2017 Est. EPS(4)
|
| | | | 24.8x | | | | | | 18.5x | | | | | | 24.3x | | | | | | 62.5x | | | | | | 14.8x | | |
Price/2018 Est. EPS(4)
|
| | | | 18.9x | | | | | | 16.9x | | | | | | 20.8x | | | | | | 43.9x | | | | | | 12.2x | | |
Current Dividend Yield(5)
|
| | | | 0.0% | | | | | | 1.9% | | | | | | 1.9% | | | | | | 4.5% | | | | | | 0.0% | | |
Market Value (in millions)
|
| | | $ | 621 | | | | | $ | 558 | | | | | $ | 594 | | | | | $ | 990 | | | | | $ | 311 | | |
| United Community Banks, Inc. | | | Renasant Corporation | |
| Home BancShares, Inc. | | | Simmons First National Corporation | |
| WesBanco, Inc. | | | TowneBank | |
| FCB Financial Holdings, Inc. | | | Ameris Bancorp | |
| | |
Union
|
| |
Union
Peer Group Median |
| |
Union
Peer Group Mean |
| |
Union
Peer Group High |
| |
Union
Peer Group Low |
| |||||||||||||||
Total Assets (in millions)
|
| | | $ | 8,670 | | | | | $ | 9,149 | | | | | $ | 9,181 | | | | | $ | 10,732 | | | | | $ | 7,095 | | |
Loans/Deposits
|
| | | | 99.1% | | | | | | 89.2% | | | | | | 90.3% | | | | | | 103.1% | | | | | | 79.6% | | |
Non-performing Assets(1)/Total Assets
|
| | | | 0.53% | | | | | | 0.77% | | | | | | 0.88% | | | | | | 1.58% | | | | | | 0.33% | | |
Tangible Common Equity/Tangible Assets
|
| | | | 8.36% | | | | | | 9.26% | | | | | | 9.33% | | | | | | 10.26% | | | | | | 8.34% | | |
Leverage Ratio
|
| | | | 9.79% | | | | | | 10.44% | | | | | | 10.21% | | | | | | 10.94% | | | | | | 8.63% | | |
RBC Ratio
|
| | | | 13.30% | | | | | | 13.29% | | | | | | 13.49% | | | | | | 15.11% | | | | | | 12.25% | | |
CRE/Total RBC Ratio
|
| | | | 290.2% | | | | | | 222.0% | | | | | | 242.1% | | | | | | 339.7% | | | | | | 201.7% | | |
LTM Return on Average Assets(2)
|
| | | | 0.97% | | | | | | 1.14% | | | | | | 1.22% | | | | | | 1.87% | | | | | | 0.97% | | |
LTM Return on Average Equity(2)
|
| | | | 7.96% | | | | | | 8.96% | | | | | | 9.89% | | | | | | 14.06% | | | | | | 7.06% | | |
LTM Net Interest Margin(2)
|
| | | | 3.75% | | | | | | 3.72% | | | | | | 3.83% | | | | | | 4.77% | | | | | | 3.36% | | |
LTM Efficiency Ratio(2)
|
| | | | 62.0% | | | | | | 57.3% | | | | | | 54.3% | | | | | | 63.6% | | | | | | 36.4% | | |
Price/Tangible Book Value
|
| | | | 206% | | | | | | 227% | | | | | | 240% | | | | | | 347% | | | | | | 199% | | |
Price/LTM EPS(2)
|
| | | | 17.2x | | | | | | 18.6x | | | | | | 19.1x | | | | | | 25.6x | | | | | | 17.0x | | |
Price/2017 EPS(3)
|
| | | | 16.4x | | | | | | 17.0x | | | | | | 17.0x | | | | | | 18.6x | | | | | | 15.3x | | |
Price/2018 EPS(3)
|
| | | | 13.8x | | | | | | 14.5x | | | | | | 14.5x | | | | | | 15.7x | | | | | | 12.8x | | |
Current Dividend Yield(4)
|
| | | | 2.5% | | | | | | 1.6% | | | | | | 1.5% | | | | | | 2.7% | | | | | | 0.0% | | |
Market Value (in millions)
|
| | | $ | 1,378 | | | | | $ | 1,839 | | | | | $ | 1,998 | | | | | $ | 3,462 | | | | | $ | 1,632 | | |
|
Acquirer:
|
| |
Target:
|
|
| Sandy Spring Bancorp Inc. | | | WashingtonFirst Bankshares Inc | |
| South State Corporation | | | Park Sterling Corporation | |
| PacWest Bancorp | | | CU Bancorp | |
| Home BancShares Inc. | | | Stonegate Bank | |
| IBERIABANK Corp. | | | Sabadell United Bank N.A. | |
| Simmons First National Corp. | | | First Texas BHC Inc. | |
| Pinnacle Financial Partners | | | BNC Bancorp | |
| Columbia Banking System Inc. | | | Pacific Continental Corp. | |
| Simmons First National Corp. | | | Southwest Bancorp Inc. | |
| Independent Bk Group Inc. | | | Carlile Bancshares Inc. | |
