|
Mississippi
(州または他の管轄
会社や組織を設立する)≡ |
| |
6021
(主要標準工業
分類コード番号)≡ |
| |
64-0862173
(I.R.S. Employer
Identification No.) |
|
|
Mark C. Kanaly
William W. Hooper Alston & Bird LLP One Atlantic Center 1201 West Peachtree Street Atlanta, Georgia 30309 (404) 881-7000 |
| |
Robert D. Klingler
Nelson Mullins Riley&Scarborough LLP Atlantic Station 201 17th Street NW, Suite 1700 Atlanta, Georgia 30363 (404) 322-6000 |
|
|
Large accelerated filer
|
| |
Accelerated filer ☐
|
| |
Non-accelerated filer ☐
|
| |
Smaller reporting company ☐
|
| |
Emerging growth company ☐
|
|
|
M. Ray “Hoppy” Cole, Jr.
取締役会長、CEO 第一銀行株式会社 |
| |
Leonard Moreland
CEO 遺産東南銀行株式会社 |
|
|
QUESTIONS AND ANSWERS
|
| | | | 1 | | |
|
SUMMARY
|
| | | | 10 | | |
|
前向き陳述に関する警告声明
|
| | | | 21 | | |
|
UNAUDITED PRO FORMA
|
| | | | 23 | | |
|
濃縮組合せ財務情報
|
| | | | 26 | | |
|
RISK FACTORS
|
| | | | 35 | | |
|
合併に関するリスク
|
| | | | 35 | | |
|
合併後の合併会社に関するリスク
|
| | | | 39 | | |
|
投資合併後の会社普通株に関するリスク
|
| | | | 40 | | |
|
第一銀行業務に関するリスク
|
| | | | 41 | | |
|
第1回BancShares特別会議情報
|
| | | | 42 | | |
|
General
|
| | | | 42 | | |
|
Date, Time and Place
|
| | | | 42 | | |
|
会議で審議される事項
|
| | | | 42 | | |
|
問題と他の情報
|
| | | | 46 | | |
|
中国国際商会特別会議情報
|
| | | | 47 | | |
|
THE MERGER
|
| | | | 51 | | |
|
General
|
| | | | 51 | | |
|
調達価格と調達価格調整
|
| | | | 51 | | |
|
Background of the Merger
|
| | | | 51 | | |
|
First BancShares合併原因
|
| | | | 56 | | |
|
中国興業銀行合併原因
|
| | | | 57 | | |
|
中国興業銀行財務顧問意見
|
| | | | 60 | | |
|
First BancShares財務顧問意見
|
| | | | 70 | | |
|
監査されていない予期される財務情報
|
| | | | 99 | | |
|
合併には規制部門の承認が必要である
|
| | | | 104 | | |
|
合併が米国連邦所得税に及ぼす重大な影響
|
| | | | 106 | | |
|
Accounting Treatment
|
| | | | 108 | | |
|
HSBI株主の評価権
|
| | | | 109 | | |
|
合併中の株式交換
|
| | | | 110 | | |
|
First BancShares普通株上場
|
| | | | 111 | | |
|
THE MERGER AGREEMENT
|
| | | | 112 | | |
|
Structure of the Merger
|
| | | | 112 | | |
|
マージの完了と発効時間
|
| | | | 112 | | |
|
生き残った会社の組織ファイル
|
| | | | 112 | | |
|
存続会社の取締役会構成および管理
|
| | | | 113 | | |
|
Merger Consideration
|
| | | | 113 | | |
|
HSBI株を合併対価に変換するプログラム
|
| | | | 114 | | |
|
ハンセン銀行の株式証明書を渡す
|
| | | | 114 | | |
|
陳述と保証
|
| | | | 115 | | |
|
“重大な悪影響”の定義
|
| | | | 116 | | |
|
契約とプロトコル
|
| | | | 117 | | |
|
Regulatory Matters
|
| | | | 121 | | |
|
NASDAQ Listing
|
| | | | 122 | | |
|
Employee Matters
|
| | | | 122 | | |
|
賠償と役員及び上級職員保険
|
| | | | 122 | | |
|
No Solicitation
|
| | | | 123 | | |
|
マージが完了する条件
|
| | | | 125 | | |
|
Termination
|
| | | | 126 | | |
|
Termination Fee
|
| | | | 127 | | |
|
Effect of Termination
|
| | | | 127 | | |
|
Amendment; Waiver
|
| | | | 127 | | |
|
Expenses
|
| | | | 127 | | |
|
統合プロトコルの付属プロトコル
|
| | | | 128 | | |
|
Voting Agreements
|
| | | | 128 | | |
|
eスポーツ禁止プロトコルと秘密プロトコル
|
| | | | 129 | | |
|
Claims Letters
|
| | | | 129 | | |
|
THE COMPANIES
|
| | | | 131 | | |
|
The First Bancshares, Inc.
|
| | | | 131 | | |
|
遺産東南銀行株式会社
|
| | | | 131 | | |
|
遺産東南銀行の財務状況及び経営業績に対する管理層の検討と分析
|
| | | | 134 | | |
|
株式説明
|
| | | | 156 | | |
|
Common Stock
|
| | | | 156 | | |
|
Preferred Stock
|
| | | | 157 | | |
|
反買収条項
|
| | | | 157 | | |
|
First BancShares株主とHSBI株主権利対照表
|
| | | | 159 | | |
|
THE 280G PROPOSAL
|
| | | | 171 | | |
|
LEGAL MATTERS
|
| | | | 175 | | |
|
EXPERTS
|
| | | | 175 | | |
|
どこでもっと情報を見つけることができますか
|
| | | | 175 | | |
|
Annex A
|
| | | | A-1 | | |
|
Annex B
|
| | | | B-1 | | |
|
Annex C
|
| | |
|
C-1
|
| |
|
Annex D
|
| | | | D-1 | | |
|
Annex E
|
| | | | E-1 | | |
|
Annex F
|
| | | | F-1 | | |
| | |
First Bancshares
Common Stock |
| |
HSBI Common
Stock |
| |
Implied Value of
One Share of First Bancshares Common Stock |
| |||||||||
July 26, 2022
|
| | | $ | 29.68 | | | | | $ | 21.70 | | | | | $ | 28.64 | | |
[ ], 2022
|
| | | | | | | | | | | | | | | | | | |
| | |
First
Bancshares Historical |
| |
BBI
Historical |
| |
Pro Forma
Adjustments |
| |
Notes
|
| |
Pro Forma
First Bancshares and BBI Combined |
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銀行が満期になった現金、利息銀行残高と利息定期預金
|
| | | $ | 356,771 | | | | | $ | 42,312 | | | | | $ | (12,300) | | | |
(12)
|
| | | $ | 386,783 | | |
証券と連邦住宅ローン銀行株
|
| | | | 2,104,989 | | | | | | 23,357 | | | | | | — | | | | | | | | | 2,128,346 | | |
Loans, net
|
| | | | 3,092,524 | | | | | | 478,599 | | | | | | (2,808) | | | |
(2)(3)(4)
|
| | | | 3,568,315 | | |
販売待ち担保ローンを持っている
|
| | | | 6,703 | | | | | | 1,379 | | | | | | — | | | | | | | | | 8,082 | | |
Other assets
|
| | | | 123,329 | | | | | | 31,292 | | | | | | — | | | | | | | | | 154,621 | | |
建物、家具と固定装置及び設備
|
| | | | 132,724 | | | | | | 15,941 | | | | | | (802) | | | |
(8)
|
| | | | 147,863 | | |
Deferred tax asset
|
| | | | 36,062 | | | | | | 25,972 | | | | | | 1,491 | | | |
(1)
|
| | | | 63,525 | | |
無形岩心鉱物
|
| | | | 27,381 | | | | | | — | | | | | | 9,791 | | | |
(5)
|
| | | | 37,172 | | |
Goodwill
|
| | | | 156,942 | | | | | | 414 | | | | | | 8,093 | | | |
(7)
|
| | | | 165,449 | | |
Total assets
|
| | | $ | 6,037,425 | | | | | $ | 619,266 | | | | | $ | 3,465 | | | | | | | | $ | 6,660,156 | | |
負債と株主権益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 5,306,197 | | | | | $ | 486,111 | | | | | $ | 547 | | | |
(9)
|
| | | $ | 5,792,855 | | |
連邦住宅ローン銀行立て替えとその他の借金
|
| | | | 129,495 | | | | | | 35,000 | | | | | | — | | | | | | | | | 164,495 | | |
Trust Preferred
|
| | | | 15,381 | | | | | | — | | | | | | — | | | | | | | | | 15,381 | | |
Other liabilities
|
| | | | 25,900 | | | | | | 14,802 | | | | | | — | | | | | | | | | 40,702 | | |
Total Liabilities
|
| | | | 5,476,973 | | | | | | 535,913 | | | | | | 547 | | | | | | | | | 6,013,433 | | |
Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity
|
| | | | 560,452 | | | | | | 83,353 | | | | | | 2,918 | | | |
(6)
|
| | | | 646,723 | | |
総負債と株主権益
|
| | | $ | 6,037,425 | | | | | $ | 619,266 | | | | | $ | 3,465 | | | | | | | | $ | 6,660,156 | | |
| | |
Pro Forma
First Bancshares and BBI Combined |
| |
HSBI
Historical |
| |
Pro Forma
Adjustments |
| |
Notes
|
| |
Pro Forma
First Bancshares and HSBI Combined |
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銀行が満期になった現金、利息銀行残高と利息定期預金
|
| | | $ | 386,783 | | | | | $ | 298,424 | | | | | $ | (21,125) | | | |
(12)(13)
|
| | | $ | 664,082 | | |
証券と連邦住宅ローン銀行株
|
| | | | 2,128,346 | | | | | | 193,809 | | | | | | — | | | | | | | | | 2,322,155 | | |
Loans, net
|
| | | | 3,568,315 | | | | | | 1,095,963 | | | | | | (13,280) | | | |
(2)(3)(4)
|
| | | | 4,650,998 | | |
販売待ち担保ローンを持っている
|
| | | | 8,082 | | | | | | — | | | | | | — | | | | | | | | | 8,082 | | |
Other assets
|
| | | | 154,621 | | | | | | 43,090 | | | | | | — | | | | | | | | | 197,711 | | |
建物、家具と固定装置及び設備
|
| | | | 147,863 | | | | | | 33,812 | | | | | | 1,400 | | | |
(8)
|
| | | | 183,075 | | |
Deferred tax asset
|
| | | | 63,525 | | | | | | 12,850 | | | | | | 1 | | | |
(1)
|
| | | | 76,376 | | |
無形岩心鉱物
|
| | | | 37,172 | | | | | | 6,809 | | | | | | 19,100 | | | |
(5)
|
| | | | 63,081 | | |
Goodwill
|
| | | | 165,449 | | | | | | 28,275 | | | | | | 42,628 | | | |
(7)
|
| | | | 236,352 | | |
Total assets
|
| | | $ | 6,660,156 | | | | | $ | 1,713,032 | | | | | $ | 28,724 | | | | | | | | $ | 8,401,912 | | |
負債と株主権益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 5,792,855 | | | | | $ | 1,486,448 | | | | | $ | 1,900 | | | |
(9)
|
| | | $ | 7,281,203 | | |
連邦住宅ローン銀行立て替えとその他の借金
|
| | | | 164,495 | | | | | | 56,954 | | | | | | — | | | | | | | | | 221,449 | | |
Trust Preferred
|
| | | | 15,381 | | | | | | 9,480 | | | | | | (2,100) | | | |
(10)
|
| | | | 22,761 | | |
Other liabilities
|
| | | | 40,702 | | | | | | 10,163 | | | | | | — | | | | | | | | | 50,865 | | |
Total Liabilities
|
| | | | 6,013,433 | | | | | | 1,563,045 | | | | | | (200) | | | | | | | | | 7,576,278 | | |
Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity
|
| | | | 646,723 | | | | | | 149,987 | | | | | | 28,924 | | | |
(6)
|
| | | | 825,634 | | |
総負債と株主権益
|
| | | $ | 6,660,156 | | | | | $ | 1,713,032 | | | | | $ | 28,724 | | | | | | | | $ | 8,401,912 | | |
| | |
First
Bancshares Historical |
| |
BBI
Historical |
| |
Pro Forma
Adjustments |
| |
Notes
|
| |
Pro Forma
First Bancshares and BBI Combined |
| ||||||||||||
Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans
|
| | | $ | 68,817 | | | | | $ | 9,593 | | | | | $ | 1,032 | | | |
(17)
|
| | | $ | 79,442 | | |
投資証券とその他の収入
|
| | | | 19,771 | | | | | | 341 | | | | | | — | | | | | | | | | 20,112 | | |
Total Interest Income
|
| | | | 88,588 | | | | | | 9,934 | | | | | | 1,032 | | | | | | | | | 99,554 | | |
Interest Expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 4,188 | | | | | | 862 | | | | | | (275) | | | |
(14)
|
| | | | 4,775 | | |
Borrowed Funds
|
| | | | 3,660 | | | | | | 154 | | | | | | — | | | | | | | | | 3,814 | | |
Total Interest Expense
|
| | | | 7,848 | | | | | | 1,016 | | | | | | (275) | | | | | | | | | 8,589 | | |
Net Interest Income
|
| | | | 80,740 | | | | | | 8,918 | | | | | | 1,307 | | | | | | | | | 90,965 | | |
ローン損失準備金
|
| | | | 600 | | | | | | — | | | | | | 3,145 | | | |
(3)
|
| | | | 3,745 | | |
融資損失準備後の純利息収入
を計上する
|
| | | | 80,140 | | | | | | 8,918 | | | | | | (1,838) | | | | | | | | | 87,220 | | |
Non-Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fees and service charges
|
| | | | 4,078 | | | | | | 507 | | | | | | — | | | | | | | | | 4,585 | | |
Other
|
| | | | 15,743 | | | | | | 3,539 | | | | | | — | | | | | | | | | 19,282 | | |
非利息収入総額
|
| | | | 19,821 | | | | | | 4,046 | | | | | | — | | | | | | | | | 23,867 | | |
非利息支出 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
給料と従業員福祉
|
| | | | 34,036 | | | | | | 6,483 | | | | | | — | | | | | | | | | 40,519 | | |
入居率と設備
|
| | | | 7,704 | | | | | | 903 | | | | | | (3) | | | |
(15)
|
| | | | 8,604 | | |
その他の運営費用
|
| | | | 14,097 | | | | | | 2,804 | | | | | | — | | | | | | | | | 16,901 | | |
コア鉱物無形資産の償却
|
| | | | 2,128 | | | | | | — | | | | | | 163 | | | |
(16)
|
| | | | 2,291 | | |
Merger related expense
|
| | | | 1,580 | | | | | | — | | | | | | — | | | | | | | | | 1,580 | | |
非利息支出総額
|
| | | | 59,545 | | | | | | 10,190 | | | | | | 160 | | | | | | | | | 69,895 | | |
所得税を計上せずに用意した収入
|
| | | | 40,416 | | | | | | 2,774 | | | | | | (1,998) | | | | | | | | | 41,192 | | |
所得税の準備
|
| | | | 7,834 | | | | | | 725 | | | | | | (505) | | | |
(18)
|
| | | | 8,054 | | |
Net Income (loss)
|
| | | | 32,582 | | | | | | 2,049 | | | | | | (1,493) | | | | | | | | | 33,138 | | |
普通株主の純収益(損失)
に適用
|
| | | $ | 32,582 | | | | | $ | 2,049 | | | | | $ | (1,493) | | | | | | | | $ | 33,138 | | |
Net Income Per Share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 1.58 | | | | | | | | | | | | | | | | | | | | $ | 1.37 | | |
Diluted
|
| | | $ | 1.57 | | | | | | | | | | | | | | | | | | | | $ | 1.37 | | |
1株当たり普通配当金
|
| | | $ | 0.35 | | | | | | | | | | | | | | | | | | | | $ | 0.35 | | |
加重平均発行済み普通株式:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 20,602,698 | | | | | | | | | | | | 3,498,936 | | | | | | | | | 24,101,634 | | |
Diluted
|
| | | | 20,725,545 | | | | | | | | | | | | | | | | | | | | | 24,224,481 | | |
| | |
Pro Forma
First Bancshares and BBI Combined |
| |
HSBI
Historical |
| |
Pro Forma
Adjustments |
| |
Notes
|
| |
Pro Forma
First Bancshares and HSBI Combined |
| ||||||||||||
Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans
|
| | | $ | 79,442 | | | | | $ | 25,535 | | | | | $ | 3,100 | | | |
(17)
|
| | | $ | 108,077 | | |
投資証券とその他の収入
|
| | | | 20,112 | | | | | | 2,116 | | | | | | — | | | | | | | | | 22,228 | | |
Total Interest Income
|
| | | | 99,554 | | | | | | 27,651 | | | | | | 3,100 | | | | | | | | | 130,305 | | |
Interest Expense
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 4,775 | | | | | | 1,320 | | | | | | (475) | | | |
(14)
|
| | | | 5,620 | | |
Borrowed Funds
|
| | | | 3,814 | | | | | | 801 | | | | | | 81 | | | |
(19)
|
| | | | 4,969 | | |
Total Interest Expense
|
| | | | 8,589 | | | | | | 2,121 | | | | | | (394) | | | | | | | | | 10,316 | | |
Net Interest Income
|
| | | | 90,965 | | | | | | 25,530 | | | | | | 3,494 | | | | | | | | | 118,877 | | |
ローン損失準備金
|
| | | | 4,046 | | | | | | — | | | | | | 3,376 | | | |
(3)
|
| | | | 7,422 | | |
融資損失準備後の純利息収入
を計上する
|
| | | | 85,807 | | | | | | 25,530 | | | | | | 118 | | | | | | | | | 112,868 | | |
Non-Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fees and service charges
|
| | | | 4,585 | | | | | | 5,960 | | | | | | — | | | | | | | | | 10,545 | | |
Other
|
| | | | 19,282 | | | | | | 2,492 | | | | | | — | | | | | | | | | 21,774 | | |
非利息収入総額
|
| | | | 23,867 | | | | | | 8,452 | | | | | | — | | | | | | | | | 32,319 | | |
非利息支出 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
給料と従業員福祉
|
| | | | 40,519 | | | | | | 14,318 | | | | | | — | | | | | | | | | 54,837 | | |
入居率と設備
|
| | | | 8,604 | | | | | | 2,775 | | | | | | — | | | | | | | | | 11,379 | | |
その他の運営費用
|
| | | | 16,901 | | | | | | 6,914 | | | | | | 35 | | | |
(15)
|
| | | | 23,850 | | |
コア鉱物無形資産の償却
|
| | | | 2,291 | | | | | | — | | | | | | 955 | | | |
(16)
|
| | | | 3,246 | | |
Merger related expense
|
| | | | 1,580 | | | | | | 918 | | | | | | — | | | | | | | | | 2,498 | | |
非利息支出総額
|
| | | | 69,895 | | | | | | 24,925 | | | | | | 990 | | | | | | | | | 95,810 | | |
所得税を計上せずに用意した収入
|
| | | | 41,192 | | | | | | 9,057 | | | | | | (872) | | | | | | | | | 49,377 | | |
所得税の準備
|
| | | | 8,054 | | | | | | 1,888 | | | | | | (221) | | | |
(18)
|
| | | | 9,721 | | |
Net Income (loss)
|
| | | | 33,138 | | | | | | 7,169 | | | | | | (651) | | | | | | | | | 39,656 | | |
普通株主の純収益(損失)
に適用
|
| | | $ | 33,138 | | | | | $ | 7,169 | | | | | $ | (651) | | | | | | | | $ | 39,656 | | |
Net Income Per Share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 1.37 | | | | | | | | | | | | | | | | | | | | $ | 1.28 | | |
Diluted
|
| | | $ | 1.37 | | | | | | | | | | | | | | | | | | | | $ | 1.27 | | |
1株当たり普通配当金
|
| | | $ | 0.35 | | | | | | | | | | | | | | | | | | | | $ | 0.27 | | |
加重平均発行済み普通株式:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 24,101,634 | | | | | | | | | | | | 6,962,435 | | | | | | | | | 31,064,069 | | |
Diluted
|
| | | | 24,224,481 | | | | | | | | | | | | | | | | | | | | | 31,186,916 | | |
| | |
First
Bancshares Historical |
| |
BBI
Historical |
| |
Pro Forma
Adjustments |
| |
Notes
|
| |
Pro Forma
First Bancshares and BBI Combined |
| ||||||||||||
Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans
|
| | | $ | 151,203 | | | | | $ | 18,579 | | | | | $ | 2,064 | | | |
(17)
|
| | | $ | 171,846 | | |
投資証券とその他の収入
|
| | | | 25,542 | | | | | | 436 | | | | | | — | | | | | | | | | 25,978 | | |
Total Interest Income
|
| | | | 176,745 | | | | | | 19,015 | | | | | | 2,064 | | | | | | | | | 197,824 | | |
Interest Expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 12,062 | | | | | | 2,125 | | | | | | (550) | | | |
(14)
|
| | | | 14,737 | | |
Borrowed Funds
|
| | | | 7,619 | | | | | | 324 | | | | | | — | | | | | | | | | 7,943 | | |
Total Interest Expense
|
| | | | 19,681 | | | | | | 2,449 | | | | | | (550) | | | | | | | | | 22,680 | | |
Net Interest Income
|
| | | | 157,064 | | | | | | 16,566 | | | | | | 2,614 | | | | | | | | | 176,244 | | |
ローン損失準備金
|
| | | | (1,104) | | | | | | 372 | | | | | | 3,145 | | | |
(3)
|
| | | | 2,413 | | |
融資損失準備後の純利息収入
を計上する
|
| | | | 158,168 | | | | | | 16,194 | | | | | | (531) | | | | | | | | | 173,831 | | |
Non-Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fees and service charges
|
| | | | 20,334 | | | | | | 1,023 | | | | | | — | | | | | | | | | 21,357 | | |
Other
|
| | | | 17,139 | | | | | | 5,516 | | | | | | — | | | | | | | | | 22,655 | | |
非利息収入総額
|
| | | | 37,473 | | | | | | 6,539 | | | | | | — | | | | | | | | | 44,012 | | |
非利息支出 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
給料と従業員福祉
|
| | | | 65,856 | | | | | | 12,344 | | | | | | — | | | | | | | | | 78,200 | | |
入居率と設備
|
| | | | 12,713 | | | | | | 1,712 | | | | | | (21) | | | |
(15)
|
| | | | 14,404 | | |
その他の運営費用
|
| | | | 30,246 | | | | | | 5,534 | | | | | | — | | | | | | | | | 35,780 | | |
コア鉱物無形資産の償却
|
| | | | 4,137 | | | | | | — | | | | | | 326 | | | |
(16)
|
| | | | 4,463 | | |
Merger related expense
|
| | | | 1,607 | | | | | | — | | | | | | — | | | | | | | | | 1,607 | | |
非利息支出総額
|
| | | | 114,559 | | | | | | 19,590 | | | | | | 305 | | | | | | | | | 134,454 | | |
所得税を計上せずに用意した収入
|
| | | | 81,082 | | | | | | 3,143 | | | | | | (836) | | | | | | | | | 83,389 | | |
所得税の準備
|
| | | | 16,915 | | | | | | 850 | | | | | | (212) | | | |
(18)
|
| | | | 17,553 | | |
Net Income (loss)
|
| | | | 64,167 | | | | | | 2,293 | | | | | | (624) | | | | | | | | | 65,836 | | |
優先配当金と株式付加価値
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通株主の純収益(損失)
に適用
|
| | | $ | 64,167 | | | | | $ | 2,293 | | | | | $ | (624) | | | | | | | | $ | 65,836 | | |
Net Income Per Share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 3.05 | | | | | | | | | | | | | | | | | | | | $ | 2.69 | | |
Diluted
|
| | | $ | 3.03 | | | | | | | | | | | | | | | | | | | | $ | 2.67 | | |
1株当たり普通配当金
|
| | | $ | 0.5800 | | | | | | | | | | | | | | | | | | | | $ | 0.5800 | | |
加重平均発行済み普通株式:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 21,017,189 | | | | | | | | | | | | 3,498,936 | | | | | | | | | 24,516,125 | | |
Diluted
|
| | | | 21,166,709 | | | | | | | | | | | | | | | | | | | | | 24,665,645 | | |
| | |
First
Bancshares and BBI Pro Forma Historical |
| |
HSBI
Historical |
| |
Pro Forma
Adjustments |
| |
Notes
|
| |
Pro Forma
First Bancshares and HSBI Combined |
| ||||||||||||
Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans
|
| | | $ | 171,846 | | | | | $ | 54,125 | | | | | $ | 6,200 | | | |
(17)
|
| | | $ | 232,171 | | |
投資証券とその他の収入
|
| | | | 25,978 | | | | | | 2,329 | | | | | | — | | | | | | | | | 28,307 | | |
Total Interest Income
|
| | | | 197,824 | | | | | | 56,454 | | | | | | 6,200 | | | | | | | | | 260,478 | | |
Interest Expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 14,737 | | | | | | 3,292 | | | | | | (950) | | | |
(14)
|
| | | | 17,079 | | |
Borrowed Funds
|
| | | | 7,943 | | | | | | 1,880 | | | | | | 162 | | | |
(19)
|
| | | | 9,985 | | |
Total Interest Expense
|
| | | | 22,680 | | | | | | 5,172 | | | | | | (788) | | | | | | | | | 27,064 | | |
Net Interest Income
|
| | | | 176,244 | | | | | | 51,282 | | | | | | 6,988 | | | | | | | | | 234,514 | | |
ローン損失準備金
|
| | | | 2,413 | | | | | | — | | | | | | 3,376 | | | |
(3)
|
| | | | 5,789 | | |
融資損失準備後の純利息収入
を計上する
|
| | | | 173,831 | | | | | | 51,282 | | | | | | 3,612 | | | | | | | | | 228,725 | | |
Non-Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fees and service charges
|
| | | | 21,357 | | | | | | 11,978 | | | | | | — | | | | | | | | | 33,335 | | |
Other
|
| | | | 22,655 | | | | | | 6,991 | | | | | | — | | | | | | | | | 29,646 | | |
非利息収入総額
|
| | | | 44,012 | | | | | | 18,969 | | | | | | — | | | | | | | | | 62,981 | | |
非利息支出 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
給料と従業員福祉
|
| | | | 78,200 | | | | | | 26,531 | | | | | | — | | | | | | | | | 104,731 | | |
入居率と設備
|
| | | | 14,404 | | | | | | 5,424 | | | | | | — | | | | | | | | | 19,828 | | |
その他の運営費用
|
| | | | 35,780 | | | | | | 14,383 | | | | | | 70 | | | |
(15)
|
| | | | 50,233 | | |
コア鉱物無形資産の償却
|
| | | | 4,463 | | | | | | 950 | | | | | | 1,910 | | | |
(16)
|
| | | | 7,323 | | |
Merger related expense
|
| | | | 1,607 | | | | | | 5,160 | | | | | | — | | | | | | | | | 6,767 | | |
非利息支出総額
|
| | | | 134,454 | | | | | | 52,448 | | | | | | 1,980 | | | | | | | | | 188,882 | | |
所得税を計上せずに用意した収入
|
| | | | 83,389 | | | | | | 17,803 | | | | | | 1,632 | | | | | | | | | 102,824 | | |
所得税の準備
|
| | | | 17,553 | | | | | | 3,989 | | | | | | 413 | | | |
(18)
|
| | | | 21,955 | | |
Net Income (loss)
|
| | | | 65,836 | | | | | | 13,814 | | | | | | 1,219 | | | | | | | | | 80,869 | | |
優先配当金と株式付加価値
|
| | | | | | | | | | | | | | | | | | | | | | | | | — | | |
普通株主の純収益(損失)
に適用
|
| | | $ | 65,836 | | | | | $ | 13,814 | | | | | $ | 1,219 | | | | | | | | | 80,869 | | |
Net Income Per Share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 2.69 | | | | | | | | | | | | | | | | | | | | $ | 2.57 | | |
Diluted
|
| | | $ | 2.67 | | | | | | | | | | | | | | | | | | | | $ | 2.56 | | |
1株当たり普通配当金
|
| | | $ | 0.58 | | | | | | | | | | | | | | | | | | | | $ | 0.5800 | | |
加重平均発行済み普通株式:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 24,516,125 | | | | | | | | | | | | 6,962,435 | | | | | | | | | 31,478,560 | | |
Diluted
|
| | | | 24,665,645 | | | | | | | | | | | | | | | | | | | | | 31,628,080 | | |
|
2022年6月30日までに発行されたHSBI普通株
|
| | | | 7,020,849 | | |
|
HSBI SERPプロトコルにより発行可能なHSBI普通株式
|
| | | | 194,110 | | |
|
1株当たり価格は、First BancSharesの2022年7月27日30.66ドルの価格に基づいています
|
| | | | 29.59 | | |
|
普通株式形式買収総価格
|
| | | | 213,490,637 | | |
|
HSBIオプション所有者に支払う対価格
|
| | | | 647,914 | | |
|
形式調達総価格
|
| | | $ | 214,138,551 | | |
| 予備購入価格: | | | | | | | | | | | | | |
|
現金と発行済み株式価値
|
| | | | | | | | | $ | 214,138 | | |
| 資産を識別できる | | | | | | | | | | | | | |
|
Cash and due from banks
|
| | | $ | 298,424 | | | | | | | | |
|
証券、FHLB株とFNBB株
|
| | | | 193,809 | | | | | | | | |
|
ローン(純額)、レンタルと受取利息
|
| | | | 1,082,683 | | | | | | | | |
|
コア預金無形資産
|
| | | | 25,909 | | | | | | | | |
|
動産と不動産
|
| | | | 35,212 | | | | | | | | |
|
Other Assets
|
| | | | 55,940 | | | | | | | | |
|
Total assets acquired
|
| | | | 1,691,977 | | | | | | | | |
| 負債買収の公正価値: | | | | | | | | | | | | | |
|
Deposits
|
| | | | 1,488,348 | | | | | | | | |
|
Other borrowings
|
| | | | 64,334 | | | | | | | | |
|
Other liabilities
|
| | | | 10,163 | | | | | | | | |
|
が負担する総負債
|
| | | | 1,562,845 | | | | | | | | |
|
純資産買収の公正価値
|
| | | | | | | | | | 129,132 | | |
|
初歩形式営業権
|
| | | | | | | | | | 85,007 | | |
|
1株当たりの取引価格/6/30/2022 1株当たりの有形帳簿価値
|
| |
177%
|
|
|
1株当たり出来高/LTM 1株当たり収益。
|
| |
14.7x
|
|
|
1株当たり取引価格/2022年見積もり。1株当たり収益(1)
|
| |
12.5x
|
|
|
有形図書プレミアム(2)/コア預金(CD>10万ドル)
|
| |
6.5%
|
|
|
Market Premium as of July 22, 2022
|
| |
30.5%
|
|
| | |
Beginning Value
7/22/2021 |
| |
Ending Value
7/22/2022 |
| ||||||
HSBI
|
| | | | 100% | | | | | | 85.7% | | |
HSBI Peer Group
|
| | | | 100% | | | | | | 97.3% | | |
S&P 500 Bank Index
|
| | | | 100% | | | | | | 84.8% | | |
NASDAQ Bank Index
|
| | | | 100% | | | | | | 95.2% | | |
| | |
Beginning Value
7/22/2019 |
| |
Ending Value
7/22/2022 |
| ||||||
HSBI
|
| | | | 100% | | | | | | 86.3% | | |
HSBI Peer Group
|
| | | | 100% | | | | | | 99.9% | | |
S&P 500 Bank Index
|
| | | | 100% | | | | | | 100.5% | | |
NASDAQ Bank Index
|
| | | | 100% | | | | | | 113.0% | | |
| | |
Beginning Value
7/22/2021 |
| |
Ending Value
7/22/2022 |
| ||||||
FBMS
|
| | | | 100% | | | | | | 79.4% | | |
FBMS Peer Group
|
| | | | 100% | | | | | | 110.4% | | |
S&P 500 Bank Index
|
| | | | 100% | | | | | | 84.8% | | |
NASDAQ Bank Index .
