|
|
| |
|
|
| | |
Page
|
| |||
关于合并和特别会议的问答
|
| | | | 1 | | |
SUMMARY
|
| | | | 6 | | |
有关海岸银行、瑞士央行、德拉蒙德和德拉蒙德银行的信息
|
| | | | 6 | | |
Recent Developments
|
| | | | 7 | | |
Regulatory Approvals
|
| | | | 7 | | |
The Merger
|
| | | | 7 | | |
合并完成及生效时间
|
| | | | 8 | | |
Merger Consideration
|
| | | | 8 | | |
每股等值德拉蒙德普通股价值
|
| | | | 8 | | |
Exchange Procedures
|
| | | | 9 | | |
合并对美国联邦所得税的重大影响
|
| | | | 9 | | |
Appraisal Rights
|
| | | | 9 | | |
德拉蒙德财务顾问的意见
|
| | | | 9 | | |
德拉蒙德董事会推荐
|
| | | | 10 | | |
德拉蒙德董事和高管在合并中的利益
|
| | | | 10 | | |
完成合并的条件
|
| | | | 10 | | |
Third Party Proposals
|
| | | | 11 | | |
Termination
|
| | | | 11 | | |
Termination Fee
|
| | | | 12 | | |
NASDAQ Listing
|
| | | | 13 | | |
德拉蒙德特别会议
|
| | | | 13 | | |
所需股东投票
|
| | | | 13 | | |
No Restriction on Resale
|
| | | | 13 | | |
市场价格和股利信息
|
| | | | 14 | | |
股东权利对比表
|
| | | | 15 | | |
Risk Factors
|
| | | | 15 | | |
RISK FACTORS
|
| | | | 16 | | |
有关前瞻性陈述的警示声明
|
| | | | 22 | | |
沿海精选历史合并财务数据
|
| | | | 24 | | |
市场价格和股息信息
|
| | | | 25 | | |
德拉蒙德特别会议信息
|
| | | | 27 | | |
Time, Date, and Place
|
| | | | 27 | | |
会议将审议的事项
|
| | | | 27 | | |
德拉蒙德董事会推荐
|
| | | | 27 | | |
Record Date and Quorum
|
| | | | 27 | | |
Required Vote
|
| | | | 28 | | |
如何投票给 - 登记在册的股东
|
| | | | 28 | | |
Revocation of Proxies
|
| | | | 28 | | |
受股东支持协议约束的股份;由董事和高管持有的股份
|
| | | | 29 | | |
代理征集
|
| | | | 29 | | |
| | |
Page
|
| |||
Attending the Meeting
|
| | | | 29 | | |
问题和其他信息
|
| | | | 30 | | |
PROPOSAL 1: THE MERGER
|
| | | | 31 | | |
Background of the Merger
|
| | | | 31 | | |
德拉蒙德合并的原因和德拉蒙德董事会的建议
|
| | | | 33 | | |
海岸航空公司合并的原因
|
| | | | 35 | | |
德拉蒙德财务顾问的意见
|
| | | | 36 | | |
合并对美国联邦所得税的重大影响
|
| | | | 47 | | |
Accounting Treatment
|
| | | | 50 | | |
Regulatory Approvals
|
| | | | 50 | | |
德拉蒙德股东的评估权
|
| | | | 51 | | |
合并后的海岸公司董事会和管理层
|
| | | | 54 | | |
德拉蒙德董事和高管在合并中的利益
|
| | | | 54 | | |
新的雇佣协议
|
| | | | 54 | | |
《董事限制性公约协议》;索赔函
|
| | | | 55 | | |
赔偿和保险
|
| | | | 55 | | |
Severance Benefits
|
| | | | 55 | | |
提案2:德拉蒙德特别会议休会
|
| | | | 57 | | |
THE MERGER AGREEMENT
|
| | | | 58 | | |
关于合并协议的说明
|
| | | | 58 | | |
合并和银行合并
|
| | | | 58 | | |
合并的完成时间和生效时间
|
| | | | 59 | | |
Merger Consideration
|
| | | | 59 | | |
Exchange Procedures
|
| | | | 60 | | |
尚存控股公司和尚存银行的组织文件;董事和
Officers |
| | | | 60 | | |
待合并的业务行为
|
| | | | 60 | | |
公司股东批准
|
| | | | 63 | | |
Regulatory Matters
|
| | | | 63 | | |
NASDAQ Listing
|
| | | | 64 | | |
Employee Matters
|
| | | | 64 | | |
赔偿和董事及高级职员保险
|
| | | | 64 | | |
Third Party Proposals
|
| | | | 65 | | |
Approval of 280G Payments
|
| | | | 66 | | |
系统集成;操作功能
|
| | | | 66 | | |
海岸咨询委员会
|
| | | | 67 | | |
陈述和保修
|
| | | | 67 | | |
完成合并的条件
|
| | | | 69 | | |
Termination
|
| | | | 70 | | |
Termination Fee
|
| | | | 71 | | |
Waiver; Amendment
|
| | | | 71 | | |
Expenses
|
| | | | 72 | | |
| | |
Page
|
| | |||||
Governing Law
|
| | | | 72 | | | | ||
股东权利对比表
|
| | | | 73 | | | | ||
德拉蒙德银行公司的业务
|
| | | | 83 | | | | ||
管理层和主要股东对Drummond普通股的实益所有权
|
| | | | 87 | | | | ||
沿海资本存量说明
|
| | | | 88 | | | | ||
EXPERTS
|
| | | | 91 | | | | ||
LEGAL MATTERS
|
| | | | 91 | | | | ||
OTHER MATTERS
|
| | | | 91 | | | | ||
通过引用并入的文档
|
| | | | 91 | | | | ||
APPENDICES: | | | | | | | | | ||
附录A - 协议和合并计划
|
| | | | A-1 | | | | ||
霍夫德集团有限责任公司附录B - 意见
|
| | | | B-1 | | | | ||
《佛罗里达州商业公司法》附录C - 有关评估权的规定
|
| | | | C-1 | | | | ||
附录D - 德拉蒙德银行公司及其子公司合并财务
Statements |
| | | | D-1 | | | | | |
Date
|
| |
Seacoast
closing sale price |
| |
Equivalent
Drummond per share value |
| ||||||
May 3, 2022
|
| | | $ | 33.72 | | | | | $ | 1,751.96 | | |
August 31, 2022
|
| | | $ | 32.32 | | | | | $ | 1,679.22 | | |
| | |
Seacoast Common Stock
|
| |||||||||||||||
| | |
High
|
| |
Low
|
| |
Dividends
|
| |||||||||
2020 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 30.87 | | | | | $ | 13.30 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 25.89 | | | | | $ | 16.02 | | | | | $ | — | | |
Third Quarter
|
| | | $ | 22.23 | | | | | $ | 17.00 | | | | | $ | — | | |
Fourth Quarter
|
| | | $ | 30.26 | | | | | $ | 17.62 | | | | | $ | — | | |
2021 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 40.93 | | | | | $ | 28.52 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 38.87 | | | | | $ | 33.00 | | | | | $ | 0.13 | | |
Third Quarter
|
| | | $ | 34.56 | | | | | $ | 29.28 | | | | | $ | 0.13 | | |
Fourth Quarter
|
| | | $ | 38.48 | | | | | $ | 32.38 | | | | | $ | 0.13 | | |
2022 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 39.31 | | | | | $ | 32.40 | | | | | $ | 0.13 | | |
Second Quarter
|
| | | $ | 35.96 | | | | | $ | 30.82 | | | | | $ | 0.17 | | |
Third Quarter (through August 29, 2022)
|
| | | $ | 36.92 | | | | | $ | 31.17 | | | | | $ | — | | |
| | |
Six Months Ended
June 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
(金额以千计,每股数据除外)
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||
Net interest income
|
| | | $ | 158,169 | | | | | $ | 132,412 | | | | | $ | 276,025 | | | | | $ | 262,743 | | | | | $ | 243,618 | | | | | $ | 211,515 | | | | | $ | 176,296 | | |
信贷损失准备金
|
| | | | 7,378 | | | | | | (10,570) | | | | | | (9,421) | | | | | | 38,179 | | | | | | 10,999 | | | | | | 11,730 | | | | | | 5,648 | | |
Noninterest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other
|
| | | | 33,089 | | | | | | 33,162 | | | | | | 71,305 | | | | | | 60,335 | | | | | | 55,515 | | | | | | 50,645 | | | | | | 43,230 | | |
Gain on sale of VISA stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,153 | | |
证券(亏损)/收益,净额
|
| | | | (752) | | | | | | (169) | | | | | | (578) | | | | | | 1,235 | | | | | | 1,217 | | | | | | (623) | | | | | | 86 | | |
Noninterest expenses
|
| | | | 115,065 | | | | | | 91,904 | | | | | | 197,435 | | | | | | 185,552 | | | | | | 160,739 | | | | | | 162,273 | | | | | | 149,916 | | |
所得税前收入
|
| | | | 68,063 | | | | | | 84,071 | | | | | | 158,738 | | | | | | 100,582 | | | | | | 128,612 | | | | | | 87,534 | | | | | | 79,201 | | |
所得税拨备
|
| | | | 14,720 | | | | | | 18,942 | | | | | | 34,335 | | | | | | 22,818 | | | | | | 29,873 | | | | | | 20,259 | | | | | | 36,336 | | |
Net income
|
| | | $ | 53,343 | | | | | $ | 65,129 | | | | | $ | 124,403 | | | | | $ | 77,764 | | | | | $ | 98,739 | | | | | $ | 67,275 | | | | | $ | 42,865 | | |
Per share data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股股东可获得的净收入:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | $ | 0.86 | | | | | $ | 1.17 | | | | | $ | 2.18 | | | | | $ | 1.44 | | | | | $ | 1.90 | | | | | $ | 1.38 | | | | | $ | 0.99 | | |
Basic
|
| | | | 0.87 | | | | | | 1.18 | | | | | | 2.20 | | | | | | 1.45 | | | | | | 1.92 | | | | | | 1.40 | | | | | | 1.01 | | |
宣布的现金股利
|
| | | | 0.30 | | | | | | 0.13 | | | | | | 0.39 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
每股普通股账面价值
|
| | | | 21.65 | | | | | | 21.33 | | | | | | 22.40 | | | | | | 20.46 | | | | | | 19.13 | | | | | | 16.83 | | | | | | 14.70 | | |
Assets
|
| | | $ | 10,811,704 | | | | | $ | 9,316,833 | | | | | $ | 9,681,433 | | | | | $ | 8,342,392 | | | | | $ | 7,108,511 | | | | | $ | 6,747,659 | | | | | $ | 5,810,129 | | |
Net loans
|
| | | | 6,450,779 | | | | | | 5,355,922 | | | | | | 5,841,714 | | | | | | 5,642,616 | | | | | | 5,163,250 | | | | | | 4,792,791 | | | | | | 3,790,255 | | |
Deposits
|
| | | | 9,188,953 | | | | | | 7,836,436 | | | | | | 8,067,589 | | | | | | 6,932,561 | | | | | | 5,584,753 | | | | | | 5,177,240 | | | | | | 4,592,720 | | |
Shareholders’ equity
|
| | | | 1,329,575 | | | | | | 1,182,347 | | | | | | 1,310,736 | | | | | | 1,130,402 | | | | | | 985,639 | | | | | | 864,267 | | | | | | 689,664 | | |
Performance ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Return on average assets
|
| | | | 1.00% | | | | | | 1.50% | | | | | | 1.33% | | | | | | 0.99% | | | | | | 1.45% | | | | | | 1.11% | | | | | | 0.82% | | |
Return on average equity
|
| | | | 7.82% | | | | | | 11.39% | | | | | | 10.24% | | | | | | 7.44% | | | | | | 10.63% | | | | | | 9.08% | | | | | | 7.51% | | |
平均权益与平均资产之比
|
| | | | 12.81% | | | | | | 13.17% | | | | | | 13.02% | | | | | | 13.30% | | | | | | 13.60% | | | | | | 12.23% | | | | | | 10.96% | | |
| | |
Seacoast Common Stock
|
| |||||||||||||||
| | |
High
|
| |
Low
|
| |
Dividends
|
| |||||||||
2020 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 30.87 | | | | | $ | 13.30 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 25.89 | | | | | $ | 16.02 | | | | | $ | — | | |
Third Quarter
|
| | | $ | 22.23 | | | | | $ | 17.00 | | | | | $ | — | | |
Fourth Quarter
|
| | | $ | 30.26 | | | | | $ | 17.62 | | | | | $ | — | | |
2021 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 40.93 | | | | | $ | 28.52 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 38.87 | | | | | $ | 33.00 | | | | | $ | 0.13 | | |
Third Quarter
|
| | | $ | 34.56 | | | | | $ | 29.28 | | | | | $ | 0.13 | | |
Fourth Quarter
|
| | | $ | 38.48 | | | | | $ | 32.38 | | | | | $ | 0.13 | | |
2022 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 39.31 | | | | | $ | 32.40 | | | | | $ | 0.13 | | |
Second Quarter
|
| | | $ | 35.96 | | | | | $ | 30.82 | | | | | $ | 0.17 | | |
Third Quarter (through August 29, 2022)
|
| | | $ | 36.92 | | | | | $ | 31.17 | | | | | $ | — | | |
Buyer
|
| |
Target
|
| |
Price/ LTM
Earnings Multiple |
| |
Price/
普普通通 TBV倍数 |
| |
Price/
调整后的 常见待定值 多(1)个 |
| |
Prem./ Core
Deposits Multiple(2) |
| ||||||||||||
FL海岸银行公司
|
| |
Apollo Banchors,Inc./Apollo BK
|
| | | | 23.7x | | | | | | 177.7% | | | | | | 188.2% | | | | | | 8.68% | | |
密歇根湖信用合作社
|
| | Pilot Bancshares, Inc. | | | | | 12.3x | | | | | | 187.0% | | | | | | 188.5% | | | | | | 9.83% | | |
西蒙斯第一国家公司
|
| | 凯旋银行股份有限公司 | | | | | 17.2x | | | | | | 153.0% | | | | | | 164.1% | | | | | | 8.85% | | |
西蒙斯第一国家公司
|
| | 地标社区银行 | | | | | 14.0x | | | | | | 143.4% | | | | | | 155.0% | | | | | | 7.98% | | |
United Bankshares, Inc.