| First Interstate BancSystem | | | Cascade Bancorp | |
| United Bankshares Inc. | | | Cardinal Financial Corp. | |
| F.N.B. Corp. | | | Yadkin Financial Corporation | |
| First Midwest Bancorp Inc. | | | Standard Bancshares Inc. | |
| People’s United Financial Inc. | | | Suffolk Bancorp | |
| Chemical Financial Corp. | | | Talmer Bancorp Inc. | |
| Old National Bancorp | | | Anchor BanCorp Wisconsin Inc. | |
| BBCN Bancorp Inc. | | | Wilshire Bancorp Inc. | |
| Capital Bank Financial Corp | | | CommunityOne Bancorp | |
| MB Financial Inc. | | | American Chartered Bancorp Inc | |
| Bank of the Ozarks Inc. | | | Community & Southern Holdings, Inc | |
| Yadkin Financial Corporation | | | NewBridge Bancorp | |
| BB&T Corp. | | | National Penn Bancshares Inc. | |
| F.N.B. Corp. | | | Metro Bancorp Inc. | |
| PacWest Bancorp | | | Square 1 Financial Inc. | |
| | |
Xenith/
Union |
| |
Median
Precedent Transactions |
| |
Mean
Precedent Transactions |
| |
High
Precedent Transactions |
| |
Low
Precedent Transactions |
| |||||||||||||||
Transaction Price/LTM EPS
|
| | | | 30.7x(1) | | | | | | 22.6x | | | | | | 22.6x | | | | | | 47.4x | | | | | | 2.1x | | |
Transaction Price/Median Analyst Estimated EPS(2)
|
| | | | 26.9x | | | | | | 21.1x | | | | | | 21.9x | | | | | | 34.1x | | | | | | 13.1x | | |
Transaction Price/Tangible Book Value Per Share
|
| | | | 190%(3) | | | | | | 219% | | | | | | 216% | | | | | | 317% | | | | | | 123% | | |
Core Deposit Premium
|
| | | | 11.7% | | | | | | 17.5% | | | | | | 15.6% | | | | | | 25.5% | | | | | | 4.7% | | |
1-Day Market Premium
|
| | | | 10.0% | | | | | | 9.5% | | | | | | 14.0% | | | | | | 42.8% | | | | | | (0.7)% | | |
Discount Rate
|
| |
13.0x
|
| |
15.0x
|
| |
17.0x
|
| |
19.0x
|
| |
21.0x
|
| |
23.0x
|
| ||||||||||||||||||
9.5%
|
| | | $ | 16.48 | | | | | $ | 19.02 | | | | | $ | 21.56 | | | | | $ | 24.09 | | | | | $ | 26.63 | | | | | $ | 29.16 | | |
10.0%
|
| | | $ | 16.11 | | | | | $ | 18.59 | | | | | $ | 21.07 | | | | | $ | 23.55 | | | | | $ | 26.03 | | | | | $ | 28.51 | | |
10.5%
|
| | | $ | 15.75 | | | | | $ | 18.17 | | | | | $ | 20.60 | | | | | $ | 23.02 | | | | | $ | 25.44 | | | | | $ | 27.87 | | |
11.0%
|
| | | $ | 15.40 | | | | | $ | 17.77 | | | | | $ | 20.14 | | | | | $ | 22.51 | | | | | $ | 24.88 | | | | | $ | 27.25 | | |
11.5%
|
| | | $ | 15.06 | | | | | $ | 17.37 | | | | | $ | 19.69 | | | | | $ | 22.01 | | | | | $ | 24.32 | | | | | $ | 26.64 | | |
12.0%
|
| | | $ | 14.72 | | | | | $ | 16.99 | | | | | $ | 19.25 | | | | | $ | 21.52 | | | | | $ | 23.79 | | | | | $ | 26.05 | | |
12.5%
|
| | | $ | 14.40 | | | | | $ | 16.62 | | | | | $ | 18.83 | | | | | $ | 21.05 | | | | | $ | 23.26 | | | | | $ | 25.48 | | |
Discount Rate
|
| |
120%
|
| |
130%
|
| |
140%
|
| |
150%
|
| |
160%
|
| |
170%
|
| ||||||||||||||||||
9.5%
|
| | | $ | 20.48 | | | | | $ | 22.19 | | | | | $ | 23.90 | | | | | $ | 25.60 | | | | | $ | 27.31 | | | | | $ | 29.02 | | |
10.0%
|
| | | $ | 20.02 | | | | | $ | 21.69 | | | | | $ | 23.36 | | | | | $ | 25.03 | | | | | $ | 26.70 | | | | | $ | 28.37 | | |
10.5%
|
| | | $ | 19.57 | | | | | $ | 21.20 | | | | | $ | 22.84 | | | | | $ | 24.47 | | | | | $ | 26.10 | | | | | $ | 27.73 | | |
11.0%
|
| | | $ | 19.14 | | | | | $ | 20.73 | | | | | $ | 22.33 | | | | | $ | 23.92 | | | | | $ | 25.52 | | | | | $ | 27.11 | | |
11.5%
|
| | | $ | 18.71 | | | | | $ | 20.27 | | | | | $ | 21.83 | | | | | $ | 23.39 | | | | | $ | 24.95 | | | | | $ | 26.51 | | |
12.0%
|