|
| | | | 100% | | | | | | 95.2% | | |
| | |
Beginning Value
7/22/2019 |
| |
Ending Value
7/22/2022 |
| ||||||
FBMS
|
| | | | 100% | | | | | | 97.4% | | |
FBMS Peer Group
|
| | | | 100% | | | | | | 122.6% | | |
S&P 500 Bank Index
|
| | | | 100% | | | | | | 100.5% | | |
NASDAQ Bank Index
|
| | | | 100% | | | | | | 113.0% | | |
| C&F Financial Corp. | | | National BankShares Inc. | |
| ジョン·マーシャル銀行株式会社 | | | First Community Corp. | |
| FVCBankcorp Inc. | | | NC社のPeople Bancorp | |
| USCB金融ホールディングス | | | First National Corp. | |
| バージニア国立銀行株式会社 | | | Citizens Holding Co. | |
| 南方各州銀行株 | | | Old Point Financial Corp. | |
| Main Street BancShares | | | 奥本国立銀行。 | |
| | |
HSBI
|
| |
HSBI
Peer Group Median |
| |
HSBI
Peer Group Mean |
| |
HSBI
Peer Group Low |
| |
HSBI
Peer Group High |
| |||||||||||||||
Total assets ($mm)
|
| | | | 1,713 | | | | | | 1,746 | | | | | | 1,764 | | | | | | 1,110 | | | | | | 2,334 | | |
Loans / Deposits (%)
|
| | | | 74.8 | | | | | | 68.6 | | | | | | 69.0 | | | | | | 42.1 | | | | | | 99.4 | | |
不良資産/総資産(%)(1)(2)
|
| | | | 0.17 | | | | | | 0.20 | | | | | | 0.22 | | | | | | 0.00 | | | | | | 0.40 | | |
有形普通株式資本/有形資産(%)
|
| | | | 6.85 | | | | | | 7.68 | | | | | | 7.61 | | | | | | 3.70 | | | | | | 9.76 | | |
Leverage Ratio (%)(3)(4)
|
| | | | 9.89 | | | | | | 9.33 | | | | | | 9.70 | | | | | | 7.70 | | | | | | 14.47 | | |
Total RBC Ratio (%)(5)(7)
|
| | | | 13.73 | | | | | | 15.42 | | | | | | 15.40 | | | | | | 13.15 | | | | | | 18.90 | | |
CRE / Total RBC Ratio (%)(6)
|
| | | | — | | | | | | 226.9 | | | | | | 253.3 | | | | | | 153.2 | | | | | | 386.1 | | |
LTM Return on average assets (%)
|
| | | | 0.81 | | | | | | 1.02 | | | | | | 0.99 | | | | | | 0.55 | | | | | | 1.38 | | |
LTM Return on average equity (%)
|
| | | | 9.2 | | | | | | 11.0 | | | | | | 10.5 | | | | | | 6.2 | | | | | | 14.5 | | |
LTM Net interest margin (%)
|
| | | | — | | | | | | 3.13 | | | | | | 3.13 | | | | | | 2.49 | | | | | | 4.10 | | |
LTM Efficiency ratio (%)
|
| | | | 51.4 | | | | | | 63.2 | | | | | | 63.1 | | | | | | 45.6 | | | | | | 81.9 | | |
Price/Tangible book value (%)
|
| | | | 135 | | | | | | 127 | | | | | | 131 | | | | | | 96 | | | | | | 202 | | |
価格/LTM 1株当たり収益(X)
|
| | | | 11.2 | | | | | | 11.4 | | | | | | 10.9 | | | | | | 6.3 | | | | | | 17.3 | | |
Current Dividend Yield (%)
|
| | | | — | | | | | | 3.3 | | | | | | 3.1 | | | | | | 0.9 | | | | | | 5.4 | | |
Market value ($mm)
|
| | | | 151 | | | | | | 163 | | | | | | 174 | | | | | | 93 | | | | | | 339 | | |
| Peoples Bancorp Inc. | | | 徳美銀行株式会社 | |
| Westamerica Bancorporation | | | First Mid BancShares,Inc. | |
| 国立銀行ホールディングス | | | レクランド金融会社 | |
| Alciance BancShares,Inc. | | | Peapack-Gladstone金融会社 | |
| 南岸銀行株式会社 | | | City Holding Company(1) | |
| Univest Financial Corporation | | | Preferred Bank(1) | |
| The Bancorp, Inc. | | | TrustCo Bank Corp NY(1) | |
| メトロポリタン銀行ホールディングス | | | Old Second Bancorp, Inc. | |
| Byline Bancorp, Inc. | | | QCR Holdings, Inc. | |
| 韓米金融会社 | | | | |
| | |
FBMS
|
| |
FBMS
Peer Group Median |
| |
FBMS
Peer Group Mean |
| |
FBMS
Peer Group Low |
| |
FBMS
Peer Group High |
| |||||||||||||||
Total assets ($mm)
|
| | | | 6,037 | | | | | | 6,737 | | | | | | 6,726 | | | | | | 6,176 | | | | | | 7,239 | | |
Loans / Deposits (%)
|
| | | | 59.0 | | | | | | 75.7 | | | | | | 75.1 | | | | | | 15.6 | | | | | | 99.7 | | |
不良資産/総資産(%)(1)
|
| | | | 0.43 | | | | | | 0.31 | | | | | | 0.31 | | | | | | 0.01 | | | | | | 0.74 | | |
有形普通株式資本/有形資産(%)
|
| | | | 6.43 | | | | | | 8.35 | | | | | | 8.29 | | | | | | 5.95 | | | | | | 9.86 | | |
Leverage Ratio (%)(2)
|
| | | | — | | | | | | 9.45 | | | | | | 9.44 | | | | | | 7.00 | | | | | | 10.78 | | |
Total RBC Ratio (%)(2)
|
| | | | — | | | | | | 14.64 | | | | | | 15.04 | | | | | | 12.78 | | | | | | 20.60 | | |
CRE / Total RBC Ratio (%)
|
| | | | — | | | | | | 221.5 | | | | | | 221.2 | | | | | | 17.4 | | | | | | 415.8 | | |
LTM Return on average assets (%)
|
| | | | 1.08 | | | | | | 1.25 | | | | | | 1.28 | | | | | | 0.47 | | | | | | 1.78 | | |
LTM Return on average equity (%)
|
| | | | 10.3 | | | | | | 11.5 | | | | | | 12.2 | | | | | | 5.3 | | | | | | 18.2 | | |
LTM Net interest margin (%)
|
| | | | 3.06 | | | | | | 3.08 | | | | | | 3.13 | | | | | | 2.48 | | | | | | 3.87 | | |
LTM Efficiency ratio (%)
|
| | | | 58.3 | | | | | | 53.2 | | | | | | 52.6 | | | | | | 29.4 | | | | | | 63.3 | | |
Price/Tangible book value (%)
|
| | | | 159 | | | | | | 170 | | | | | | 180 | | | | | | 102 | | | | | | 321 | | |
価格/LTM 1株当たり収益(X)
|
| | | | 9.6 | | | | | | 10.7 | | | | | | 12.3 | | | | | | 7.0 | | | | | | 24.1 | | |
Price/2022E Earnings per share (x)
|
| | | | 9.3 | | | | | | 9.9 | | | | | | 11.2 | | | | | | 7.9 | | | | | | 17.8 | | |
Price/2023E Earnings per share (x)
|
| | | | 8.5 | | | | | | 9.2 | | | | | | 10.3 | | | | | | 6.9 | | | | | | 17.0 | | |
Current Dividend Yield (%)
|
| | | | 2.5 | | | | | | 2.3 | | | | | | 2.3 | | | | | | 0.0 | | | | | | 5.5 | | |
Market value ($mm)
|
| | | | 597 | | | | | | 908 | | | | | | 984 | | | | | | 529 | | | | | | 1,784 | | |
Acquiror
|
| |
Target
|
|
First Bancorp | | | 大南銀行 | |
F.N.B. Corp. | | | UB Bancorp | |
Brookline Bancorp Inc. | | | PCSB Financial Corp. | |
FLビーチBnkg社 | | | Drummond Banking Co. | |
共同コミュニティ銀行株式会社 | | | 進歩金融会社 | |
国民銀行ホールディングス | | | Jackson Hole Inc.のBancShares | |
Nicolet BankShares Inc. | | | Charge BankShares Inc. | |
FLビーチBnkg社 | | | アポロ銀行/アポロ銀行 | |
Farmers National Banc Corp. | | | アンクレア金融会社 | |
フルトン金融会社 | | | 保誠銀行株式会社 | |
Origin Bancorp Inc. | | | BT Holdings Inc. | |
QCR Holdings Inc. | | | Guaranty Federal Bcshs Inc. | |
Ocean First Financial Corp. | | | Partners Bancorp | |
徳美銀行株式会社 | | | 市民連合会Bancorp | |
Stock Yards Bancorp Inc. | | | 英連邦銀行株式会社 | |
CVB Financial Corp. | | | Suncrest Bank | |
TriCo Bancshares | | | シリコンバレー共和銀行 | |
Lakeland Bancorp | | | 第一憲法銀行 | |
Mid Penn Bancorp Inc. | | | Riverview Financial Corp. | |
谷国家銀行 | | | ウィチェスター銀行ホールディングス | |
コロンビア銀行システム会社 | | | 商業銀行持株 | |
Nicolet BankShares Inc. | | | County Bancorp Inc. | |
シモンズ第一国家会社 | | | ランドマークコミュニティ銀行 | |
連合銀行株式会社 | | | コミュニティ銀行家信託会社 | |
First Bancorp | | | Select Bancorp Inc. | |
Nicolet BankShares Inc. | | | メルキノ金融会社 | |
Peoples Bancorp Inc. | | | Premier Financial Bancorp Inc. | |
Banc of California Inc. | | | 太平洋商業銀行 | |
Stock Yards Bancorp Inc. | | | ケンタッキー銀行株式会社 | |
| | |
FBMS/
HSBI |
| |
全国的な前例取引
|
| ||||||||||||||||||||||||
| | |
Median
|
| |
Mean
|
| |
Low
|
| |
High
|
| ||||||||||||||||||
Deal Value ($M)
|
| | | | 204 | | | | | | 191 | | | | | | 208 | | | | | | 107 | | | | | | 320 | | |
Transaction Price / LTM EPS (x)
|
| | | | 14.7 | | | | | | 14.1 | | | | | | 15.6 | | | | | | 9.2 | | | | | | 29.2 | | |
出来高/1株当たり総額面(%)
|
| | | | 177 | | | | | | 157 | | | | | | 158 | | | | | | 107 | | | | | | 203 | | |
Core Deposit Premium (%)
|
| | | | 6.5 | | | | | | 6.8 | | | | | | 6.9 | | | | | | 1.7 | | | | | | 11.7 | | |
1-Day Market Premium (%)
|
| | | | 30.5 | | | | | | 20.1 | | | | | | 26.6 | | | | | | 9.5 | | | | | | 69.4 | | |
Discount Rate
|
| |
9.00x
|
| |
9.75x
|
| |
10.50x
|
| |
11.25x
|
| |
12.00x
|
| |
12.75x
|
| ||||||||||||||||||
9.0%
|
| | | | 22.36 | | | | | | 24.22 | | | | | | 26.08 | | | | | | 27.95 | | | | | | 29.81 | | | | | | 31.67 | | |
10.0%
|
| | | | 21.46 | | | | | | 23.24 | | | | | | 25.03 | | | | | | 26.82 | | | | | | 28.61 | | | | | | 30.40 | | |
11.0%
|
| | | | 20.60 | | | | | | 22.32 | | | | | | 24.03 | | | | | | 25.75 | | | | | | 27.47 | | | | | | 29.18 | | |
12.0%
|
| | | | 19.79 | | | | | | 21.43 | | | | | | 23.08 | | | | | | 24.73 | | | | | | 26.38 | | | | | | 28.03 | | |
13.0%
|
| | | | 19.01 | | | | | | 20.59 | | | | | | 22.18 | | | | | | 23.76 | | | | | | 25.35 | | | | | | 26.93 | | |
Discount Rate
|
| |
100%
|
| |
110%
|
| |
120%
|
| |
130%
|
| |
140%
|
| |
150%
|
| ||||||||||||||||||
9.0%
|
| | | | 21.00 | | | | | | 23.10 | | | | | | 25.20 | | | | | | 27.30 | | | | | | 29.40 | | | | | | 31.51 | | |
10.0%
|
| | | | 20.16 | | | | | | 22.17 | | | | | | 24.19 | | | | | | 26.21 | | | | | | 28.22 | | | | | | 30.24 | | |
11.0%
|
| | | | 19.35 | | | | | | 21.29 | | | | | | 23.22 | | | | | | 25.16 | | | | | | 27.09 | | | | | | 29.03 | | |
12.0%
|
| | | | 18.59 | | | | | | 20.45 | | | | | | 22.31 | | | | | | 24.16 | | | | | | 26.02 | | | | | | 27.88 | | |
13.0%
|
| | | | 17.86 | | | | | | 19.64 | | | | | | 21.43 | | | | | | 23.22 | | | | | | 25.00 | | | | | | 26.79 | | |
年次推定差異
|
| |
9.00x
|
| |
9.75x
|
| |
10.50x
|
| |
11.25x
|
| |
12.00x
|
| |
12.75x
|
| ||||||||||||||||||
(10.0%)
|
| | | | 18.27 | | | | | | 19.79 | | | | | | 21.32 | | | | | | 22.84 | | | | | | 24.36 | | | | | | 25.89 | | |
(5.0%)
|
| | | | 19.29 | | | | | | 20.89 | | | | | | 22.50 | | | | | | 24.11 | | | | | | 25.72 | | | | | | 27.32 | | |
0.0%
|
| | | | 20.30 | | | | | | 21.99 | | | | | | 23.69 | | | | | | 25.38 | | | | | | 27.07 | | | | | | 28.76 | | |
5.0%
|
| | | | 21.32 | | | | | | 23.09 | | | | | | 24.87 | | | | | | 26.65 | | | | | | 28.42 | | | | | | 30.20 | | |
10.0%
|
| | | | 22.33 | | | | | | 24.19 | | | | | | 26.05 | | | | | | 27.92 | | | | | | 29.78 | | | | | | 31.64 | | |
Discount Rate
|
| |
8.0x
|
| |
9.5x
|
| |
11.0x
|
| |
12.5x
|
| |
14.0x
|
| |
15.5x
|
| ||||||||||||||||||
9.0%
|
| | | | 23.76 | | | | | | 27.70 | | | | | | 31.63 | | | | | | 35.57 | | | | | | 39.51 | | | | | | 43.44 | | |
10.0%
|
| | | | 22.85 | | | | | | 26.63 | | | | | | 30.41 | | | | | | 34.18 | | | | | | 37.96 | | | | | | 41.74 | | |
11.0%
|
| | | | 21.98 | | | | | | 25.61 | | | | | | 29.24 | | | | | | 32.86 | | | | | | 36.49 | | | | | | 40.12 | | |
12.0%
|
| | | | 21.16 | | | | | | 24.64 | | | | | | 28.12 | | | | | | 31.61 | | | | | | 35.09 | | | | | | 38.57 | | |
13.0%
|
| | | | 20.37 | | | | | | 23.72 | | | | | | 27.06 | | | | | | 30.41 | | | | | | 33.76 | | | | | | 37.10 | | |
Discount Rate
|
| |
120%
|
| |
140%
|
| |
160%
|
| |
180%
|
| |
200%
|
| |
220%
|
| ||||||||||||||||||
9.0%
|
| | | | 28.45 | | | | | | 32.73 | | | | | | 37.01 | | | | | | 41.29 | | | | | | 45.57 | | | | | | 49.85 | | |
10.0%
|
| | | | 27.35 | | | | | | 31.46 | | | | | | 35.56 | | | | | | 39.67 | | | | | | 43.78 | | | | | | 47.89 | | |
11.0%
|
| | | | 26.30 | | | | | | 30.25 | | | | | | 34.19 | | | | | | 38.13 | | | | | | 42.08 | | | | | | 46.02 | | |
12.0%
|
| | | | 25.31 | | | | | | 29.09 | | | | | | 32.88 | | | | | | 36.67 | | | | | | 40.46 | | | | | | 44.24 | | |
13.0%
|
| | | | 24.36 | | | | | | 28.00 | | | | | | 31.63 | | | | | | 35.27 | | | | | | 38.91 | | | | | | 42.55 | | |
年次推定差異
|
| |
8.0x
|
| |
9.5x
|
| |
11.0x
|
| |
12.5x
|
| |
14.0x
|
| |
15.5x
|
| ||||||||||||||||||
(10.0%)
|
| | | | 20.59 | | | | | | 23.95 | | | | | | 27.30 | | | | | | 30.66 | | | | | | 34.02 | | | | | | 37.37 | | |
(5.0%)
|
| | | | 21.58 | | | | | | 25.13 | | | | | | 28.67 | | | | | | 32.21 | | | | | | 35.76 | | | | | | 39.30 | | |
0.0%
|
| | | | 22.58 | | | | | | 26.31 | | | | | | 30.04 | | | | | | 33.77 | | | | | | 37.50 | | | | | | 41.23 | | |
5.0%
|
| | | | 23.57 | | | | | | 27.49 | | | | | | 31.41 | | | | | | 35.32 | | | | | | 39.24 | | | | | | 43.15 | | |
10.0%
|
| | | | 24.57 | | | | | | 28.67 | | | | | | 32.77 | | | | | | 36.88 | | | | | | 40.98 | | | | | | 45.08 | | |
| 大西洋連合銀行株式会社 | | | First Bancorp | |
| Trustmark社 | | | Amerant Bancorp Inc. | |
| WesBanco, Inc. | | | Origin Bancorp, Inc. | |
| Renasant Corporation | | | スタック場Bancorp,Inc. | |
| TowneBank | | | 都市ホールディングス | |
| ServisFirst BancShares,Inc. | | | Republic Bancorp, Inc. | |
| FB金融会社 | | | コミュニティ信託銀行株式会社 | |
| フロリダ海岸銀行会社 | | | Business First BancShares,Inc. | |
| | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
First Bancshares
|
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
LTMコア平均資産収益率(1)
|
| | | | 1.14% | | | | | | 1.13% | | | | | | 1.28% | | | | | | 1.25% | | | | | | 1.38% | | |
LTMコア平均有形普通株式権益収益率Σ(1)
|
| | | | 13.6% | | | | | | 12.6% | | | | | | 14.6% | | | | | | 14.1% | | | | | | 16.3% | | |
LTM Core Return on PTPP ROAA(2)
|
| | | | 1.46% | | | | | | 1.43% | | | | | | 1.62% | | | | | | 1.58% | | | | | | 1.85% | | |
LTM Net Interest Margin
|
| | | | 3.07% | | | | | | 2.92% | | | | | | 3.13% | | | | | | 3.12% | | | | | | 3.20% | | |
LTM費用収入/収入比
|
| | | | 18.0% | | | | | | 19.6% | | | | | | 24.4% | | | | | | 24.7% | | | | | | 30.3% | | |
LTM Efficiency Ratio
|
| | | | 56.4% | | | | | | 63.6% | | | | | | 58.0% | | | | | | 58.3% | | | | | | 53.2% | | |
| | |
March 31,
2022 First Bancshares |
| |
March 31,
2022 PF First Bancshares(1) |
| |
June 30,
2022 PF First Bancshares(1) |
| |
Selected Companies
|
| ||||||||||||||||||||||||||||||
| | |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| ||||||||||||||||||||||||||||||
有形普通株式資本/有形資産
|
| | | | 6.74% | | | | | | 7.24% | | | | | | 6.96% | | | | | | 7.27% | | | | | | 7.81% | | | | | | 8.36% | | | | | | 8.60% | | |
CET1 Ratio
|
| | | | 13.00% | | | | | | 13.63% | | | | | | 13.97% | | | | | | 10.72% | | | | | | 11.23% | | | | | | 11.99% | | | | | | 12.51% | | |
Total Capital Ratio
|
| | | | 17.80% | | | | | | 17.99% | | | | | | 18.33% | | | | | | 13.37% | | | | | | 14.64% | | | | | | 14.67% | | | | | | 16.29% | | |
Loans / Deposits
|
| | | | 54.6% | | | | | | 57.8% | | | | | | 62.3% | | | | | | 71.0% | | | | | | 75.2% | | | | | | 77.4% | | | | | | 82.5% | | |
Loan Loss Reserve / Loans
|
| | | | 1.06% | | | | | | 1.10% | | | | | | 0.98% | | | | | | 0.92% | | | | | | 1.20% | | | | | | 1.14% | | | | | | 1.38% | | |
不良資産/ローン+OREO゚(2)
|
| | | | 1.09% | | | | | | — | | | | | | — | | | | | | 0.66% | | | | | | 0.53% | | | | | | 0.61% | | | | | | 0.37% | | |
LTM純償却/平均ローン
|
| | | | (0.01)% | | | | | | — | | | | | | — | | | | | | 0.09% | | | | | | 0.05% | | | | | | 0.10% | | | | | | 0.02% | | |
| | |
March 31,
2022 First Bancshares |
| |
March 31,
2022 PF First Bancshares(1) |
| |
June 30,
2022 PF First Bancshares(1) |
| |
Selected Companies
|
| ||||||||||||||||||||||||||||||
| | |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| ||||||||||||||||||||||||||||||
One-Year Stock Price
Change |
| | | | (21.3)% | | | | | | — | | | | | | — | | | | | | (3.7)% | | | | | | 2.2% | | | | | | 5.4% | | | | | | 12.4% | | |
年明けから現在まで株価変動
|
| | | | (23.1)% | | | | | | — | | | | | | — | | | | | | (11.3)% | | | | | | (5.6)% | | | | | | (8.2)% | | | | | | (3.1)% | | |
1株当たり価格/有形帳簿価値
|
| | | | 150% | | | | | | 150% | | | | | | 160% | | | | | | 149% | | | | | | 158% | | | | | | 191% | | | | | | 198% | | |
Price / LTM EPS
|
| | | | 9.7x | | | | | | 9.7x | | | | | | 9.7x | | | | | | 10.2x | | | | | | 11.5x | | | | | | 13.4x | | | | | | 14.5x | | |
Price / 2022 EPS Estimate
|
| | | | 9.4x | | | | | | 9.4x | | | | | | 9.4x | | | | | | 11.2x | | | | | | 12.0x | | | | | | 13.1x | | | | | | 14.3x | | |
Price / 2023 EPS Estimate
|
| | | | 8.6x | | | | | | 8.6x | | | | | | 8.6x | | | | | | 9.7x | | | | | | 11.0x | | | | | | 11.4x | | | | | | 13.0x | | |
Dividend Yield(2)
|
| | | | 2.4% | | | | | | — | | | | | | — | | | | | | 1.6% | | | | | | 2.6% | | | | | | 2.5% | | | | | | 3.0% | | |
MRQ Dividend Payout Ratio(2)
|
| | | | 22.2% | | | | | | — | | | | | | — | | | | | | 29.1% | | | | | | 36.0% | | | | | | 38.7% | | | | | | 42.0% | | |
| 第一保証銀行株式会社 | | | 南方各州銀行株式会社 | |
| 専門持株会社 | | | Main Street BancShares,Inc. | |
| Colony Bankcorp, Inc. | | | National BankShares,Inc. | |
| 藍嶺銀行株式会社 | | | 第一コミュニティ会社 | |
| Investar Holding Corporation | | | ノースカロライナ州People Bancorp Inc. | |
| 富力金融会社 | | | Limestone Bancorp, Inc. | |
| John Matt Bancorp,Inc. | | | 第一民族会社 | |
| FVCBankcorp, Inc. | | | Old Point金融会社 | |
| USCB Financial Holding,Inc. | | | 市民持株会社 | |
| バージニア国立銀行株式会社 | | | 奥本国立銀行株式会社 | |
| | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
HSBI
|
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
LTMコア平均資産収益率(1)
|
| | | | 1.14% | | | | | | 0.81% | | | | | | 1.05% | | | | | | 0.99% | | | | | | 1.21% | | |
LTMコア平均有形普通株式収益率
Equity(1) |
| | | | 16.4% | | | | | | 10.1% | | | | | | 12.7% | | | | | | 12.1% | | | | | | 13.4% | | |
LTM Core Return on PTPP ROAA(2)
|
| | | | 1.46% | | | | | | 1.16% | | | | | | 1.36% | | | | | | 1.36% | | | | | | 1.63% | | |
LTM Net Interest Margin
|
| | | | 3.34% | | | | | | 2.90% | | | | | | 3.18% | | | | | | 3.21% | | | | | | 3.53% | | |
LTM費用収入/収入比
|
| | | | 26.8% | | | | | | 9.2% | | | | | | 15.9% | | | | | | 18.3% | | | | | | 24.0% | | |
LTM Efficiency Ratio
|
| | | | 65.3% | | | | | | 68.2% | | | | | | 62.0% | | | | | | 63.4% | | | | | | 58.9% | | |
| | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
HSBI
|
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
有形普通株式資本/有形資産
|
| | | | 6.95% | | | | | | 6.75% | | | | | | 7.41% | | | | | | 7.30% | | | | | | 8.29% | | |
CET1 Ratio
|
| | | | — | | | | | | 10.99% | | | | | | 11.95% | | | | | | 12.60% | | | | | | 13.79% | | |