|
| |
社区银行家信托公司
|
| | | | 14.2x | | | | | | 177.0% | | | | | | 197.7% | | | | | | 11.7% | | |
First Foundation Inc.
|
| | TGR Financial, Inc. | | | | | 17.2x | | | | | | 180.5% | | | | | | 180.5% | | | | | | 7.03% | | |
First Bancorp
|
| | Select Bancorp, Inc. | | | | | 23.8x | | | | | | 186.9% | | | | | | 202.1% | | | | | | 11.0% | | |
United Community Bnks, Inc.
|
| |
Aquesta Financial Holdings,Inc.
|
| | | | 18.1x | | | | | | 216.8% | | | | | | 217.0% | | | | | | 11.8% | | |
Colony Bankcorp, Inc.
|
| |
Southcrest Financial Group,Inc.
|
| | | | 11.9x | | | | | | 146.1% | | | | | | 146.9% | | | | | | 4.76% | | |
Peoples Bancorp Inc.
|
| | Premier Financial Bancorp,Inc. | | | | | 12.9x | | | | | | 140.7% | | | | | | 155.8% | | | | | | 5.78% | | |
FL海岸银行公司
|
| | 佛罗里达遗产银行 | | | | | 18.1x | | | | | | 186.7% | | | | | | 216.0% | | | | | | 16.2% | | |
BancorpSouth Bank
|
| | FNS Bancshares, Inc. | | | | | 19.4x | | | | | | 154.0% | | | | | | 161.2% | | | | | | 6.52% | | |
United Community Bnks, Inc.
|
| | 三岸银行股份有限公司 | | | | | 12.5x | | | | | | 132.8% | | | | | | 136.0% | | | | | | 4.37% | | |
First Bancshares, Inc.
|
| | [br]佐治亚州西南部的芬兰。公司 | | | | | 17.3x | | | | | | 181.7% | | | | | | 190.2% | | | | | | 9.89% | | |
Reliant Bancorp, Inc.
|
| | First Advantage Bancorp | | | | | 17.9x | | | | | | 153.4% | | | | | | 173.6% | | | | | | 10.0% | | |
25th Percentile
|
| | | | | | | 12.9x | | | | | | 146.1% | | | | | | 155.8% | | | | | | 6.52% | | |
Median | | | | | | | | 17.2x | | | | | | 177.0% | | | | | | 180.5% | | | | | | 8.85% | | |
75th Percentile
|
| | | | | | | 18.1x | | | | | | 186.7% | | | | | | 197.7% | | | | | | 11.0% | | |
Buyer
|
| |
Target
|
| |
Price/ LTM
Earnings Multiple(3) |
| |
Price/
普普通通 TBV倍数 |
| |
Price/
调整后的 常见待定值 多(1)个 |
| |
Prem./ Core
Deposits Multiple(2) |
| ||||||||||||
国民银行控股公司
|
| | 社区银行 | | | | | 14.1x | | | | | | 189.3% | | | | | | 198.4% | | | | | | 9.83% | | |
Nicolet Bankshares, Inc.
|
| | Charter Bankshares, Inc.(4) | | | | | 11.8x | | | | | | 169.9% | | | | | | 171.6% | | | | | | 7.80% | | |
FL海岸银行公司
|
| |
Apollo Banchors,Inc./Apollo BK
|
| | | | 23.7x | | | | | | 177.7% | | | | | | 188.2% | | | | | | 8.68% | | |
Farmers National Banc Corp.
|
| | 安克莱尔金融公司 | | | | | 10.4x | | | | | | 144.8% | | | | | | 144.8% | | | | | | 3.89% | | |
BancPlus Corporation
|
| | 第一信托公司(4) | | | | | 10.3x | | | | | | 300.4% | | | | | | 300.4% | | | | | | 12.5% | | |
German American Bncrp, Inc.
|
| |
公民联合会Bncrp搁置
|
| | | | 14.1x | | | | | | 156.0% | | | | | | 165.2% | | | | | | 6.32% | | |
Stock Yards Bancorp, Inc.
|
| | 英联邦Bncshs,Inc.(4) | | | | | 10.4x | | | | | | 166.8% | | | | | | 166.8% | | | | | | 6.49% | | |
CVB Financial Corp.
|
| | Suncrest Bank | | | | | 12.6x | | | | | | 155.7% | | | | | | 168.7% | | | | | | 6.44% | | |
TriCo Bancshares
|
| | 硅谷共和银行 | | | | | 10.9x | | | | | | 160.7% | | | | | | 160.7% | | | | | | 5.29% | | |
山谷国家银行
|
| | The Westchester BK Hldg Corp. | | | | | 18.1x | | | | | | 169.0% | | | | | | 185.6% | | | | | | 8.66% | | |
Farmers National Banc Corp.
|
| | Cortland Bancorp | | | | | 12.6x | | | | | | 153.0% | | | | | | 167.8% | | | | | | 6.75% | | |
西蒙斯第一国家公司
|
| | 凯旋银行股份有限公司 | | | | | 17.2x | | | | | | 153.0% | | | | | | 164.1% | | | | | | 8.85% | | |
西蒙斯第一国家公司
|
| | 地标社区银行 | | | | | 14.0x | | | | | | 143.4% | | | | | | 155.0% | | | | | | 7.98% | | |
United Community Bnks, Inc.
|
| |
Aquesta Financial Holdings,Inc.
|
| | | | 18.1x | | | | | | 216.8% | | | | | | 217.0% | | | | | | 11.8% | | |
Stock Yards Bancorp, Inc.
|
| | 肯塔基银行股份有限公司 | | | | | 16.3x | | | | | | 167.4% | | | | | | 178.6% | | | | | | 8.71% | | |
企业FIN。服务公司
|
| | 沿海商业银行Hldgs | | | | | 10.5x | | | | | | 156.4% | | | | | | 156.7% | | | | | | 5.51% | | |
Business First BncShares,Inc.
|
| | Peestal BancShares,Inc.(4) | | | | | 12.3x | | | | | | 155.8% | | | | | | 176.2% | | | | | | 9.36% | | |
Ocean First Financial Corp.
|
| | Two River Bancorp | | | | | 15.4x | | | | | | 175.4% | | | | | | 185.8% | | | | | | 9.50% | | |
S&T Bancorp, Inc.
|
| | DNB金融公司 | | | | | 19.2x | | | | | | 207.8% | | | | | | 216.1% | | | | | | 12.1% | | |
Heritage Commerce Corp
|
| | Presidio Bank | | | | | 15.3x | | | | | | 213.4% | | | | | | 244.9% | | | | | | 14.2% | | |
25th Percentile
|
| | | | | | | 11.1x | | | | | | 155.7% | | | | | | 164.4% | | | | | | 6.45% | | |
Median | | | | | | | | 14.1x | | | | | | 167.1% | | | | | | 173.9% | | | | | | 8.67% | | |
75th Percentile
|
| | | | | | | 17.0x | | | | | | 186.4% | | | | | | 195.9% | | | | | | 9.75% | | |
| | |
Price-to-LTM
Earnings Multiple(1) |
| |
Price-to-Common
Tangible Book Value Multiple |
| |
Price-to-Adjusted
Common Tangible Book Value Multiple(2) |
| |
Premium-to-Core
Deposits Multiple(3) |
| ||||||||||||
假设合计合并
Consideration |
| | | | 15.5x | | | | | | 190.2% | | | | | | 199.5% | | | | | | 9.39% | | |
先例交易区域组: | | | | | | | | | | | | | | | | | | | | | | | | | |
Median
|
| | | | 17.2x | | | | | | 177.0% | | | | | | 180.5% | | | | | | 8.85% | | |
25th Percentile
|
| | | | 12.9x | | | | | | 146.1% | | | | | | 155.8% | | | | | | 6.52% | | |
75th Percentile
|
| | | | 18.1x | | | | | | 186.7% | | | | | | 197.7% | | | | | | 11.0% | | |
先例交易全国集团:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Median
|
| | | | 14.1x | | | | | | 167.1% | | | | | | 173.9% | | | | | | 8.67% | | |
25th Percentile
|
| | | | 11.1x | | | | | | 155.7% | | | | | | 164.4% | | | | | | 6.45% | | |
75th Percentile
|
| | | | 17.0x | | | | | | 186.4% | | | | | | 195.9% | | | | | | 9.75% | | |
| | |
Tangible
Equity/ 有形的 资产 |
| |
Core
Deposits(1) |
| |
LTM
ROAA(2) |
| |
LTM
ROAE(2) |
| |
Efficiency
Ratio |
| |
NPAs/
资产(3) |
| |
LLR/
不良贷款(4) |
| |||||||||||||||||||||
Drummond
|
| | | | 8.82% | | | | | | 93.8% | | | | | | 1.17% | | | | | | 10.5% | | | | | | 64.3% | | | | | | 0.21% | | | | | | 456.3% | | |
先例交易 - 地区集团中位数:
|
| | | | 9.36% | | | | | | 85.7% | | | | | | 1.01% | | | | | | 10.6% | | | | | | 59.2% | | | | | | 0.56% | | | | | | 143.3% | | |
全国先例交易 -
Group Median: |
| | | | 9.32% | | | | | | 92.1% | | | | | | 1.13% | | | | | | 10.9% | | | | | | 61.6% | | | | | | 0.49% | | | | | | 185.0% | | |
隐含
的多个值 Drummond普通股基于: |
| |
Total Merger
Value ($000) |
| |
Price-to-LTM
Earnings Multiple(1)(2) |
| |
Price-to-Common
Tangible Book Value Multiple(1) |
| |
Price-to-Adjusted
Common Tangible Book Value Multiple(1)(3) |
| |
Premium-to-
Core Deposits Multiple(1)(4) |
| |||||||||||||||
假设合并的总对价
|
| | | $ | 172,250 | | | | | | 15.5x | | | | | | 190.2% | | | | | | 199.5% | | | | | | 9.39% | | |
贴现现金流分析 - 终端市盈率倍数
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Midpoint Value
|
| | | $ | 137,509 | | | | | | 12.3x | | | | | | 151.9% | | | | | | 157.2% | | | | | | 5.40% | | |
DCF分析 - 终端P/调整TBV倍数
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Midpoint Value
|
| | | $ | 127,003 | | | | | | 11.4x | | | | | | 140.3% | | | | | | 144.4% | | | | | | 4.19% | | |
德拉蒙德普通股的隐含价值基于:(3)
|
| |
Minimum
Implied Value |
| |
Average or
Midpoint Implied Value |
| |
Maximum
Implied Value |
| |||||||||
可比并购交易 - 地区集团
|
| | | $ | 156,648 | | | | | $ | 169,133 | | | | | $ | 192,068 | | |
可比并购交易 - 全国集团
|
| | | $ | 151,211 | | | | | $ | 156,336 | | | | | $ | 165,977 | | |
DCF – Terminal P/E Multiple
|
| | | $ | 116,745 | | | | | $ | 137,509 | | | | | $ | 159,839 | | |
DCF – Terminal P/Adj. TBV Multiple
|
| | | $ | 116,254 | | | | | $ | 127,003 | | | | | $ | 138,488 | | |
| 大西洋联合银行股份有限公司 | | | ServisFirst BancShares,Inc. | |
| Home Bancshares, Inc. | | | FB金融公司 | |
| Trustmark公司 | | | First Bancorp | |
| WesBanco, Inc. | | | Amerant Bancorp Inc. | |
| Renasant Corporation | | | 第一银行股份有限公司 | |
| TowneBank | | | 城市控股公司 | |
| | |
Market
Cap ($M) |
| |
Price/
有形的 账面价值 |
| |
Price/
2022E每股收益 |
| |
Price/
2023E每股收益 |
| |
Dividend
Yield |
| |
YTD Price
Change |
| |
Two Year
Total Return |
| |||||||||||||||||||||
Seacoast
|
| | | $ | 2,040.6 | | | | | | 187.7% | | | | | | 16.9x | | | | | | 13.5x | | | | | | 2.03% | | | | | | (5.23)% | | | | | | 58.1% | | |
可比公司 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Median
|
| | | $ | 1,788.3 | | | | | | 161.8% | | | | | | 12.0x | | | | | | 10.3x | | | | | | 2.90% | | | | | | (11.7)% | | | | | | 57.3% | | |
| | |
DRUMMOND
|
| |
SEACOAST