| | | $ | 18.30 | | | | | $ | 19.82 | | | | | $ | 21.35 | | | | | $ | 22.87 | | | | | $ | 24.40 | | | | | $ | 25.92 | | |
12.5%
|
| | | $ | 17.89 | | | | | $ | 19.39 | | | | | $ | 20.88 | | | | | $ | 22.37 | | | | | $ | 23.86 | | | | | $ | 25.35 | | |
Annual Estimate Variance
|
| |
13.0x
|
| |
15.0x
|
| |
17.0x
|
| |
19.0x
|
| |
21.0x
|
| |
23.0x
|
| ||||||||||||||||||
(25.0)%
|
| | | $ | 11.65 | | | | | $ | 13.44 | | | | | $ | 15.23 | | | | | $ | 17.03 | | | | | $ | 18.82 | | | | | $ | 20.61 | | |
(20.0)%
|
| | | $ | 12.43 | | | | | $ | 14.34 | | | | | $ | 16.25 | | | | | $ | 18.16 | | | | | $ | 20.07 | | | | | $ | 21.98 | | |
(15.0)%
|
| | | $ | 13.20 | | | | | $ | 15.23 | | | | | $ | 17.26 | | | | | $ | 19.30 | | | | | $ | 21.33 | | | | | $ | 23.36 | | |
(10.0)%
|
| | | $ | 13.98 | | | | | $ | 16.13 | | | | | $ | 18.28 | | | | | $ | 20.43 | | | | | $ | 22.58 | | | | | $ | 24.73 | | |
(5.0)%
|
| | | $ | 14.76 | | | | | $ | 17.03 | | | | | $ | 19.30 | | | | | $ | 21.57 | | | | | $ | 23.84 | | | | | $ | 26.11 | | |
0.0%
|
| | | $ | 15.53 | | | | | $ | 17.92 | | | | | $ | 20.31 | | | | | $ | 22.70 | | | | | $ | 25.09 | | | | | $ | 27.48 | | |
5.0%
|
| | | $ | 16.31 | | | | | $ | 18.82 | | | | | $ | 21.33 | | | | | $ | 23.84 | | | | | $ | 26.34 | | | | | $ | 28.85 | | |
10.0%
|
| | | $ | 17.09 | | | | | $ | 19.71 | | | | | $ | 22.34 | | | | | $ | 24.97 | | | | | $ | 27.60 | | | | | $ | 30.23 | | |
15.0%
|
| | | $ | 17.86 | | | | | $ | 20.61 | | | | | $ | 23.36 | | | | | $ | 26.11 | | | | | $ | 28.85 | | | | | $ | 31.60 | | |
20.0%
|
| | | $ | 18.64 | | | | | $ | 21.51 | | | | | $ | 24.37 | | | | | $ | 27.24 | | | | | $ | 30.11 | | | | | $ | 32.98 | | |
25.0%
|
| | | $ | 19.41 | | | | | $ | 22.40 | | | | | $ | 25.39 | | | | | $ | 28.38 | | | | | $ | 31.36 | | | | | $ | 34.35 | | |
Discount Rate
|
| |
17.0x
|
| |
18.0x
|
| |
19.0x
|
| |
20.0x
|
| |
21.0x
|
| |
22.0x
|
| ||||||||||||||||||
7.5%
|
| | | $ | 37.14 | | | | | $ | 39.11 | | | | | $ | 41.08 | | | | | $ | 43.04 | | | | | $ | 45.01 | | | | | $ | 46.98 | | |
8.0%
|
| | | $ | 36.33 | | | | | $ | 38.25 | | | | | $ | 40.17 | | | | | $ | 42.09 | | | | | $ | 44.01 | | | | | $ | 45.93 | | |
8.5%
|
| | | $ | 35.53 | | | | | $ | 37.41 | | | | | $ | 39.29 | | | | | $ | 41.16 | | | | | $ | 43.04 | | | | | $ | 44.92 | | |
9.0%
|
| | | $ | 34.76 | | | | | $ | 36.59 | | | | | $ | 38.43 | | | | | $ | 40.26 | | | | | $ | 42.10 | | | | | $ | 43.93 | | |
9.5%
|
| | | $ | 34.00 | | | | | $ | 35.80 | | | | | $ | 37.59 | | | | | $ | 39.38 | | | | | $ | 41.18 | | | | | $ | 42.97 | | |
10.0%
|
| | | $ | 33.27 | | | | | $ | 35.02 | | | | | $ | 36.78 | | | | | $ | 38.53 | | | | | $ | 40.28 | | | | | $ | 42.04 | | |
10.5%
|
| | | $ | 32.56 | | | | | $ | 34.27 | | | | | $ | 35.98 | | | | | $ | 37.70 | | | | | $ | 39.41 | | | | | $ | 41.12 | | |
Discount Rate
|
| |
185%
|
| |
200%
|
| |
215%
|
| |
230%
|
| |
245%
|
| |
260%
|
| ||||||||||||||||||
7.5%
|
| | | $ | 34.10 | | | | | $ | 36.57 | | | | | $ | 39.03 | | | | | $ | 41.49 | | | | | $ | 43.95 | | | | | $ | 46.42 | | |
8.0%
|
| | | $ | 33.35 | | | | | $ | 35.76 | | | | | $ | 38.17 | | | | | $ | 40.57 | | | | | $ | 42.98 | | | | | $ | 45.39 | | |
8.5%
|
| | | $ | 32.63 | | | | | $ | 34.98 | | | | | $ | 37.33 | | | | | $ | 39.68 | | | | | $ | 42.03 | | | | | $ | 44.39 | | |
9.0%
|
| | | $ | 31.92 | | | | | $ | 34.22 | | | | | $ | 36.52 | | | | | $ | 38.81 | | | | | $ | 41.11 | | | | | $ | 43.41 | | |
9.5%
|
| | | $ | 31.23 | | | | | $ | 33.48 | | | | | $ | 35.72 | | | | | $ | 37.97 | | | | | $ | 40.22 | | | | | $ | 42.46 | | |