Total Capital Ratio
|
| | | | — | | | | | | 13.39% | | | | | | 14.49% | | | | | | 14.97% | | | | | | 15.66% | | |
Loans / Deposits
|
| | | | 73.7% | | | | | | 62.4% | | | | | | 73.0% | | | | | | 72.3% | | | | | | 85.2% | | |
Loan Loss Reserve / Loans
|
| | | | 1.42% | | | | | | 0.89% | | | | | | 1.05% | | | | | | 1.06% | | | | | | 1.17% | | |
不良資産/ローン+OREO(1)
|
| | | | 0.33% | | | | | | 0.59% | | | | | | 0.32% | | | | | | 0.41% | | | | | | 0.20% | | |
LTM純償却/平均ローン
|
| | | | (0.01)% | | | | | | 0.11% | | | | | | 0.03% | | | | | | 0.10% | | | | | | 0.00% | | |
| | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
HSBI
|
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
年間株価変動
|
| | | | (13.7)% | | | | | | (11.6)% | | | | | | (2.5)% | | | | | | 1.8% | | | | | | 10.2% | | |
年明けから現在まで株価変動
|
| | | | (17.2)% | | | | | | (15.7)% | | | | | | (7.6)% | | | | | | (1.8)% | | | | | | 7.9% | | |
| | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
HSBI
|
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
1株当たり価格/有形帳簿価値
|
| | | | 135% | | | | | | 121% | | | | | | 132% | | | | | | 163% | | | | | | 143% | | |
Price / LTM EPS
|
| | | | 11.7x | | | | | | 9.4x | | | | | | 11.0x | | | | | | 11.2x | | | | | | 12.3x | | |
Price / 2022 EPS Estimate
|
| | | | — | | | | | | 9.0x | | | | | | 9.7x | | | | | | 9.9x | | | | | | 10.4x | | |
Price / 2023 EPS Estimate
|
| | | | — | | | | | | 8.5x | | | | | | 8.7x | | | | | | 9.0x | | | | | | 9.1x | | |
Dividend Yield(1)
|
| | | | — | | | | | | 2.0% | | | | | | 2.9% | | | | | | 2.9% | | | | | | 3.6% | | |
MRQ Dividend Payout Ratio(1)
|
| | | | — | | | | | | 14.7% | | | | | | 28.1% | | | | | | 29.0% | | | | | | 37.5% | | |
Acquiror
|
| |
Acquired Company
|
| |
Date Announced
|
|
First Bancorp | | | 大南銀行 | | |
6/21/22
|
|
F.N.B. Corporation | | | UB Bancorp | | |
6/1/22
|
|
DFCU Financial | | | 第一柑橘銀行株式会社 | | |
5/12/22
|
|
共同コミュニティ銀行株式会社 | | | 進歩金融会社 | | |
5/4/22
|
|
フロリダ海岸銀行会社 | | | ドラモンド銀行 | | |
5/4/22
|
|
第一銀行株式会社 | | | Beach Bancorp, Inc. | | |
4/26/22
|
|
フロリダ海岸銀行会社 | | | Apollo Bancshares, Inc. | | |
3/29/22
|
|
BancPlus Corporation | | | 第一信託会社 | | |
9/29/21
|
|
徳美銀行株式会社 | | |
セルビビル市民連合銀行
|
| |
9/20/21
|
|
スタック場Bancorp,Inc. | | | 英連邦銀行株式会社 | | |
8/3/21
|
|
シモンズ第一国家会社 | | | ランドマークコミュニティ銀行 | | |
6/7/21
|
|
シモンズ第一国家会社 | | | 凱旋銀行株式会社 | | |
6/7/21
|
|
First Foundation Inc. | | | TGR Financial, Inc. | | |
6/3/21
|
|
United Bankshares, Inc. | | | コミュニティ銀行家信託会社 | | |
6/3/21
|
|
First Bancorp | | | Select Bancorp, Inc. | | |
6/1/21
|
|
共同コミュニティ銀行株式会社 | | | Aquesta Financial Holdings,Inc. | | |
5/27/21
|
|
Peoples Bancorp Inc. | | | Premier Financial Bancorp,Inc. | | |
3/29/21
|
|
フロリダ海岸銀行会社 | | | フロリダ遺産銀行 | | |
3/23/21
|
|
スタック場Bancorp,Inc. | | | ケンタッキー銀行株式会社 | | |
1/27/21
|
|
BancorpSouth Bank | | | FNS Bancshares, Inc. | | |
1/13/21
|
|
| | |
First
Bancshares / HSBI |
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
|
1株当たり価格/有形帳簿価値
|
| |
181%
|
| |
154%
|
| |
167%
|
| |
172%
|
| |
185%
|
|
Pay-to-Trade
|
| |
1.13x
|
| |
0.79x
|
| |
0.87x
|
| |
0.88x
|
| |
0.93x
|
|
Price / LTM Core Net Income(1)
|
| |
10.8x
|
| |
13.1x
|
| |
14.8x
|
| |
14.8x
|
| |
17.5x
|
|
Price / 1-Year Fwd. Net Income
|
| |
10.4x
|
| |
13.9x
|
| |
17.0x
|
| |
15.2x
|
| |
17.4x
|
|
Core Deposit Premium
|
| |
6.9%
|
| |
7.0%
|
| |
8.5%
|
| |
8.7%
|
| |
9.9%
|
|
One-Day Market Premium
|
| |
32.0%
|
| |
11.2%
|
| |
31.8%
|
| |
34.7%
|
| |
57.9%
|
|
| | |
First
Bancshares % of Total |
| |
HSBI
% of Total |
| ||||||
合併交換比率が0.965倍の所有権:
|
| | | | 78% | | | | | | 22% | | |
Balance Sheet: | | | | | | | | | | | | | |
Assets
|
| | | | 79% | | | | | | 21% | | |
は投資が保有する総ローン
|
| | | | 76% | | | | | | 24% | | |
Deposits
|
| | | | 80% | | | | | | 20% | | |
Tangible Common Equity
|
| | | | 80% | | | | | | 20% | | |
Income Statement: | | | | | | | | | | | | | |
LTM Core Net Income(1)
|
| | | | 77% | | | | | | 23% | | |
LTM Core PTPP Net Income(2)
|
| | | | 74% | | | | | | 26% | | |
2022 Estimated Earnings
|
| | | | 81% | | | | | | 19% | | |
2023 Estimated Earnings
|
| | | | 80% | | | | | | 20% | | |
Market Information: | | | | | | | | | | | | | |
取引前の時価
|
| | | | 82% | | | | | | 18% | | |
| | |
12月31日までの年度
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| ||||||||||||||||||
Assets (in thousands)
|
| | | $ | 1,738 | | | | | $ | 1,821 | | | | | $ | 1,919 | | | | | $ | 2,022 | | | | | $ | 2,130 | | | | | $ | 2,244 | | |
Net Income (in thousands)
|
| | | $ | 16.7 | | | | | $ | 20.5 | | | | | $ | 21.9 | | | | | $ | 23.1 | | | | | $ | 24.4 | | | | | $ | 25.7 | | |
Merger Ratios
|
| |||
| | |
Aggregate
|
|
総取引額/LTM純収入
|
| |
14.6x
|
|
取引総価値/LTMコア純収入(1)
|
| |
10.8x
|
|
取引総価値/2022 Eコア純収入(1)(2)
|
| |
10.9x
|
|
取引総価値/2023 E純収入(2)
|
| |
9.8x
|
|
取引総価値/2023 E純収入+コスト節約(2)
|
| |
6.2x
|
|
取引総価値/有形帳簿価値
|
| |
174%
|
|
有形帳簿プレミアム/コア預金(3)
|
| |
6.0%
|
|
取引総価値/HSBI 2022年7月26日現在の終値
|
| |
27.7%
|
|
年間株式実績
|
| ||||||||||||
| | |
Beginning Index Value
on 7/26/2021 |
| |
Ending Index Value on
7/26/2022 |
| ||||||
S&P Bank Index
|
| | | | 100.0% | | | | | | 83.5% | | |
NASDAQ Bank Index
|
| | | | 100.0% | | | | | | 95.2% | | |
First Bancshares
|
| | | | 100.0% | | | | | | 78.7% | | |
HSBI
|
| | | | 100.0% | | | | | | 86.3% | | |
5年間の株式業績
|
| ||||||||||||
| | |
Beginning Index Value
on 7/26/2017 |
| |
Ending Index Value on
7/26/2022 |
| ||||||
S&P Bank Index
|
| | | | 100.0% | | | | | | 108.6% | | |
NASDAQ Bank Index
|
| | | | 100.0% | | | | | | 110.8% | | |
First Bancshares
|
| | | | 100.0% | | | | | | 108.5% | | |
HSBI
|
| | | | 100.0% | | | | | | 111.3% | | |
寄与分析
|
| ||||||||||||||||||||||||||||||
| | |
First
Bancshares Stand-alone |
| |
First
Bancshares % of Total |
| |
HSBI
Stand-alone |
| |
HSBI
% of Total |
| |
Implied
Exchange Ratio |
| |||||||||||||||
Balance Sheet (Estimated 12/31/2022) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Assets
|
| | | $ | 6,853,133 | | | | | | 80% | | | | | $ | 1,738,456 | | | | | | 20% | | | | | | 0.8452 | | |
Gross Loans (Incl. HFS)
|
| | | $ | 3,723,987 | | | | | | 76% | | | | | $ | 1,149,945 | | | | | | 24% | | | | | | 1.0288 | | |
Total Deposits
|
| | | $ | 5,943,797 | | | | | | 80% | | | | | $ | 1,503,036 | | | | | | 20% | | | | | | 0.8425 | | |
Core Deposits
|
| | | $ | 5,432,631 | | | | | | 79% | | | | | $ | 1,452,384 | | | | | | 21% | | | | | | 0.8907 | | |
Tangible Common Equity
|
| | | $ | 475,492 | | | | | | 79% | | | | | $ | 124,937 | | | | | | 21% | | | | | | 0.8754 | | |
Income Statement | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Standalone Core Net Income (2021A)(1)
|
| | | $ | 63,177 | | | | | | 78% | | | | | $ | 18,077 | | | | | | 22% | | | | | | 0.9533 | | |
Standalone Core Net Income (YTD 1H 2022A)(1)
|
| | | $ | 31,614 | | | | | | 78% | | | | | $ | 8,821 | | | | | | 22% | | | | | | 0.9296 | | |
Standalone Core Net Income (2022E)(1)
|
| | | $ | 66,753 | | | | | | 78% | | | | | $ | 18,387 | | | | | | 22% | | | | | | 0.9178 | | |
Standalone Net Income (2023E)
|
| | | $ | 77,610 | | | | | | 79% | | | | | $ | 20,533 | | | | | | 21% | | | | | | 0.8815 | | |
Net Income 2023E with Synergies(2)
|
| | | $ | 77,610 | | | | | | 71% | | | | | $ | 31,039 | | | | | | 29% | | | | | | 1.3325 | | |
Pro Forma Ownership | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
隠れ株式を返済していない
|
| | | | 24,038,746 | | | | | | 78% | | | | | | 6,962,435 | | | | | | 22% | | | | | | 0.9650 | | |
| Amerant Bancorp Inc. | | | Origin Bancorp, Inc. | |
| アメリカ国立銀行株式会社 | | | Primis Financial Corp. | |
| Business First BancShares,Inc. | | | 紅河銀行株式会社 | |
| 首都都市銀行グループ会社 | | | SmartFinancial, Inc. | |
| 都市ホールディングス | | | 南方第一銀行株式会社 | |
| 第一コミュニティ銀行株式会社 | | | ピーク金融グループ株式会社 | |
| Home Bancorp, Inc. | | | | |
財務状況と業績
|
| ||||||||||||||||||||||||||||||
| | |
First
Bancshares |
| |
Comparable Companies
|
| ||||||||||||||||||||||||
| | |
Median
|
| |
Average
|
| |
Minimum
|
| |
Maximum
|
| ||||||||||||||||||
Total Assets (in millions)
|
| | | $ | 6,037 | | | | | $ | 3,644 | | | | | $ | 4,633 | | | | | $ | 3,212 | | | | | $ | 8,151 | | |
Loan / Deposit Ratio
|
| | | | 61% | | | | | | 77% | | | | | | 78% | | | | | | 53% | | | | | | 99% | | |
不良資産/総資産
|
| | | | 0.43% | | | | | | 0.36% | | | | | | 0.40% | | | | | | 0.07% | | | | | | 1.03% | | |
有形普通株式権益比率
|
| | | | 6.4% | | | | | | 7.8% | | | | | | 7.8% | | | | | | 6.5% | | | | | | 9.6% | | |
Net Interest Margin (LTM)
|
| | | | 3.10% | | | | | | 3.03% | | | | | | 3.15% | | | | | | 2.50% | | | | | | 3.70% | | |
Efficiency Ratio (LTM)
|
| | | | 56% | | | | | | 58% | | | | | | 61% | | | | | | 49% | | | | | | 76% | | |
コア平均資産収益率(LTM)(1)
|
| | | | 1.05% | | | | | | 1.28% | | | | | | 1.20% | | | | | | 0.82% | | | | | | 1.59% | | |
コア平均有形普通株式権益収益率Σ(1)
|
| | | | 14.3% | | | | | | 14.7% | | | | | | 14.1% | | | | | | 9.1% | | | | | | 19.7% | | |
市場表現倍数
|
| ||||||||||||||||||||||||||||||
| | |
First
Bancshares |
| |
Comparable Companies
|
| ||||||||||||||||||||||||
| | |
Median
|
| |
Average
|
| |
Minimum
|
| |
Maximum
|
| ||||||||||||||||||
時価(百万)
|
| | | $ | 609 | | | | | $ | 423 | | | | | $ | 556 | | | | | $ | 313 | | | | | $ | 1,254 | | |
Price Change (LTM)
|
| | | | (21.3)% | | | | | | 5.1% | | | | | | 7.3% | | | | | | (13.7)% | | | | | | 34.1% | | |
Price Change (YTD)
|
| | | | (23.1)% | | | | | | (7.3)% | | | | | | (7.1)% | | | | | | (29.4)% | | | | | | 21.4% | | |
価格/LTMコア1株当たり収益(1)
|
| | | | 9.9x | | | | | | 11.3x | | | | | | 10.9x | | | | | | 7.7x | | | | | | 14.0x | | |
Price / 2023E Earnings Per Share(2)
|
| | | | 9.2x | | | | | | 10.1x | | | | | | 9.8x | | | | | | 7.2x | | | | | | 13.0x | | |
Price / Tangible Book Value
|
| | | | 162% | | | | | | 146% | | | | | | 153% | | | | | | 109% | | | | | | 246% | | |
Dividend Yield (LTM)
|
| | | | 2.43% | | | | | | 2.30% | | | | | | 2.18% | | | | | | 0.52% | | | | | | 3.48% | | |
One Year Daily Avg. Vol.
|
| | | | 71,089 | | | | | | 27,541 | | | | | | 36,437 | | | | | | 7,030 | | | | | | 104,125 | | |
| 奥本国立銀行株式会社 | | | National BankShares,Inc. | |
| 富力金融会社 | | | Old Point金融会社 | |
| Colony Bankcorp, Inc. | | | ノースカロライナ州People Bancorp Inc. | |
| 第一コミュニティ会社 | | | 専門持株会社 | |
| 第一民族会社 | | | 南方各州銀行株式会社 | |
| FVCBankorp, Inc. | | | USCB Financial Holdings,Inc. | |
| John Matt Bancorp,Inc. | | | バージニア国立銀行株式会社 | |
財務状況と業績
|
| ||||||||||||||||||||||||||||||
| | | | | | | | |
Comparable Companies
|
| |||||||||||||||||||||
| | |
HSBI
|
| |
Median
|
| |
Average
|
| |
Minimum
|
| |
Maximum
|
| |||||||||||||||
Total Assets (in millions)
|
| | | $ | 1,713 | | | | | $ | 1,919 | | | | | $ | 1,948 | | | | | $ | 1,084 | | | | | $ | 2,867 | | |
Loan / Deposit Ratio
|
| | | | 74% | | | | | | 68% | | | | | | 67% | | | | | | 42% | | | | | | 85% | | |
不良資産/総資産
|
| | | | 0.17% | | | | | | 0.20% | | | | | | 0.21% | | | | | | 0.02% | | | | | | 0.41% | | |
有形普通株式権益比率
|
| | | | 6.8% | | | | | | 7.3% | | | | | | 7.5% | | | | | | 6.1% | | | | | | 9.8% | | |
Net Interest Margin (LTM)
|
| | | | 3.31% | | | | | | 3.13% | | | | | | 3.14% | | | | | | 2.49% | | | | | | 4.16% | | |
Efficiency Ratio (LTM)
|
| | | | 65% | | | | | | 63% | | | | | | 64% | | | | | | 48% | | | | | | 82% | | |
コア平均資産収益率(LTM)(1)
|
| | | | 1.10% | | | | | | 1.02% | | | | | | 1.02% | | | | | | 0.57% | | | | | | 1.33% | | |
コア平均有形普通株式権益収益率Σ(1)
|
| | | | 15.9% | | | | | | 12.4% | | | | | | 11.8% | | | | | | 6.3% | | | | | | 16.2% | | |
市場表現倍数
|
| ||||||||||||||||||||||||||||||
| | | | | | | | |
Comparable Companies
|
| |||||||||||||||||||||
| | |
HSBI
|
| |
Median
|
| |
Average
|
| |
Minimum
|
| |
Maximum
|
| |||||||||||||||
時価(百万)
|
| | | $ | 152 | | | | | $ | 180 | | | | | $ | 197 | | | | | $ | 95 | | | | | $ | 367 | | |
Price Change (LTM)
|
| | | | (13.7)% | | | | | | (6.4)% | | | | | | (0.8)% | | | | | | (22.9)% | | | | | | 45.4% | | |
Price Change (YTD)
|
| | | | (17.2)% | | | | | | (11.5)% | | | | | | (4.1)% | | | | | | (17.9)% | | | | | | 31.9% | | |
価格/LTMコア1株当たり収益(1)
|
| | | | 8.4x | | | | | | 10.9x | | | | | | 11.0x | | | | | | 5.6x | | | | | | 16.8x | | |
Price / 2023E Earnings Per Share(2)
|
| | | | 7.7x | | | | | | 9.0x | | | | | | 9.3x | | | | | | 7.4x | | | | | | 11.1x | | |
Price / Tangible Book Value
|
| | | | 133% | | | | | | 124% | | | | | | 127% | | | | | | 93% | | | | | | 179% | | |
Dividend Yield (LTM)
|
| | | | — | | | | | | 3.01% | | | | | | 3.10% | | | | | | 1.57% | | | | | | 4.58% | | |
One Year Daily Avg. Vol.
|
| | | | 3,672 | | | | | | 8,489 | | | | | | 18,346 | | | | | | 3,042 | | | | | | 53,889 | | |
Announcement Date
|
| |
Acquirer
|
| |
Target
|
|
7/25/2022* | | | HomeTrust BancShares,Inc. | | | Quantum Capital Corp. | |
7/23/2021 | | | [br]南方州立社 | | | 大西洋資本銀行株式会社 | |
4/22/2021 | | | Colony Bankcorp, Inc. | | | Southcrest Financial Group,Inc. | |
12/18/2019 | | | First Bancshares, Inc. | | |
ジョージア州西南金融会社
|
|
12/17/2018 | | | Ameris Bancorp | | | 富達南方会社 | |
5/13/2018 | | | Cadence Bancorporation | | | 国立銀行金融会社 | |
4/24/2018 | | | 中央州立銀行 | | | チャット金融会社 | |
4/24/2018 | | |
国家商業会社
|
| | Landmark BancShares,Inc. | |
3/28/2018 | | | Renasant Corporation | | | ブランドグループ持株有限公司 | |
1/26/2018 | | | Ameris Bancorp | | | ハミルトン州立銀行株式会社 | |
Announcement Date
|
| |
Acquirer
|
| |
Target
|
|
6/21/2022* | | | First Bancorp | | | 大南銀行 | |
6/01/2022* | | | F.N.B. Corporation | | | UB Bancorp | |
5/04/2022* | | |
フロリダ海岸銀行会社
|
| | ドラモンド銀行 | |
5/04/2022* | | | 共同コミュニティ銀行株式会社 | | | 進歩金融会社 | |
3/29/2022* | | |
フロリダ海岸銀行会社
|
| | Apollo BancShares,Inc./Apollo Bank | |
6/07/2021 | | | シモンズ第一国家会社 | | | ランドマークコミュニティ銀行 | |
6/03/2021 | | | First Foundation Inc. | | | TGR Financial, Inc. | |
6/03/2021 | | | United Bankshares, Inc. | | |
コミュニティ銀行家信託会社
|
|
6/01/2021 | | | First Bancorp | | | Select Bancorp, Inc. | |
3/29/2021 | | | Peoples Bancorp Inc. | | | Premier Financial Bancorp,Inc. | |
3/09/2020 | | | 共同コミュニティ銀行株式会社 | | | 三岸銀行株式会社 | |
Announcement Date
|
| |
Acquirer
|
| |
Target
|
|
6/21/2022* | | | First Bancorp | | | 大南銀行 | |
6/01/2022* | | | F.N.B. Corporation | | | UB Bancorp | |
5/04/2022* | | |
フロリダ海岸銀行会社
|
| | ドラモンド銀行 | |
5/04/2022* | | | 共同コミュニティ銀行株式会社 | | | 進歩金融会社 | |
4/01/2022* | | | 国立銀行ホールディングス | | |
ジャクソンホール銀行株式会社
|
|
3/30/2022* | | | Nicolet BankShares,Inc. | | | Charge BankShares,Inc. | |
3/29/2022* | | |
フロリダ海岸銀行会社
|
| | Apollo BancShares,Inc./Apollo Bank | |
3/24/2022* | | | Farmers National Banc Corp. | | | アンクレア金融会社 | |
9/20/2021 | | | 徳美銀行株式会社 | | |
セルビビル市民連合銀行
|
|
8/03/2021 | | | スタック場Bancorp,Inc. | | | 英連邦銀行株式会社 | |
7/27/2021 | | | CVB Financial Corp. | | | Suncrest Bank | |
7/27/2021 | | | TriCo Bancshares | | | シリコンバレー共和銀行 | |
7/12/2021 | | | Lakeland Bancorp, Inc. | | | 第一憲法銀行 | |
6/23/2021 | | | コロンビア銀行システム会社 | | | 商業銀行持株 | |
4/12/2021 | | | Nicolet BankShares,Inc. | | | メルキノ金融会社 | |
1/27/2021 | | | スタック場Bancorp,Inc. | | | ケンタッキー銀行株式会社 | |
| | |
財務状況と業績
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
Georgia
|
| |
Southeastern U.S.
|
| |
United States
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
HSBI
|
| |
Median
|
| |
Average
|
| |
Minimum
|
| |
Maximum
|
| |
Median
|
| |
Average
|
| |
Minimum
|
| |
Maximum
|
| |
Median
|
| |
Average
|
| |
Minimum
|
| |
Maximum
|
| |||||||||||||||||||||||||||||||||||||||
Total Assets (in millions)
|
| | | $ | 1,713 | | | | | $ | 1,715 | | | | | $ | 2,183 | | | | | $ | 548 | | | | | $ | 4,892 | | | | | $ | 1,699 | | | | | $ | 1,544 | | | | | $ | 1,007 | | | | | $ | 2,274 | | | | | $ | 1,254 | | | | | $ | 1,348 | | | | | $ | 1,025 | | | | | $ | 1,860 | | |
平均資産収益率(最近12ヶ月)
|
| | | | 1.10% | | | | | | 1.03% | | | | | | 1.15% | | | | | | 0.51% | | | | | | 2.49% | | | | | | 1.14% | | | | | | 1.09% | | | | | | 0.79% | | | | | | 1.40% | | | | | | 1.15% | | | | | | 1.13% | | | | | | 0.91% | | | | | | 1.40% | | |
平均株式収益率(最近12ヶ月)
|
| | | | 12.2% | | | | | | 11.3% | | | | | | 11.1% | | | | | | 6.3% | | | | | | 24.8% | | | | | | 10.9% | | | | | | 11.2% | | | | | | 6.2% | | | | | | 17.8% | | | | | | 11.1% | | | | | | 11.8% | | | | | | 8.2% | | | | | | 17.8% | | |
有形普通株式権益比率
|
| | | | 6.8% | | | | | | 8.8% | | | | | | 9.3% | | | | | | 6.5% | | | | | | 11.5% | | | | | | 8.8% | | | | | | 8.9% | | | | | | 6.6% | | | | | | 11.1% | | | | | | 9.0% | | | | | | 8.6% | | | | | | 6.6% | | | | | | 9.9% | | |
効率比(最近12ヶ月)
|
| | | | 65% | | | | | | 62% | | | | | | 62% | | | | | | 43% | | | | | | 79% | | | | | | 59% | | | | | | 59% | | | | | | 51% | | | | | | 65% | | | | | | 63% | | | | | | 61% | | | | | | 44% | | | | | | 72% | | |
不良資産/総資産
Assets |
| | | | 0.17% | | | | | | 0.46% | | | | | | 0.71% | | | | | | 0.00% | | | | | | 2.51% | | | | | | 0.40% | | | | | | 0.45% | | | | | | 0.00% | | | | | | 1.16% | | | | | | 0.40% | | | | | | 0.45% | | | | | | 0.19% | | | | | | 0.97% | | |
| | |
取引倍数
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
Georgia
|
| |
Southeastern U.S.