|
|
Capital Stock
|
| | 德鲁蒙德股本的持有者有权享有根据FBCA和德拉蒙德的公司章程和章程赋予资本股东的所有权利和义务。 | | | 海岸公司股本的持有者有权享有根据FBCA和海岸公司的公司章程和附例赋予资本股东的所有权利和义务。 | |
Authorized
|
| | 德拉蒙德的法定股本包括80万股普通股,每股票面价值10.29美元。 | | | 海岸控股的法定股本包括120,000,000股普通股,每股面值0.10美元,以及4,000,000股优先股,声明价值每股0.10美元(其中2,000股被指定为固定利率累积永久优先股,A系列和50,000股被指定为强制可转换无累积无投票权优先股,B系列)。 | |
Outstanding
|
| | 截至2022年8月22日,已发行的德拉蒙德普通股共有98,846股。 | | | 截至2022年7月31日,已发行的海岸公司普通股有61,414,213股,没有已发行的海岸公司优先股。 | |
Voting Rights
|
| | Drummond普通股的持有者有权在董事选举和股东大会表决的所有事项上享有每股一票的投票权。 | | | 海岸普通股的持有者一般有权在董事选举和股东大会表决的所有事项上享有每股一票的投票权。 | |
| | |
DRUMMOND
|
| |
SEACOAST
|
|
Cumulative Voting
|
| | 任何股东在董事选举中均无累计投票权。 | | | 任何股东在董事选举中均无累计投票权。 | |
Dividends
|
| |
根据FBCA,公司可以进行分配,除非在分配生效后:
•
公司将无法偿还在正常业务过程中到期的债务;或
•
公司的资产将少于其总负债的总和(除非公司章程另有规定),即公司在分配时解散时,为满足其优先权利优于接受分配的股东的优先权利而需要的金额。
此外,根据美联储的政策,银行控股公司应与美联储协商,在下列情况下取消、推迟或大幅减少其股息:
•
过去四个季度可供股东使用的净收入,扣除之前在此期间支付的股息,不足以为股息提供全部资金;
•
其预期收益留存率与其资本需求以及当前和预期的整体财务状况不一致;或
它将无法达到或面临无法达到其最低监管资本充足率的危险。
|
| | 海岸普通股持有者须遵守2009年通过的FBCA和美联储政策的相同条款。 | |
Number of Directors
|
| | 德拉蒙德的章程规定,德拉蒙德董事会的董事人数为 | | | 《海岸公司章程》规定,公司董事会的董事人数为 | |
| | |
DRUMMOND
|
| |
SEACOAST
|
|
| | | 由持有过半数已发行股票的股东通过决议不时确定。董事会可以随时增加或减少董事的人数,但减少不具有缩短任何现任董事的任期的效果。Drummond董事每年选举一次,任期至下一次Drummond股东年会,以及他们各自的继任者被正式选举并获得资格之前。目前有两名董事在德拉蒙德董事会任职。 | | |
不时以全体董事会662%∕3%的投票数及留任董事(董事)(其一)于2002年3月1日前首次当选为本公司董事或(Ii)获留任董事以过半数票指定为留任董事)决定,但在任何情况下,董事人数不得少于三名亦不得多于十四名(不包括将由一项或多项优先股持有人作为一个类别分别投票选出的董事)。
目前有11名董事在海岸董事会任职。
海岸公司董事会分为三个级别,每一级别的董事会成员交错任职三年,每年大约有三分之一的董事由选举产生。因此,持不同政见的股东或股东团体至少需要两次年度股东大会才能更换海岸银行的多数董事。每名董事董事的任期与其当选的任期相同,直至其继任者当选并具备资格为止,但该等董事须死亡、辞职或被免职。
|
|
Election of Directors
|
| | 根据FBCA,除公司章程细则另有规定外,董事由有权在出席法定人数的年度会议的董事选举中投票的股份持有人以多数票选出。德拉蒙德的公司章程没有规定选举董事所需的投票权。 | | |
海岸公司董事的选举同样根据FBCA进行,其公司章程没有规定选举董事所需的投票权。
然而,尽管存在多数标准,但在无竞争的董事选举中,我们的公司治理准则规定,如果任何董事被提名人获得比他或她更多的扣留票数
|
|
| | |
DRUMMOND
|
| |
SEACOAST
|
|
| | | | | | 经股东投票确认后,董事将立即向董事会提交辞呈,经董事会接受后生效。然后,薪酬和治理委员会将审查董事会是否应该接受辞职并向董事会提出建议,董事会将最终决定是否接受辞职。 | |
Removal of Directors
|
| | 根据FBCA,董事可以被免职,也可以没有理由被免职。股东大会可以将董事除名,条件是股东大会通知载明会议目的或者目的之一是除名董事。 | | | 《海岸公司章程》规定,董事只有在(1)所有有权投票的普通股的66 2/3%的股份和(2)大多数非直接或间接实益拥有或控制的已发行普通股的持有人投赞成票的情况下才能被免职,任何人士(1)为持有5%或以上普通股之实益拥有人或(2)为联营公司并于过去五年内任何时间于正式召开及为此召开之股东大会上拥有5%或以上已发行普通股之实益拥有人(“独立多数股东”),须于不少于30天前发出书面通知。 | |
董事会空缺
|
| | 德拉蒙德的章程规定,如果董事会出现任何空缺,董事会可以填补该空缺。当选填补空缺的董事的任期为其前任任期的剩余部分。 | | | 海岸公司章程规定,海岸公司董事会的空缺可由(1)662/3%的全体董事和(2)多数留任董事的赞成票填补,即使存在不足法定人数,或如果没有董事留任,也可以通过不少于662/3%的有权投票的普通股股份和独立多数股东的赞成票来填补空缺。 | |
| | |
DRUMMOND
|
| |
SEACOAST
|
|
经书面同意采取行动
|
| |
FBCA规定,如果董事会或该委员会的会议纪要中提出了书面同意,列出了要采取的行动,并由董事会全体成员签署,则董事会任何需要或允许在会议上采取的行动,都可以在没有会议的情况下采取。除非同意另有不同的生效日期,否则行为自最后一个董事签署同意书时生效。签署的同意书应具有会议表决的效力,并可在任何文件中这样描述。
德拉蒙德的章程还规定,要求或允许在年度股东大会或特别股东大会上采取的任何行动,可以不召开会议,无需事先通知,如果行动是由有权就该行动投票的80%流通股持有人采取的,则无需投票。这一行动必须得到德拉蒙德股东签署的一份或多份书面同意的证明,才能生效。
|
| | 海岸公司的公司章程规定,除非指定任何一系列海岸公司优先股的优先股、限制和相对权利,否则不得以书面同意采取任何行动。要求或允许海岸公司普通股持有人采取的任何行动,必须在该等持有人正式召开的年会或特别会议上进行,不得通过该等持有人的任何书面同意而实施。 | |
股东提名和其他提议的提前通知要求
|
| | None. | | |
任何有权在董事选举中投票的海岸股东都可以推荐一名董事的候选人。股东可以通过向海岸薪酬和治理委员会提交股东希望推荐的候选人的姓名和资格来推荐董事的被提名人。海岸银行位于佛罗里达州海岸银行,地址:科罗拉多大道815号,邮编:9012,佛罗里达州斯图尔特,邮编:34995。
要考虑的,关于将举行的董事选举的建议
|
|
| | |
DRUMMOND
|
| |
SEACOAST
|
|
| | | | | | 股东周年大会必须不少于60天但不超过90天(或如股东周年大会日期自周年日起更改超过20天,则须于SeCoast向股东邮寄或以其他方式通知股东的日期后10天内),而有关在为此目的而召开的特别大会上举行的董事选举的建议,则须于首次向股东寄发特别大会通知的日期后10天内收到。 | |
股东大会通知
|
| | 每次股东大会的通知必须在会议日期前不少于10天、不超过60天邮寄给每一位有权投票的股东。 | | | 每一次股东大会的通知必须在会议日期前不少于10天,但不超过60天发给每一位有权投票的股东。 | |
Amendments to Charter
|
| |
Drummond的公司章程可能会根据FBCA进行修改。
在符合《公司章程》607.1003节规定的某些要求的情况下,公司章程的修改必须得到公司董事会和有权就此投票的公司已发行股票的大多数持有人的批准。董事会必须向股东推荐修改意见,除非董事会认为因利益冲突或者其他特殊情况不应当提出建议,并将修改意见的确定依据告知股东。
FBCA还允许董事会修改公司章程,而无需
|
| | 海岸银行的公司章程细则也有类似的修订条款,只是(1)获得所有已发行股份的66 2/3%的赞成票,以及(2)公司章程细则第六条(“董事会”)、第七条(“关于企业合并的规定”)、第九条(“股东提案”)和第十条(“公司章程修正案”)的任何变更将需要独立多数股东批准。 | |
| | |
DRUMMOND
|
| |
SEACOAST
|
|
| | | 股东在某些特殊情况下的批准(例如,更改某一类别或系列股票的面值)。 | | | | |
Amendments to Bylaws
|
| | 根据股东通过的章程,Drummond的章程可以修改,或者股东没有通过的任何部分可以由董事会在任何会议上以出席并参加表决的董事的多数票废除。 | | | (Br)经(1)662/3%的全体董事和(2)多数留任董事的投票,可修改海岸公司的章程。此外,股东还可以(1)有权投票的普通股全部股份的662/3%和(2)独立多数股东的赞成票对章程进行修订。 | |
股东特别大会
|
| | [br]德拉蒙德的章程规定,德拉蒙德的股东特别大会可由德拉蒙德的总裁召集,或由持有德拉蒙德至少多数流通股的股东召开。 | | | 海岸公司章程规定,除法规规定外,股东特别会议可由董事会主席或执行主席、首席执行官、总裁或董事会召开。该会议的通知必须述明该会议的目的,除该通知所述明的事项外,不得在该会议上处理任何事务。如持有不少于50%投票权的股份持有人提出书面要求,行政总裁可召开股东特别大会。 | |
Quorum
|
| | 德拉蒙德的章程规定,德拉蒙德有权投票的流通股的多数构成股东大会的法定人数。 | | | 任何股东大会的法定人数为有权投票的股份的多数,无论是亲自出席还是由代表出席。 | |
Proxy
|
| | 在任何股东大会上,股东可以由由股东或其正式授权的代理人签署的书面文书指定的委托书代表股东;但委托书自其日期起计11个月后无效,除非委托书规定了更长的期限。 | | | 海岸公司的章程规定,股东、依法有权代表股东投票的人或事实上的代理人,可以亲自或委托代理人投票表决股东的股份。股东可亲自或由其代理人签署委任表格,委任一名代表投票或以其他方式代其行事。已执行的电报或 | |
| | |
DRUMMOND
|
| |
SEACOAST
|
|
| | | | | | 看似由此人发送的电报,或照相、静态照片、传真、电子传输(包括.PDF文件)或同等复印件的预约表格即为足够的预约表格。除非委任表中明确规定了更长的期限,否则委派代表的任命在秘书或其他获授权统计选票的官员收到后生效,有效期最长为11个月。委任代表的股东死亡或丧失行为能力,并不影响本公司接受该代表的授权的权利,除非秘书或获授权在该代表根据该项委任行使其权力之前,已收到有关该股东死亡或丧失行为能力的通知。如果委托书显眼地声明它是不可撤销的,并且如果且仅当它伴随着法律上足以支持不可撤销权力的利益时,委托书应是不可撤销的。 | |
Preemptive Rights
|
| | {br]德拉蒙德的股东没有优先购买权。 | | | 海岸银行的股东没有优先购买权。 | |
股东权利计划/股东协议
|
| |
两个或多个股东可以签署协议,规定他们投票表决股份的方式。
股东协议签署后,股东各方应将协议副本送交德拉蒙德的主要办事处。
|
| | 海滨没有权利计划。海岸公司和海岸公司的股东都不是关于海岸公司股本的股东协议的当事人。 | |
董事和高级管理人员的赔偿
|
| | Drummond的管理人员、董事、员工和代理人有权获得FBCA授权的赔偿权利。 | | | 《海岸警卫队章程》规定,海岸警卫队可根据《海岸警卫队条例》的规定,对其现任和前任董事、高级管理人员、雇员和代理人进行赔偿。 | |
某些企业合并限制
|
| | Drummond的公司章程不包含任何有关业务的条款 | | | 海岸公司的公司章程不包含任何有关业务的规定 | |
| | |
DRUMMOND
|
| |
SEACOAST
|
|
| | | 德拉蒙德与大股东的合并。 | | | 海岸银行和大股东之间的合并。 | |
基础业务交易
|
| | 德拉蒙德的公司章程不包含任何有关基本业务交易的条款。 | | | 海航的公司章程规定,海航需要662/3%的所有普通股股份的赞成票,该普通股有权投票批准任何合并、合并、换股或出售、交换、租赁、转让、购买和承担海航或公司全部或几乎所有合并资产或负债的任何子公司的资产和负债,或承担债务,除非交易以662/3%的全体董事和大多数继续任职的董事的赞成票批准并向股东推荐。 | |
Non-Shareholder
Constituency Provision |
| | 德拉蒙德的公司章程没有明确允许董事会在评估某些要约时考虑股东以外的其他群体的条款。 | | | 海岸公司的公司章程规定,在评估某些要约时,董事会在决定什么最符合公司及其股东的利益时,除了考虑对价的充分性和形式外,还应考虑交易对海岸公司及其子公司、其雇员、储户、贷款和其他客户、债权人以及海岸公司及其子公司经营或所在社区的社会和经济影响;一个或多个收购人的业务和财务状况、收益和业务前景,包括但不限于偿债和其他现有财务义务、与收购相关的将发生的财务义务以及一个或多个收购人可能承担的其他财务义务,以及 | |
| | |
DRUMMOND
|
| |
SEACOAST
|
|
| | | | | | 该等条件对公司及其附属公司及公司及其附属公司所在或所在社区的其他因素的可能影响;提出或作出该等行动的人士及其管理层的能力、经验及诚信;成功完成业务合并前景的前景;以及海岸航空作为独立实体的前景。 | |
Dissenters’ Rights
|
| | 根据FBCA,股东通常有权对公司参与的任何合并、公司所有资产的任何出售或任何交换计划提出异议,并有权获得其股份的公允价值。见“德拉蒙德股东的合并 - 评估权”和附录C。 | | | 根据《证券交易法》,被指定为国家市场系统证券或由全国证券交易商协会在交易商间报价系统中上市的任何类别或系列股票的持有者不得享有持不同政见者的权利。因此,海岸普通股的持有者无权根据《证券交易法》行使持不同政见者的权利。 | |
Name
|
| |
在Drummond担任的职位
|
|
Luther Drummond | | | 董事长、总裁 | |
Gray Drummond | | | Vice-President | |
Name
|
| |
Principal Occupation
|
|
Luther Drummond | | | Chairman | |
Gray Drummond | | | 首席执行官 | |
Joe Anderson | | | Owner – Road Construction Co. | |
Don Quincey | | | Owner – Cattle Co. | |
Lynetta Griner | | | Owner – Timber Co. | |
Paige Brookins | | | Owner – Restaurant | |
Name
|
| |
Principal Occupation
|
|
Reese Rowland | | | 保险公司总裁 | |
Mike Doerr | | | Owner – Oil Distributor | |
Todd Etheridge | | | Market Executive | |
Scott Guthrie | | | President | |
Name
|
| |
Position
|
|
Luther Drummond | | | 德拉蒙德董事长、总裁,德拉蒙德社区银行董事长 | |
Gray Drummond | | | 德拉蒙德副行长兼德拉蒙德社区银行首席执行官总裁 | |
Scott Guthrie | | | 德拉蒙德社区银行总裁 | |
Todd Battle | | | 德拉蒙德银行秘书兼财务主管兼德拉蒙德社区银行首席财务官 | |
Name of Individual
|
| |
Amount and Nature of
Beneficial Ownership |
| |
Percent
of Class |
| ||||||
Directors | | | | | | | | | | | | | |
Luther Drummond
|
| | | | -0- | | | | | | — | | |
Gray Drummond
|
| | | | 60(a) | | | | | | 0.06% | | |
Joe Anderson
|
| | | | -0- | | | | | | — | | |
Don Quincey
|
| | | | 2,000(b) | | | | | | 2.02% | | |
Lynetta Griner
|
| | | | 4,000(c) | | | | | | 4.05% | | |
Scott Guthrie
|
| | | | -0- | | | | | | — | | |
Paige Brookins
|
| | | | 2,000(d) | | | | | | 2.02% | | |
Reese Rowland
|
| | | | 291(e) | | | | | | 0.29% | | |
Mike Doerr
|
| | | | 252 | | | | | | 0.25% | | |
Todd Etheridge
|
| | | | 97 | | | | | | 0.10% | | |
Executive Officers
|
| | | | | | | | | | — | | |
Luther Drummond
|
| | | | -0- | | | | | | 0.06% | | |
Gray Drummond
|
| | | | 60(a) | | | | | | — | | |
Scott Guthrie
|
| | | | -0- | | | | | | — | | |
Todd Battle
|
| | | | 30(f) | | | | | | 0.03% | | |
董事和高级管理人员(11人一组)
|
| | | | 8,730 | | | | | | 8.83% | | |
| 持有5%或以上流通股的股东的姓名和地址。 | | | | | | | | | | | | | |
|
格雷厄姆·路德·德拉蒙德不可撤销
Trust effective 12/31/2002 P.O. Box 406 Chiefland, FL 32644 |
| | | | 57,149 | | | | | | 57.82% | | |
|
Jack Mann & Loy Ann Mann
作为杰克·曼可撤销信托协议的受托人 8551 NW County Road 345 Chiefland, FL 32626 |