10.0%
|
| | | $ | 30.56 | | | | | $ | 32.76 | | | | | $ | 34.95 | | | | | $ | 37.15 | | | | | $ | 39.34 | | | | | $ | 41.54 | | |
10.5%
|
| | | $ | 29.91 | | | | | $ | 32.05 | | | | | $ | 34.20 | | | | | $ | 36.35 | | | | | $ | 38.49 | | | | | $ | 40.64 | | |
Annual Estimate Variance
|
| |
17.0x
|
| |
18.0x
|
| |
19.0x
|
| |
20.0x
|
| |
21.0x
|
| |
22.0x
|
| ||||||||||||||||||
(25.0)%
|
| | | $ | 27.27 | | | | | $ | 28.66 | | | | | $ | 30.06 | | | | | $ | 31.45 | | | | | $ | 32.84 | | | | | $ | 34.24 | | |
(20.0)%
|
| | | $ | 28.85 | | | | | $ | 30.34 | | | | | $ | 31.82 | | | | | $ | 33.31 | | | | | $ | 34.79 | | | | | $ | 36.28 | | |
(15.0)%
|
| | | $ | 30.43 | | | | | $ | 32.01 | | | | | $ | 33.59 | | | | | $ | 35.16 | | | | | $ | 36.74 | | | | | $ | 38.32 | | |
(10.0)%
|
| | | $ | 32.01 | | | | | $ | 33.68 | | | | | $ | 35.35 | | | | | $ | 37.02 | | | | | $ | 38.69 | | | | | $ | 40.36 | | |
(5.0)%
|
| | | $ | 33.59 | | | | | $ | 35.35 | | | | | $ | 37.11 | | | | | $ | 38.88 | | | | | $ | 40.64 | | | | | $ | 42.41 | | |
0.0%
|
| | | $ | 35.16 | | | | | $ | 37.02 | | | | | $ | 38.88 | | | | | $ | 40.74 | | | | | $ | 42.59 | | | | | $ | 44.45 | | |
5.0%
|
| | | $ | 36.74 | | | | | $ | 38.69 | | | | | $ | 40.64 | | | | | $ | 42.59 | | | | | $ | 44.54 | | | | | $ | 46.49 | | |
10.0%
|
| | | $ | 38.32 | | | | | $ | 40.36 | | | | | $ | 42.41 | | | | | $ | 44.45 | | | | | $ | 46.49 | | | | | $ | 48.54 | | |
15.0%
|
| | | $ | 39.90 | | | | | $ | 42.04 | | | | | $ | 44.17 | | | | | $ | 46.31 | | | | | $ | 48.44 | | | | | $ | 50.58 | | |
20.0%
|
| | | $ | 41.48 | | | | | $ | 43.71 | | | | | $ | 45.94 | | | | | $ | 48.16 | | | | | $ | 50.39 | | | | | $ | 52.62 | | |
25.0%
|
| | | $ | 43.06 | | | | | $ | 45.38 | | | | | $ | 47.70 | | | | | $ | 50.02 | | | | | $ | 52.34 | | | | | $ | 54.66 | | |
| | |
Year ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
EPS
|
| | | $ | 1.92 | | | | | $ | 2.28 | | | | | $ | 2.46 | | | | | $ | 2.66 | | | | | $ | 2.87 | | |
Tangible book value per share, at end of period
|
| | | $ | 16.89 | | | | | $ | 18.39 | | | | | $ | 19.93 | | | | | $ | 21.52 | | | | | $ | 23.27 | | |
| | |
Transaction Assumptions (approximate)
|
|
Cost savings (annual)
|
| |
$28.4 million (pre-tax) (80% in 2018, and 100%
annually thereafter) |
|
Gross credit mark
|
| | 1.5%, or $37.0 million | |
Merger and integration costs
|
| | $33.0 million (after tax) | |
Revenue reduction due to Union exceeding
$10 billion in assets following the merger (annual) |
| | $11.0 million (pre-tax), beginning in 3Q 2019 | |
| | |
Year ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
EPS
|
| | | $ | 1.10 | | | | | $ | 1.42 | | | | | $ | 1.59 | | | | | $ | 1.78 | | | | | $ | 2.00 | | |
Tangible book value per share
|
| | | $ | 19.89 | | | | | $ | 21.36 | | | | | $ | 23.00 | | | | | $ | 24.83 | | | | | $ | 26.87 | | |
Named Executive Officer
|
| |
Cash ($)(1)
|
| |
Equity ($)(2)
|
| |
Perquisites/
Benefits ($)(3) |
| |
Total ($)(4)
|
| ||||||||||||
T. Gaylon Layfield, III
|
| | | $ | 3,726,456 | | | | | $ | 1,268,466 | | | | | | — | | | | | $ | 4,994,922 | | |
Donna W. Richards
|
| | | $ | 2,454,940 | | | | | $ | 535,718 | | | | | $ | 17,246 | | | | | $ | 3,007,904 | | |
Thomas B. Dix, III
|
| | | $ | 1,178,397 | | | | | $ | 458,843 | | | | | $ | 42,248 | | | | | $ | 1,679,488 | | |
Charles M. Johnston(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Union Common Stock
|
| |