|
| |
United States
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
HSBI(1)
|
| |
Median
|
| |
Average
|
| |
Minimum
|
| |
Maximum
|
| |
Median
|
| |
Average
|
| |
Minimum
|
| |
Maximum
|
| |
Median
|
| |
Average
|
| |
Minimum
|
| |
Maximum
|
| |||||||||||||||||||||||||||||||||||||||
Aggregate Deal Value /
Tangible Book Value |
| | | | 174% | | | | | | 188% | | | | | | 196% | | | | | | 146% | | | | | | 272% | | | | | | 168% | | | | | | 168% | | | | | | 133% | | | | | | 195% | | | | | | 164% | | | | | | 164% | | | | | | 119% | | | | | | 204% | | |
Aggregate Deal Value /
Last Twelve Months EPS |
| | | | 10.8x | | | | | | 16.0x | | | | | | 17.5x | | | | | | 4.2x | | | | | | 28.7x | | | | | | 13.9x | | | | | | 14.9x | | | | | | 9.2x | | | | | | 23.8x | | | | | | 12.9x | | | | | | 13.6x | | | | | | 9.2x | | | | | | 20.0x | | |
有形帳簿プレミアム/コア預金(2)
|
| | | | 6.0% | | | | | | 15.7% | | | | | | 13.5% | | | | | | 4.5% | | | | | | 25.1% | | | | | | 8.0% | | | | | | 8.2% | | | | | | 4.4% | | | | | | 11.7% | | | | | | 7.1% | | | | | | 7.1% | | | | | | 4.1% | | | | | | 9.7% | | |
One Day Market Premium
|
| | | | 27.7% | | | | | | 11.2% | | | | | | 17.3% | | | | | | (5.2)% | | | | | | 59.2% | | | | | | 10.2% | | | | | | 13.7% | | | | | | (17.1)% | | | | | | 41.9% | | | | | | 14.1% | | | | | | 27.0% | | | | | | 9.7% | | | | | | 69.4% | | |
Pay-to-Trade(3) | | | | | 110% | | | | | | 99% | | | | | | 102% | | | | | | 72% | | | | | | 145% | | | | | | 93% | | | | | | 94% | | | | | | 75% | | | | | | 114% | | | | | | 93% | | | | | | 92% | | | | | | 67% | | | | | | 120% | | |
| | |
1株当たり収益倍数
|
| |||||||||||||||||||||||||||||||||||||||
Discount Rate
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |
14.0x
|
| |
15.0x
|
| |||||||||||||||||||||
11.0%
|
| | | $ | 18.93 | | | | | $ | 21.03 | | | | | $ | 23.13 | | | | | $ | 25.23 | | | | | $ | 27.34 | | | | | $ | 29.44 | | | | | $ | 31.54 | | |
11.5%
|
| | | $ | 18.51 | | | | | $ | 20.56 | | | | | $ | 22.62 | | | | | $ | 24.67 | | | | | $ | 26.73 | | | | | $ | 28.79 | | | | | $ | 30.84 | | |
12.0%
|
| | | $ | 18.10 | | | | | $ | 20.11 | | | | | $ | 22.12 | | | | | $ | 24.13 | | | | | $ | 26.14 | | | | | $ | 28.15 | | | | | $ | 30.16 | | |
12.5%
|
| | | $ | 17.70 | | | | | $ | 19.66 | | | | | $ | 21.63 | | | | | $ | 23.60 | | | | | $ | 25.56 | | | | | $ | 27.53 | | | | | $ | 29.50 | | |
13.0%
|
| | | $ | 17.31 | | | | | $ | 19.23 | | | | | $ | 21.16 | | | | | $ | 23.08 | | | | | $ | 25.00 | | | | | $ | 26.92 | | | | | $ | 28.85 | | |
13.5%
|
| | | $ | 16.93 | | | | | $ | 18.81 | | | | | $ | 20.69 | | | | | $ | 22.57 | | | | | $ | 24.46 | | | | | $ | 26.34 | | | | | $ | 28.22 | | |
14.0%
|
| | | $ | 16.56 | | | | | $ | 18.40 | | | | | $ | 20.24 | | | | | $ | 22.08 | | | | | $ | 23.92 | | | | | $ | 25.76 | | | | | $ | 27.60 | | |
14.5%
|
| | | $ | 16.20 | | | | | $ | 18.00 | | | | | $ | 19.80 | | | | | $ | 21.60 | | | | | $ | 23.41 | | | | | $ | 25.21 | | | | | $ | 27.01 | | |
15.0%
|
| | | $ | 15.85 | | | | | $ | 17.62 | | | | | $ | 19.38 | | | | | $ | 21.14 | | | | | $ | 22.90 | | | | | $ | 24.66 | | | | | $ | 26.42 | | |
| | |
1株あたりの有形帳簿価値倍数
|
| |||||||||||||||||||||||||||||||||||||||
Discount Rate
|
| |
70%
|
| |
90%
|
| |
110%
|
| |
130%
|
| |
150%
|
| |
170%
|
| |
190%
|
| |||||||||||||||||||||
11.0%
|
| | | $ | 15.25 | | | | | $ | 19.60 | | | | | $ | 23.96 | | | | | $ | 28.32 | | | | | $ | 32.67 | | | | | $ | 37.03 | | | | | $ | 41.39 | | |
11.5%
|
| | | $ | 14.91 | | | | | $ | 19.17 | | | | | $ | 23.43 | | | | | $ | 27.69 | | | | | $ | 31.95 | | | | | $ | 36.21 | | | | | $ | 40.47 | | |
12.0%
|
| | | $ | 14.58 | | | | | $ | 18.74 | | | | | $ | 22.91 | | | | | $ | 27.07 | | | | | $ | 31.24 | | | | | $ | 35.40 | | | | | $ | 39.57 | | |
12.5%
|
| | | $ | 14.26 | | | | | $ | 18.33 | | | | | $ | 22.40 | | | | | $ | 26.48 | | | | | $ | 30.55 | | | | | $ | 34.62 | | | | | $ | 38.70 | | |
13.0%
|
| | | $ | 13.94 | | | | | $ | 17.93 | | | | | $ | 21.91 | | | | | $ | 25.90 | | | | | $ | 29.88 | | | | | $ | 33.86 | | | | | $ | 37.85 | | |
13.5%
|
| | | $ | 13.64 | | | | | $ | 17.54 | | | | | $ | 21.43 | | | | | $ | 25.33 | | | | | $ | 29.23 | | | | | $ | 33.12 | | | | | $ | 37.02 | | |
14.0%
|
| | | $ | 13.34 | | | | | $ | 17.16 | | | | | $ | 20.97 | | | | | $ | 24.78 | | | | | $ | 28.59 | | | | | $ | 32.40 | | | | | $ | 36.22 | | |
14.5%
|
| | | $ | 13.05 | | | | | $ | 16.78 | | | | | $ | 20.51 | | | | | $ | 24.24 | | | | | $ | 27.97 | | | | | $ | 31.70 | | | | | $ | 35.43 | | |
15.0%
|
| | | $ | 12.77 | | | | | $ | 16.42 | | | | | $ | 20.07 | | | | | $ | 23.72 | | | | | $ | 27.37 | | | | | $ | 31.02 | | | | | $ | 34.67 | | |
Sensitivity to 2027 EPS
|
| |
1株当たり収益倍数
|
| |||||||||||||||||||||||||||||||||||||||
|
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |
14.0x
|
| |
15.0x
|
| |||||||||||||||||||||||
20.0%
|
| | | $ | 20.77 | | | | | $ | 23.08 | | | | | $ | 25.39 | | | | | $ | 27.69 | | | | | $ | 30.00 | | | | | $ | 32.31 | | | | | $ | 34.62 | | |
15.0%
|
| | | $ | 19.91 | | | | | $ | 22.12 | | | | | $ | 24.33 | | | | | $ | 26.54 | | | | | $ | 28.75 | | | | | $ | 30.96 | | | | | $ | 33.18 | | |
10.0%
|
| | | $ | 19.04 | | | | | $ | 21.16 | | | | | $ | 23.27 | | | | | $ | 25.39 | | | | | $ | 27.50 | | | | | $ | 29.62 | | | | | $ | 31.73 | | |
5.0%
|
| | | $ | 18.17 | | | | | $ | 20.19 | | | | | $ | 22.21 | | | | | $ | 24.23 | | | | | $ | 26.25 | | | | | $ | 28.27 | | | | | $ | 30.29 | | |
0.0%
|
| | | $ | 17.31 | | | | | $ | 19.23 | | | | | $ | 21.16 | | | | | $ | 23.08 | | | | | $ | 25.00 | | | | | $ | 26.92 | | | | | $ | 28.85 | | |
(5.0%)
|
| | | $ | 16.44 | | | | | $ | 18.27 | | | | | $ | 20.10 | | | | | $ | 21.92 | | | | | $ | 23.75 | | | | | $ | 25.58 | | | | | $ | 27.41 | | |
(10.0%)
|
| | | $ | 15.58 | | | | | $ | 17.31 | | | | | $ | 19.04 | | | | | $ | 20.77 | | | | | $ | 22.50 | | | | | $ | 24.23 | | | | | $ | 25.96 | | |
(15.0%)
|
| | | $ | 14.71 | | | | | $ | 16.35 | | | | | $ | 17.98 | | | | | $ | 19.62 | | | | | $ | 21.25 | | | | | $ | 22.89 | | | | | $ | 24.52 | | |
(20.0%)
|
| | | $ | 13.85 | | | | | $ | 15.39 | | | | | $ | 16.92 | | | | | $ | 18.46 | | | | | $ | 20.00 | | | | | $ | 21.54 | | | | | $ | 23.08 | | |
| | |
1株当たり収益倍数
|
| |||||||||||||||||||||||||||||||||||||||
Discount Rate
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |
14.0x
|
| |
15.0x
|
| |||||||||||||||||||||
10.0%
|
| | | $ | 25.22 | | | | | $ | 27.68 | | | | | $ | 30.14 | | | | | $ | 32.60 | | | | | $ | 35.06 | | | | | $ | 37.52 | | | | | $ | 39.98 | | |
10.5%
|
| | | $ | 24.68 | | | | | $ | 27.09 | | | | | $ | 29.49 | | | | | $ | 31.90 | | | | | $ | 34.30 | | | | | $ | 36.71 | | | | | $ | 39.11 | | |
11.0%
|
| | | $ | 24.16 | | | | | $ | 26.51 | | | | | $ | 28.86 | | | | | $ | 31.21 | | | | | $ | 33.56 | | | | | $ | 35.91 | | | | | $ | 38.26 | | |
11.5%
|
| | | $ | 23.65 | | | | | $ | 25.95 | | | | | $ | 28.25 | | | | | $ | 30.55 | | | | | $ | 32.84 | | | | | $ | 35.14 | | | | | $ | 37.44 | | |
12.0%
|
| | | $ | 23.15 | | | | | $ | 25.40 | | | | | $ | 27.65 | | | | | $ | 29.90 | | | | | $ | 32.15 | | | | | $ | 34.39 | | | | | $ | 36.64 | | |
12.5%
|
| | | $ | 22.67 | | | | | $ | 24.87 | | | | | $ | 27.07 | | | | | $ | 29.27 | | | | | $ | 31.46 | | | | | $ | 33.66 | | | | | $ | 35.86 | | |
13.0%
|
| | | $ | 22.20 | | | | | $ | 24.35 | | | | | $ | 26.50 | | | | | $ | 28.65 | | | | | $ | 30.80 | | | | | $ | 32.95 | | | | | $ | 35.10 | | |
13.5%
|
| | | $ | 21.74 | | | | | $ | 23.85 | | | | | $ | 25.95 | | | | | $ | 28.05 | | | | | $ | 30.15 | | | | | $ | 32.26 | | | | | $ | 34.36 | | |
14.0%
|
| | | $ | 21.30 | | | | | $ | 23.35 | | | | | $ | 25.41 | | | | | $ | 27.47 | | | | | $ | 29.52 | | | | | $ | 31.58 | | | | | $ | 33.64 | | |
| | |
1株あたりの有形帳簿価値倍数
|
| |||||||||||||||||||||||||||||||||||||||
Discount Rate
|
| |
90%
|
| |
110%
|
| |
130%
|
| |
150%
|
| |
170%
|
| |
190%
|
| |
210%
|
| |||||||||||||||||||||
10.0%
|
| | | $ | 22.43 | | | | | $ | 26.73 | | | | | $ | 31.03 | | | | | $ | 35.33 | | | | | $ | 39.63 | | | | | $ | 43.93 | | | | | $ | 48.23 | | |
10.5%
|
| | | $ | 21.95 | | | | | $ | 26.16 | | | | | $ | 30.36 | | | | | $ | 34.56 | | | | | $ | 38.77 | | | | | $ | 42.97 | | | | | $ | 47.17 | | |
11.0%
|
| | | $ | 21.49 | | | | | $ | 25.60 | | | | | $ | 29.71 | | | | | $ | 33.82 | | | | | $ | 37.93 | | | | | $ | 42.04 | | | | | $ | 46.15 | | |
11.5%
|
| | | $ | 21.04 | | | | | $ | 25.06 | | | | | $ | 29.08 | | | | | $ | 33.10 | | | | | $ | 37.11 | | | | | $ | 41.13 | | | | | $ | 45.15 | | |
12.0%
|
| | | $ | 20.60 | | | | | $ | 24.53 | | | | | $ | 28.46 | | | | | $ | 32.39 | | | | | $ | 36.32 | | | | | $ | 40.25 | | | | | $ | 44.18 | | |
12.5%
|
| | | $ | 20.18 | | | | | $ | 24.02 | | | | | $ | 27.86 | | | | | $ | 31.70 | | | | | $ | 35.55 | | | | | $ | 39.39 | | | | | $ | 43.23 | | |
13.0%
|
| | | $ | 19.76 | | | | | $ | 23.52 | | | | | $ | 27.28 | | | | | $ | 31.04 | | | | | $ | 34.79 | | | | | $ | 38.55 | | | | | $ | 42.31 | | |
13.5%
|
| | | $ | 19.36 | | | | | $ | 23.03 | | | | | $ | 26.71 | | | | | $ | 30.38 | | | | | $ | 34.06 | | | | | $ | 37.74 | | | | | $ | 41.41 | | |
14.0%
|
| | | $ | 18.96 | | | | | $ | 22.56 | | | | | $ | 26.15 | | | | | $ | 29.75 | | | | | $ | 33.35 | | | | | $ | 36.94 | | | | | $ | 40.54 | | |
Sensitivity to 2027 EPS
|
| |
1株当たり収益倍数
|
| |||||||||||||||||||||||||||||||||||||||
|
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |
14.0x
|
| |
15.0x
|
| |||||||||||||||||||||||
20.0%
|
| | | $ | 27.20 | | | | | $ | 29.90 | | | | | $ | 32.59 | | | | | $ | 35.29 | | | | | $ | 37.99 | | | | | $ | 40.69 | | | | | $ | 43.38 | | |
15.0%
|
| | | $ | 26.19 | | | | | $ | 28.77 | | | | | $ | 31.36 | | | | | $ | 33.94 | | | | | $ | 36.53 | | | | | $ | 39.11 | | | | | $ | 41.70 | | |
10.0%
|
| | | $ | 25.18 | | | | | $ | 27.65 | | | | | $ | 30.12 | | | | | $ | 32.59 | | | | | $ | 35.07 | | | | | $ | 37.54 | | | | | $ | 40.01 | | |
5.0%
|
| | | $ | 24.17 | | | | | $ | 26.53 | | | | | $ | 28.89 | | | | | $ | 31.25 | | | | | $ | 33.61 | | | | | $ | 35.97 | | | | | $ | 38.33 | | |
0.0%
|
| | | $ | 23.15 | | | | | $ | 25.40 | | | | | $ | 27.65 | | | | | $ | 29.90 | | | | | $ | 32.15 | | | | | $ | 34.39 | | | | | $ | 36.64 | | |
(5.0%)
|
| | | $ | 22.14 | | | | | $ | 24.28 | | | | | $ | 26.41 | | | | | $ | 28.55 | | | | | $ | 30.68 | | | | | $ | 32.82 | | | | | $ | 34.96 | | |
(10.0%)
|
| | | $ | 21.13 | | | | | $ | 23.15 | | | | | $ | 25.18 | | | | | $ | 27.20 | | | | | $ | 29.22 | | | | | $ | 31.25 | | | | | $ | 33.27 | | |
(15.0%)
|
| | | $ | 20.12 | | | | | $ | 22.03 | | | | | $ | 23.94 | | | | | $ | 25.85 | | | | | $ | 27.76 | | | | | $ | 29.67 | | | | | $ | 31.58 | | |
(20.0%)
|
| | | $ | 19.11 | | | | | $ | 20.91 | | | | | $ | 22.70 | | | | | $ | 24.50 | | | | | $ | 26.30 | | | | | $ | 28.10 | | | | | $ | 29.90 | | |
| | |
1株当たり収益倍数
|
| |||||||||||||||||||||||||||||||||||||||
Discount Rate
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |
14.0x
|
| |
15.0x
|
| |||||||||||||||||||||
10.0%
|
| | | $ | 27.37 | | | | | $ | 30.07 | | | | | $ | 32.77 | | | | | $ | 35.47 | | | | | $ | 38.17 | | | | | $ | 40.86 | | | | | $ | 43.56 | | |
10.5%
|
| | | $ | 26.78 | | | | | $ | 29.42 | | | | | $ | 32.06 | | | | | $ | 34.70 | | | | | $ | 37.34 | | | | | $ | 39.98 | | | | | $ | 42.62 | | |
11.0%
|
| | | $ | 26.21 | | | | | $ | 28.79 | | | | | $ | 31.37 | | | | | $ | 33.95 | | | | | $ | 36.53 | | | | | $ | 39.11 | | | | | $ | 41.69 | | |
11.5%
|
| | | $ | 25.66 | | | | | $ | 28.18 | | | | | $ | 30.70 | | | | | $ | 33.23 | | | | | $ | 35.75 | | | | | $ | 38.27 | | | | | $ | 40.79 | | |
12.0%
|
| | | $ | 25.12 | | | | | $ | 27.59 | | | | | $ | 30.05 | | | | | $ | 32.52 | | | | | $ | 34.99 | | | | | $ | 37.45 | | | | | $ | 39.92 | | |
12.5%
|
| | | $ | 24.59 | | | | | $ | 27.01 | | | | | $ | 29.42 | | | | | $ | 31.83 | | | | | $ | 34.24 | | | | | $ | 36.65 | | | | | $ | 39.07 | | |
13.0%
|
| | | $ | 24.08 | | | | | $ | 26.44 | | | | | $ | 28.80 | | | | | $ | 31.16 | | | | | $ | 33.52 | | | | | $ | 35.88 | | | | | $ | 38.24 | | |
13.5%
|
| | | $ | 23.58 | | | | | $ | 25.89 | | | | | $ | 28.20 | | | | | $ | 30.50 | | | | | $ | 32.81 | | | | | $ | 35.12 | | | | | $ | 37.43 | | |
14.0%
|
| | | $ | 23.09 | | | | | $ | 25.35 | | | | | $ | 27.61 | | | | | $ | 29.87 | | | | | $ | 32.12 | | | | | $ | 34.38 | | | | | $ | 36.64 | | |
| | |
1株あたりの有形帳簿価値倍数
|
| |||||||||||||||||||||||||||||||||||||||
Discount Rate
|
| |
90%
|
| |
110%
|
| |
130%
|
| |
150%
|
| |
170%
|
| |
190%
|
| |
210%
|
| |||||||||||||||||||||
10.0%
|
| | | $ | 23.09 | | | | | $ | 27.53 | | | | | $ | 31.98 | | | | | $ | 36.42 | | | | | $ | 40.87 | | | | | $ | 45.32 | | | | | $ | 49.76 | | |
10.5%
|
| | | $ | 22.60 | | | | | $ | 26.94 | | | | | $ | 31.29 | | | | | $ | 35.64 | | | | | $ | 39.98 | | | | | $ | 44.33 | | | | | $ | 48.67 | | |
11.0%
|
| | | $ | 22.12 | | | | | $ | 26.37 | | | | | $ | 30.62 | | | | | $ | 34.87 | | | | | $ | 39.12 | | | | | $ | 43.37 | | | | | $ | 47.62 | | |
11.5%
|
| | | $ | 21.66 | | | | | $ | 25.81 | | | | | $ | 29.97 | | | | | $ | 34.12 | | | | | $ | 38.28 | | | | | $ | 42.43 | | | | | $ | 46.58 | | |
12.0%
|
| | | $ | 21.21 | | | | | $ | 25.27 | | | | | $ | 29.33 | | | | | $ | 33.39 | | | | | $ | 37.46 | | | | | $ | 41.52 | | | | | $ | 45.58 | | |
12.5%
|
| | | $ | 20.77 | | | | | $ | 24.74 | | | | | $ | 28.71 | | | | | $ | 32.68 | | | | | $ | 36.66 | | | | | $ | 40.63 | | | | | $ | 44.60 | | |
13.0%
|
| | | $ | 20.34 | | | | | $ | 24.22 | | | | | $ | 28.11 | | | | | $ | 31.99 | | | | | $ | 35.88 | | | | | $ | 39.77 | | | | | $ | 43.65 | | |
13.5%
|
| | | $ | 19.92 | | | | | $ | 23.72 | | | | | $ | 27.52 | | | | | $ | 31.32 | | | | | $ | 35.12 | | | | | $ | 38.92 | | | | | $ | 42.73 | | |
14.0%
|
| | | $ | 19.51 | | | | | $ | 23.23 | | | | | $ | 26.95 | | | | | $ | 30.67 | | | | | $ | 34.39 | | | | | $ | 38.10 | | | | | $ | 41.82 | | |
Sensitivity to 2027 EPS
|
| |
1株当たり収益倍数
|
| |||||||||||||||||||||||||||||||||||||||
|
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |
14.0x
|
| |
15.0x
|
| |||||||||||||||||||||||
20.0%
|
| | | $ | 29.56 | | | | | $ | 32.52 | | | | | $ | 35.48 | | | | | $ | 38.44 | | | | | $ | 41.40 | | | | | $ | 44.36 | | | | | $ | 47.32 | | |
15.0%
|
| | | $ | 28.45 | | | | | $ | 31.29 | | | | | $ | 34.12 | | | | | $ | 36.96 | | | | | $ | 39.79 | | | | | $ | 42.63 | | | | | $ | 45.47 | | |
10.0%
|
| | | $ | 27.34 | | | | | $ | 30.05 | | | | | $ | 32.77 | | | | | $ | 35.48 | | | | | $ | 38.19 | | | | | $ | 40.90 | | | | | $ | 43.62 | | |
5.0%
|
| | | $ | 26.23 | | | | | $ | 28.82 | | | | | $ | 31.41 | | | | | $ | 34.00 | | | | | $ | 36.59 | | | | | $ | 39.18 | | | | | $ | 41.77 | | |
0.0%
|
| | | $ | 25.12 | | | | | $ | 27.59 | | | | | $ | 30.05 | | | | | $ | 32.52 | | | | | $ | 34.99 | | | | | $ | 37.45 | | | | | $ | 39.92 | | |
(5.0%)
|
| | | $ | 24.01 | | | | | $ | 26.35 | | | | | $ | 28.70 | | | | | $ | 31.04 | | | | | $ | 33.38 | | | | | $ | 35.72 | | | | | $ | 38.07 | | |
(10.0%)
|
| | | $ | 22.90 | | | | | $ | 25.12 | | | | | $ | 27.34 | | | | | $ | 29.56 | | | | | $ | 31.78 | | | | | $ | 34.00 | | | | | $ | 36.22 | | |
(15.0%)
|
| | | $ | 21.79 | | | | | $ | 23.89 | | | | | $ | 25.98 | | | | | $ | 28.08 | | | | | $ | 30.18 | | | | | $ | 32.27 | | | | | $ | 34.37 | | |
(20.0%)
|
| | | $ | 20.68 | | | | | $ | 22.65 | | | | | $ | 24.63 | | | | | $ | 26.60 | | | | | $ | 28.57 | | | | | $ | 30.55 | | | | | $ | 32.52 | | |
制御割増分析
|
| ||||||||||||||||||||||||
| | |
HSBI
|
| |
OTC
|
| |
NASDAQ &
NYSE |
| |
All Public
Banks |
| ||||||||||||
Average Control Premium 2010 – Present
|
| | | | 27.7% | | | | | | 49.0% | | | | | | 25.7% | | | | | | 38.7% | | |
| | |
12月31日までの年度
|
| |||||||||||||||
| | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
Assets (in thousands)
|
| | | $ | 1,688 | | | | | $ | 1,734 | | | | | $ | 1,782 | | |
Net Income (in thousands)
|
| | | $ | 16.2 | | | | | $ | 19.9 | | | | | $ | 22.9 | | |
Dividend Per Share
|
| | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | 0.00 | | |
Name
|
| |
Employment
Agreement: Change-in- Control Payment ($) |
| |
SERP:
Cash-Based Retirement Benefit($) |
| |
SERP:
Stock-Based Retirement Benefit($)(1) |
| |
Value of
Restricted Shares($)(2) |
| |
Option
Cash-Out Consideration($)(3) |
| |||||||||||||||
Directors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jeff Arnold
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Roy Hall
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ken Lehman
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
John Mansour
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 58,257 | | |
Leonard Moreland
|
| | | | 1,202,838 | | | | | | 828,087 | | | | | | 898,850 | | | | | | — | | | | | | — | | |
John Presley
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David Rupp
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Brad Serff
|
| | | | 821,102 | | | | | | 1,553,826 | | | | | | — | | | | | | — | | | | | | 197,974 | | |
Name
|
| |
Employment
Agreement: Change-in- Control Payment ($) |
| |
SERP:
Cash-Based Retirement Benefit($) |
| |
SERP:
Stock-Based Retirement Benefit($)(1) |
| |
Value of
Restricted Shares($)(2) |
| |
Option
Cash-Out Consideration($)(3) |
| |||||||||||||||
非取締役役員 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Paul Hoerig
|
| | | | 388,592 | | | | | | 975,862 | | | | | | — | | | | | | 177,521 | | | | | | — | | |
Phil Resch
|
| | | | 332,599 | | | | | | 664,842 | | | | | | — | | | | | | — | | | | | | — | | |
Kathy Zovlonsky
|
| | | | 278,557 | | | | | | 480,000 | | | | | | — | | | | | | — | | | | | | 29,806 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Name
|
| |
Principal Occupation
|
|
Ken Lehman | | | 遺産東南銀行とHSBC銀行会長、個人投資家 | |
Leonard Moreland | | |
HSBC銀行最高経営責任者兼遺産東南銀行最高経営責任者
|
|
Brad Serff | | | 総裁と遺産東南銀行首席銀行官 | |
David Rupp | | | 流動銀行最高経営責任者 | |
John Presley | | | プレスリーコンサルティング会社担当者 | |
Jeff Arnold | | | Attorney | |