| | | | 5,000 | | | | | | 5.06% | | |
| | |
Page
|
| |||
Preamble
|
| | | | A-1 | | |
第1条 - 交易和合并条款
|
| | | | A-1 | | |
1.1
Merger
|
| | | | A-1 | | |
1.2
Bank Merger
|
| | | | A-1 | | |
1.3
Time and Place of Closing
|
| | | | A-1 | | |
1.4
Effective Time
|
| | | | A-2 | | |
1.5
转换德鲁蒙德普通股
|
| | | | A-2 | | |
1.6
SBC Common Stock
|
| | | | A-3 | | |
1.7
尚存公司的组织文件;董事和高级管理人员
|
| | | | A-3 | | |
1.8
Tax Consequences
|
| | | | A-3 | | |
文章2 - 交付合并对价
|
| | | | A-3 | | |
2.1
Exchange Procedures.
|
| | | | A-3 | | |
2.2
德拉蒙德前股东的权利
|
| | | | A-4 | | |
2.3
Dissenters’ Rights
|
| | | | A-5 | | |
第3条 - 陈述和保证
|
| | | | A-5 | | |
3.1
公司公开信
|
| | | | A-5 | | |
3.2
Standards
|
| | | | A-5 | | |
3.3
公司的陈述和保修
|
| | | | A-6 | | |
3.4
海滨公司的陈述和保证
|
| | | | A-26 | | |
第四条 - 公约和附加协定
|
| | | | A-29 | | |
4.1
在生效时间之前进行业务
|
| | | | A-29 | | |
4.2
Forbearances
|
| | | | A-29 | | |
4.3
Litigation
|
| | | | A-31 | | |
4.4
State Filings
|
| | | | A-32 | | |
4.5
德拉蒙德股东批准;登记声明和委托书/招股说明书
|
| | | | A-32 | | |
4.6
SBC股本上市
|
| | | | A-32 | | |
4.7
合理的最大努力
|
| | | | A-33 | | |
4.8
申请和同意
|
| | | | A-33 | | |
4.9
某些事项的通知
|
| | | | A-33 | | |
4.10
调查和保密
|
| | | | A-34 | | |
4.11
新闻稿;宣传
|
| | | | A-34 | | |
4.12
收购建议书
|
| | | | A-34 | | |
4.13
Takeover Laws
|
| | | | A-35 | | |
4.14
员工福利和合同。
|
| | | | A-35 | | |
4.15
Indemnification
|
| | | | A-37 | | |
4.16
解决某些问题
|
| | | | A-38 | | |
4.17
Claims Letters
|
| | | | A-38 | | |
4.18
限制性契约协议
|
| | | | A-38 | | |
4.19
Systems Integration
|
| | | | A-38 | | |
4.20
Additional Contracts.
|
| | | | A-39 | | |
4.21
Transfer Taxes
|
| | | | A-39 | | |
4.22
Approval of 280G Payments
|
| | | | A-39 | | |
4.23
SCB Advisory Board
|
| | | | A-39 | | |
| | |
Page
|
| |||
第5条 - 条件是履行义务之前的条件
|
| | | | A-39 | | |
5.1
各方义务的条件
|
| | | | A-39 | | |
5.2
海岸义务的条件
|
| | | | A-40 | | |
5.3
公司义务的条件
|
| | | | A-41 | | |
ARTICLE 6 – TERMINATION
|
| | | | A-42 | | |
6.1
Termination
|
| | | | A-42 | | |
6.2
Effect of Termination
|
| | | | A-43 | | |
ARTICLE 7 – MISCELLANEOUS
|
| | | | A-44 | | |
7.1
Definitions
|
| | | | A-44 | | |
7.2
申述和契约不复存在
|
| | | | A-51 | | |
7.3
Expenses
|
| | | | A-51 | | |
7.4
Termination Fee
|
| | | | A-51 | | |
7.5
Entire Agreement
|
| | | | A-52 | | |
7.6
Amendments
|
| | | | A-52 | | |
7.7
Waivers
|
| | | | A-52 | | |
7.8
Assignment
|
| | | | A-53 | | |
7.9
Notices
|
| | | | A-53 | | |
7.10
Governing Law
|
| | | | A-53 | | |
7.11
Counterparts
|
| | | | A-53 | | |
7.12
Captions
|
| | | | A-53 | | |
7.13
Interpretations
|
| | | | A-53 | | |
7.14
Severability
|
| | | | A-54 | | |
7.15
Attorneys’ Fees
|
| | | | A-54 | | |
7.16
Waiver of Jury Trial
|
| | | | A-54 | | |
Exhibit
|
| |
Description
|
|
A
|
| | 银行合并协议 | |
B
|
| | 股东支持协议格式 | |
C
|
| | Form of Claims Letter | |
D
|
| | 限制性契约协议格式 | |
|
Affordable Care Act
|
| | Section 3.3(j)(iii) | |
|
合并综合考虑事项
|
| | Section 1.5(a) | |
|
Agreement
|
| | Parties | |
|
Articles of Merger
|
| | Section 1.4 | |
|
Bank
|
| | Parties | |
|
Bank Merger
|
| | Preamble | |
|
Bank Merger Agreement
|
| | Preamble | |
|
CARES Act
|
| | Section 3.3(h)(xi) | |
|
更改建议
|
| | Section 4.12(b) | |
|
Closing
|
| | Section 1.3 | |
|
Closing Date
|
| | Section 1.3 | |
|
Company
|
| | Parties | |
|
公司管理协议
|
| | Section 3.3(v) | |
|
Covered Employees
|
| | Section 4.14(a) | |
|
COVID-19 Measures
|
| | Section 3.3(h)(xi) | |
|
CRA
|
| | Section 3.3(q) | |
|
Dissenter Provisions
|
| | Section 2.3 | |
|
持异议的股东
|
| | Section 2.3 | |
|
德拉蒙德证书
|
| | Section 1.5(b) | |
|
德拉蒙德董事推荐
|
| | Section 3.3(b)(ii) | |
|
德拉蒙德公开信
|
| | Section 3.1 | |
|
德拉蒙德最新资产负债表
|
| | Section 3.3(d)(ii) | |
|
Effective Time
|
| | Section 1.4 | |
|
Exchange Agent
|
| | Section 2.1(a) | |
|
Exchange Fund
|
| | Section 2.1(d) | |
|
Excluded Shares
|
| | Section 1.5(e) | |
|
IIPI
|
| | Section 3.3(r)(i) | |
|
赔偿通知书
|
| | Section 7.2(b) | |
|
Indemnified Parties
|
| | Section 7.2(b) | |
|
Indemnified Party
|
| | Section 4.15(a) | |
|
Loans
|
| | Section 3.3(n)(i) | |
|
重大不良影响
|
| | Section 3.2(b) | |
|
Measuring Date
|
| | Section 7.1(a) | |
|
Merger
|
| | Preamble | |
|
Merger Consideration
|
| | Section 1.5(a) | |
|
PPP
|
| |
Section 3.3(h)(xii)
|
|
|
Regulatory Consents
|
| | Section 4.8(b) | |
|
Required Consents
|
| | Section 5.1(b) | |
|
Sarbanes-Oxley Act
|
| | Section 3.3(d)(iv) | |
|
SBC
|
| | Parties | |
|
SBC Preferred Stock
|
| | Section 3.4(c) | |
|
SBC监管协议
|
| | Section 3.4(f)(ii) | |
|
Seacoast
|
| | Parties | |
|
股东支持协议
|
| | Preamble | |
|
SNB
|
| | Parties | |
|
Surviving Bank
|
| | Section 1.2 | |
|
幸存的公司
|
| | Section 1.1 | |
|
Takeover Laws
|
| | Section 3.3(v) | |
| Seacoast: | | |
佛罗里达海岸银行公司
815 Colorado Avenue Stuart, Florida 34994 Telecopy Number: (772) 288-6086 |
|
| | | | 注意:Charles M.Shaffer | |
|
Copy to Counsel (which
不构成通知): |
| |
Alston & Bird LLP 1201 West Peachtree Street Atlanta, Georgia 30309 Telecopy Number: (404) 881-7777 |
|
| | | | 注意:伦道夫·A·摩尔三世 | |
| Company: | | |
德拉蒙德银行公司
1627 North Young Boulevard Chiefland, FL 32626 |
|
| | | | 注意:路德·德拉蒙德 | |
|
Copy to Counsel (which
不构成通知): |
| |
Smith Mackinnon, PA 301 East Pine Street, Suite 750 Orlando, Florida 32801 |
|
| | | | 注意:Jack P.Greeley,Esq. | |
By: |
|
By: |
|
Name
|
| |
Address
|
| |
County
|
| |
City
|
| |
State
|
| |
Zip
|
| |
Service Type
|
|
| | | | | | | |
By: |
|
By: |
|
Address: |
|
By: |
|
By: |
|
|
独立审计师报告
|
| | | | D-1 | | |
|
合并资产负债表
|
| | | | D-3 | | |
|
合并损益表和留存收益表
|
| | | | D-5 | | |
|
全面收益合并报表
|
| | | | D-6 | | |
|
股东权益变动合并报表
|
| | | | D-7 | | |
|
现金流量表合并报表
|
| | | | D-8 | | |
|
合并财务报表附注
|
| | | | D-9 | | |
| | |
2021
|
| |
2020
|
| ||||||
Cash and due from banks
|
| | | $ | 17,553,358 | | | | | $ | 12,462,229 | | |
其他银行的生息存款
|
| | | | 32,160,940 | | | | | | 46,223,748 | | |
现金和现金等价物
|
| | | | 49,714,298 | | | | | | 58,685,977 | | |
投资证券 | | | | | | | | | | | | | |
Available-for-sale
|
| | | | 407,266,130 | | | | | | 275,437,580 | | |
Held-to-maturity
|
| | | | 5,120,690 | | | | | | 5,122,599 | | |
Restricted stock
|
| | | | 856,100 | | | | | | 1,026,600 | | |
总投资证券
|
| | | | 413,242,920 | | | | | | 281,586,779 | | |
Loans | | | | | | | | | | | | | |
商业、金融和农业
|
| | | | 67,191,445 | | | | | | 105,125,915 | | |
Real estate – construction
|
| | | | 60,641,793 | | | | | | 63,368,084 | | |
Real estate – mortgage
|
| | | | 274,975,573 | | | | | | 274,703,898 | | |
Installment
|
| | | | 86,446,571 | | | | | | 22,605,425 | | |
Other
|
| | | | 3,069,469 | | | | | | 2,503,741 | | |
Total loans
|
| | | | 492,324,851 | | | | | | 468,307,063 | | |
外加购买贷款的保费
|
| | | | 57,504 | | | | | | 157,544 | | |
加(减)递延贷款费用
|
| | | | 227,596 | | | | | | (241,720) | | |
贷款损失准备金减少
|
| | | | (9,379,962) | | | | | | (8,760,162) | | |
Net loans
|
| | | | 483,229,989 | | | | | | 459,462,725 | | |
房舍和设备,净额
|
| | | | 28,994,888 | | | | | | 22,898,036 | | |
应计应收利息
|
| | | | 4,132,064 | | | | | | 3,762,567 | | |
递延所得税优惠
|
| | | | 98,136 | | | | | | — | | |
银行拥有的人寿保险
|
| | | | 4,996,912 | | | | | | 4,906,076 | | |
Other real estate
|
| | | | 523,028 | | | | | | 274,913 | | |
核心存款和其他无形资产,净额
|
| | | | 3,020,516 | | | | | | 3,479,428 | | |
Other assets
|
| | | | 1,494,534 | | | | | | 7,921,355 | | |
Total assets
|
| | | $ | 989,447,285 | | | | | $ | 842,977,856 | | |
| | |
2021
|
| |
2020
|
| ||||||
Liabilities | | | | | | | | | | | | | |
Deposits
无息需求 |
| | | $ | 437,903,933 | | | | | $ | 362,424,235 | | |
生息需求
|
| | | | 227,366,168 | | | | | | 214,811,437 | | |
Regular savings
|
| | | | 125,601,570 | | | | | | 92,405,031 | | |
Time, $100,000 and over
|
| | | | 59,284,638 | | | | | | 41,864,161 | | |
Other time
|
| | | | 19,983,891 | | | | | | 21,040,117 | | |
Total deposits
|
| | | | 870,140,200 | | | | | | 732,544,981 | | |
Other liabilities
|
| | | | | | | | | | | | |
应计应付利息
|
| | | | 9,664 | | | | | | 12,237 | | |
延期补偿
|
| | | | 281,339 | | | | | | 365,384 | | |
递延所得税债务
|
| | | | — | | | | | | 1,510,301 | | |
托管账户
|
| | | | 190,618 | | | | | | 231,464 | | |
其他应计负债
|
| | | | 6,698,947 | | | | | | 3,190,739 | | |
其他负债合计
|
| | | | 7,180,568 | | | | | | 5,310,125 | | |
Total liabilities
|
| | | | 877,320,768 | | | | | | 737,855,106 | | |
Shareholders’ equity
|
| | | | | | | | | | | | |
普通股,面值10.29美元,授权发行80万股,已发行和已发行股票分别为98,846和98,876股
|
| | | | 1,016,926 | | | | | | 1,017,235 | | |