Xenith Common Stock
|
| ||||||||||||||||||||||||||||||
| | |
Sales Price
|
| |
Dividends
Declared Per Share |
| |
Sales Price
|
| |
Dividends
Declared Per Share |
| ||||||||||||||||||||||||
| | |
High
|
| |
Low
|
| |
High
|
| |
Low
|
| ||||||||||||||||||||||||
2017 | | | | | | | | ||||||||||||||||||||||||||||||
First Quarter
|
| | | $ | 39.37 | | | | | $ | 33.23 | | | | | $ | 0.20 | | | | | $ | 29.47 | | | | | $ | 22.61 | | | | | | — | | |
Second Quarter
|
| | | $ | 36.49 | | | | | $ | 29.50 | | | | | $ | 0.20 | | | | | $ | 33.30 | | | | | $ | 24.05 | | | | | | — | | |
Third Quarter (through September 14, 2017)
|
| | | $ | 35.22 | | | | | $ | 30.45 | | | | | $ | 0.20 | | | | | $ | 32.46 | | | | | $ | 27.79 | | | | | | — | | |
2016 | | | | | | | | ||||||||||||||||||||||||||||||
First Quarter
|
| | | $ | 25.48 | | | | | $ | 20.57 | | | | | $ | 0.19 | | | | | $ | 19.70 | | | | | $ | 15.50 | | | | | | — | | |
Second Quarter
|
| | | $ | 27.39 | | | | | $ | 23.79 | | | | | $ | 0.19 | | | | | $ | 18.60 | | | | | $ | 16.70 | | | | | | — | | |
Third Quarter
|
| | | $ | 27.96 | | | | | $ | 23.28 | | | | | $ | 0.19 | | | | | $ | 26.60 | | | | | $ | 17.50 | | | | | | — | | |
Fourth Quarter
|
| | | $ | 36.69 | | | | | $ | 26.13 | | | | | $ | 0.20 | | | | | $ | 30.13 | | | | | $ | 21.70 | | | | | | — | | |
2015 | | | | | | | | ||||||||||||||||||||||||||||||
First Quarter
|
| | | $ | 24.23 | | | | | $ | 19.92 | | | | | $ | 0.15 | | | | | $ | 19.80 | | | | | $ | 15.80 | | | | | | — | | |
Second Quarter
|
| | | $ | 23.75 | | | | | $ | 21.01 | | | | | $ | 0.17 | | | | | $ | 21.00 | | | | | $ | 17.50 | | | | | | — | | |
Third Quarter
|
| | | $ | 25.00 | | | | | $ | 21.77 | | | | | $ | 0.17 | | | | | $ | 25.40 | | | | | $ | 17.10 | | | | | | — | | |
Fourth Quarter
|
| | | $ | 27.25 | | | | | $ | 22.78 | | | | | $ | 0.19 | | | | | $ | 20.50 | | | | | $ | 17.80 | | | | | | — | | |
| | |
Union
Common Stock |
| |
Xenith
Common Stock |
| |
Equivalent Market
Value Per Share of Xenith |
| |||||||||
May 19, 2017
|
| | | $ | 31.72 | | | | | $ | 26.87 | | | | | $ | 29.67 | | |
September 14, 2017
|
| | | $ | 31.24 | | | | | $ | 28.84 | | | | | $ | 29.22 | | |
Name
|
| |
Shares of
Common Stock |
| |
Shares Subject to
Exercisable Options |
| |
Total Number of
Shares Beneficially Owned |
| |
Percent of
Common Stock |
| ||||||||||||
Directors: | | | | | | ||||||||||||||||||||
L. Bradford Armstrong
|
| | | | 12,866(1) | | | | | | — | | | | | | 12,866 | | | | | | * | | |
Glen C. Combs
|
| | | | 46,090(2) | | | | | | — | | | | | | 46,090 | | | | | | * | | |
Beverley E. Dalton
|
| | | | 16,898 | | | | | | — | | | | | | 16,898 | | | | | | * | | |
Gregory L. Fisher
|
| | | | 15,552 | | | | | | — | | | | | | 15,552 | | | | | | * | | |
Daniel I. Hansen
|
| | | | 140,043(3) | | | | | | — | | | | | | 140,043 | | | | | | * | | |
Jan S. Hoover
|
| | | | 19,565 | | | | | | — | | | | | | 19,565 | | | | | | * | | |
Patrick J. McCann
|
| | | | 18,241(4) | | | | | | — | | | | | | 18,241 | | | | | | * | | |
W. Tayloe Murphy, Jr.
|
| | | | 159,934(5) | | | | | | — | | | | | | 159,934 | | | | | | * | | |
Alan W. Myers
|
| | | | 26,046(6) | | | | | | — | | | | | | 26,046 | | | | | | * | | |
Thomas P. Rohman
|
| | | | 6,681 | | | | | | — | | | | | | 6,681 | | | | | | * | | |
Linda V. Schreiner
|
| | | | 6,664 | | | | | | — | | | | | | 6,664 | | | | | | * | | |
Raymond L. Slaughter
|
| | | | 15,537(7) | | | | | | — | | | | | | 15,537 | | | | | | * | | |
Raymond D. Smoot, Jr.