John Mansour | | | Pharmacist | |
Roy Hall | | | Retired CPA | |
Name
|
| |
Principal Occupation
|
|
Leonard Moreland | | |
HSBC銀行最高経営責任者兼遺産東南銀行最高経営責任者
|
|
Phil Resch | | | 常務副総裁兼最高財務官 | |
Paul Hoerig | | | 常務副総裁兼チーフ信用リスク官 | |
Brad Serff | | | 総裁と遺産東南銀行首席銀行官 | |
Kathy Zovlonsky | | | 常務副総裁兼首席行政官 | |
| | |
For the Three Months
Ended June 30, 2022 |
| |
For the Three Months
Ended June 30, 2021 |
| ||||||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Average
Balance |
| |
Income/
費用.費用 |
| |
Yield/
料率率 |
| |
Average
Balance |
| |
Income/
費用.費用 |
| |
Yield/
料率率 |
| ||||||||||||||||||
生息資産: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, excluding PPP
|
| | | $ | 1,092,048 | | | | | $ | 12,939 | | | | | | 4.75% | | | | | $ | 993,380 | | | | | $ | 12,592 | | | | | | 5.08% | | |
PPP loans
|
| | | | 1,521 | | | | | | 114 | | | | | | 30.15% | | | | | | 77,291 | | | | | | 1,024 | | | | | | 5.32% | | |
Total loans(1)
|
| | | | 1,093,569 | | | | | | 13,053 | | | | | | 4.79% | | | | | | 1,070,671 | | | | | | 13,616 | | | | | | 5.10% | | |
投資証券
|
| | | | 204,316 | | | | | | 654 | | | | | | 1.28% | | | | | | 168,884 | | | | | | 376 | | | | | | 0.91% | | |
Deposits with banks
|
| | | | 288,146 | | | | | | 593 | | | | | | 0.83% | | | | | | 276,318 | | | | | | 79 | | | | | | 0.11% | | |
生息資産総額
|
| | | | 1,586,031 | | | | | | 14,300 | | | | | | 3.62% | | | | | | 1,515,873 | | | | | | 14,071 | | | | | | 3.72% | | |
Other assets
|
| | | | 124,825 | | | | | | | | | | | | | | | | | | 141,872 | | | | | | | | | | | | | | |
Total assets
|
| | | | 1,710,856 | | | | | | | | | | | | | | | | | | 1,657,745 | | | | | | | | | | | | | | |
| | |
For the Three Months
Ended June 30, 2022 |
| |
For the Three Months
Ended June 30, 2021 |
| ||||||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Average
Balance |
| |
Income/
費用.費用 |
| |
Yield/
料率率 |
| |
Average
Balance |
| |
Income/
費用.費用 |
| |
Yield/
料率率 |
| ||||||||||||||||||
有利子負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NOW accounts
|
| | | | 280,090 | | | | | | 42 | | | | | | 0.06% | | | | | | 272,642 | | | | | | 47 | | | | | | 0.07% | | |
Money market and savings
|
| | | | 462,612 | | | | | | 168 | | | | | | 0.14% | | | | | | 427,499 | | | | | | 151 | | | | | | 0.14% | | |
Time deposits
|
| | | | 216,435 | | | | | | 455 | | | | | | 0.84% | | | | | | 257,303 | | | | | | 645 | | | | | | 1.01% | | |
Total deposits
|
| | | | 959,137 | | | | | | 665 | | | | | | 0.28% | | | | | | 957,444 | | | | | | 843 | | | | | | 0.35% | | |
買い戻しプロトコル
|
| | | | 24,688 | | | | | | 9 | | | | | | 0.15% | | | | | | 12,914 | | | | | | 6 | | | | | | 0.20% | | |
Other borrowings
|
| | | | 44,150 | | | | | | 421 | | | | | | 3.83% | | | | | | 25,676 | | | | | | 205 | | | | | | 3.20% | | |
Subordinated debt
|
| | | | — | | | | | | — | | | | | | | | | | | | 18,309 | | | | | | 290 | | | | | | 6.36% | | |
有利子負債総額
|
| | | | 1,027,975 | | | | | | 1,095 | | | | | | 0.43% | | | | | | 1,014,343 | | | | | | 1,344 | | | | | | 0.53% | | |
無利息負債と株主権益:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Demand deposits
|
| | | | 526,808 | | | | | | | | | | | | | | | | | | 487,335 | | | | | | | | | | | | | | |
Other liabilities
|
| | | | 6,319 | | | | | | | | | | | | | | | | | | 8,653 | | | | | | | | | | | | | | |
Shareholders’ equity
|
| | | | 149,754 | | | | | | | | | | | | | | | | | | 147,414 | | | | | | | | | | | | | | |
総負債と株主権益
|
| | | $ | 1,710,856 | | | | | | | | | | | | | | | | | $ | 1,657,745 | | | | | | | | | | | | | | |
Net interest income
|
| | | | | | | | | $ | 13,205 | | | | | | | | | | | | | | | | | $ | 12,727 | | | | | | | | |
Net interest spread
|
| | | | | | | | | | | | | | | | 3.19% | | | | | | | | | | | | | | | | | | 3.19% | | |
Net interest margin
|
| | | | | | | | | | | | | | | | 3.34% | | | | | | | | | | | | | | | | | | 3.37% | | |
| | |
For the Six Months
Ended June 30, 2022 |
| |
For the Six Months
Ended June 30, 2021 |
| ||||||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Average
Balance |
| |
Income/
費用.費用 |
| |
Yield/
料率率 |
| |
Average
Balance |
| |
Income/
費用.費用 |
| |
Yield/
料率率 |
| ||||||||||||||||||
生息資産: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, excluding PPP
|
| | | $ | 1,074,257 | | | | | $ | 25,186 | | | | | | 4.73% | | | | | $ | 990,791 | | | | | $ | 25,217 | | | | | | 5.13% | | |
PPP loans
|
| | | | 4,780 | | | | | | 350 | | | | | | 14.75% | | | | | | 80,401 | | | | | | 2,095 | | | | | | 5.26% | | |
Total loans(1)
|
| | | | 1,079,037 | | | | | | 25,536 | | | | | | 4.77% | | | | | | 1,071,192 | | | | | | 27,312 | | | | | | 5.14% | | |
投資証券
|
| | | | 201,114 | | | | | | 1,410 | | | | | | 1.40% | | | | | | 172,633 | | | | | | 892 | | | | | | 1.03% | | |
Deposits with banks
|
| | | | 282,372 | | | | | | 705 | | | | | | 0.50% | | | | | | 237,223 | | | | | | 134 | | | | | | 0.11% | | |
生息資産総額
|
| | | | 1,562,523 | | | | | | 27,651 | | | | | | 3.57% | | | | | | 1,481,048 | | | | | | 28,338 | | | | | | 3.86% | | |
Other assets
|
| | | | 129,179 | | | | | | | | | | | | | | | | | | 143,544 | | | | | | | | | | | | | | |
Total assets
|
| | | | 1,691,702 | | | | | | | | | | | | | | | | | | 1,624,592 | | | | | | | | | | | | | | |
有利子負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NOW accounts
|
| | | | 275,176 | | | | | | 79 | | | | | | 0.06% | | | | | | 272,866 | | | | | | 121 | | | | | | 0.09% | | |
Money market and savings
|
| | | | 455,311 | | | | | | 325 | | | | | | 0.14% | | | | | | 415,166 | | | | | | 353 | | | | | | 0.17% | | |
Time deposits
|
| | | | 219,916 | | | | | | 916 | | | | | | 0.84% | | | | | | 263,445 | | | | | | 1355 | | | | | | 1.04% | | |
Total deposits
|
| | | | 950,403 | | | | | | 1,320 | | | | | | 0.28% | | | | | | 951,477 | | | | | | 1,829 | | | | | | 0.39% | | |
買い戻しプロトコル
|
| | | | 27,876 | | | | | | 24 | | | | | | 0.17% | | | | | | 13,401 | | | | | | 16 | | | | | | 0.25% | | |
Other borrowings
|
| | | | 44,003 | | | | | | 777 | | | | | | 3.56% | | | | | | 24,821 | | | | | | 397 | | | | | | 3.23% | | |
Subordinated debt
|
| | | | — | | | | | | — | | | | | | | | | | | | 18,976 | | | | | | 600 | | | | | | 6.37% | | |
有利子負債総額
|
| | | | 1,022,282 | | | | | | 2,121 | | | | | | 0.42% | | | | | | 1,008,675 | | | | | | 2,842 | | | | | | 0.57% | | |
無利息負債と株主権益:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Demand deposits
|
| | | | 511,712 | | | | | | | | | | | | | | | | | | 461,435 | | | | | | | | | | | | | | |
Other liabilities
|
| | | | 6,192 | | | | | | | | | | | | | | | | | | 8,612 | | | | | | | | | | | | | | |
Shareholders’ equity
|
| | | | 151,516 | | | | | | | | | | | | | | | | | | 145,870 | | | | | | | | | | | | | | |
総負債と株主権益
|
| | | $ | 1,691,702 | | | | | | | | | | | | | | | | | $ | 1,624,592 | | | | | | | | | | | | | | |
Net interest income
|
| | | | | | | | | $ | 25,530 | | | | | | | | | | | | | | | | | $ | 25,496 | | | | | | | | |
Net interest spread
|
| | | | | | | | | | | | | | | | 3.15% | | | | | | | | | | | | | | | | | | 3.29% | | |
Net interest margin
|
| | | | | | | | | | | | | | | | 3.29% | | | | | | | | | | | | | | | | | | 3.47% | | |
| | |
For the Year Ended
December 31, 2021 |
| |
For the Year Ended
December 31, 2020 |
| ||||||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Average
Balance |
| |
Income/
費用.費用 |
| |
Yield/
料率率 |
| |
Average
Balance |
| |
Income/
費用.費用 |
| |
Yield/
料率率 |
| ||||||||||||||||||
生息資産: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, excluding PPP
|
| | | $ | 1,010,986 | | | | | | 50,588 | | | | | | 5.00% | | | | | $ | 945,784 | | | | | | 51,805 | | | | | | 5.48% | | |
PPP loans
|
| | | | 54,004 | | | | | | 3,537 | | | | | | 6.55% | | | | | | 71,072 | | | | | | 2,154 | | | | | | 3.03% | | |
Total loans(1)
|
| | | | 1,064,990 | | | | | | 54,125 | | | | | | 5.08% | | | | | | 1,016,856 | | | | | | 53,959 | | | | | | 5.31% | | |
投資証券
|
| | | | 177,021 | | | | | | 1,975 | | | | | | 1.12% | | | | | | 141,803 | | | | | | 1,831 | | | | | | 1.30% | | |
Deposits with banks
|
| | | | 254,495 | | | | | | 354 | | | | | | 0.14% | | | | | | 150,985 | | | | | | 524 | | | | | | 0.34% | | |
生息資産総額
|
| | | | 1,496,506 | | | | | | 56,454 | | | | | | 3.77% | | | | | | 1,309,644 | | | | | | 56,314 | | | | | | 4.30% | | |
Other assets
|
| | | | 140,659 | | | | | | | | | | | | | | | | | | 149,061 | | | | | | | | | | | | | | |
Total assets
|
| | | | 1,637,165 | | | | | | | | | | | | | | | | | | 1,458,705 | | | | | | | | | | | | | | |
有利子負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NOW accounts
|
| | | | 268,835 | | | | | | 199 | | | | | | 0.07% | | | | | | 229,354 | | | | | | 341 | | | | | | 0.15% | | |
Money market and savings
|
| | | | 422,657 | | | | | | 656 | | | | | | 0.16% | | | | | | 334,588 | | | | | | 1,501 | | | | | | 0.45% | | |
Time deposits
|
| | | | 250,190 | | | | | | 2,437 | | | | | | 0.97% | | | | | | 302,423 | | | | | | 4,566 | | | | | | 1.51% | | |
Total deposits
|
| | | | 941,682 | | | | | | 3,292 | | | | | | | | | | | | 866,365 | | | | | | 6,408 | | | | | | 0.74% | | |
買い戻しプロトコル
|
| | | | 17,571 | | | | | | 33 | | | | | | 0.19% | | | | | | 15,152 | | | | | | 107 | | | | | | 0.70% | | |
Other borrowings
|
| | | | 30,565 | | | | | | 1,003 | | | | | | 3.28% | | | | | | 30,352 | | | | | | 1,034 | | | | | | 3.41% | | |
Subordinated debt
|
| | | | 13,104 | | | | | | 844 | | | | | | 6.44% | | | | | | 9,926 | | | | | | 622 | | | | | | 6.27% | | |
有利子負債総額
|
| | | | 1,002,922 | | | | | | 5,172 | | | | | | 0.52% | | | | | | 921,795 | | | | | | 8,171 | | | | | | 0.89% | | |
| | |
For the Year Ended
December 31, 2021 |
| |
For the Year Ended
December 31, 2020 |
| ||||||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Average
Balance |
| |
Income/
費用.費用 |
| |
Yield/
料率率 |
| |
Average
Balance |
| |
Income/
費用.費用 |
| |
Yield/
料率率 |
| ||||||||||||||||||
無利息負債と株主権益:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Demand deposits
|
| | | | 477,470 | | | | | | | | | | | | | | | | | | 387,822 | | | | | | | | | | | | | | |
Other liabilities
|
| | | | 8,254 | | | | | | | | | | | | | | | | | | 8,366 | | | | | | | | | | | | | | |
Shareholders’ equity
|
| | | | 148,519 | | | | | | | | | | | | | | | | | | 140,722 | | | | | | | | | | | | | | |
総負債と株主権益
|
| | | $ | 1,637,165 | | | | | | | | | | | | | | | | | $ | 1,458,705 | | | | | | | | | | | | | | |
Net interest income
|
| | | | | | | | | | 51,282 | | | | | | | | | | | | | | | | | | 48,143 | | | | | | | | |
Net interest spread
|
| | | | | | | | | | | | | | | | 3.26% | | | | | | | | | | | | | | | | | | 3.41% | | |
Net interest margin
|
| | | | | | | | | | | | | | | | 3.43% | | | | | | | | | | | | | | | | | | 3.68% | | |
| | |
Three Months Ended
June 30, 2022 vs. June 30, 2021 |
| |||||||||||||||||||||||||||
| | |
Net Interest Income
|
| |
Increase
(Decrease) |
| |
Changes Due To
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
Rate
|
| |
Volume
|
| ||||||||||||||||||
生息資産: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ローン利息と手数料: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, excluding PPP
|
| | |
$
|
12,939
|
| | | | $ | 12,592 | | | | | $ | 347 | | | | | $ | (904) | | | | | $ | 1,251 | | |
PPP loans
|
| | | | 114 | | | | | | 1,024 | | | | | | (910) | | | | | | 94 | | | | | | (1,004) | | |
Total loans
|
| | | | 13,053 | | | | | | 13,616 | | | | | | (563) | | | | | | (810) | | | | | | 247 | | |
Interest on securities
|
| | | | 654 | | | | | | 376 | | | | | | 278 | | | | | | 220 | | | | | | 58 | | |
銀行預金利息
|
| | | | 593 | | | | | | 79 | | | | | | 514 | | | | | | 510 | | | | | | 4 | | |
有利子負債の費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest on NOW accounts
|
| | | | 42 | | | | | | 47 | | | | | | (5) | | | | | | (6) | | | | | | 1 | | |
通貨市場と貯蓄口座の利息
|
| | | | 168 | | | | | | 151 | | | | | | 17 | | | | | | 7 | | | | | | 10 | | |
定期預金利息
|
| | | | 455 | | | | | | 645 | | | | | | (190) | | | | | | (87) | | | | | | (103) | | |
他の借金の利息
|
| | | | 430 | | | | | | 211 | | | | | | 219 | | | | | | 74 | | | | | | 145 | | |
二次債務利息
|
| | | | — | | | | | | 290 | | | | | | (290) | | | | | | — | | | | | | (290) | | |
| | |
Six Months Ended
June 30, 2022 vs. June 30, 2021 |
| |||||||||||||||||||||||||||
| | |
Net Interest Income
|
| |
Increase
(Decrease) |
| |
Changes Due To
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
Rate
|
| |
Volume
|
| ||||||||||||||||||
生息資産: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ローン利息と手数料: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, excluding PPP
|
| | |
$
|
25,186
|
| | | | $ | 25,217 | | | | | $ | (31) | | | | | $ | (2,155) | | | | | $ | 2,124 | | |
PPP loans
|
| | | | 350 | | | | | | 2,095 | | | | | | (1,745) | | | | | | 225 | | | | | | (1,970) | | |
Total loans
|
| | | | 25,536 | | | | | | 27,312 | | | | | | (1,776) | | | | | | (1,930) | | | | | | 154 | | |
Interest on securities
|
| | | | 1,410 | | | | | | 892 | | | | | | 517 | | | | | | 399 | | | | | | 118 | | |
銀行預金利息
|
| | | | 705 | | | | | | 134 | | | | | | 571 | | | | | | 552 | | | | | | 19 | | |
有利子負債の費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest on NOW accounts
|
| | | | 79 | | | | | | 121 | | | | | | (43) | | | | | | (44) | | | | | | 1 | | |
通貨市場と貯蓄口座の利息
|
| | | | 325 | | | | | | 353 | | | | | | (28) | | | | | | (56) | | | | | | 28 | | |
定期預金利息
|
| | | | 916 | | | | | | 1355 | | | | | | (439) | | | | | | (215) | | | | | | (224) | | |
他の借金の利息
|
| | | | 801 | | | | | | 413 | | | | | | 388 | | | | | | 80 | | | | | | 308 | | |
二次債務利息
|
| | | | — | | | | | | 600 | | | | | | (600) | | | | | | — | | | | | | (600) | | |
| | |
Years Ended
December 31, 2021 vs. December 31, 2020 |
| |||||||||||||||||||||||||||
| | |
Net Interest Income
|
| |
Increase
(Decrease) |
| |
Changes Due To
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
Rate
|
| |
Volume
|
| ||||||||||||||||||
生息資産: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ローン利息と手数料: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, excluding PPP
|
| | |
$
|
50,588
|
| | | | $ | 51,805 | | | | | $ | (1,488) | | | | | $ | (5,078) | | | | | $ | 3,590 | | |
PPP loans
|
| | | | 3,537 | | | | | | 2,154 | | | | | | 1,383 | | | | | | 1,900 | | | | | | (517) | | |
Total loans
|
| | | | 54,125 | | | | | | 53,959 | | | | | | (105) | | | | | | (3,178) | | | | | | 3,073 | | |
Interest on securities
|
| | | | 1,975 | | | | | | 1,831 | | | | | | 145 | | | | | | (303) | | | | | | 448 | | |
銀行預金利息
|
| | | | 354 | | | | | | 524 | | | | | | (170) | | | | | | (456) | | | | | | 286 | | |
有利子負債の費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest on NOW accounts
|
| | | | 199 | | | | | | 341 | | | | | | (142) | | | | | | (201) | | | | | | 59 | | |
通貨市場と貯蓄口座の利息
|
| | | | 656 | | | | | | 1,501 | | | | | | (845) | | | | | | (1,241) | | | | | | 396 | | |
定期預金利息
|
| | | | 2,437 | | | | | | 4,566 | | | | | | (2,129) | | | | | | (1,340) | | | | | | (789) | | |
他の借金の利息
|
| | | | 1,036 | | | | | | 1,141 | | | | | | (105) | | | | | | (171) | | | | | | 66 | | |
二次債務利息
|
| | | | 844 | | | | | | 622 | | | | | | 222 | | | | | | 23 | | | | | | 199 | | |
| | |
Three months
ended June 30, |
| |
Six months
ended June 30, |
| |
Year ended
December 31, |
| |||||||||||||||||||||||||||
(dollars in thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
Service charges and fees
|
| | | $ | 1,482 | | | | | $ | 1,291 | | | | | $ | 2,959 | | | | | $ | 2,574 | | | | | $ | 5,753 | | | | | $ | 5,923 | | |
Interchange and ATM fees
|
| | | | 1,548 | | | | | | 1,665 | | | | | | 3,001 | | | | | | 3,201 | | | | | | 6,225 | | | | | | 5,774 | | |
銀行には生命保険収入がある
|
| | | | 233 | | | | | | 249 | | | | | | 470 | | | | | | 440 | | | | | | 900 | | | | | | 797 | | |
Securities gains, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,313 | | |
Gain on sale of loans, net
|
| | | | 430 | | | | | | 738 | | | | | | 849 | | | | | | 1,644 | | | | | | 3,817 | | | | | | 1,811 | | |
Other
|
| | | | 632 | | | | | | 664 | | | | | | 1,173 | | | | | | 1,244 | | | | | | 2,274 | | | | | | 2,000 | | |
非利息収入総額
|
| | | $ | 4,325 | | | | | $ | 4,607 | | | | | $ | 8,452 | | | | | $ | 9,103 | | | | | $ | 18,969 | | | | | $ | 17,618 | | |
| | |
Three months
ended June 30, |
| |
Six months
ended June 30, |
| |
Year ended
December 31, |
| |||||||||||||||||||||||||||
(dollars in thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
給料と従業員福祉
|
| | | $ | 7,977 | | | | | $ | 6,551 | | | | | $ | 14,318 | | | | | $ | 13,079 | | | | | $ | 26,531 | | | | | $ | 27,525 | | |
Occupancy
|
| | | | 1,425 | | | | | | 1,443 | | | | | | 2,775 | | | | | | 2,845 | | | | | | 5,424 | | | | | | 5,312 | | |
通信、データ処理、デバイス
|
| | | | 1,730 | | | | | | 1,732 | | | | | | 3,465 | | | | | | 3,504 | | | | | | 7,108 | | | | | | 7,036 | | |
Professional fees
|
| | | | 309 | | | | | | 466 | | | | | | 581 | | | | | | 887 | | | | | | 1,487 | | | | | | 1,989 | | |
FDIC評価と他の規制費用
|
| | | | 217 | | | | | | 247 | | | | | | 406 | | | | | | 507 | | | | | | 965 | | | | | | 1,003 | | |
他の不動産費用は、販売損失と減価、純額
を含む
|
| | | | 6 | | | | | | 165 | | | | | | 13 | | | | | | 172 | | | | | | 292 | | | | | | 1,196 | | |
広告と広報
|
| | | | 66 | | | | | | 190 | | | | | | 167 | | | | | | 383 | | | | | | 580 | | | | | | 1,011 | | |
郵便料金、印刷と用品
|
| | | | 149 | | | | | | 119 | | | | | | 314 | | | | | | 300 | | | | | | 626 | | | | | | 925 | | |
無形資産の償却
|
| | | | 237 | | | | | | 237 | | | | | | 475 | | | | | | 475 | | | | | | 950 | | | | | | 950 | | |
Transaction costs
|
| | | | 315 | | | | | | 1,612 | | | | | | 919 | | | | | | 1,612 | | | | | | 5,160 | | | | | | — | | |
Other
|
| | | | 751 | | | | | | 729 | | | | | | 1,492 | | | | | | 1,572 | | | | | | 3,325 | | | | | | 3,972 | | |
非利息支出総額
|
| | | $ | 13,182 | | | | | $ | 13,491 | | | | | $ | 24,925 | | | | | $ | 25,336 | | | | | $ | 52,448 | | | | | $ | 50,919 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| |||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Amortized
cost |
| |
Fair
Value |
| |
Amortized
cost |
| |
Fair
Value |
| |