新增实收资本
|
| | | | 9,379,725 | | | | | | 9,410,615 | | |
Retained earnings
|
| | | | 95,762,752 | | | | | | 83,752,916 | | |
累计其他综合收益
|
| | | | 5,967,114 | | | | | | 10,941,984 | | |
股东权益合计
|
| | | | 112,126,517 | | | | | | 105,122,750 | | |
总负债和股东权益
|
| | | $ | 989,447,285 | | | | | $ | 842,977,856 | | |
| | |
2021
|
| |
2020
|
| ||||||
Interest income | | | | | | | | | | | | | |
贷款利息和手续费
|
| | | $ | 27,377,461 | | | | | $ | 26,467,358 | | |
投资证券的利息
|
| | | | 6,845,565 | | | | | | 6,403,657 | | |
现金存款利息
|
| | | | 122,566 | | | | | | 114,675 | | |
Total interest income
|
| | | | 34,345,592 | | | | | | 32,985,690 | | |
Interest expense | | | | | | | | | | | | | |
Interest on deposits
|
| | | | 681,829 | | | | | | 1,117,298 | | |
应付票据和其他借款的利息
|
| | | | 41,138 | | | | | | 66,139 | | |
Total interest expense
|
| | | | 722,967 | | | | | | 1,183,437 | | |
Net interest income
|
| | | | 33,622,625 | | | | | | 31,802,253 | | |
贷款损失准备金
|
| | | | 1,405,895 | | | | | | 921,676 | | |
计提贷款损失准备后的净利息收入
|
| | | | 32,216,730 | | | | | | 30,880,577 | | |
Non-interest income | | | | | | | | | | | | | |
存款账户手续费
|
| | | | 3,954,294 | | | | | | 2,942,041 | | |
出售证券的净收益
|
| | | | 1,806,401 | | | | | | 2,656 | | |
Other
|
| | | | 10,281,759 | | | | | | 9,286,255 | | |
非利息收入总额
|
| | | | 16,042,454 | | | | | | 12,230,952 | | |
Non-interest expense
工资和员工福利 |
| | | | 18,168,356 | | | | | | 16,071,290 | | |
Occupancy expense
|
| | | | 3,071,450 | | | | | | 2,782,274 | | |
Equipment expense
|
| | | | 2,033,546 | | | | | | 1,860,718 | | |
Data processing fees
|
| | | | 2,303,004 | | | | | | 1,738,108 | | |
邮资、印刷和用品
|
| | | | 1,727,878 | | | | | | 1,551,675 | | |
自动柜员机/借记机处理费用
|
| | | | 1,059,462 | | | | | | 774,804 | | |
Internet banking
|
| | | | 753,258 | | | | | | 632,609 | | |
Profession fees
|
| | | | 703,642 | | | | | | 581,624 | | |
Telephone
|
| | | | 233,802 | | | | | | 329,938 | | |
广告和促销
|
| | | | 251,875 | | | | | | 250,279 | | |
监管评估
|
| | | | 381,092 | | | | | | 240,800 | | |
慈善捐款
|
| | | | 112,109 | | | | | | 84,729 | | |
其他房地产费用
|
| | | | 56,338 | | | | | | 43,787 | | |
Other
|
| | | | 2,750,013 | | | | | | 2,644,072 | | |
非利息支出总额
|
| | | | 33,605,825 | | | | | | 29,586,707 | | |
未计提所得税准备的收入
|
| | | | 14,653,359 | | | | | | 13,524,822 | | |
所得税拨备
|
| | | | 2,643,523 | | | | | | 2,670,900 | | |
Net income
|
| | | $ | 12,009,836 | | | | | $ | 10,853,922 | | |
| | |
2021
|
| |
2020
|
| ||||||
Net income
|
| | | $ | 12,009,836 | | | | | $ | 10,853,922 | | |
其他综合收益(亏损) | | | | | | | | | | | | | |
可供出售证券的未实现收益(亏损)变动,净额
of income tax of $3,118,967 in 2021 and income tax of $3,554,934 in 2020 |
| | | | (3,547,814) | | | | | | 7,804,651 | | |
已实现损益的重新分类调整,2021年所得税净额379,344美元,2020年所得税净额558美元
|
| | | | (1,427,057) | | | | | | (2,098) | | |
其他综合收益(亏损)合计
|
| | | | (4,974,871) | | | | | | 7,802,553 | | |
综合收益总额
|
| | | $ | 7,034,965 | | | | | $ | 18,656,475 | | |
| | |
2021
|
| |
2020
|
| ||||||
Common stock | | | | | | | | | | | | | |
年初余额
|
| | | $ | 1,017,235 | | | | | $ | 1,022,213 | | |
Shares repurchased
|
| | | | (309) | | | | | | (4,978) | | |
Balance at end of years
|
| | | | 1,016,926 | | | | | | 1,017,235 | | |
新增实收资本 | | | | | | | | | | | | | |
年初余额
|
| | | | 9,410,615 | | | | | | 9,823,112 | | |
Shares repurchased
|
| | | | (30,890) | | | | | | (412,497) | | |
Balance at end of years
|
| | | | 9,379,725 | | | | | | 9,410,615 | | |
Retained earnings | | | | | | | | | | | | | |
年初余额
|
| | | | 83,752,916 | | | | | | 72,898,994 | | |
Net Income
|
| | | | 12,009,836 | | | | | | 10,853,922 | | |
Balance at end of years
|
| | | | 95,762,752 | | | | | | 83,752,916 | | |
累计其他综合收益 | | | | | | | | | | | | | |
年初余额
|
| | | | 10,941,984 | | | | | | 3,139,431 | | |
其他综合收益(亏损)
|
| | | | (4,974,870) | | | | | | 7,802,553 | | |
Balance at end of years
|
| | | | 5,967,114 | | | | | | 10,941,984 | | |
股东权益合计
|
| | | $ | 112,126,517 | | | | | $ | 105,122,750 | | |
| | |
2021
|
| |
2020
|
| ||||||
经营活动产生的现金流 | | | | | | | | | | | | | |
Net income
|
| | | $ | 12,009,836 | | | | | $ | 10,853,922 | | |
将净收入与经营活动提供的净现金进行调整
|
| | | | | | | | | | | | |
房地和设备折旧
|
| | | | 1,807,612 | | | | | | 1,677,005 | | |
无形资产摊销
|
| | | | 458,912 | | | | | | 539,198 | | |
房屋和设备处置损失(收益)
|
| | | | 31,300 | | | | | | (6,085) | | |
银行自有寿险收入
|
| | | | (90,836) | | | | | | (97,688) | | |
递延所得税优惠
|
| | | | 83,473 | | | | | | 68,002 | | |
出售 - 可供出售的证券收益
|
| | | | (1,806,401) | | | | | | (2,656) | | |
溢价摊销和证券折扣增加,净额
|
| | | | 799,951 | | | | | | 506,996 | | |
Provision for loan loss
|
| | | | 1,405,895 | | | | | | 921,676 | | |
应计应收利息变动
|
| | | | (369,497) | | | | | | (419,338) | | |
其他房地产的变动
|
| | | | (248,115) | | | | | | 633,683 | | |
Change in other assets
|
| | | | 6,426,821 | | | | | | (4,464,043) | | |
应计应付利息变动
|
| | | | (2,573) | | | | | | (15,106) | | |
递延薪酬变动
|
| | | | (84,045) | | | | | | (93,515) | | |
其他负债变动
|
| | | | 3,467,362 | | | | | | 43,816 | | |
经营活动提供的现金净额
|
| | | | 23,889,695 | | | | | | 10,145,867 | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
销售、付款和到期日的收益
|
| | | ||||||||||
可供出售的投资证券 -
|
| | | | 580,357,407 | | | | | | 35,291,743 | | |
持有至到期的投资证券 -
|
| | | | — | | | | | | 750,000 | | |
出售房舍和设备的收益
|
| | | | 435,400 | | | | | | 199,900 | | |
购置房舍和设备
|
| | | | (8,371,164) | | | | | | (1,177,081) | | |
购买可供出售的投资证券 -
|
| | | | (717,844,378) | | | | | | (96,072,377) | | |
购买 - 持有至到期的投资证券
|
| | | | — | | | | | | (336,165) | | |
联邦住房贷款银行股票变动
|
| | | | 170,500 | | | | | | (39,200) | | |
Net change in loans
|
| | | | (25,173,159) | | | | | | (85,281,980) | | |
投资活动使用的净现金
|
| | | | (170,425,394) | | | | | | (146,665,160) | | |
融资活动产生的现金流 | | | | | | | | | | | | | |
定期存款以外的存款净变化
|
| | | | 121,230,968 | | | | | | 173,142,114 | | |
定期存款净变化
|
| | | | 16,364,251 | | | | | | (11,339,742) | | |
Reacquisition of stock
|
| | | | (31,199) | | | | | | (417,475.00) | | |
融资活动提供的现金净额
|
| | | | 137,564,020 | | | | | | 161,384,897 | | |
现金净增(减)
|
| | | | (8,971,679) | | | | | | 24,865,604 | | |
Cash – beginning of year
|
| | | | 58,685,977 | | | | | | 33,820,373 | | |
Cash – end of year
|
| | | $ | 49,714,298 | | | | | $ | 58,685,977 | | |
补充现金流信息 | | | | | | | | | | | | | |
本年度支付的现金:
|
| | | ||||||||||
Interest
|
| | | $ | 725,540 | | | | | $ | 1,198,543 | | |
Income taxes
|
| | | $ | 2,632,700 | | | | | $ | 2,099,473 | | |
2021
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gain |
| |
Gross
Unrealized Loss |
| |
Estimated
Fair Value |
| ||||||||||||
U.S. Treasury
|
| | | $ | 120,980,974 | | | | | $ | 58,246 | | | | | $ | (587,000) | | | | | $ | 120,452,220 | | |
U.S. agency
|
| | | | 146,419,314 | | | | | | 3,574,072 | | | | | | (386,420) | | | | | | 149,606,966 | | |
Corporate bonds
|
| | | | 1,018,116 | | | | | | 50,509 | | | | | | — | | | | | | 1,068,625 | | |
州、县、市债券
|
| | | | 131,017,587 | | | | | | 5,408,142 | | | | | | (287,410) | | | | | | 136,138,319 | | |
| | | | $ | 399,435,991 | | | | | $ | 9,090,969 | | | | | $ | (1,260,830) | | | | | $ | 407,266,130 | | |
2020
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury
|
| | | $ | 2,597,567 | | | | | $ | 26,821 | | | | | $ | — | | | | | $ | 2,624,388 | | |
U.S. agency
|
| | | | 79,501,044 | | | | | | 7,533,338 | | | | | | (77,601) | | | | | | 86,956,781 | | |
美国机构抵押贷款
债务漂浮者(房地产抵押贷款 investment conduits) |
| | | | 7,471,128 | | | | | | 36,767 | | | | | | (29,308) | | | | | | 7,478,587 | | |
Corporate bonds
|
| | | | 1,525,417 | | | | | | 84,663 | | | | | | — | | | | | | 1,610,080 | | |
抵押贷款支持证券
|
| | | | 29,786,857 | | | | | | 441,202 | | | | | | (162,723) | | | | | | 30,065,336 | | |
州、县、市债券
|
| | | | 140,058,649 | | | | | | 6,686,125 | | | | | | (42,366) | | | | | | 146,702,408 | | |
| | | | $ | 260,940,662 | | | | | $ | 14,808,916 | | | | | $ | (311,998) | | | | | $ | 275,437,580 | | |
Held-to-maturity
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gain |
| |
Gross
Unrealized Loss |
| |
Estimated
Fair Value |
| ||||||||||||
州、县、市债券
|
| | | $ | 5,120,690 | | | | | $ | 266,410 | | | | | $ | — | | | | | $ | 5,387,100 | | |
Held-to-maturity
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gain |
| |
Gross
Unrealized Loss |
| |
Estimated
Fair Value |
| ||||||||||||
州、县、市债券
|