|
| | | | 31,081 | | | | | | — | | | | | | 31,081 | | | | | | * | | |
Charles W. Steger
|
| | | | 16,159 | | | | | | — | | | | | | 16,159 | | | | | | * | | |
Ronald L. Tillett
|
| | | | 29,193(8) | | | | | | — | | | | | | 29,193 | | | | | | * | | |
Keith L. Wampler
|
| | | | 17,087(9) | | | | | | — | | | | | | 17,087 | | | | | | * | | |
Named Executive Officers:
|
| | | | | | | | | | | | | | | | | | | | | | * | | |
John C. Asbury
|
| | | | 22,829(10) | | | | | | — | | | | | | 22,829 | | | | | | * | | |
G. William Beale
|
| | | | 128,223(11) | | | | | | 49,749 | | | | | | 177,972 | | | | | | * | | |
M. Dean Brown
|
| | | | 16,980(12) | | | | | | — | | | | | | 16,980 | | | | | | * | | |
Robert M. Gorman
|
| | | | 23,278(13) | | | | | | — | | | | | | 23,278 | | | | | | * | | |
D. Anthony Peay
|
| | | | 49,149(14) | | | | | | 22,138 | | | | | | 71,287 | | | | | | * | | |
All other executive officers
|
| | | | 58,507(15) | | | | | | 20,232 | | | | | | 78,739 | | | | | | * | | |
All current executive officers and directors as a
group: (23 persons) |
| | | | 827,454 | | | | | | 69,981 | | | | | | 897,435 | | | | | | 2.05% | | |
5% Shareholders: | | | | | | ||||||||||||||||||||
Dimensional Fund Advisors LP
Building One 6300 Bee Cave Road Austin, Texas 78746 |
| | | | 3,419,464 | | | | | | — | | | | | | 3,419,464(16) | | | | | | 7.83% | | |
BlackRock, Inc.
55 East 52nd Street New York, New York 10055 |
| | | | 3,062,766 | | | | | | — | | | | | | 3,062,766(17) | | | | | | 7.01% | | |
Vaughan Nelson Investment
Management, L.P. 600 Travis Street, Suite 6300 Houston, Texas 77002 |
| | | | 2,507,019 | | | | | | — | | | | | | 2,507,019(18) | | | | | | 5.74% | | |
Name
|
| |
Shares of
Common Stock |
| |
Shares Subject
to Exercisable Options and Warrants |
| |
Total Number of
Shares Beneficially Owned |
| |
Percent of
Outstanding Shares(1) |
| ||||||||||||
Directors and Named Executive Officers: | | | | | | ||||||||||||||||||||
James F. Burr
|
| | | | 300 | | | | | | — | | | | | | 300(2) | | | | | | * | | |
Patrick E. Corbin
|
| | | | 32,954 | | | | | | — | | | | | | 32,954(3) | | | | | | * | | |
Henry P. Custis, Jr.
|
| | | | 10,120 | | | | | | — | | | | | | 10,120(4) | | | | | | * | | |
Thomas B. Dix III
|
| | | | 17,013 | | | | | | 46,734 | | | | | | 63,747(5) | | | | | | * | | |
Palmer G. Garson
|
| | | | 26,272 | | | | | | 8,782 | | | | | | 35,054 | | | | | | * | | |
Robert B. Goldstein
|
| | | | 5,111,296 | | | | | | — | | | | | | 5,111,296(6) | | | | | | 22.0% | | |
Edward Grebow
|
| | | | 500 | | | | | | — | | | | | | 500(7) | | | | | | * | | |
Charles M. Johnston
|
| | | | 39,607 | | | | | | — | | | | | | 39,607(8) | | | | | | * | | |
T. Gaylon Layfield, III
|
| | | | 98,965 | | | | | | 141,058 | | | | | | 240,023 | | | | | | 1.0% | | |
Robert J. Merrick
|
| | | | 23,764 | | | | | | 8,399 | | | | | | 32,163 | | | | | | * | | |
William A. Paulette
|
| | | | 8,797 | | | | | | — | | | | | | 8,797(9) | | | | | | * | | |
Scott A. Reed
|
| | | | 1,462,653 | | | | | | 179,894 | | | | | | 1,642,547(10) | | | | | | 7.0% | | |
Donna W. Richards
|
| | | | 21,097 | | | | | | 46,734 | | | | | | 67,831 | | | | | | * | | |
Thomas G. Snead
|
| | | | 39,900 | | | | | | — | | | | | | 39,900(11) | | | | | | * | | |
W. Lewis Witt
|
| | | | 14,531 | | | | | | — | | | | | | 14,531(12) | | | | | | * | | |
All Directors and Executive Officers, as a group (21 persons)
|
| | | | 7,012,735 | | | | | | 593,931 | | | | | | 7,606,666 | | | | | | 32.0% | | |
Certain Beneficial Owners: | | | | | | ||||||||||||||||||||
CapGen Capital Group VI LP
|
| | | | 5,109,537 | | | | | | — | | | | | | 5,109,537(6)(13) | | | | | | 22.0% | | |
Carlyle Financial Services Harbor, L.P.
|
| | | | 4,239,858 | | | | | | — | | | | | | 4,239,858(2)(14) | | | | | | 18.3% | | |
ACMO-HR, L.L.C.
|
| | | | 4,239,858 | | | | | | — | | | | | | 4,239,858(7)(15) | | | | | | 18.3% | | |
BCP Fund I Virginia Holdings, LLC
|
| | | | 1,443,200 | | | | | | 172,260 | | | | | | 1,615,460(10)(16) | | | | | | 6.9% | | |
Former Xenith Corporation Shareholder Voting Group
|
| | | | 1,707,831 | | | | | | 473,070 | | | | | | 2,108,901(17) | | | | | | 9.2% | | |
|
Union Bankshares Corporation
1051 East Cary Street, Suite 1200 Richmond, Virginia 23219 Telephone: (804) 663-5031 Attention: Rachael R. Lape General Counsel and Corporate Secretary Regan & Associates, Inc.