Amortized
cost |
| |
Fair
Value |
| ||||||||||||||||||
Available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
国家と政治支店
|
| | | $ | 26,376 | | | | | $ | 22,536 | | | | | $ | 26,438 | | | | | $ | 26,043 | | | | | $ | 25,126 | | | | | $ | 25,629 | | |
住宅担保ローン担保
|
| | | | 148,954 | | | | | | 137,800 | | | | | | 141,719 | | | | | | 139,886 | | | | | | 86,087 | | | | | | 86,634 | | |
担保ローン債券
|
| | | | 29,760 | | | | | | 27,524 | | | | | | 26,558 | | | | | | 26,061 | | | | | | 49,857 | | | | | | 50,464 | | |
商業担保担保
|
| | | | 2,854 | | | | | | 2,686 | | | | | | 3,275 | | | | | | 3,294 | | | | | | 4,971 | | | | | | 5,102 | | |
会社債務証券
|
| | | | 2,500 | | | | | | 2,436 | | | | | | 2,000 | | | | | | 2,025 | | | | | | 1,500 | | | | | | 1,500 | | |
販売総量
|
| | | $ | 210,444 | | | | | $ | 192,982 | | | | | $ | 199,990 | | | | | $ | 197,309 | | | | | $ | 167,541 | | | | | $ | 169,329 | | |
| | |
One year or less
|
| |
After one to five years
|
| |
After five to ten years
|
| |
After ten years
|
| ||||||||||||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Amount
|
| |
Average
Yield |
| |
Amount
|
| |
Average
Yield |
| |
Amount
|
| |
Average
Yield |
| |
Amount
|
| |
Average
yield |
| ||||||||||||||||||||||||
Available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
国家と政治支店
|
| | | $ | — | | | | | | — | | | | | $ | 1,784 | | | | | | 1.42% | | | | | $ | 21,007 | | | | | | 1.71% | | | | | $ | 3,585 | | | | | | 1.96% | | |
住宅担保ローン担保
|
| | | | — | | | | | | — | | | | | | 2,846 | | | | | | 1.83% | | | | | | 2,303 | | | | | | 0.65% | | | | | | 143,805 | | | | | | 1.94% | | |
担保ローン債券
|
| | | | — | | | | | | — | | | | | | 8,231 | | | | | | 2.21% | | | | | | 4,820 | | | | | | 1.27% | | | | | | 16,709 | | | | | | 2.32% | | |
商業担保担保
|
| | | | 232 | | | | | | 2.32% | | | | | | — | | | | | | — | | | | | | 2,622 | | | | | | 2.03% | | | | | | — | | | | | | — | | |
会社債務証券
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,500 | | | | | | 5.04% | | | | | | — | | | | | | — | | |
販売総量
|
| | | $ | 232 | | | | | | 2.32% | | | | | $ | 12,861 | | | | | | 2.02% | | | | | $ | 33,252 | | | | | | 1.85% | | | | | $ | 164,099 | | | | | | 1.98% | | |
| | |
At June 30, 2022
|
| |
At December 31, 2021
|
| |
At December 31, 2020
|
| |||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Amount
|
| |
% of total
loans |
| |
Amount
|
| |
% of total
loans |
| |
Amount
|
| |
% of total
loans |
| ||||||||||||||||||
Real estate loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建設と土地開発
|
| | | $ | 182,601 | | | | | | 16.41% | | | | | $ | 159,630 | | | | | | 15.10% | | | | | $ | 142,513 | | | | | | 13.31% | | |
Single-family
|
| | | | 160,335 | | | | | | 14.41% | | | | | | 158,667 | | | | | | 15.01% | | | | | | 171,153 | | | | | | 15.98% | | |
Commercial
|
| | | | 532,592 | | | | | | 47.85% | | | | | | 512,486 | | | | | | 48.48% | | | | | | 466,571 | | | | | | 43.57% | | |
商業ローン(レアルで保証されない)
estate) |
| | | | 226,819 | | | | | | 20.38% | | | | | | 214,202 | | | | | | 20.27% | | | | | | 273,968 | | | | | | 25.58% | | |
消費ローン(不動産を担保にしない)
|
| | | | 10,614 | | | | | | 0.95% | | | | | | 12,081 | | | | | | 1.14% | | | | | | 16,677 | | | | | | 1.56% | | |
Total loans
|
| | | | 1,112,961 | | | | | | | | | | | | 1,057,066 | | | | | | | | | | | | 1,070,882 | | | | | | | | |
Unearned income
|
| | | | (1,702) | | | | | | | | | | | | (1,741) | | | | | | | | | | | | (2,850) | | | | | | | | |
Total
|
| | | | 1,111,259 | | | | | | | | | | | | 1,055,325 | | | | | | | | | | | | 1,068,032 | | | | | | | | |
| | | | | | | | |
After One Year
Through Five Years |
| |
After Five Years
Through 15 Years |
| |
After 15 Years
|
| | | | | | | |||||||||||||||||||||||||||
(In thousands)
|
| |
One Year
or Less |
| |
Fixed
Rate |
| |
Floating
Rate |
| |
Fixed
Rate |
| |
Floating
Rate |
| |
Fixed
Rate |
| |
Floating
Rate |
| |
Total
|
| ||||||||||||||||||||||||
Construction and
land development |
| | | $ | 82,776 | | | | | $ | 32,135 | | | | | $ | 16,962 | | | | | $ | 22,568 | | | | | $ | 11,719 | | | | | $ | 99 | | | | | $ | 16,342 | | | | | $ | 182,601 | | |
Single-family
|
| | | | 24,174 | | | | | | 54,297 | | | | | | 12,567 | | | | | | 20,227 | | | | | | 19,572 | | | | | | 6,351 | | | | | | 23,147 | | | | | | 160,335 | | |
Commercial
|
| | | | 37,530 | | | | | | 180,427 | | | | | | 19,612 | | | | | | 117,346 | | | | | | 86,528 | | | | | | 4,427 | | | | | | 86,722 | | | | | | 532,592 | | |
商業ローン(不動産を担保にしない)
|
| | | | 27,563 | | | | | | 52,047 | | | | | | 123,555 | | | | | | 7,887 | | | | | | 14,048 | | | | | | 869 | | | | | | 850 | | | | | | 226,819 | | |
消費ローン(不動産を担保にしない)
|
| | | | 2,237 | | | | | | 5,841 | | | | | | 883 | | | | | | 848 | | | | | | 804 | | | | | | 1 | | | | | | — | | | | | | 10,614 | | |
Total
|
| | | $ | 174,280 | | | | | $ | 324,747 | | | | | $ | 173,579 | | | | | $ | 168,876 | | | | | $ | 132,671 | | | | | $ | 11,747 | | | | | $ | 127,061 | | | | | $ | 1,112,961 | | |
| | |
As of and for the
three months endedJune 30 |
| |
As of and for the
six months ended June 30 |
| |
As of and for the
year ended December 31, |
| |||||||||||||||||||||||||||
(dollars in thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
期初残高
|
| | | $ | 15,396 | | | | | $ | 15,256 | | | | | $ | 15,228 | | | | | $ | 14,117 | | | | | $ | 14,117 | | | | | $ | 5,946 | | |
Loan charge-offs: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建設と土地開発
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 111 | | |
Single-family
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 29 | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | 86 | | | | | | 86 | | | | | | 418 | | |
商業ローン(不動産を担保にしない)
|
| | | | 585 | | | | | | 82 | | | | | | 593 | | | | | | 122 | | | | | | 541 | | | | | | 752 | | |
消費ローン(不動産を担保にしない)
|
| | | | 66 | | | | | | 113 | | | | | | 157 | | | | | | 185 | | | | | | 463 | | | | | | 430 | | |
Total loan charge-offs
|
| | | | 651 | | | | | | 195 | | | | | | 750 | | | | | | 393 | | | | | | 1,090 | | | | | | 1,740 | | |
以前ログアウトしたローンを回収する: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建設と土地開発
|
| | | | 7 | | | | | | — | | | | | | 212 | | | | | | 712 | | | | | | 717 | | | | | | 40 | | |
Single-family
|
| | | | 2 | | | | | | 7 | | | | | | 5 | | | | | | 233 | | | | | | 321 | | | | | | 51 | | |
Commercial
|
| | | | 44 | | | | | | 11 | | | | | | 52 | | | | | | 316 | | | | | | 820 | | | | | | 105 | | |
商業ローン(不動産を担保にしない)
|
| | | | 479 | | | | | | 67 | | | | | | 508 | | | | | | 151 | | | | | | 266 | | | | | | 246 | | |
消費ローン(不動産を担保にしない)
|
| | | | 19 | | | | | | 13 | | | | | | 41 | | | | | | 23 | | | | | | 77 | | | | | | 119 | | |
Total loan recoveries
|
| | | | 551 | | | | | | 98 | | | | | | 818 | | | | | | 1,435 | | | | | | 2,201 | | | | | | 561 | | |
純(プレス)回収
|
| | | | (100) | | | | | | (97) | | | | | | 68 | | | | | | 1,042 | | | | | | 1,111 | | | | | | (1,179) | | |
ローン損失準備金
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,350 | | |
Balance at end of period
|
| | | $ | 15,296 | | | | | $ | 15,159 | | | | | $ | 15,296 | | | | | $ | 15,159 | | | | | $ | 15,228 | | | | | $ | 14,117 | | |
ローン損失が融資総額に占める割合
|
| | | | 1.38% | | | | | | 1.43% | | | | | | 1.38% | | | | | | 1.43% | | | | | | 1.44% | | | | | | 1.32% | | |
非権利責任発生制ローンが総ローンに占める割合
|
| | | | 0.19% | | | | | | 0.13% | | | | | | 0.19% | | | | | | 0.13% | | | | | | 0.16% | | | | | | 0.92% | | |
非権利責任発生制ローン計の融資損失の準備
|
| | | | 736.1% | | | | | | 1,113.0% | | | | | | 736.1% | | | | | | 1,113.0% | | | | | | 877.7% | | | | | | 143.1% | | |
| | |
June 30,
|
| |
June 30,
|
| ||||||||||||||||||
(dollars in thousands)
|
| |
2022
|
| |
% of total
average loans per class |
| |
2021
|
| |
% of total
average loans per class |
| ||||||||||||
建設と土地開発
|
| | | $ | 212 | | | | | | 0.12% | | | | | $ | 712 | | | | | | 0.48% | | |
Single-family
|
| | | | 5 | | | | | | 0.00% | | | | | | 233 | | | | | | 0.14% | | |
Commercial
|
| | | | 52 | | | | | | 0.01% | | | | | | 230 | | | | | | 0.05% | | |
商業ローン(不動産を担保にしない)
|
| | | | (85) | | | | | | -0.04% | | | | | | 29 | | | | | | 0.01% | | |
消費ローン(不動産を担保にしない)
|
| | | | (116) | | | | | | -1.04% | | | | | | (162) | | | | | | -1.09% | | |
Total loan charge-offs
|
| | | $ | 68 | | | | |
|
0.01%
|
| | | |
$
|
1,042
|
| | | |
|
0.10%
|
| |
| | |
December 31,
|
| |
December 31,
|
| ||||||||||||||||||
(dollars in thousands)
|
| |
2021
|
| |
% of total
average loans per class |
| |
2020
|
| |
% of total
average loans per class |
| ||||||||||||
建設と土地開発
|
| | | $ | 717 | | | | | | 0.48% | | | | | $ | (71) | | | | | | -0.05% | | |
Single-family
|
| | | | 321 | | | | | | 0.20% | | | | | | 22 | | | | | | 0.01% | | |
Commercial
|
| | | | 734 | | | | | | 0.15% | | | | | | (313) | | | | | | -0.07% | | |
商業ローン(不動産を担保にしない)
|
| | | | (275) | | | | | | -0.11% | | | | | | (506) | | | | | | -0.21% | | |
消費ローン(不動産を担保にしない)
|
| | | | (386) | | | | | | -2.72% | | | | | | (311) | | | | | | -1.80% | | |
Total loan charge-offs
|
| | | $ | 1,111 | | | | |
|
-0.10%
|
| | | |
$
|
(1,179)
|
| | | |
|
-0.12%
|
| |
| | |
At June 30, 2022
|
| |
At December 31, 2021
|
| |
At December 31, 2020
|
| |||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Amount
|
| |
% of loans in
each category to total loans |
| |
Amount
|
| |
% of loans in
each category to total loans |
| |
Amount
|
| |
% of loans in
each category to total loans |
| ||||||||||||||||||
期末残高は: に適用される | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建設と土地開発
|
| | | $ | 2,820 | | | | | | 0.25% | | | | | $ | 2,807 | | | | | | 0.27% | | | | | $ | 2,499 | | | | | | 0.23% | | |
Single-family
|
| | | | 1,902 | | | | | | 0.17% | | | | | | 1,894 | | | | | | 0.18% | | | | | | 1,981 | | | | | | 0.18% | | |
Commercial
|
| | | | 6,526 | | | | | | 0.59% | | | | | | 6,497 | | | | | | 0.61% | | | | | | 5,315 | | | | | | 0.50% | | |
商業ローン(不動産を担保にしない)
|
| | | | 3,606 | | | | | | 0.32% | | | | | | 3,590 | | | | | | 0.34% | | | | | | 3,574 | | | | | | 0.33% | | |
消費ローン(レアルで保証されない)
estate) |
| | | | 302 | | | | | | 0.03% | | | | | | 300 | | | | | | 0.03% | | | | | | 449 | | | | | | 0.04% | | |
Unallocated
|
| | | | 140 | | | | | | | | | | | | 140 | | | | | | | | | | | | 299 | | | | | | | | |
| | |
June 30,
2022 |
| |
December 31,
|
| ||||||||||||
(dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||||||||
不良資産: | | | | | | | | | | | | | | | | | | | |
Nonaccrual loans: | | | | | | | | | | | | | | | | | | | |
建設と土地開発
|
| | | $ | 24 | | | | | $ | 27 | | | | | $ | 33 | | |
Single-family
|
| | | | 471 | | | | | | 363 | | | | | | 1,651 | | |
Commercial
|
| | | | 354 | | | | | | 277 | | | | | | 7,772 | | |
商業ローン(不動産を担保にしない)
|
| | | | 1,229 | | | | | | 1,059 | | | | | | 406 | | |
消費ローン(不動産を担保にしない)
|
| | | | — | | | | | | 8 | | | | | | 4 | | |
Total nonaccrual loans
|
| | | $ | 2,078 | | | | | $ | 1,734 | | | | | $ | 9,866 | | |
90日間を超えて計算されているローン
|
| | | | — | | | | | | 4 | | | | | | — | | |
不良債権総額
|
| | | | 2,078 | | | | | | 1,738 | | | | | | 9,866 | | |
Other real estate owned
|
| | | | 857 | | | | | | 857 | | | | | | 2,593 | | |
不良資産総額
|
| | | $ | 2,935 | | | | | $ | 2,595 | | | | | $ | 12,459 | | |
問題債務再編: | | | | | | | | | | | | | | | | | | | |
不良ローンに含まれるTDR
|
| | | | — | | | | | | — | | | | | | 147 | | |
修正条項を満たすTDR
|
| | | | 833 | | | | | | 866 | | | | | | 6,004 | | |
不良ローンは総ローンの割合を占めている。
|
| | | | 0.19% | | | | | | 0.16% | | | | | | 0.92% | | |
ローン損失準備は不良ローンの割合を占める
|
| | | | 736.1% | | | | | | 875.7% | | | | | | 143.1% | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| |||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Average
amount |
| |
Average
rate paid |
| |
Average
amount |
| |
Average
rate paid |
| |
Average
amount |
| |
Average
rate paid |
| ||||||||||||||||||
無利息需要
|
| | | $ | 511,711 | | | | | | — | | | | | $ | 477,470 | | | | | | — | | | | | $ | 387,822 | | | | | | — | | |
NOW
|
| | | | 275,176 | | | | | | 0.06% | | | | | | 268,835 | | | | | | 0.07% | | | | | | 229,354 | | | | | | 0.15% | | |
Money market
|
| | | | 312,998 | | | | | | 0.20% | | | | | | 294,807 | | | | | | 0.21% | | | | | | 233,110 | | | | | | 0.57% | | |
Savings
|
| | | | 142,313 | | | | | | 0.02% | | | | | | 127,850 | | | | | | 0.03% | | | | | | 101,478 | | | | | | 0.16% | | |
Time
|
| | | | 219,916 | | | | | | 0.84% | | | | | | 250,190 | | | | | | 0.97% | | | | | | 302,422 | | | | | | 1.51% | | |
Total deposits
|
| | | $ | 1,462,114 | | | | | | 0.28% | | | | | $ | 1,419,152 | | | | | | 0.35% | | | | | $ | 1,254,186 | | | | | | 0.74% | | |
(dollars in thousands)
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
Three months or less
|
| | | $ | 3,735 | | | | | $ | 4,688 | | |
3ヶ月から12ヶ月の時間
|
| | | | 18,116 | | | | | | 12,848 | | |
12ヶ月から3年を超える時間
|
| | | | 27,848 | | | | | | 28.927 | | |
Over three years
|
| | | | — | | | | | | 4,391 | | |
Total
|
| | | $ | 49,700 | | | | | $ | 50,854 | | |
(dollars in thousands)
|
| |
June 30, 2022
|
| |||
Three months or less
|
| | | $ | 735 | | |
3ヶ月から12ヶ月の時間
|
| | | | 8,616 | | |
12ヶ月から3年を超える時間
|
| | | | 10,598 | | |
Over three years
|
| | | | — | | |
Total
|
| | | $ | 19,950 | | |
| | |
Ending
Balance |
| |
Period
End Rate |
| |
Maximum
Month End Balance |
| |
Period Average
|
| ||||||||||||||||||
(dollars in thousands)
|
| |
Balance
|
| |
Rate
|
| ||||||||||||||||||||||||
2022年6月30日までまたは2022年6月30日までの6ヶ月: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
買い戻しプロトコルにより販売される証券
|
| | | $ | 22,266 | | | | | | 0.10% | | | | | $ | 33,212 | | | | | $ | 27,877 | | | | | | 0.17% | | |
Line of credit
|
| | | | 34,688 | | | | | | 4.54% | | | | | | 34,688 | | | | | | 34,561 | | | | | | 3.44% | | |
Total
|
| | | $ | 56,954 | | | | | | | | | | | $ | 67,900 | | | | | $ | 62,438 | | | | | | 1.98% | | |
At or for year ended December 31, 2021: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
買い戻しプロトコルにより販売される証券
|
| | | $ | 23,988 | | | | | | 0.05% | | | | | $ | 27,098 | | | | | $ | 17,571 | | | | | | 0.19% | | |
Line of credit
|
| | | | 34,188 | | | | | | 3.14% | | | | | | 34,188 | | | | | | 21,239 | | | | | | 3.19% | | |
Total
|
| | | $ | 58,176 | | | | | | | | | | | $ | 61,286 | | | | | $ | 38,810 | | | | | | 1.83% | | |
| | |
Minimum Capital
Adequacy with Capital Conservation Buffer, if applicable(1) |
| |
Well Capitalized
Under Prompt Corrective Action Provisions(2) |
| |
June 30,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||||||||
Heritage | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通株式一次自己資本充足率
|
| | | | 7.00% | | | | | | 適用されない | | | | | | 9.35% | | | | | | 9.27% | | | | | | 8.57% | | |
リスクに基づく総資本比率
|
| | | | 10.50% | | | | | | 適用されない | | | | | | 11.26% | | | | | | 11.30% | | | | | | 12.44% | | |
リスクに基づく一次資本充足率
|
| | | | 8.50% | | | | | | 適用されない | | | | | | 10.10% | | | | | | 10.07% | | | | | | 9.44% | | |
Tier 1 leverage ratio
|
| | | | 4.00% | | | | | | 適用されない | | | | | | 7.95% | | | | | | 7.80% | | | | | | 7.09% | | |
| | |
Minimum Capital
Adequacy with Capital Conservation Buffer, if applicable(1) |
| |
Well Capitalized
Under Prompt Corrective Action Provisions(2) |
| |
June 30,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||||||||
遺産東南銀行 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通株式一次自己資本充足率
|
| | | | 7.00% | | | | | | 6.50% | | | | | | 12.58% | | | | | | 12.67% | | | | | | 11.95% | | |
リスクに基づく総資本比率
|
| | | | 10.50% | | | | | | 10.00% | | | | | | 13.73% | | | | | | 13.90% | | | | | | 13.19% | | |
リスクに基づく一次資本充足率
|
| | | | 8.50% | | | | | | 8.00% | | | | | | 12.58% | | | | | | 12.67% | | | | | | 11.95% | | |
Tier 1 leverage ratio
|
| | | | 4.00% | | | | | | 5.00% | | | | | | 9.89% | | | | | | 9.81% | | | | | | 8.98% | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| |||||||||||||||||||||||||||
(dollars in thousands)
|
| |
Fixed
Rate |
| |
Variable
Rate |
| |
Fixed
Rate |
| |
Variable
Rate |
| |
Fixed
Rate |
| |
Variable Rate
|
| ||||||||||||||||||
コミットメント期間クレジット
|
| | | $ | 99,498 | | | | | $ | 332,614 | | | | | $ | 90,804 | | | | | $ | 313,549 | | | | | $ | 75,712 | | | | | $ | 184,749 | | |
予備信用状
|
| | | | 5,408 | | | | | | 1,082 | | | | | | 4,293 | | | | | | 993 | | | | | | 4,475 | | | | | | 859 | | |
Total
|
| | | $ | 104,906 | | | | | $ | 333,696 | | | | | $ | 95,097 | | | | | $ | 314,542 | | | | | $ | 80,187 | | | | | $ | 185,608 | | |
| | |
First BancShares権利
Shareholders (which will は 株主の権利である the combined company following the merger) |
| |
HSBI株主の権利
|
|
Corporate Governance
|
| |
First BancSharesはミシシッピ州の会社です。
First BancShares株主の権利は、MBCA、First BancShares規約、およびFirst BancShares附例によって管轄される。
|
| |
HSBIはジョージア州の会社です
HSBI株保有者はGBCCとHSBI会社の定款及び附例が株主に与えるすべての権利と義務を享受する権利がある。
|
|
法定株式
|
| |
第一銀行の法定株式は4000万株の普通株、1株当たり額面1.00ドル、及び1000万株優先株、1株当たり額面1.00ドルを含む。
First BancShares定款は、First BancShares取締役会が1つまたは複数のシリーズの優先株を発行することを許可し、各シリーズにおけるFirst BancShares優先株の名称、優先株、権利、資格、制限または制限を決定する。
本共同依頼書声明/目論見書までの日付は,あります[ ]First BancShares普通株が発行されており、流通株がありません
|
| |
HSBIの法定株式は50,000,000株の普通株を含み、1株当たり額面0.10ドルと1,000,000株の優先株を含み、額面なし。
HSBI定款認可HSBI取締役会は、1つまたは複数のシリーズの優先株を発行し、投票権、指定、優先および相対、選択およびその他の特別な権利、および各シリーズにおけるHSBIの優先株株式の資格、制限または制限を決定する。
本委員会委託書/目論見書までの日付は,あります[ ]HSBI普通株発行済み株式なし
|
|
| | |
First BancShares権利
Shareholders (which will は 株主の権利である the combined company following the merger) |
| |
HSBI株主の権利
|
|
| | | 第一銀行が発行した優先株。 | | |
HSBIは優先株を発行している.
|
|
Voting Rights
|
| |
First BancShares普通株の各持株者がFirst BancShares普通株保有者に提出する権利があるすべての問題は、保有する1株当たり1票を投じる。
First BancShares取締役選挙は、定足数が出席する株主総会で、取締役を選挙する権利のある株式保有者が多数票で通過する権利がある。
その他の事項(取締役選挙またはミシシッピ州法律またはFirst BancShares細則が投票権のある株式の特定部分所有者が賛成票を投じることを要求する事項を除く)は、1つの投票グループ(ある事項について投票する権利があるすべてのカテゴリまたはシリーズのFirst BancShares株式と定義される)内で当該訴訟に賛成し、その訴訟に反対する投票数を超え、その事項についての投票は、定足数が出席する株主総会で行われる必要がある。
|
| |
“HSBI定款”は、HSBIの各流通株は、種類にかかわらず、株主総会で採決の各事項について投票する権利があると規定しており、“HSBI定款”が別途規定されていない限り、またはHSBIの定款は1株当たり1票以上または1票以下であり、あるいは投票権を制限または拒否する権利がある
“HSBI規約”、“HSBI付例”または“GBCC”がより大きな賛成票を要求しない限り、採決グループの定足数が存在すれば、その行動に賛成する投票数がその行動に反対する票を超えた場合、選挙役員以外の行動は採決グループによって承認される。取締役を選挙するには投票権のある株式の多数票が必要です。
いずれの株主も取締役選挙では累計投票権がない.