| | | $ | 5,122,599 | | | | | $ | 297,074 | | | | | $ | — | | | | | $ | 5,419,673 | | |
| | |
Less Than 12 Months
|
| |
12 Months or Greater
|
| |
Total
|
| |||||||||||||||||||||||||||
December 31, 2021
|
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
U.S. Treasury
|
| | | $ | 99,999,920 | | | | | $ | (587,000) | | | | | $ | — | | | | | $ | — | | | | | $ | 99,999,920 | | | | | $ | (587,000) | | |
U.S. agency
|
| | | | 68,345,988 | | | | | | (223,161) | | | | | | 3,313,890 | | | | | | (163,259) | | | | | | 71,659,878 | | | | | | (386,420) | | |
州、县、市债券
|
| | | | 16,808,903 | | | | | | (283,337) | | | | | | 215,471 | | | | | | (4,073) | | | | | | 17,024,374 | | | | | | (287,410) | | |
| | | | $ | 185,154,811 | | | | | $ | (1,093,498) | | | | | $ | 3,529,361 | | | | | $ | (167,332) | | | | | $ | 188,684,172 | | | | | $ | (1,260,830) | | |
| | |
Less Than 12 Months
|
| |
12 Months or Greater
|
| |
Total
|
| |||||||||||||||||||||||||||
December 31, 2020
|
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
U.S. agency
|
| | | $ | 4,950,770 | | | | | $ | (77,601) | | | | | $ | — | | | | | $ | — | | | | | $ | 4,950,770 | | | | | $ | (77,601) | | |
CMO’s
|
| | | | 24,083,571 | | | | | | (187,071) | | | | | | 1,225,114 | | | | | | (4,960) | | | | | | 25,308,685 | | | | | | (192,031) | | |
State, county and municipal
bonds |
| | | | 6,393,975 | | | | | | (42,366) | | | | | | — | | | | | | — | | | | | | 6,393,975 | | | | | | (42,366) | | |
| | | | $ | 35,428,316 | | | | | $ | (307,038) | | | | | $ | 1,225,114 | | | | | $ | (4,960) | | | | | $ | 36,653,430 | | | | | $ | (311,998) | | |
| | |
2021
|
| |||||||||||||||||||||
| | |
Available-for-sale
|
| |
Held-to-Maturity
|
| ||||||||||||||||||
| | |
Amortized
Cost |
| |
Estimated
Fair Value |
| |
Amortized
Cost |
| |
Estimated
Fair Value |
| ||||||||||||
Due within one year
|
| | | $ | 859,876 | | | | | $ | 880,958 | | | | | $ | 200,000 | | | | | $ | 200,288 | | |
一年至五年后到期
|
| | | | 91,261,403 | | | | | | 91,132,225 | | | | | | 252,241 | | | | | | 264,847 | | |
Due after 5 years through 10 years
|
| | | | 143,176,928 | | | | | | 145,425,651 | | | | | | 662,875 | | | | | | 690,377 | | |
Due after 10 years
|
| | | | 164,137,784 | | | | | | 169,827,296 | | | | | | 4,005,574 | | | | | | 4,231,588 | | |
| | | | $ | 399,435,991 | | | | | $ | 407,266,130 | | | | | $ | 5,120,690 | | | | | $ | 5,387,100 | | |
| | |
2021
|
| |
2020
|
| ||||||
亚特兰大联邦住房贷款银行
|
| | | $ | 419,300 | | | | | $ | 589,800 | | |
第一国民银行
|
| | | | 436,800 | | | | | | 436,800 | | |
| | | | $ | 856,100 | | | | | $ | 1,026,600 | | |
December 31, 2021
|
| |
Current
|
| |
30 – 89 days
Past Due |
| |
90 days or
More Past Due |
| |
Non Accrual
|
| |
Total
|
| |||||||||||||||
商业、金融和农业
|
| | | $ | 67,166,615 | | | | | $ | — | | | | | $ | — | | | | | $ | 24,830 | | | | | $ | 67,191,445 | | |
Real estate – construction
|
| | | | 60,233,341 | | | | | | — | | | | | | — | | | | | | 408,452 | | | | | | 60,641,793 | | |
Real estate – mortgage
|
| | | | 274,320,741 | | | | | | 182,159 | | | | | | — | | | | | | 472,673 | | | | | | 274,975,573 | | |
Installment
|
| | | | 86,426,724 | | | | | | 19,847 | | | | | | — | | | | | | — | | | | | | 86,446,571 | | |
Other
|
| | | | 3,069,469 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,069,469 | | |
| | | | $ | 491,216,890 | | | | | $ | 202,006 | | | | | $ | — | | | | | $ | 905,955 | | | | | $ | 492,324,851 | | |
December 31, 2020
|
| |
Current
|
| |
30 – 89 days
Past Due |
| |
90 days or
More Past Due |
| |
Non Accrual
|
| |
Total
|
| |||||||||||||||
商业、金融和农业
|
| | | $ | 105,125,915 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 105,125,915 | | |
Real estate – construction
|
| | | | 63,311,234 | | | | | | 39,886 | | | | | | — | | | | | | 16,964 | | | | | | 63,368,084 | | |
Real estate – mortgage
|
| | | | 273,652,586 | | | | | | 281,770 | | | | | | — | | | | | | 769,542 | | | | | | 274,703,898 | | |
Installment
|
| | | | 22,570,014 | | | | | | 35,411 | | | | | | — | | | | | | — | | | | | | 22,605,425 | | |
Other
|
| | | | 2,503,741 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,503,741 | | |
| | | | $ | 467,163,490 | | | | | $ | 357,067 | | | | | $ | — | | | | | $ | 786,506 | | | | | $ | 468,307,063 | | |
December 31, 2021
|
| |
Commercial,
Financial and Agricultural |
| |
Real Estate
Construction |
| |
Real Estate
Mortgage |
| |
Installment
and Other |
| |
Total
|
| |||||||||||||||
年初余额
|
| | | $ | 1,370,231 | | | | | $ | 1,018,185 | | | | | $ | 4,292,166 | | | | | $ | 2,079,580 | | | | | $ | 8,760,162 | | |
计入运营费用的拨备
|
| | | | (400,000) | | | | | | 450,000 | | | | | | 2,255,895 | | | | | | (900,000) | | | | | | 1,405,895 | | |
Recoveries
|
| | | | 8,175 | | | | | | 550 | | | | | | 110,663 | | | | | | 207,815 | | | | | | 327,203 | | |
Charge-offs
|
| | | | (8,955) | | | | | | (64,354) | | | | | | (213,402) | | | | | | (826,587) | | | | | | (1,113,298) | | |
Balance, end of year
|
| | | | 969,451 | | | | | | 1,404,381 | | | | | | 6,445,322 | | | | | | 560,808 | | | | | | 9,379,962 | | |
期末余额:单独评估减值情况
|
| | | | (400,830) | | | | | | (419) | | | | | | (13,733) | | | | | | (3,011) | | | | | | (417,993) | | |
集体评估减值情况
|
| | | $ | 568,621 | | | | | $ | 1,403,962 | | | | | $ | 6,431,589 | | | | | $ | 557,797 | | | | | $ | 8,961,969 | | |
Loans:
|
| | | $ | 67,166,615 | | | | | $ | 60,233,341 | | | | | $ | 274,320,741 | | | | | $ | 89,496,193 | | | | | $ | 491,216,890 | | |
期末余额:单独评估减值情况
|
| | | | 674,732 | | | | | | 443,986 | | | | | | 718,605 | | | | | | 38,273 | | | | | | 1,875,596 | | |
期末余额:集中评估减值情况
|
| | | $ | 66,491,883 | | | | | $ | 59,789,355 | | | | | $ | 273,602,136 | | | | | $ | 89,457,920 | | | | | $ | 489,341,294 | | |
December 31, 2020
|
| |
Commercial,
Financial and Agricultural |
| |
Real Estate
Construction |
| |
Real Estate
Mortgage |
| |
Installment
and Other |
| |
Total
|
| |||||||||||||||
年初余额
|
| | | $ | 1,364,319 | | | | | $ | 1,013,696 | | | | | $ | 3,918,065 | | | | | $ | 2,007,956 | | | | | $ | 8,304,036 | | |
计入运营费用的拨备
|
| | | | 20,000 | | | | | | 50,000 | | | | | | 501,163 | | | | | | 350,000 | | | | | | 921,163 | | |
Recoveries
|
| | | | 7,807 | | | | | | 800 | | | | | | 19,968 | | | | | | 97,901 | | | | | | 126,476 | | |
Charge-offs
|
| | | | (21,895) | | | | | | (46,311) | | | | | | (147,030) | | | | | | (376,277) | | | | | | (591,513) | | |
Balance, end of year
|
| | | | 1,370,231 | | | | | | 1,018,185 | | | | | | 4,292,166 | | | | | | 2,079,580 | | | | | | 8,760,162 | | |
期末余额:单独评估减值情况
|
| | | | (329,873) | | | | | | (1,676) | | | | | | (50,235) | | | | | | (30,700) | | | | | | (412,484) | | |
集体评估减值情况
|
| | | $ | 1,040,358 | | | | | $ | 1,016,509 | | | | | $ | 4,241,931 | | | | | $ | 2,048,880 | | | | | $ | 8,347,678 | | |
Loans:
|
| | | $ | 105,125,915 | | | | | $ | 63,368,084 | | | | | $ | 274,703,898 | | | | | $ | 25,109,166 | | | | | $ | 468,307,063 | | |
期末余额:单独评估减值情况
|
| | | | 567,377 | | | | | | 56,014 | | | | | | 1,723,329 | | | | | | 36,805 | | | | | | 2,383,525 | | |
期末余额:集中评估减值情况
|
| | | $ | 104,558,538 | | | | | $ | 63,312,070 | | | | | $ | 272,980,569 | | | | | $ | 25,072,361 | | | | | $ | 465,923,538 | | |
December 31, 2021
|
| |
Pass
|
| |
Special
Mentions |
| |
Substandard
|
| |
Total
|
| ||||||||||||
商业、金融和农业
|
| | | $ | 66,784,841 | | | | | $ | 303,324 | | | | | $ | 103,280 | | | | | $ | 67,191,445 | | |
Real estate – construction
|
| | | | 60,235,364 | | | | | | — | | | | | | 406,429 | | | | | | 60,641,793 | | |
Real estate – mortgage
|
| | | | 273,400,185 | | | | | | 1,109,361 | | | | | | 466,027 | | | | | | 274,975,573 | | |
Installment
|
| | | | 86,394,759 | | | | | | 51,812 | | | | | | — | | | | | | 86,446,571 | | |
Other
|
| | | | 3,069,469 | | | | | | — | | | | | | — | | | | | | 3,069,469 | | |
| | | | $ | 489,884,618 | | | | | $ | 1,464,497 | | | | | $ | 975,736 | | | | | $ | 492,324,851 | | |
December 31, 2020
|
| |
Pass
|
| |
Special
Mentions |
| |
Substandard
|
| |
Total
|
| ||||||||||||
商业、金融和农业
|
| | | $ | 104,708,119 | | | | | $ | 417,796 | | | | | $ | — | | | | | $ | 105,125,915 | | |
Real estate – construction
|
| | | | 62,974,839 | | | | | | 376,281 | | | | | | 16,964 | | | | | | 63,368,084 | | |
Real estate – mortgage
|
| | | | 272,152,050 | | | | | | 1,450,980 | | | | | | 1,100,868 | | | | | | 274,703,898 | | |