505 Eighth Avenue, Suite 800 New York, New York 10018 Telephone: (212) 587-3005 Attention: Artie Regan |
| | Xenith Bankshares, Inc. 901 East Cary Street, Suite 1700 Richmond, Virginia 23219 Telephone: (804) 433-2200 Attention: Thomas W. Osgood Executive Vice President and Chief Financial Officer |
|
| | |
Page
|
| |||
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-4 | | | |
| | | | A-5 | | | |
| | | | A-6 | | | |
| | | | A-6 | | | |
| | | | A-6 | | | |
| | | | A-7 | | | |
| | | | A-7 | | | |
| | | | A-7 | | | |
| | | | A-8 | | | |
| | | | A-8 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-27 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-30 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-35 | | | |
| | | | A-35 | | |
| | |
Page
|
| |||
| | | | A-35 | | | |
| | | | A-35 | | | |
| | | | A-35 | | | |
| | | | A-36 | | | |
| | | | A-36 | | | |
| | | | A-36 | | | |
| | | | A-36 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | |
| | |
Section
|
|
401(k) Plan
|
| |
Section 5.8(d)
|
|
ACA
|
| |
Section 3.3(o)(ii)
|
|
Acquisition Proposal
|
| |
Section 5.5(c)
|
|
Agreement
|
| |
Preamble
|
|
Articles of Merger
|
| |
Section 1.3
|
|
Bank Merger
|
| |
Section 1.5(a)
|
|
Bank Merger Agreement
|
| |
Section 1.5(a)
|
|
Bank Reports
|
| |
Section 3.3(g)
|
|
Benefit Plan
|
| |
Section 3.3(o)(i)
|
|
Benefit Plans
|
| |
Section 3.3(o)(i)
|
|
Book-Entry Shares
|
| |
Section 2.2(c)
|
|
Certificates
|
| |
Section 2.2(c)
|
|
Change in UBSH Recommendation
|
| |
Section 5.5(e)
|
|
Change in XBKS Recommendation
|
| |
Section 5.5(e)
|
|
Closing
|
| |
Section 1.2
|
|
Closing Date
|
| |
Section 1.2
|
|
Code
|
| |
Recitals
|
|
Computer Systems
|
| |
Section 3.3(cc)(i)
|
|
Confidentiality Agreement
|
| |
Section 5.2(c)
|
|
Continuing Corporation
|
| |
Section 1.1
|
|
Continuing Corporation Common Stock
|
| |
Section 2.1(c)
|
|
Continuing Corporation Plans
|
| |
Section 5.8(a)
|
|
Conversion Price
|
| |
Section 2.5(a)
|
|
Derivative Contract
|
| |
Section 3.3(v)
|
|
Disclosure Letter
|
| |
Section 3.1(a)
|
|
Effective Time
|
| |
Section 1.3
|
|
Environmental Claim
|
| |
Section 3.3(s)(iv)(A)
|
|
Environmental Laws
|
| |
Section 3.3(s)(iv)(B)
|
|
ERISA
|
| |
Section 3.3(o)(i)
|
|
ERISA Affiliate
|
| |
Section 3.3(o)(i)
|
|
Exchange Act
|
| |
Section 3.3(c)(iv)
|
|
Exchange Agent
|
| |
Section 2.2(a)
|
|
Exchange Fund
|
| |
Section 2.2(b)
|
|
Exchange Ratio
|
| |
Section 2.1(c)
|
|
FDIC
|
| |
Section 3.3(b)
|
|
Financial Statements
|
| |
Section 3.3(f)(ii)
|
|
GAAP
|
| |
Section 3.3(f)(ii)
|
|
Governmental Authority
|
| |
Section 3.3(k)
|
|
Indemnified Party
|
| |
Section 5.10(a)
|
|
Intellectual Property
|
| |
Section 3.3(u)
|
|
Joint Proxy Statement
|
| |
Section 3.3(c)(iv)
|
|
| | |
Section
|
|
Knowledge
|
| |
Section 3.2(c)
|
|
Letter of Transmittal
|
| |
Section 2.2(c)
|
|
Loan
|
| |
Section 3.3(r)(xi)
|
|
Loan Loss Allowance
|
| |
Section 3.3(r)(iii)
|
|
Material Adverse Effect
|
| |
Section 3.2(b)
|
|
Materials of Environmental Concern
|
| |
Section 3.3(s)(iv)(C)
|
|
Merger
|
| |
Recitals
|
|
Merger Consideration
|
| |
Section 2.1(c)
|
|
Notice of Change
|
| |
Section 5.5(f)(i)
|
|
OREO
|
| |
Section 3.3(r)(iv)
|
|
Organizational Documents
|
| |
Section 3.3(a)
|
|
Plan of Merger
|
| |
Section 1.1
|
|
Registration Statement
|
| |
Section 3.3(c)(iv)
|
|
Regulatory Agencies
|
| |
Section 3.3(g)
|
|
Regulatory Approvals
|
| |
Section 5.6(a)
|