|
|
取締役会規模
|
| | First BancShares附例は取締役会が9人から25人の取締役で構成されることを規定し、First BancShares取締役会によって時々決定される。現在、First BancShares取締役会には12人の役員がいる。 | | |
HSBI定款は、最初の取締役会は6人のメンバーで構成されていますが、HSBI定款では、会社の認可役員数は5人から15人で構成されており、これはHSBI取締役会が時々決定しています。
“中国証券業協会定款”は、取締役会は9人のメンバーから構成されているが、取締役会の決議は時々取締役会のメンバーを増加または減少させることができると規定している。
|
|
| | |
First BancShares権利
Shareholders (which will は 株主の権利である the combined company following the merger) |
| |
HSBI株主の権利
|
|
| | | | | | HSBI取締役会には現在9人の取締役がいます。 | |
独立取締役
|
| | ナスダック上場規則の定義によると、第1回BancShares取締役会の多くのメンバーは独立取締役で構成されなければならない。 | | | HSBIは独立した取締役要求がありません。 | |
取締役任期と分類取締役会
|
| | First BancShares条項は3種類の取締役を選挙することを規定しており、人数はできるだけ等しく、交互に在任している。各種類の取締役を選出した取締役の任期は、それぞれの選任役員種別に適用される3年間の任期満了及びその後継者が選択及び資格を取得するまで、又は死去又は退職又は第1銀行株附例に規定するように辞職又は免職するまで在任する。 | | | [br]H履行機関定款は、3つのレベルの取締役を選出することを規定しており、HSBIの人数は可能な限り等しく、そのうちの1つのレベルの任期は毎年満了する。取締役は任期3年で、後継者を選出して資格を取得するまで。 | |
Removal of Directors
|
| | First BancShares付例では,取締役は除名行動通知を出した株主総会でのみ理由で除名されることが規定されている. | | | | |
役員の穴を埋める
|
| | 第1銀行付例によれば、当該年度内に取締役会の空きが生じた場合、第1銀行取締役会の残りの取締役は、第1銀行の株主を次の株主周年大会に任命することができるが、空席の取締役が特定の投票グループ選挙によって選出された場合には、その投票グループで選択された残りの取締役のみが新たな取締役を選挙することができる。 | | | HSBI定款及びHSBI附例では、取締役数の増加により出現した任意の空席又は新設された役員職は、当時在任していた残りの取締役が過半数賛成票で埋めることができると規定されている。当選した役員は次期役員選挙まで在任し、後継者が当選して資格を得るまで務める。 | |
| | |
First BancShares権利
Shareholders (which will は 株主の権利である the combined company following the merger) |
| |
HSBI株主の権利
|
|
条項の修正
|
| | MBCAは、会社の定款は、株主の承認なしに取締役会によって修正することができる:(1)会社が1つのカテゴリの流通株のみである場合、(A)そのカテゴリの各発行済みおよび発行されていないライセンス株式をより多くのカテゴリの全体株式に変更するか、または(B)当該カテゴリの認可株式の数を配当として発行することを許可するために必要な程度に増加させるか、または(2)いくつかの閣僚級の任務を完了することができる。 | | | HSBI条項は、HSBIがGBCC規定の方法でHSBI定款のいずれかの条項を改正または廃止する権利を保持し、株主に付与されたすべての権利はこの保留によって制限されるが、HSBI定款細則には、より少ない投票権または反対票が許可されている他の規定があるにもかかわらず、法律またはHSBI規約で要求されるHSBIの任意のカテゴリまたは系列株の保有者の任意の投票権を除いて、そのカテゴリまたは複数のカテゴリの当時の流通株の80%の賛成票を投票する権利があり、単一カテゴリ投票として、これらの条文やHSBI定款細則の改正または廃止が求められることになり,会社事務,取締役免任,取締役の職責および法的責任,上級者および役員への賠償,株主総会,HSBI普通株の投票および買収の制限,業務合併および公平価格要求の承認の条文に関連する。 | |
Bylaw Amendments
|
| | MBCAによると、取締役会はFirst BancSharesのようなミシシッピ州会社の定款を修正または廃止する権利があり、このような権力が株主に明確に保持されていない限り。First BancShares附例第10条では、取締役会は附例を改正、変更または廃止することができるが、取締役数の決定及び取締役免任手続きに関する規定を除き、流通株式保有者が変更、改正、又は廃止に賛成票を投じる権利がある場合にのみ、当該規定等を改正することができる。 | | | 会社定款は定款の規定に応じて変更、改訂または廃止することができる。 | |
| | |
First BancShares権利
Shareholders (which will は 株主の権利である the combined company following the merger) |
| |
HSBI株主の権利
|
|
ほとんどの資産を合併、合併、または売却する;逆買収条項
|
| |
MBCAによると、ミシシッピ州会社の所有またはほとんどの資産の合併、株式交換、売却、レンタル、交換またはその他の処分、またはその解散、取引に賛成する票が会社の株主総会で取引反対票を投票した場合、その取引を承認するが、MBCAが規定している場合には、存続会社の株主が合併を承認する必要はない。
Brの最初のBancShares条項は、制御権株式(一般に10%と定義される)の買収を計画している任意の人が、利害関係のない株主の多数票または75%の合格取締役会メンバーの賛成票を得なければ、制御権株式に投票することができないことを要求する制御権株式買収条項を含む。事前に承認されていない場合に支配権株式を取得すると,買収者が実益して所有するすべての株が10%を超えると“超過株式”とみなされ,投票する権利がない
First BancSharesに声明を提出し、その人の背景と買収制御権株式を説明し、First BancShares株主特別会議に買収制御権株式で買収した株式投票権を付与するかどうかを決定することを要求する。購入者は今回の会議の費用を支払わなければならない。要求がなければ,制御権買収で獲得した株式に投票権
が付与される
|
| |
GBCCの規定により、合併或いは株式交換計画は必ず合併或いは株式交換計画を採用しなければならず、GBCCが要求する株主の承認を経なければならない。合併、株式交換計画を承認する場合、会社取締役会は株主に株主承認の提案を提出しなければならないが、取締役会は利益衝突或いはその他の特殊な状況のため、合併、株式交換計画或いは提案株主の否決、採決を提出しないことを決定した。GBCC又は定款又は定款に別段の規定があるほか、許可された合併又は株式交換計画は、(1)当該計画について投票する権利のあるすべての株式について単一投票グループとして投票する権利があるすべての株式の多数票を承認しなければならない。及び(2)会社の定款に基づいて、1つの投票グループとして単独で投票する権利がある各投票グループの株式保有者が投票する権利があるすべての多数票を承認する。
HSBI細則は、HSBI選択は、利害関係のある株主との業務合併および公正価格要求に関するGBCCの条項または任意の後続の法律または法規によって規制されることを規定している。
|
|
| | |
First BancShares権利
Shareholders (which will は 株主の権利である the combined company following the merger) |
| |
HSBI株主の権利
|
|
| | | は次の株主特別総会または年次総会に提出されなければならない。購入者が第一銀行に声明を提出していない場合、第一銀行は公平な市価で購入者の株式を買い戻すことを選択することができる。支配権株式取得で得られた制御権株式は、取得者の声明が提出された後、株主が当該株式等に十分な投票権を与えていない限り償還する必要はない。 | | | | |
株主年会
|
| | First BancSharesは、取締役会が決定した時間に年次株主総会を開催し、取締役を選挙し、会議に提出する可能性のある任意の適切な事務を処理する。年次会議は、年次会議でも特別会議でも、他の任意の株主会議と合併することができる。 | | | [br]恒基地産の附例では、恒基地産の株主周年大会は取締役会が決定した日付及び時間に開催され、取締役を選挙し、その他の業務を処理することが規定されている。 | |
株主特別総会
|
| | First BancSharesの付例によると、任意の目的または任意の目的のために、株主特別総会は、取締役会議長、行政総裁または取締役会によって開催されることができ、または合計10%以上の事項について投票する権利を有する総投票権を有する株主が書面要求を出してから75日以内に開催することができる。このような要求は、提案された特別会議の1つまたは複数の目的を説明しなければならない。 | | | [br]恒基地産の附例によると、恒基地産の株主特別総会は、取締役会の過半数のメンバー、取締役会主席総裁又は提案特別会議で任意の事項の最低80%の投票権を審議しようとする所有者、又は例えば恒基地産が100名以下の株主を有し、提案特別総会で審議しようとする任意の事項の最低25%投票権の保有者によって開催されることができる。株主は署名、日付を明記し、HSBI秘書に1つ以上の書面会議要求を提出し、会議開催の目的を説明しなければならない。 | |
株主指名と株主業務予告規定
|
| | 第1部“BancShares規約”は指名の事前通知手順を規定しているが, は含まれていない | | | None. | |
| | |
First BancShares権利
Shareholders (which will は 株主の権利である the combined company following the merger) |
| |
HSBI株主の権利
|
|
年次総会での提案
|
| |
First BancShares取締役会または委員会のうちの1つ、取締役選挙および他の株主提案の候補者リスト。別例は,株主周年総会に関連して提出されたいかなる株主提案についても,株主は第一銀行株式附例に記載されている事前通知及び資格規定に従って,速やかに第一銀行の秘書に書面通知を出さなければならないと規定している。直ちに、株主通知は、(I)年次総会の60日前または(Ii)First BancShares附例に従って株主に会議通知を提供した後10日前に、第1のBancShares社本社に交付または郵送し、秘書が同社本社で受信しなければならない。
通知には,First BancShares付例に規定されている指名や提案を行う株主,および適用される各著名人または提案された業務に関する詳細な情報が含まれていなければならない.上記の規定に従って指名されなかった者は、会議を主宰する者又は会議議長が規程に合わないと判断することができる。
|
| | | |
株主総会通知
|
| | First BancSharesは、会議日前に10日以上60日以下で会議で投票する権利のある各登録株主に、年次株主総会および特別株主総会の日時、場所に関する書面通知を出さなければならない。別例に別段の規定がない限り,記念大会の通知は会議の目的を明らかにする必要はない.特別通知 | | | HSBI附例では,毎回の株主総会の書面通知は,会議の場所,日付及び時間,及び会議を開催する目的又は目的,又は秘書,行政総裁又は会議を開催する上級職員又は者が適宜会議前10日以上又は60日以下に発行されることが規定されている。 | |
| | |
First BancShares権利
Shareholders (which will は 株主の権利である the combined company following the merger) |
| |
HSBI株主の権利
|
|
| | | ただし,会議は会議開催の目的を説明しなければならない. | | | | |
取締役と上級管理者の責任と賠償
|
| |
First BancShares附例は、First BancSharesがその取締役(この項では被補償者と呼ぶ)が、任意の法的手続きにおいて、被補償者が必要な行動基準に適合することによって引き起こされた法的責任および合理的な支出(弁護士費を含む)を賠償することを要求する。行為基準を達成するために、被補償者は誠実に行動し、いかなる行為が第一銀行の最適な利益に符合すると合理的に信じなければならない、あるいは任意の刑事訴訟において、被補償者はその行為が違法であると信じる合理的な理由がない。裁判所が別に命令がない限り、第一銀行は、以下の事項について補償を受ける義務がない:(1)その職責に違反して第一銀行の株式を流用するいかなるビジネスチャンス、(B)善意のないものとして、または故意の不正行為または違法を含むこと、(C)“銀行運営条例”第79-4-8.33条に基づいて、または(D)取締役がそこから不正な個人的利益を得るための任意の取引を行うこと
First BancSharesは取締役会の決議により、その賠償権利を会社の任意の他の高級管理者、従業員、または代理人に拡大することができる。
被賠償者は訴訟を行う裁判所に賠償または立て替え費用を申請することができる。裁判所は(1)命令
に応じて
|
| |
HSBI定款では,会社の役員,高級管理者,従業員あるいは代理人あるいは会社の要求に応じて係属中,脅威または法的訴訟を完了した側となることが脅かされている者は,その人がジョージア州の法律で許可された範囲内でこのような法律行動によって実際かつ合理的に招いたすべての費用,判決,罰金,和解のために支払われた金額を賠償しなければならない
会社の役員、役員、従業員、または代理人がいかなる法的訴訟によって発生した合理的な費用を弁明し、取締役会の許可またはGBCCに別の要求があれば、HSBIが訴訟の最終処理の前に支払い、その人またはその代表がその金額の返済を承諾した後、GBCCが許可する最大範囲で支払うことができ、最終的にその人が会社の賠償を受ける権利がないと確定した場合。
[br]HSBI定款に規定されている賠償及び立て替え費用は、賠償又は立て替え費用を求める者が任意の保険又はその他の合意に基づいて、又は株主又は取締役の投票により、職務中に公的身分及びその他の身分で訴訟を提起する際に享受する権利を有する他の権利を排除しない。HSBIは保険の購入と維持権があります
|
|
| | |
First BancShares権利
Shareholders (which will は 株主の権利である the combined company following the merger) |
| |
HSBI株主の権利
|
|
| | | もし裁判所がMBCAの適用条項に基づいて、賠償を受ける側が強制的な賠償を受ける権利があると判断した場合、または(2)裁判所が(A)損害を受けた側が“第1銀行株定款”によって賠償または立て替え費用を獲得する権利があると認定した場合、または(B)すべての関連状況を考慮して、当該賠償者が上記の行為基準に達していなくても、その賠償または立て替え費用は公平で合理的である。First BancSharesは、事件や他の側面に基づいて、被補償者が一方である任意の法的手続きのために抗弁する際に、その法的手続きにおいて招いた合理的な支出にかかわらず、完全に勝訴した被補償者に賠償を行わなければならない。まず、BancSharesは、通常、訴訟当事者である賠償者として発生した合理的な費用を支払うために、資金を前払いしなければならない。 | | |
Brは、現在又は過去に取締役である者、高級職員、従業員又は代理人、又は取締役である高級職員、従業員又は代理人を代表し、現在又は過去に取締役の要求に応じて、別の実体の高級職員、従業員又は代理人として、その人又はその人の身分によって生じたいかなる責任、又はその人の身分によって生じたいかなる責任についても、上海スラグ銀行が“GBCC”又は“香港スラグ銀行定款”の規定に基づいて当該人を賠償する権利があるか否かにかかわらず、当該人を賠償する
HSBI規約はさらに、HSBIの取締役、高級管理者、従業員、代理人に対する更なる賠償を可能にするために“GBCC”を改正した場合、HSBIは改訂されたGBCCが許容する最大程度にこれらの人員を賠償することを規定している。
|
|
取締役責任制限
|
| |
第一銀行株式条項は、第一銀行株式のいかなる取締役も、取締役としての受託責任に違反することなく、第一銀行株式又はその株主に対して個人的責任を負うことはない。(I)第一銀行株式に属するべきいかなるビジネスチャンスを侵奪したか、(Ii)不誠実に行動しないか、又は故意に不正行為又は違法を犯したことを含むか、(Iii)“法案”第79-4-8.33条の規定に基づいて、または(Iv)任意の取引から不正な個人利益を得ることができる
は期待目標を達成していない.代号安。第八十一条の五第百五条第一項、役員又は銀行役員の職務又は
|
| |
HSBI規約では、HSBIの取締役は取締役が会社の最適な利益に合致すると誠実に信じてその職責を履行し、類似した職にある一般の慎重な人の配慮の下で類似した状況で職責を行使することが規定されている。
Br社定款では、取締役会社は董事人の義務に違反することなく、“董事法”に規定されている注意義務を含み、会社又はその株主に対して個人責任を負うが、故意に取締役のビジネスチャンスを横領する責任は免除されない
|
|
| | |
First BancShares権利
Shareholders (which will は 株主の権利である the combined company following the merger) |
| |
HSBI株主の権利
|
|
| | |
銀行又は銀行持株会社及びその株主は誠意に基づいて、第(2)項に規定する勤勉、慎重、判断力及び技能で取締役又はその高級管理者の職責を履行しなければならない。期待を逃した場合。代号安。第81条の5-105(2)条によれば、役員又は銀行又は銀行持株会社の役員は、当該役員又は取締役の行為が重大な過失を負わない限り、会社又はその株主の金銭的損害について個人的責任を負うことができず、又は実施された行為は、注意義務に対する無視が重大な過失よりも大きいことを示す。また、楽しみが懐かしい。代号安。第81-5-105条第4項の規定は、予想ミスの規定である。代号安。第81-5-105条は、取締役及び上級管理者とその銀行又は銀行持株会社、又はその相続人、又はその株主、又は任意の他の個人又は実体との関係及び責任を規定する唯一及び排他的法律である。
MBCAが上級管理者と取締役の受託責任を定義するのに適用されれば,予想に合わない.代号安。第79-4-8.31節では、取締役は、責任を主張する側が特定の事項を証明しない限り、会社又はその株主が取締役として行動するか又は行動を取らないいかなる決定又はいかなる行動にも責任を負わないことが規定されている。当事者は、(1)取締役が取引の一方であるか、または取引中に直接的または間接的な経済的利益があるが、その取引は“取締役法案”に基づいて他の方法で承認されていないこと、および(2)問われる行為は、(A)不誠実な行為であること、(B)取締役がその最適な利益に合致すると不合理に思う決定であることを証明しなければならない
|
| |
{br]不正行為や違法行為であることを知りながら,“商業行為通則”第14-2-832節で述べた責任タイプ,あるいは取締役が不当な利益を得る取引に適用される.
[br}HSBC銀行定款細則はさらに、取締役は、訴訟または訴訟の開始または参加が当時取締役に在任していた多数の賛成票の許可を得ない限り、訴訟または訴訟の開始または参加が当時取締役を務めていた多数の賛成票の許可を得ない限り、補償を求めないと規定している。
|
|
| | |
First BancShares権利
Shareholders (which will は 株主の権利である the combined company following the merger) |
| |
HSBI株主の権利
|
|
| | | [br}会社や取締役は適切に通知されていない;(C)取締役が別の利害関係者によって支配または制御されているため客観性に欠けるが、このような関係、支配または制御が合理的に予想されていることが取締役の質問行為に対する判断に影響を与え、会社に不利であり、その結果の合理的な予想が確立された後、取締役は、疑問行為が会社の最適な利益に適合していると信じる理由があることを証明できない。(D)取締役は、会社の業務および事務を随時知ることができなかったか、またはその監督機能を他の方法で履行することができなかった、または(E)取締役が享受する権利のない経済的利益を徴収するか、または会社およびその株主を公平に扱う義務に違反する他の任意の行為を徴収することができ、その責任は法律に基づいて訴訟を提起することができる。 | | | | |
Dividends
|
| | MBCAはミシシッピ州会社の株主へのいかなる分配も禁止し、現金配当金の支払いを含め、会社は正常な業務過程で満期になった債務を返済できないようにする。また、会社の総資産がその総負債の合計よりも少ない分配をもたらし、分配時に会社を解散して株主解散時の優先権利を満たすために必要な金額を加えることも禁止されており、これらの株主の優先権利は、分配を受けた株主よりも高い。 | | | “定款”によると、会社は、分配が発効した後に、(A)会社が正常な業務過程で満了した債務を返済できない場合、または(B)会社の総資産がその総負債の合計よりも少なくなり、(会社定款が別途許可されていない限り)分配時に会社が解散したときに、その優先権が分配を受けた株主の優先権利よりも高いために必要な金額を加えることができる。 | |
| | |
First BancShares権利
Shareholders (which will は 株主の権利である the combined company following the merger) |
| |
HSBI株主の権利
|
|
評価/異なる意見を持つ者権利
|
| | MBCA 79-4-13.02節より,評価権は特定の取引に関する取引にのみ適用される.しかしながら、株式が(I)ニューヨーク証券取引所に上場されているか、または全国証券取引業者協会によって取引業者間見積システムとして指定されている全国市場システム証券である場合、または(Ii)ニューヨーク証券取引所に上場されているか、または全国証券取引業者協会によって全国市場システム証券として指定されていないが、少なくとも2,000人の株主があり、そのような種類または一連の流通株の時価が少なくとも20,000,000ドル(その子会社、高級管理職、取締役、およびそのような株式の10%以上を保有する実益株主が保有するこのような株の価値を含まない)である場合、株主に評価権を提供することはできない。 | | | [br}“GBCC”第13条によると、ジョージア州の裁判所が裁定したように、提案された合併が完了した場合、HSBI株の記録保持者が提案された合併に反対し、“GBCC”第13条のすべての規定(ただし、他の規定を含まない)を完全に遵守する場合には、その保有するHSBI株の全て(ただし、一般的には全て以上)の“公正価値”の支払いを要求して得る権利がある。GBCCによると、HSBI株の“公正価値”は“異なる意見者が反対する会社の行動実施前の株式価値であり、その会社の行動を期待することによるいかなる切り上げや切り下げも含まれていない”としている。“合併-異なる政見者の権利”と添付ファイルEを参照。 | |
資格を取り消された個人
|
| |
Estimated
Total Section 280G Value of the Change in Control Payment |
| |||
Brad Serff
|
| | | $ | 821,102 | | |
資格を取り消された個人
|
| |
Estimated
Total Section 280G Value of the Vesting and Payout of the SERP |
| |||
Brad Serff
|
| | | $ | 473,005 | | |
資格を取り消された個人
|
| |
Estimated
Total Section 280G Value of the Payments |
| |
Safe
Harbor Amount |
| |
Estimated
Excess Parachute Payments |
| |
Estimated
Value of the Waived Amounts Submitted for Shareholder Approval under the 280G Proposal |
| ||||||||||||
Brad Serff
|
| | | $ | 1,294,107 | | | | | $ | 1,208,155 | | | | | $ | 85,951 | | | | | $ | 85,951 | | |
| | |
Common Stock
|
| |||||||||
| | |
Amount and
Nature of Beneficial Ownership(b) |
| |
Percent
of Class |
| ||||||
Directors(a) | | | | | | | | | | | | | |
Jeff Arnold
|
| | | | 52,798 | | | | | | * | | |
Roy Hall
|
| | | | 10,156 | | | | | | * | | |
Ken Lehman
|
| | | | 3,069,241 | | | | | | 43.7% | | |
John Mansour
|
| | | | 17,121(c) | | | | | | * | | |
Leonard Moreland
|
| | | | 34,771(d) | | | | | | * | | |
John Presley
|
| | | | 510 | | | | | | * | | |
David Rupp
|
| | | | 4,400 | | | | | | * | | |
Brad Serff
|
| | | | 25,981(e) | | | | | | * | | |
実行主任 | | | | | | | | | | | | | |
Paul Hoerig
|
| | | | 9,460(f) | | | | | | * | | |
Phil Resch
|
| | | | 33,985 | | | | | | * | | |
Kathy Zovlonsky
|
| | | | 10,803(g) | | | | | | * | | |
役員と上級管理職(11人1組)
|
| | | | 3,269,226 | | | | | | 46.4% | | |
5%以上の流通株を持つ株主名と住所 | | | | | | | | | | | | | |
Brent Scarbrough(h)
|
| | | | 404,045 | | | | | | 5.8% | | |
|
ARTICLE I THE MERGER
|
| | | | A-1 | | |
|
Section 1.01
The Merger
|
| | | | A-1 | | |
|
Section 1.02
会社定款と定款
|
| | | | A-2 | | |
|
Section 1.03
Bank Merger
|
| | | | A-2 | | |
|
Section 1.04
Directors and Officers
|
| | | | A-2 | | |
|
Section 1.05
Effective Time; Closing
|
| | | | A-2 | | |
|
Section 1.06
Additional Actions
|
| | | | A-3 | | |
|
Section 1.07
構造を修正する権利
を保持する
|
| | | | A-3 | | |
|
第2条合併対価;交換手順
|
| | | | A-3 | | |
|
Section 2.01
Merger Consideration
|
| | | | A-3 | | |
|
Section 2.02
HSBI Stock-Based Awards
|
| | | | A-4 | | |
|
Section 2.03
株主権利;株式譲渡
|
| | | | A-4 | | |
|
Section 2.04
Fractional Shares
|
| | | | A-5 | | |
|
Section 2.05
Plan of Reorganization
|
| | | | A-5 | | |
|
Section 2.06
Exchange Procedures
|
| | | | A-5 | | |
|
Section 2.07
預け入れと引渡し合併対価
|
| | | | A-5 | | |
|
Section 2.08
証明書保持者の発効時間後の権利
|
| | | | A-6 | | |
|
Section 2.09
逆希釈条項
|
| | | | A-6 | | |
|
第3条HSBIの陳述と保証
|
| | | | A-6 | | |
|
Section 3.01
組織と地位
|
| | | | A-7 | | |
|
Section 3.02
Capital Stock
|
| | | | A-7 | | |
|
Section 3.03
Subsidiaries
|
| | | | A-8 | | |
|
Section 3.04
Corporate Power
|
| | | | A-8 | | |
|
Section 3.05
Corporate Authority
|
| | | | A-8 | | |
|
Section 3.06
規制承認;デフォルト設定
なし
|
| | | | A-9 | | |
|
Section 3.07
財務諸表;内部制御
|
| | | | A-9 | | |
|
Section 3.08
Regulatory Reports
|
| | | | A-10 | | |
|
Section 3.09
何らかの変更やイベントは発生していない
|
| | | | A-11 | | |
|
Section 3.10
Legal Proceedings
|
| | | | A-11 | | |
|
Section 3.11
Compliance With Laws
|
| | | | A-11 | | |
|
Section 3.12
HSBI材料契約;デフォルト
|
| | | | A-12 | | |
|
Section 3.13
規制機関との合意
|
| | | | A-12 | | |
|
Section 3.14
マネージャー;公平な意見
|
| | | | A-13 | | |
|
Section 3.15
Employee Benefit Plans
|
| | | | A-13 | | |
|
Section 3.16
Labor Matters
|
| | | | A-15 | | |
|
Section 3.17
環境問題
|
| | | | A-15 | | |
|
Section 3.18
Tax Matters
|
| | | | A-16 | | |
|
Section 3.19
投資証券
|
| | | | A-18 | | |
|
Section 3.20
デリバティブ取引
|
| | | | A-18 | | |
|
Section 3.21
規制資本化
|
| | | | A-18 | | |
|
Section 3.22
ローン、不良資産、分類資産
|
| | | | A-18 | | |
|
Section 3.23
ローンとリース損失準備
|
| | | | A-19 | | |
|
Section 3.24
信託業務;信託口座管理
|
| | | | A-19 | | |
|
Section 3.25
投資管理と関連活動
|
| | | | A-19 | | |
|
Section 3.26
買い戻しプロトコル
|
| | | | A-20 | | |
|
Section 3.27
Deposit Insurance
|
| | | | A-20 | | |
|
Section 3.28
“コミュニティ再投資法案”、反マネーロンダリングと顧客情報セキュリティ
|
| | | | A-20 | | |
|
Section 3.29
子会社との取引
|
| | | | A-20 | | |
|
Section 3.30
有形文化財と資産
|
| | | | A-20 | | |
|
Section 3.31
知的財産権
|
| | | | A-21 | | |
|
Section 3.32
Insurance
|
| | | | A-21 | | |
|
Section 3.33
反買収条項
|
| | | | A-22 | | |
|
Section 3.34
HSBI Information
|
| | | | A-22 | | |
|
Section 3.35
Transaction Costs
|
| | | | A-22 | | |
|
Section 3.36
Bank Holding Company
|
| | | | A-22 | | |
|
Section 3.37
他に陳述や保証はない
|
| | | | A-22 | | |
|
第4条FBMSの陳述と保証
|
| | | | A-22 | | |
|
Section 4.01
組織と地位
|
| | | | A-23 | | |
|
Section 4.02
Capital Stock
|
| | | | A-23 | | |
|
Section 4.03
Corporate Power
|
| | | | A-23 | | |
|
Section 4.04
Corporate Authority
|
| | | | A-23 | | |
|
Section 4.05
アメリカ証券取引委員会文書;財務諸表
|
| | | | A-23 | | |
|
Section 4.06
Regulatory Matters
|
| | | | A-24 | | |
|
Section 4.07
規制承認;デフォルト設定
なし
|
| | | | A-25 | | |
|
Section 4.08
FBMS Information
|
| | | | A-26 | | |
|
Section 4.09
何らかの変更やイベントは発生していない
|
| | | | A-26 | | |
|
Section 4.10
Compliance with Laws
|
| | | | A-26 | | |
|
Section 4.11
Legal Proceedings
|
| | | | A-26 | | |
|
Section 4.12
“コミュニティ再投資法案”、反マネーロンダリングと顧客情報セキュリティ
|
| | | | A-27 | | |
|
Section 4.13
Tax Matters.