Installment
|
| | | | 22,555,299 | | | | | | 13,320 | | | | | | 36,806 | | | | | | 22,605,425 | | |
Other
|
| | | | 2,503,741 | | | | | | — | | | | | | — | | | | | | 2,503,741 | | |
| | | | $ | 464,894,048 | | | | | $ | 2,258,377 | | | | | $ | 1,154,638 | | | | | $ | 468,307,063 | | |
| | |
Estimated
Useful Life (in Years) |
| |
2021
|
| |
2020
|
| ||||||
Land
|
| | | | | | $ | 7,074,479 | | | | | $ | 6,680,450 | | |
Land improvements
|
| |
20
|
| | | | 685,638 | | | | | | 356,916 | | |
Bank buildings
|
| |
40
|
| | | | 28,419,977 | | | | | | 22,539,145 | | |
家具、固定装置和设备
|
| |
7 – 10
|
| | | | 8,523,582 | | | | | | 9,227,237 | | |
Automobiles
|
| |
3
|
| | | | 561,360 | | | | | | 618,740 | | |
Rental real estate
|
| |
40
|
| | | | 2,099,815 | | | | | | 2,099,815 | | |
Total cost
|
| | | | | | | 47,364,851 | | | | | | 41,522,303 | | |
减去累计折旧
|
| | | | | | | (18,369,963) | | | | | | (18,624,267) | | |
| | | | | | | $ | 28,994,888 | | | | | $ | 22,898,036 | | |
December 31, 2021
|
| |
Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| |||||||||
Core deposit
|
| | | $ | 4,550,136 | | | | | $ | 3,649,203 | | | | | $ | 900,933 | | |
Goodwill
|
| | | | 1,598,600 | | | | | | 272,946 | | | | | | 1,325,654 | | |
Non-compete agreements
|
| | | | 298,000 | | | | | | 298,000 | | | | | | 0 | | |
Customer lists
|
| | | | 1,984,768 | | | | | | 1,190,839 | | | | | | 793,929 | | |
| | | | $ | 8,431,504 | | | | | $ | 5,410,988 | | | | | $ | 3,020,516 | | |
December 31, 2020
|
| |
Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| |||||||||
Core deposit
|
| | | $ | 4,550,136 | | | | | $ | 3,390,469 | | | | | $ | 1,159,667 | | |
Goodwill
|
| | | | 1,598,600 | | | | | | 272,946 | | | | | | 1,325,654 | | |
Non-compete agreements
|
| | | | 298,000 | | | | | | 286,750 | | | | | | 11,250.00 | | |
Customer lists
|
| | | | 1,984,768 | | | | | | 1,001,911 | | | | | | 982,857 | | |
| | | | $ | 8,431,504 | | | | | $ | 4,952,076 | | | | | $ | 3,479,428 | | |
|
2022
|
| | | $ | 435,162 | | |
|
2023
|
| | | | 435,162 | | |
|
2024
|
| | | | 357,228 | | |
|
2025
|
| | | | 350,143 | | |
|
2026
|
| | | | 117,168 | | |
| | | | | $ | 1,694,863 | | |
| | |
2021
|
| |
2020
|
| ||||||
在建工程
|
| | | $ | — | | | | | $ | 6,615,423 | | |
Prepaid expenses
|
| | | | 1,332,174 | | | | | | 930,602 | | |
Prepaid income taxes
|
| | | | (12,413) | | | | | | (87,027) | | |
Other receivables
|
| | | | 174,773 | | | | | | 462,357 | | |
| | | | $ | 1,494,534 | | | | | $ | 7,921,355 | | |
|
2022
|
| | | $ | 68,456,827 | | |
|
2023
|
| | | | 8,233,099 | | |
|
2024
|
| | | | 2,578,603 | | |
| | | | | $ | 79,268,529 | | |
| | |
2021
|
| |
2020
|
| ||||||
100,000美元及以上存单
|
| | | $ | 390,629 | | | | | $ | 534,205 | | |
Certificates of deposit under $100,000
|
| | | | 68,105 | | | | | | 164,311 | | |
NOW accounts
|
| | | | 97,891 | | | | | | 204,770 | | |
Savings accounts
|
| | | | 57,981 | | | | | | 48,897 | | |
Money market accounts
|
| | | | 67,223 | | | | | | 165,115 | | |
| | | | $ | 681,829 | | | | | $ | 1,117,298 | | |
|
2022
|
| | | $ | 176,329 | | |
|
2023
|
| | | | 76,210 | | |
|
2024
|
| | | | 62,826 | | |
| | | | | $ | 315,365 | | |
| | |
2021
|
| |
2020
|
| ||||||
Federal income taxes
|
| | | $ | 1,997,600 | | | | | $ | 1,961,934 | | |
State income taxes
|
| | | | 562,450 | | | | | | 646,151 | | |
Deferred income tax
|
| | | | 83,473 | | | | | | 62,815 | | |
| | | | $ | 2,643,523 | | | | | $ | 2,670,900 | | |
| | |
2021
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Allowance for loan loss
|
| | | $ | 2,231,774 | | | | | $ | 2,148,167 | | |
净营业亏损结转
|
| | | | 410,073 | | | | | | 514,978 | | |
延期补偿
|
| | | | 66,939 | | | | | | 89,600 | | |
递延税金资产总额
|
| | | | 2,708,786 | | | | | | 2,752,745 | | |
递延纳税义务: | | | | ||||||||||
可供出售证券的未实现收益
|
| | | | (1,863,025) | | | | | | (3,554,934) | | |
Depreciation
|
| | | | (747,625) | | | | | | (708,112) | | |
递延纳税负债总额
|
| | | | (2,610,650) | | | | | | (4,263,046) | | |
递延税金净资产(负债)
|
| | | $ | 98,136 | | | | | $ | (1,510,301) | | |
| | |
2021
|
| |
2020
|
| ||||||
所得税前收入
|
| | | $ | 14,653,359 | | | | | $ | 13,524,822 | | |
收入增加(减少): | | | | | | | | | | | | | |
财产和设备折旧
|
| | | | (407,198) | | | | | | (10,275) | | |
免税利息收入
|
| | | | (4,004,363) | | | | | | (3,794,283) | | |
不可抵扣的利息支出
|
| | | | 21,375 | | | | | | 37,561 | | |
核心矿藏摊销
|
| | | | 358,774 | | | | | | 453,345 | | |
延期补偿
|
| | | | (84,046) | | | | | | (93,515) | | |
扣除冲销后的贷款损失准备金
|
| | | | 619,800 | | | | | | 456,124 | | |
银行拥有的人寿保险的非应税收入
|
| | | | (90,837) | | | | | | (97,688) | | |
不可扣除的餐饮和娱乐
|
| | | | — | | | | | | 37,420 | | |
免税购买力平价贷款减免
|
| | | | — | | | | | | (315,100) | | |
收购净营业亏损结转
|
| | | | (376,569) | | | | | | (395,726) | | |
Taxable income
|
| | | $ | 10,690,295 | | | | | $ | 9,802,685 | | |
|
承诺展期信贷
|
| | | $ | 153,119,264 | | |
|
开具的备用信用证和财务担保
|
| | | $ | 1,564,518 | | |
| | |
2021
|
| |
2020
|
| ||||||
In Scope of FASB ASC 606 | | | | | | | | | | | | | |
Service fees
|
| | | $ | 3,954,292 | | | | | $ | 2,942,041 | | |
借记卡和信用卡互换,净额
|
| | | | 2,614,011 | | | | | | 2,120,305 | | |
Other
|
| | | | 7,597,142 | | | | | | 7,020,907 | | |
In Scope of FASB ASC 606 | | | | | | | | | | | | | |
出售丧失抵押品赎回权的房产的收益(损失)
|
| | | | (20,229) | | | | | | 47,356 | | |
Out of Scope of FASB ASC 606 | | | | | | | | | | | | | |
Securities gains
|
| | | | 1,806,401 | | | | | | 2,656 | | |
银行自有寿险收入
|
| | | | 90,837 | | | | | | 97,687 | | |
| | | | $ | 16,042,454 | | | | | $ | 12,230,952 | | |
| | |
Before Tax
|
| |
Tax Effect
|
| |
Net of Tax
|
| |||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | |
可供出售的债务证券未实现净收益的变化
|
| | | $ | (6,666,781) | | | | | $ | (3,118,967) | | | | | $ | (3,547,814) | | |
已实现收益的重新分类调整
|
| | | | (1,806,401) | | | | | | (379,344) | | | | | | (1,427,057) | | |
| | | | $ | (8,473,182) | | | | | $ | (3,498,311) | | | | | $ | (4,974,871) | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | |
可供出售的债务证券未实现净收益的变化
|
| | | $ | 11,359,585 | | | | | $ | 3,554,934 | | | | | $ | 7,804,651 | | |
已实现收益的重新分类调整
|
| | | | (2,656) | | | | | | (558) | | | | | | (2,098) | | |
| | | | $ | 11,356,929 | | | | | $ | 3,554,376 | | | | | $ | 7,802,553 | | |
| | |
Securities
Available For Sale |
| |
Accumulated
Other Comprehensive Income (Loss) |
| ||||||
Balance, January 1, 2020
|
| | | $ | 3,139,431 | | | | | $ | 3,139,431 | | |
重新分类前的其他综合收益
|
| | | | 7,804,651 | | | | | | 7,804,651 | | |
从累计的其他全面收益中重新分类的金额
|
| | | | (2,098) | | | | | | (2,098) | | |
Balance, December 31, 2020
|
| | | | 10,941,984 | | | | | | 10,941,984 | | |
重新分类前的其他综合收益
|
| | | | (3,547,813) | | | | | | (3,547,813) | | |
从累计的其他全面收益中重新分类的金额
|
| | | | (1,427,057) | | | | | | (1,427,057) | | |
Balance, December 31, 2021
|
| | | $ | 5,967,114 | | | | | $ | 5,967,114 | | |
| | |
Actual
|
| |
To be Well Capitalized
Under Prompt Corrective Action Regulations (CBLR Framework) |
| ||||||||||||||||||
(dollars in thousands)
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Leverage Ratio
|
| | | $ | 96,720 | | | | | | 9.91% | | | | | $ | 78,044 | | | | | | >8.00% | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Leverage Ratio
|
| | | $ | 84,974 | | | | | | 10.57% | | | | | $ | 64,422 | | | | | | >8.00% | | |
| | |
报告日期的公允价值计量使用
|
| |||||||||||||||||||||
| | |
Fair Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
可供出售的证券
|
| | | $ | 407,266,130 | | | | | $ | — | | | | | $ | 407,266,130 | | | | | $ | — | | |
持有至到期证券
|
| | | | 5,387,100 | | | | | | — | | | | | | 5,387,100 | | | | | | — | | |
| | | | $ | 412,653,230 | | | | | $ | — | | | | | $ | 412,653,230 | | | | | $ | — | | |
| | |
报告日期的公允价值计量使用
|
| |||||||||||||||||||||
| | |
Fair Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
可供出售的证券
|
| | | $ | 275,437,580 | | | | | $ | — | | | | | $ | 275,437,580 | | | | | $ | — | | |
持有至到期证券
|
| | | | 5,419,673 | | | | | | — | | | | | | 5,419,673 | | | | | | — | | |
| | | | $ | 280,857,253 | | | | | $ | — | | | | | $ | 280,857,253 | | | | | $ | — | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||
| | |
Carrying
Amount |
| |
Fair Value
|
| |
Carrying
Amount |
| |
Fair Value
|
| ||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 49,714,298 | | | | | $ | 49,714,298 | | | | | $ | 58,685,977 | | | | | $ | 58,685,977 | | |