|
Rights
|
| |
Section 3.3(d)(iv)
|
|
SCC
|
| |
Section 1.3
|
|
SEC
|
| |
Section 3.3(c)(iv)
|
|
SEC Reports
|
| |
Section 3.3(f)(i)
|
|
Section 16 Information
|
| |
Section 5.17
|
|
Securities Act
|
| |
Section 3.3(c)(iv)
|
|
Subsidiary
|
| |
Section 3.3(b)
|
|
Superior Proposal
|
| |
Section 5.5(d)
|
|
Takeover Laws
|
| |
Section 3.3(y)
|
|
Tax
|
| |
Section 3.3(l)(i)
|
|
Tax Return
|
| |
Section 3.3(l)(i)
|
|
Taxes
|
| |
Section 3.3(l)(i)
|
|
Technology Systems
|
| |
Section 3.3(u)
|
|
Termination Fee
|
| |
Section 7.4(a)
|
|
Treasury Regulations
|
| |
Recitals
|
|
UBSH
|
| |
Recitals
|
|
UBSH 401(k) Plan
|
| |
Section 5.8(d)
|
|
UBSH Benefit Plans
|
| |
Section 3.3(p)(i)
|
|
UBSH Board Recommendation
|
| |
Section 5.4(a)
|
|
UBSH Common Stock
|
| |
Section 2.1(a)
|
|
UBSH Material Contract
|
| |
Section 3.3(j)(ii)
|
|
UBSH Shareholder Approval
|
| |
Section 3.3(c)(i)
|
|
UBSH Shareholders Meeting
|
| |
Section 5.4(a)
|
|
UBSH Stock Plan
|
| |
Section 3.3(d)(iii)
|
|
Union Bank
|
| |
Section 1.5(a)
|
|
Union PTO Policy
|
| |
Section 5.8(b)
|
|
VSCA
|
| |
Section 1.1
|
|
Warrant Purchase
|
| |
Section 2.7(b)
|
|
| | |
Section
|
|
XBKS
|
| |
Recitals
|
|
XBKS 401(k) Plan
|
| |
Section 5.8(d)
|
|
XBKS Board Recommendation
|
| |
Section 5.4(b)
|
|
XBKS Cancelled Shares
|
| |
Section 2.1(b)
|
|
XBKS Common Stock
|
| |
Section 2.1(b)
|
|
XBKS Continuing Employees
|
| |
Section 5.8(a)
|
|
XBKS Converted Warrant
|
| |
Section 2.7(a)
|
|
XBKS Directors
|
| |
Section 1.4
|
|
XBKS Equity Awards
|
| |
Section 2.2
|
|
XBKS Insiders
|
| |
Section 5.17
|
|
XBKS Investor Warrant
|
| |
Section 2.7(a)
|
|
XBKS Material Contract
|
| |
Section 3.3(j)(i)
|
|
XBKS Restricted Stock Award
|
| |
Section 2.5(b)
|
|
XBKS RSU Award
|
| |
Section 2.5(c)
|
|
XBKS Shareholder Approval
|
| |
Section 3.3(c)(i)
|
|
XBKS Shareholders Meeting
|
| |
Section 5.4(b)
|
|
XBKS Stock Option
|
| |
Section 2.5(a)
|
|
XBKS Stock Plan
|
| |
Section 2.5(a)
|
|
XBKS Warrant
|
| |
Section 2.7(a)
|
|
Xenith Bank
|
| |
Section 1.5(a)
|
|
| | | | UNION BANKSHARES CORPORATION, | | |||
| | | | By: | | | /s/ John C. Asbury | |
| | | | | | | John C. Asbury | |
| | | | | | | President and Chief Executive Officer | |
| | | | | ||||
| | | | XENITH BANKSHARES, INC. | | |||
| | | | By: | | | /s/ T. Gaylon Layfield, III | |
| | | | | | | T. Gaylon Layfield, III | |
| | | | | | | Chief Executive Officer | |
| UNION BANK AND TRUST | | ||||||
| By: | | | | | | | |
| Name: | | | | | | | |
| Title: | | | | | | | |
| XENITH BANK | | ||||||
| By: | | | | | | | |
| Name: | | | | | | | |
| Title: | | | | | | | |
|
| UNION BANKSHARES CORPORATION | | ||||||
| By: | | | | | |||
| | | | Name: | | |||
| | | | Title: | | |||
| XENITH BANKSHARES, INC. | | ||||||
| By: | | | | | |||
| | | | Name: | | |||
| | | | Title: | | |||
| SHAREHOLDER | | ||||||
| | |
| UNION BANKSHARES CORPORATION | | ||||||
| By: | | | | | |||
| | | | Name: | | | | |
| | | | Title: | | | | |
| XENITH BANKSHARES, INC. | | ||||||
| By: | | | | | |||
| | | | Name: | | | | |
| | | | Title: | | | | |
| SHAREHOLDER | | ||||||
| | |
| UNION BANKSHARES CORPORATION | | ||||||
| By: | | | | | |||
| | | | Name: | | | | |
| | | | Title: | | | | |
| XENITH BANKSHARES, INC. | | ||||||
| By: | | | | | |||
| | | | Name: | | | | |
| | | | Title: | | | | |
| SHAREHOLDER | | ||||||
| [ ] | | ||||||
| By: | | | | | |||
| | | | Name: | | | | |
| | | | Title: | | | | |