投资证券
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-sale
|
| | | | 407,266,130 | | | | | | 407,266,130 | | | | | | 275,437,580 | | | | | | 275,437,580 | | |
Held-to-maturity
|
| | | | 5,120,690 | | | | | | 5,387,100 | | | | | | 5,122,599 | | | | | | 5,419,673 | | |
Restricted Stock
|
| | | | 856,100 | | | | | | 856,100 | | | | | | 1,026,600 | | | | | | 1,026,600 | | |
Loans
|
| | | | 492,324,851 | | | | | | 509,750,000 | | | | | | 468,307,063 | | | | | | 466,419,000 | | |
应计应收利息
|
| | | | 4,132,064 | | | | | | 4,132,064 | | | | | | 3,762,567 | | | | | | 3,762,567 | | |
财务负债: | | | | | | ||||||||||||||||||||
Deposits
|
| | | $ | 870,140,200 | | | | | $ | 870,140,200 | | | | | $ | 732,544,981 | | | | | $ | 732,544,981 | | |
应计应付利息
|
| | | | 9,664 | | | | | | 9,664 | | | | | | 12,237 | | | | | | 12,237 | | |
| | |
Unaudited
6/30/2022 |
| |
12/31/2021
|
| ||||||
Cash and due from banks
|
| | | $ | 24,204,872 | | | | | $ | 17,553,358 | | |
其他银行的生息存款
|
| | | | 13,620,674 | | | | | | 32,160,940 | | |
现金和现金等价物
|
| | | | 37,825,546 | | | | | | 49,714,298 | | |
投资证券 | | | | | | | | | | | | | |
Available-for-sale
|
| | | | 358,464,192 | | | | | | 407,266,130 | | |
Held-to-maturity
|
| | | | 4,917,509 | | | | | | 5,120,690 | | |
Restricted stock
|
| | | | 1,304,500 | | | | | | 856,100 | | |
总投资证券
|
| | | | 364,686,201 | | | | | | 413,242,920 | | |
Loans | | | | | | | | | | | | | |
商业、金融和农业
|
| | | | 80,220,299 | | | | | | 67,191,445 | | |
Real estate – construction
|
| | | | 82,432,841 | | | | | | 60,641,793 | | |
Real estate – mortgage
|
| | | | 293,664,873 | | | | | | 274,975,573 | | |
Installment
|
| | | | 108,532,071 | | | | | | 86,446,571 | | |
Other
|
| | | | 4,656,855 | | | | | | 3,069,469 | | |
Total loans
|
| | | | 569,506,939 | | | | | | 492,324,851 | | |
外加购买贷款的保费
|
| | | | 35,940 | | | | | | 57,504 | | |
Less deferred loan fees
|
| | | | 1,500,665 | | | | | | 227,596 | | |
贷款损失准备金减少
|
| | | | (10,129,763) | | | | | | (9,379,962) | | |
Net loans
|
| | | | 560,913,781 | | | | | | 483,229,989 | | |
房舍和设备,净额
|
| | | | 28,692,795 | | | | | | 28,994,888 | | |
应计应收利息
|
| | | | 4,492,578 | | | | | | 4,132,064 | | |
递延所得税优惠
|
| | | | 12,526,576 | | | | | | 98,136 | | |
银行拥有的人寿保险
|
| | | | 5,041,868 | | | | | | 4,996,912 | | |
Other real estate
|
| | | | 564,438 | | | | | | 523,028 | | |
核心存款和其他无形资产,净额
|
| | | | 2,802,935 | | | | | | 3,020,516 | | |
Other assets
|
| | | | 761,046 | | | | | | 1,494,534 | | |
Total assets
|
| | | $ | 1,018,307,764 | | | | | $ | 989,447,285 | | |
| | |
Unaudited
6/30/2022 |
| |
12/31/2021
|
| ||||||
Liabilities | | | | | | | | | | | | | |
Deposits
|
| | | | | | | | | | | | |
无息需求
|
| | | $ | 462,174,245 | | | | | $ | 437,903,933 | | |
生息需求
|
| | | | 236,841,762 | | | | | | 227,366,168 | | |
Regular savings
|
| | | | 137,076,908 | | | | | | 125,601,570 | | |
Time, $100,000 and over
|
| | | | 48,892,110 | | | | | | 59,284,638 | | |
Other time
|
| | | | 33,987,612 | | | | | | 19,983,891 | | |
Total deposits
|
| | | | 918,972,637 | | | | | | 870,140,200 | | |
Other liabilities | | | | | | | | | | | | | |
应付票据和其他借款
|
| | | | 11,000,000 | | | | | | — | | |
应计应付利息
|
| | | | 14,567 | | | | | | 9,664 | | |
延期补偿
|
| | | | 189,139 | | | | | | 281,339 | | |
托管账户
|
| | | | 528,126 | | | | | | 190,618 | | |
其他应计负债
|
| | | | 7,560,692 | | | | | | 6,698,947 | | |
其他负债合计
|
| | | | 19,292,524 | | | | | | 7,180,568 | | |
Total liabilities
|
| | | | 938,265,161 | | | | | | 877,320,768 | | |
Shareholders’ equity | | | | | | | | | | | | | |
普通股,面值10.29美元,授权股票800,000股,已发行和已发行股票分别为98,846和98,846股
|
| | | | 1,016,926 | | | | | | 1,016,926 | | |
新增实收资本
|
| | | | 9,379,725 | | | | | | 9,379,725 | | |
Retained earnings
|
| | | | 100,766,925 | | | | | | 95,762,752 | | |
累计其他综合损益
|
| | | | (31,120,973) | | | | | | 5,967,114 | | |
股东权益合计
|
| | | | 80,042,603 | | | | | | 112,126,517 | | |
总负债和股东权益
|
| | | $ | 1,018,307,764 | | | | | $ | 989,447,285 | | |
| | |
Unaudited
6/30/2022 |
| |
12/31/2021
|
| ||||||
Interest income | | | | | | | | | | | | | |
贷款利息和手续费
|
| | | $ | 15,695,362 | | | | | $ | 27,377,461 | | |
投资证券的利息
|
| | | | 4,231,540 | | | | | | 6,845,565 | | |
现金存款利息
|
| | | | 37,633 | | | | | | 122,566 | | |
Total interest income
|
| | | | 19,964,535 | | | | | | 34,345,592 | | |
Interest expense | | | | | | | | | | | | | |
Interest on deposits
|
| | | | 262,997 | | | | | | 681,829 | | |
应付票据和其他借款的利息
|
| | | | 37,163 | | | | | | 41,138 | | |
Total interest expense
|
| | | | 300,160 | | | | | | 722,967 | | |
Net interest income
|
| | | | 19,664,375 | | | | | | 33,622,625 | | |
贷款损失准备金
|
| | | | 1,715,627 | | | | | | 1,405,895 | | |
计提贷款损失准备后的净利息收入
|
| | | | 17,948,748 | | | | | | 32,216,730 | | |
Non-interest income | | | | | | | | | | | | | |
存款账户手续费
|
| | | | 2,218,363 | | | | | | 3,954,294 | | |
出售证券的净收益
|
| | | | 2,427 | | | | | | 1,806,401 | | |
Other
|
| | | | 5,465,467 | | | | | | 10,281,759 | | |
| | | | | 7,686,257 | | | | | | 16,042,454 | | |
非利息支出 | | | | | | | | | | | | | |
工资和员工福利
|
| | | | 10,273,325 | | | | | | 18,168,356 | | |
Occupancy expense
|
| | | | 1,539,517 | | | | | | 3,071,450 | | |
Data processing fees
|
| | | | 1,079,509 | | | | | | 2,303,004 | | |
Equipment expense
|
| | | | 1,118,456 | | | | | | 2,033,546 | | |
邮资、印刷和用品
|
| | | | 899,644 | | | | | | 1,727,878 | | |
自动柜员机/借记机处理费用
|
| | | | 598,910 | | | | | | 1,059,462 | | |
Internet banking
|
| | | | 433,763 | | | | | | 753,258 | | |
Professional fees
|
| | | | 440,791 | | | | | | 703,642 | | |
监管评估
|
| | | | 216,193 | | | | | | 381,092 | | |
广告和促销
|
| | | | 179,964 | | | | | | 251,875 | | |
Telephone
|
| | | | 85,479 | | | | | | 233,802 | | |
慈善捐款
|
| | | | 53,448 | | | | | | 112,109 | | |
其他房地产费用
|
| | | | 28,841 | | | | | | 56,338 | | |
Other
|
| | | | 2,256,246 | | | | | | 2,750,013 | | |
| | | | | 19,204,086 | | | | | | 33,605,825 | | |
未计提所得税准备的收入
|
| | | | 6,430,919 | | | | | | 14,653,359 | | |
所得税拨备
|
| | | | 1,426,746 | | | | | | 2,643,523 | | |
Net income
|
| | | $ | 5,004,173 | | | | | $ | 12,009,836 | | |
| | |
Unaudited
6/30/2022 |
| |
12/31/2021
|
| ||||||
经营活动产生的现金流 | | | | | | | | | | | | | |
Net income
|
| | | $ | 5,004,173 | | | | | $ | 12,009,836 | | |
将净收益与经营活动提供的现金净额进行调整:
|
| | | | | | | | | | | | |
房地和设备折旧
|
| | | | 821,220 | | | | | | 1,807,612 | | |
无形资产摊销
|
| | | | 217,581 | | | | | | 458,912 | | |
处置房舍和设备的收益
|
| | | | 89,618 | | | | | | 31,300 | | |
银行自有寿险收入
|
| | | | (44,956) | | | | | | (90,836) | | |
递延所得税优惠
|
| | | | — | | | | | | 83,473 | | |
出售证券的亏损(收益)
|
| | | | (2,427) | | | | | | (1,806,401) | | |
溢价摊销和证券折扣增加,净额
|
| | | | 243,765 | | | | | | 799,951 | | |
Provision for loan loss
|
| | | | 1,715,627 | | | | | | 1,405,895 | | |
应计应收利息变动
|
| | | | (360,514) | | | | | | (369,497) | | |
其他房地产的变动
|
| | | | (41,410) | | | | | | (248,115) | | |
Change in other assets
|
| | | | 733,488 | | | | | | 6,426,821 | | |
应计应付利息变动
|
| | | | 4,903 | | | | | | (2,573) | | |
递延薪酬变动
|
| | | | (92,200) | | | | | | (84,045) | | |
其他负债变动
|
| | | | 1,199,253 | | | | | | 3,467,362 | | |
经营活动提供的现金净额
|
| | | | 9,488,121 | | | | | | 23,889,695 | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
投资证券的销售、偿付和到期日收益
|
| | | | 6,331,094 | | | | | | 580,357,407 | | |
出售房舍和设备的收益
|
| | | | 1,500 | | | | | | 435,400 | | |
购置房舍和设备
|
| | | | (610,245) | | | | | | (8,371,164) | | |
购买可供出售的投资证券 -
|
| | | | (6,589,054) | | | | | | (717,844,378) | | |
购买 - 持有至到期的投资证券
|
| | | | (494,786) | | | | | | — | | |
FHLB和FNBB库存变化
|
| | | | (448,400) | | | | | | 170,500 | | |
Net changes in loans
|
| | | | (79,399,419) | | | | | | (25,173,159) | | |
投资活动提供(使用)的现金净额
|
| | | | (81,209,310) | | | | | | (170,425,394) | | |
融资活动产生的现金流 | | | | | | | | | | | | | |
定期存款以外的存款净变化
|
| | | | 45,221,244 | | | | | | 121,230,968 | | |
定期存款净变化
|
| | | | 3,611,193 | | | | | | 16,364,251 | | |
Reacquisition of stock
|
| | | | — | | | | | | (31,199) | | |
短期债务收益
|
| | | | 11,000,000 | | | | | | — | | |
融资活动提供(使用)的净现金
|
| | | | 59,832,437 | | | | | | 137,564,020 | | |
现金和现金等价物增加
|
| | | | (11,888,752) | | | | | | (8,971,679) | | |
年初现金和现金等价物 -
|
| | | | 49,714,298 | | | | | | 58,685,977 | | |
现金和现金等价物 - 期末
|
| | | $ | 37,825,546 | | | | | $ | 49,714,298 | | |