|
| | | | A-27 | | |
|
Section 4.14
Brokers
|
| | | | A-28 | | |
|
Section 4.15
Antitakeover
|
| | | | A-28 | | |
|
Section 4.16
他に陳述や保証はない
|
| | | | A-28 | | |
|
ARTICLE V COVENANTS
|
| | | | A-28 | | |
|
Section 5.01
Covenants of HSBI
|
| | | | A-28 | | |
|
Section 5.02
Covenants of FBMS
|
| | | | A-32 | | |
|
Section 5.03
商業的に合理的な努力
|
| | | | A-33 | | |
|
Section 5.04
株主承認
|
| | | | A-33 | | |
|
Section 5.05
登録宣言;代理声明-募集説明書;ナスダック上場
|
| | | | A-34 | | |
|
Section 5.06
規制届出書類;異議
|
| | | | A-35 | | |
|
Section 5.07
Publicity
|
| | | | A-35 | | |
|
Section 5.08
アクセス権限;現在の情報
|
| | | | A-36 | | |
|
Section 5.09
HSBI未募集;上級提案書
|
| | | | A-37 | | |
|
Section 5.10
Indemnification
|
| | | | A-39 | | |
|
Section 5.11
Employees; Benefit Plans
|
| | | | A-40 | | |
|
Section 5.12
ある変更通知
|
| | | | A-42 | | |
|
Section 5.13
トランジション;情報系変換
|
| | | | A-42 | | |
|
Section 5.14
相手の業務を制御できない
|
| | | | A-42 | | |
|
Section 5.15
Certain Litigation
|
| | | | A-42 | | |
|
Section 5.16
取締役辞任
|
| | | | A-43 | | |
|
Section 5.17
eスポーツ禁止と秘密プロトコル;販売禁止プロトコル
|
| | | | A-43 | | |
|
Section 5.18
Claims Letters
|
| | | | A-43 | | |
|
Section 5.19
Coordination
|
| | | | A-43 | | |
|
Section 5.20
取引費用
|
| | | | A-44 | | |
|
Section 5.21
Confidentiality
|
| | | | A-44 | | |
|
Section 5.22
終了と変換コスト
|
| | | | A-44 | | |
|
Section 5.23
Tax Matters
|
| | | | A-44 | | |
|
Section 5.24
FINRA Compliance
|
| | | | A-45 | | |
|
Section 5.25
債務の一部を返済する
|
| | | | A-45 | | |
|
Section 5.26
Corporate Governance
|
| | | | A-45 | | |
|
Section 5.27
信託優先証券
|
| | | | A-45 | | |
|
第6条マージ完了の条件
|
| | | | A-45 | | |
|
Section 6.01
双方が合併義務を履行する条件
|
| | | | A-45 | | |
|
Section 6.02
HSBI義務の条件
|
| | | | A-46 | | |
|
Section 6.03
FBMS義務の条件
|
| | | | A-46 | | |
|
Section 6.04
成約条件が挫折
|
| | | | A-47 | | |
|
第7条終了
|
| | | | A-47 | | |
|
Section 7.01
Termination
|
| | | | A-47 | | |
|
Section 7.02
Termination Fee
|
| | | | A-49 | | |
|
Section 7.03
Effect of Termination
|
| | | | A-49 | | |
|
第8条定義
|
| | | | A-49 | | |
|
Section 8.01
Definitions
|
| | | | A-49 | | |
|
第9条その他
|
| | | | A-57 | | |
|
Section 9.01
Survival
|
| | | | A-57 | | |
|
Section 9.02
Waiver; Amendment
|
| | | | A-57 | | |
|
Section 9.03
法律を適用する;管轄権;陪審裁判を受ける権利を放棄する
|
| | | | A-58 | | |
|
Section 9.04
Expenses
|
| | | | A-58 | | |
|
Section 9.05
Notices
|
| | | | A-58 | | |
|
Section 9.06
完全に理解している;第三者受益者
はいない
|
| | | | A-59 | | |
|
Section 9.07
Severability
|
| | | | A-59 | | |
|
Section 9.08
プロトコルの実行状況
|
| | | | A-59 | | |
|
Section 9.09
Interpretation
|
| | | | A-59 | | |
|
Section 9.10
Assignment
|
| | | | A-60 | | |
|
Section 9.11
Counterparts
|
| | | | A-60 | | |
|
添付ファイルA-1゚-゚“中国国際商会投票プロトコル表”
|
| | | | A-62 | | |
|
Fbms投票プロトコル表A-2≡-Σ表
|
| | | | A-68 | | |
|
合併プロトコル銀行計画表B≡-表
|
| | | | A-74 | | |
|
取締役競業禁止秘密協定添付ファイルC゚-表
|
| | | | A-80 | | |
|
Exhibit D – Form of Claims Letter
|
| | | | A-87 | | |
|
添付ファイルE-雇用手配
|
| | | | A-94 | | |
|
添付ファイルF-゚“香港国際商会販売禁止協定”表
|
| | | | A-95 | | |
By: |
|
Printed Name: |
|
By: |
|
Printed Name: |
|
By: |
|
By: |
|
| If to FBMS: | | | 第一銀行株式会社 | |
| | | | 6480 U.S. Highway 98 West | |
| | | |
Hattiesburg, MS 39402-8417
Attn: M. Ray Cole, Jr., President & CEO 電子メール:hcole@thefirst stbank.com |
|
| If to Director: | | | 取締役は、本プロトコルの日付記録に表示されている主な住所まで、その後、取締役がFBMSに提供する通知について修正しました。 | |
| | |
2021
|
| |
2020
|
| ||||||
Assets
|
| | | | | | | | | | | | |
銀行の現金と満期
|
| | | $ | 29,689 | | | | | | 29,092 | | |
銀行の有利子預金
|
| | | | 261,513 | | | | | | 189,533 | | |
現金と現金等価物
|
| | | | 291,202 | | | | | | 218,625 | | |
販売可能な証券
|
| | | | 197,309 | | | | | | 169,329 | | |
その他の投資
|
| | | | 786 | | | | | | 1,203 | | |
ローンは、非労働収入を差し引いた純額: | | | | | | | | | | | | | |
Originated
|
| | | | 901,883 | | | | | | 801,050 | | |
Acquired
|
| | | | 153,442 | | | | | | 266,982 | | |
ローン損失準備
|
| | | | (15,228) | | | | | | (14,117) | | |
Loans, net
|
| | | | 1,040,097 | | | | | | 1,053,915 | | |
部屋と設備、算入
|
| | | | 35,136 | | | | | | 37,165 | | |
銀行生命保険現金払い戻し額
|
| | | | 34,634 | | | | | | 28,734 | | |
所有する他の不動産
|
| | | | 857 | | | | | | 2,593 | | |
受取利息
|
| | | | 3,240 | | | | | | 3,844 | | |
Goodwill
|
| | | | 28,275 | | | | | | 28,275 | | |
コア預金は目に見えず、純額
|
| | | | 7,283 | | | | | | 8,232 | | |
繰延税金資産、純額
|
| | | | 12,093 | | | | | | 14,900 | | |
Other assets
|
| | | | 3,653 | | | | | | 4,375 | | |
Total assets
|
| | | $ | 1,654,565 | | | | | | 1,571,190 | | |
負債と株主権益
|
| | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | |
利息を計算しない
|
| | | $ | 485,754 | | | | | | 415,476 | | |
利息計
|
| | | | 941,684 | | | | | | 947,080 | | |
預金総額
|
| | | | 1,427,438 | | | | | | 1,362,556 | | |
買い戻し協議により販売された証券
|
| | | | 23,988 | | | | | | 13,187 | | |
信用限度額
|
| | | | 34,188 | | | | | | 14,688 | | |
付属手形
|
| | | | — | | | | | | 19,646 | | |
二次債券
|
| | | | 9,403 | | | | | | 9,250 | | |
課税費用とその他の負債
|
| | | | 5,588 | | | | | | 9,030 | | |
総負債
|
| | | | 1,500,605 | | | | | | 1,428,357 | | |
Commitments | | | | | | | | | | | | | |
Shareholders’ equity: | | | | | | | | | | | | | |
普通株、額面0.10ドル、認可株式50,000,000株、発行済み株と発行済み株はそれぞれ7,026,210株と7,023,344株である
|
| | | | 703 | | | | | | 702 | | |
追加実収資本
|
| | | | 117,444 | | | | | | 116,825 | | |
収益を残す
|
| | | | 37,797 | | | | | | 23,983 | | |
他の総合収益(損失)を累計
|
| | | | (1,984) | | | | | | 1,323 | | |
株主資本総額
|
| | | | 153,960 | | | | | | 142,833 | | |
総負債と株主権益
|
| | | $ | 1,654,565 | | | | | | 1,571,190 | | |
| | |
2021
|
| |
2020
|
| ||||||
利息と配当収入: | | | | | | | | | | | | | |
手数料を含むローン
|
| | | $ | 54,125 | | | | | | 53,959 | | |
投資証券
|
| | | | 1,975 | | | | | | 1,831 | | |
売却された連邦基金、銀行預金、その他の投資
|
| | | | 354 | | | | | | 524 | | |
利息と配当収入の合計
|
| | | | 56,454 | | | | | | 56,314 | | |
Interest expense: | | | | | | | | | | | | | |
Deposits
|
| | | | 3,292 | | | | | | 6,408 | | |
購入した連邦基金と買い戻し協定
|
| | | | 33 | | | | | | 106 | | |
連邦住宅ローン銀行の前払い
|
| | | | — | | | | | | 38 | | |
Line of credit
|
| | | | 678 | | | | | | 612 | | |
二次債券
|
| | | | 325 | | | | | | 385 | | |
二次債務
|
| | | | 844 | | | | | | 622 | | |
利息支出総額
|
| | | | 5,172 | | | | | | 8,171 | | |
純利息収入
|
| | | | 51,282 | | | | | | 48,143 | | |
ローン損失準備金
|
| | | | — | | | | | | 9,350 | | |
ローン損失準備後の純利息収入を差し引く
|
| | | | 51,282 | | | | | | 38,793 | | |
非利息収入: | | | | | | | | | | | | | |
サービス料とその他の費用
|
| | | | 5,753 | | | | | | 5,923 | | |
交換料金とATM料金
|
| | | | 6,225 | | | | | | 5,774 | | |
銀行には生命保険収入がある
|
| | | | 900 | | | | | | 797 | | |
証券収益、純額
|
| | | | — | | | | | | 1,313 | | |
ローンの売却収益
|
| | | | 3,817 | | | | | | 1,811 | | |
Other
|
| | | | 2,274 | | | | | | 2,000 | | |
非利息収入総額
|
| | | | 18,969 | | | | | | 17,618 | | |
Operating expenses: | | | | | | | | | | | | | |
給料と従業員福祉
|
| | | | 26,531 | | | | | | 27,525 | | |
Occupancy
|
| | | | 5,424 | | | | | | 5,312 | | |
通信、データ処理、および装置
|
| | | | 7,108 | | | | | | 7,036 | | |
専門費
|
| | | | 1,487 | | | | | | 1,989 | | |
FDIC評価とその他の規制費用
|
| | | | 965 | | | | | | 1,003 | | |
その他の不動産費用、販売損失と減価、純額を含む
|
| | | | 292 | | | | | | 1,196 | | |
広告と公共関係
|
| | | | 580 | | | | | | 1,011 | | |
郵便料金、印刷、用品
|
| | | | 626 | | | | | | 925 | | |
無形資産の償却
|
| | | | 950 | | | | | | 950 | | |
処理待ち取引に関連する専門家およびその他の費用
|
| | | | 5,160 | | | | | | — | | |
Other
|
| | | | 3,325 | | | | | | 3,972 | | |
その他の運営費用合計
|
| | | | 52,448 | | | | | | 50,919 | | |
所得税前収入支出
|
| | | | 17,803 | | | | | | 5,492 | | |
所得税費用
|
| | | | 3,989 | | | | | | 1,050 | | |
Net income
|
| | | $ | 13,814 | | | | | | 4,442 | | |
加重平均流通株数: | | | | | | | | | | | | | |
Basic
|
| | | | 6,970,955 | | | | | | 6,911,275 | | |
Diluted
|
| | | | 7,209,886 | | | | | | 7,126,457 | | |
Earnings per share: | | | | | | | | | | | | | |
Basic
|
| | | $ | 1.98 | | | | | | 0.64 | | |
Diluted
|
| | | $ | 1.92 | | | | | | 0.62 | | |
| | |
2021
|
| |
2020
|
| ||||||
Net income
|
| | | $ | 13,814 | | | | | | 4,442 | | |
その他総合収益(損失): | | | | | | | | | | | | | |
売却可能証券の未実現収益(損失)
|
| | | | (4,469) | | | | | | 3,835 | | |
販売可能な証券収益の再分類調整
|
| | | | — | | | | | | (1,313) | | |
所得税前その他総合収益(赤字)合計
|
| | | | (4,469) | | | | | | 2,522 | | |
他の総合所得に関する所得税費用(利益): | | | | | | | | | | | | | |
売却可能証券の未実現(収益)損失
|
| | | | 1,162 | | | | | | (997) | | |
販売可能な証券収益の再分類調整
|
| | | | — | | | | | | 341 | | |
他の総合(収益)損失に関する所得税支出(収益)総額
|
| | | | 1,162 | | | | | | (656) | | |
その他総合収益(損失)合計、税後純額
|
| | | | (3,307) | | | | | | 1,866 | | |
総合収益
|
| | | $ | 10,507 | | | | | | 6,308 | | |
| | |
Common
Shares |
| |
Common
Stock |
| |
Additional
Paid in Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
|
| ||||||||||||||||||
Balance, December 31, 2019
|
| | | | 7,029,033 | | | | | $ | 703 | | | | | | 116,234 | | | | | | 19,541 | | | | | | (543) | | | | | | 135,935 | | |
株の報酬
|
| | | | (15,349) | | | | | | (2) | | | | | | 592 | | | | | | — | | | | | | — | | | | | | 590 | | |
SERP流通
|
| | | | 9,660 | | | | | | 1 | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,442 | | | | | | — | | | | | | 4,442 | | |
他の変化を累積
総合収益(損失)、純額 tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,866 | | | | | | 1,866 | | |
Balance, December 31, 2020
|
| | | | 7,023,344 | | | | | $ | 702 | | | | | | 116,825 | | | | | | 23,983 | | | | | | 1,323 | | | | | | 142,833 | | |
株の報酬
|
| | | | (6,794) | | | | | | | | | | | | 620 | | | | | | — | | | | | | — | | | | | | 620 | | |
SERP流通
|
| | | | 9,660 | | | | | | 1 | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 13,814 | | | | | | — | | | | | | 13,814 | | |
他の変化を累積
総合収益(損失)、純額 tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,307) | | | | | | (3,307) | | |
Balance, December 31, 2021
|
| | | | 7,026,210 | | | | | $ | 703 | | | | | | 117,444 | | | | | | 37,797 | | | | | | (1,984) | | | | | | 153,960 | | |
| | |
2021
|
| |
2020
|
| ||||||
経営活動キャッシュフロー: | | | | | | | | | | | | | |
Net income
|
| | | $ | 13,814 | | | | | | 4,442 | | |
純収益と経営活動が提供する現金純額を調整する:
|
| | | | | | | | | | | | |
減価償却、償却、付加価値
|
| | | | 4,952 | | | | | | 6,904 | | |
ローン損失準備金
|
| | | | — | | | | | | 9,350 | | |
繰延所得税の費用
|
| | | | 3,957 | | | | | | 1,042 | | |
家屋と設備の売却と処分損失
|
| | | | 9 | | | | | | 11 | | |
売却可能な証券の収益
|
| | | | — | | | | | | (1,313) | | |
他の自社不動産の売却損失(収益)
|
| | | | 202 | | | | | | (177) | | |
所有する他の不動産減記
|
| | | | 51 | | | | | | 1,111 | | |
株の報酬
|
| | | | 620 | | | | | | 590 | | |
銀行の自営生命保険現金払い戻し額が増加する
|
| | | | (900) | | | | | | (797) | | |
資産と負債の変動:
|
| | | | | | | | | | | | |
他の受取資産と受取利息
|
| | | | 1,339 | | | | | | (2,476) | | |
課税費用とその他の負債
|
| | | | (3,442) | | | | | | (962) | | |
経営活動が提供する現金純額
|
| | | | 20,602 | | | | | | 17,725 | | |
投資活動のキャッシュフロー: | | | | | | | | | | | | | |
売却可能な証券の満期日と償還収益
|
| | | | 55,395 | | | | | | 49,759 | | |
販売可能な証券を購入する
|
| | | | (89,916) | | | | | | (167,567) | | |
売却可能な証券を売却して得られる収益
|
| | | | — | | | | | | 76,087 | | |
他の投資を購入する
|
| | | | — | | | | | | (129) | | |
他の投資の収益を売却する
|
| | | | 417 | | | | | | 248 | | |
ローンの純変化
|
| | | | 15,143 | | | | | | (160,149) | | |
所有する他の不動産を売却する収益
|
| | | | 1,983 | | | | | | 6,746 | | |
銀行が持っている生命保険証書を購入する
|
| | | | (5,000) | | | | | | (1,135) | | |
家と設備を購入する
|
| | | | (1,469) | | | | | | (5,032) | | |
家と設備を売る収益
|
| | | | 239 | | | | | | 25 | | |
投資活動用の現金純額
|
| | | | (23,208) | | | | | | (201,147) | | |
融資活動のキャッシュフロー: | | | | | | | | | | | | | |
預金純変動
|
| | | | 64,882 | | | | | | 208,085 | | |
買い戻しプロトコルによる証券の純変化
|
| | | | 10,801 | | | | | | 892 | | |
FHLB前払いを返済する
|
| | | | — | | | | | | (5,167) | | |
信用限度額から得られる収益
|
| | | | 19,500 | | | | | | 15,600 | | |
信用限度額の返済
|
| | | | — | | | | | | (10,000) | | |
二次手形発行による金
|
| | | | — | | | | | | 20,000 | | |
サブチケット発行コストの支払い
|
| | | | — | | | | | | (373) | | |
二次手形を償還する
|
| | | | (20,000) | | | | | | — | | |
融資活動が提供する現金純額
|
| | | | 75,183 | | | | | | 229,037 | | |
現金と現金等価物の純変化
|
| | | $ | 72,577 | | | | | | 45,615 | | |
年明けの現金と現金等価物
|
| | | | 218,625 | | | | | | 173,010 | | |
年末現金と現金等価物
|
| | | $ | 291,202 | | | | | | 218,625 | | |
キャッシュフロー情報補足開示: | | | | | | | | | | | | | |
年内に支払う利息現金
|
| | | $ | 5,725 | | | | | | 8,717 | | |
非現金投融資活動: | | | | | | | | | | | | | |
他の所有不動産にローンを移す
|
| | | $ | — | | | | | | 1,377 | | |
家屋と設備が所有する他の不動産を譲渡する
|
| | | $ | — | | | | | | 276 | | |
家屋と設備を他の所有不動産に譲渡する
|
| | | $ | 500 | | | | | | — | | |
他の不動産融資販売があります
|
| | | $ | — | | | | | | 121 | | |
SERP流通
|
| | | $ | 1 | | | | | | 1 | | |
| | |
2021
|
| |
2020
|
| ||||||
普通株主が獲得できる純収入
|
| | | $ | 13,814 | | | | | | 4,442 | | |
発行済み普通株式加重平均
|
| | | | 6,970,955 | | | | | | 6,911,275 | | |
希釈オプション,株式承認証とSERP株の影響
|
| | | | 238,931 | | | | | | 215,182 | | |
希釈後の1株当たり普通株収益の発行済み普通株加重平均を計算するために使用される
|
| | | | 7,209,886 | | | | | | 7,126,457 | | |
| | |
As
Recorded by HBI |
| |
As
Recorded by PB |
| |
Fair Value
Adjustments |
| | | | | | | |
As
Recorded by Company |
| ||||||||||||
現金と現金等価物
|
| | | $ | 78,057 | | | | | | 18,460 | | | | | | — | | | | | | | | | | | | 96,517 | | |
投資証券
|
| | | | 73,334 | | | | | | — | | | | | | — | | | | | | | | | | | | 73,334 | | |
その他の投資
|
| | | | 532 | | | | | | 368 | | | | | | — | | | | | | | | | | | | 900 | | |
Loans, net
|
| | | | 395,177 | | | | | | 60,047 | | | | | | (6,181) | | | | | | a | | | | | | 449,043 | | |
部屋と設備
|
| | | | 16,774 | | | | | | 2,469 | | | | | | (58) | | | | | | b | | | | | | 19,185 | | |
生命保険現金払い戻し額
|
| | | | 13,263 | | | | | | 2,525 | | | | | | — | | | | | | | | | | | | 15,788 | | |
所有する他の不動産
|
| | | | 7,749 | | | | | | 6,300 | | | | | | (4,702) | | | | | | c | | | | | | 9,347 | | |
無形岩心鉱蔵
|
| | | | — | | | | | | — | | | | | | 9,498 | | | | | | d | | | | | | 9,498 | | |
税金資産を繰延する
|
| | | | 12,061 | | | | | | 3,835 | | | | | | (1,626) | | | | | | e | | | | | | 14,270 | | |
Other assets
|
| | | | 2,718 | | | | | | 395 | | | | | | — | | | | | | | | | | | | 3,113 | | |
Total assets
|
| | | $ | 599,665 | | | | | | 94,399 | | | | | | (3,069) | | | | | | | | | | | | 690,995 | | |
| | |
As
Recorded by HBI |
| |
As
Recorded by PB |
| |
Fair Value
Adjustments |
| | | | | | | |
As
Recorded by Company |
| ||||||||||||
有利子預金
|
| | | | 400,359 | | | | | | 57,604 | | | | | | 63 | | | | | | f | | | | | | 458,026 | | |
預金総額
|
| | | | 535,306 | | | | | | 74,612 | | | | | | 63 | | | | | | | | | | | | 609,981 | | |
連邦住宅ローン銀行の前払い
|
| | | | — | | | | | | 4,500 | | | | | | — | | | | | | | | | | | | 4,500 | | |
二次債券
|
| | | | 10,310 | | | | | | — | | | | | | (1,265) | | | | | | g | | | | | | 9,045 | | |
その他の負債
|
| | | | 5,570 | | | | | | 1,349 | | | | | | — | | | | | | | | | | | | 6,919 | | |
総負債
|
| | | | 551,186 | | | | | | 80,461 | | | | | | (1,202) | | | | | | | | | | | | 630,445 | | |
買収の確認可能資産純額と負担負債の比
|
| | | | 48,479 | | | | | | 13,938 | | | | | | (1,867) | | | | | | | | | | | | 60,550 | | |
Goodwill
|
| | | | — | | | | | | — | | | | | | 28,275 | | | | | | | | | | | | 28,275 | | |
買収した純資産から負担した負債を差し引く
|
| | | $ | 48,479 | | | | | | 13,938 | | | | | | 26,408 | | | | | | | | | | | | 88,825 | | |
Consideration: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
発行の普通株式
|
| | | | 3,573,627 | | | | | | 500,382 | | | | | | 4,074,009 | | | | | | | | | | | | | | |
会社株の1株当たりの予想値
|
| | | $ | 21.80 | | | | | | 21.80 | | | | | | 21.80 | | | | | | | | | | | | | | |
発行済み会社株の公正価値
|
| | | | 77,905 | | | | | | 10,908 | | | | | | 88,813 | | | | | | | | | | | | | | |
株購入支払いの現金
|
| | | | 10 | | | | | | 2 | | | | | | 12 | | | | | | | | | | | | | | |
譲渡総対価の公正価値
|
| | | $ | 77,915 | | | | | | 10,910 | | | | | | 88,825 | | | | | | | | | | | | | | |
|
| | |
For the Year Ended
December 31, 2019 |
| |||
純利息収入
|
| | | $ | 46,307 | | |
Net earnings
|
| | | | 8,950 | | |
希釈して1株当たり普通株収益
|
| | | | 1.23 | | |
As of December 31, 2021:
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
国と政治区分
|
| | | $ | 26,438 | | | | | | 48 | | | | | | (443) | | | | | | 26,043 | | |
住宅担保ローン支援証券
|
| | | | 141,719 | | | | | | 262 | | | | | | (2,095) | | | | | | 139,886 | | |
担保担保債券
|
| | | | 26,558 | | | | | | 53 | | | | | | (550) | | | | | | 26,061 | | |
商業担保支援証券
|
| | | | 3,275 | | | | | | 19 | | | | | | — | | | | | | 3,294 | | |
会社債務証券
|
| | | | 2,000 | | | | | | 28 | | | | | | (3) | | | | | | 2,025 | | |
| | | | $ | 199,990 | | | | | | 410 | | | | | | (3,091) | | | | | | 197,309 | | |
As of December 31, 2020: | | | | | | | | | | | | | | | | | | | | | | | | | |
国と政治区分
|
| | | | 25,126 | | | | | | 566 | | | | | | (63) | | | | | | 25,629 | | |
住宅担保ローン支援証券
|
| | | | 86,087 | | | | | | 701 | | | | | | (154) | | | | | | 86,634 | | |
担保担保債券
|
| | | | 49,857 | | | | | | 617 | | | | | | (10) | | | | | | 50,464 | | |
商業担保支援証券
|
| | | | 4,971 | | | | | | 131 | | | | | | — | | | | | | 5,102 | | |
会社債務証券
|
| | | | 1,500 | | | | | | — | | | | | | — | | | | | | 1,500 | | |
| | | | $ | 167,541 | | | | | | 2,015 | | | | | | (227) | | | | | | 169,329 | | |
| | |
Less than 12 Months
|
| |
More than 12 Months
|
| |
Total
|
| |||||||||||||||||||||||||||
December 31, 2021:
|
| |
Fair
Value |
| |
Unrealized
Loss |
| |
Fair
Value |
| |
Unrealized
Loss |
| |
Fair
Value |
| |
Unrealized
Loss |
| ||||||||||||||||||
国と政治区分
|
| | | $ | 12,247 | | | | | | 202 | | | | | | 5,654 | | | | | | 241 | | | | | | 17,901 | | | | | | 443 | | |
住宅担保ローン支援証券
|
| | | | 100,380 | | | | | | 1,682 | | | | | | 20,947 | | | | | | 413 | | | | | | 121,327 | | | | | | 2,095 | | |
担保担保債券
|
| | | | 16,873 | | | | | | 344 | | | | | | 3,341 | | | | | | 206 | | | | | | 20,214 | | | | | | 550 | | |
社債
|
| | | | 496 | | | | | | 3 | | | | | | — | | | | | | — | | | | | | 496 | | | | | | 3 | | |
| | | | $ | 129,996 | | | | | | 2,231 | | | | | | 29,942 | | | | | | 860 | | | | | | 159,938 | | | | | | 3,091 | | |
| | |
Less than 12 Months
|
| |
More than 12 Months
|
| |
Total
|
| |||||||||||||||||||||||||||
December 31, 2020:
|
| |
Fair
Value |
| |
Unrealized
Loss |
| |
Fair
Value |
| |
Unrealized
Loss |
| |
Fair
Value |
| |
Unrealized
Loss |
| ||||||||||||||||||
国と政治区分
|
| | | $ | 6,863 | | | | | | 63 | | | | | | — | | | | | | — | | | | | | 6,863 | | | | | | 63 | | |
住宅担保ローン支援証券
|
| | | | 48,643 | | | | | | 154 | | | | | | — | | | | | | — | | | | | | 48,643 | | | | | | 154 | | |
担保担保債券
|
| | | | 6,280 | | | | | | 10 | | | | | | — | | | | | | — | | | | | | 6,280 | | | | | | 10 | | |
| | | | $ | 61,786 | | | | | | 227 | | | | | | — | | | | | | — | | | | | | 61,786 | | | | | | 227 | | |
| | |
Amortized
Cost |
| |
Fair
Value |
| ||||||
国と政治部門、商業担保ローン支援証券と会社債務証券:
|
| | | | | | | | | | | | |
1 to 5 years
|
| | | $ | 1,047 | | | | | | 1,051 | | |
5 to 10 years
|
| | | | 17,308 | | | | | | 17,156 | | |
More than 10
|
| | | | 13,358 | | | | | | 13,153 | | |
担保ローン支援証券
|
| | | | 168,277 | | | | | | 165,947 | | |
| | | | $ | 199,990 | | | | | | 197,309 | | |
| | |
2021
|
| |
2020
|
| ||||||
Real estate loans: | | | | | | | | | | | | | |
建設と土地開発
|
| | | $ | 146,365 | | | | | | 113,965 | | |
一戸建て
|
| | | | 124,222 | | | | | | 106,970 | | |
Commercial
|
| | | | 413,598 | | | | | | 306,167 | | |
Multifamily
|
| | | | 5,271 | | | | | | 12,729 | | |
不動産ローン総額
|
| | | | 689,456 | | | | | | 539,831 | | |
商業ローン(不動産を担保にしない)
|
| | | | 203,914 | | | | | | 250,812 | | |
消費ローン(不動産を担保にしない)
|
| | | | 10,254 | | | | | | 13,257 | | |
Gross loans
|
| | | | 903,624 | | | | | | 803,900 | | |
非労働収入
|
| | | | (1,741) | | | | | | (2,850) | | |
非労働収入を差し引いたローン
|
| | | $ | 901,883 | | | | | | 801,050 | | |
December 31, 2021:
|
| |
Loans
30 – 89 Days Past Due |
| |
Loans
90 or More Days Past Due |
| |
Total Past
Due Loans |
| |
Total
Current Loans |
| |
Total
Loans |
| |
Accruing
Loans 90 or More Days Past Due |
| ||||||||||||||||||
建設と土地開発
|
| | | $ | 225 | | | | | | — | | | | | | 225 | | | | | | 146,140 | | | | | | 146,365 | | | | | | — | | |
一戸建て
|
| | | | 20 | | | | | | 25 | | | | | | 45 | | | | | | 124,177 | | | | | | 124,222 | | | | | | — | | |
Commercial
|
| | | | 102 | | | | | | 108 | | | | | | 210 | | | | | | 413,388 | | | | | | 413,598 | | | | | | — | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,271 | | | | | | 5,271 | | | | | | — | | |
商業ローン(不動産を担保にしない)
|
| | | | 641 | | | | | | 64 | | | | | | 705 | | | | | | 203,209 | | | | | | 203,914 | | | | | | — | | |
消費ローン(不動産を担保にしない)
|
| | | | 10 | | | | | | — | | | | | | 10 | | | | | | 10,244 | | | | | | 10,254 | | | | | | — | | |
Total
|
| | | $ | 998 | | | | | | 197 | | | | | | 1,195 | | | | | | 902,429 | | | | | | 903,624 | | | | | | — | | |
December 31, 2020: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建設と土地開発
|
| | | $ | 53 | | | | | | — | | | | | | 53 | | | | | | 113,912 | | | | | | 113,965 | | | | | | — | | |
一戸建て
|
| | | | 167 | | | | | | 29 | | | | | | 196 | | | | | | 106,774 | | | | | | 106,970 | | | | | | — | | |
Commercial
|
| | | | 240 | | | | | | 166 | | | | | | 406 | | | | | | 305,761 | | | | | | 306,167 | | | | | | — | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12,729 | | | | | | 12,729 | | | | | | — | | |
商業ローン(不動産を担保にしない)
|
| | | | 1,261 | | | | | | 57 | | | | | | 1,318 | | | | | | 249,494 | | | | | | 250,812 | | | | | | — | | |
消費ローン(不動産を担保にしない)
|
| | | | 23 | | | | | | — | | | | | | 23 | | | | | | 13,234 | | | | | | 13,257 | | | | | | — | | |
Total
|
| | | $ | 1,744 | | | | | | 252 | | | | | | 1,996 | | | | | | 801,904 | | | | | | 803,900 | | | | | | — | | |
| | |
2021
|
| |
2020
|
| ||||||
一戸建て
|
| | | | 25 | | | | | | 943 | | |
Commercial
|
| | | | 108 | | | | | | 3,475 | | |
商業ローン(不動産を担保にしない)
|
| | | | 828 | | | | | | 115 | | |
消費ローン(不動産を担保にしない)
|
| | | | — | | | | | | 2 | | |
Total
|
| | | $ | 961 | | | | | | 4,535 | | |
December 31, 2021:
|
| |
Unpaid
Contractual Principal Balance |
| |
Recorded
Investment with no Allowance |
| |
Recorded
Investment with Allowance |
| |
Recorded
Investment in Impaired Loans |
| |
Related
Allowance |
| |
Average
Outstanding Impaired Loans |
| ||||||||||||||||||
建設と土地開発
|
| | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
一戸建て
|
| | | | 25 | | | | | | 25 | | | | | | — | | | | | | — | | | | | | — | | | | | | 554 | | |
Commercial
|
| | | | 974 | | | | | | 974 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,627 | | |
商業(不動産保証を受けない)
|
| | | | 829 | | | | | | 142 | | | | | | 687 | | | | | | 687 | | | | | | 320 | | | | | | 472 | | |
| | | | $ | 1,828 | | | | | | 1,141 | | | | | | 687 | | | | | | 687 | | | | | | 320 | | | | | | 5,653 | | |
December 31, 2020: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建設と土地開発
|
| | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 434 | | |
一戸建て
|
| | | | 906 | | | | | | 906 | | | | | | — | | | | | | 906 | | | | | | — | | | | | | 1,315 | | |
Commercial
|
| | | | 8,819 | | | | | | 8,019 | | | | | | — | | | | | | 8,019 | | | | | | — | | | | | | 10,206 | | |
商業ローン(不動産を担保にしない)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 96 | | |
| | | | $ | 9,725 | | | | | | 8,925 | | | | | | — | | | | | | 8,925 | | | | | | — | | | | | | 12,051 | | |
Risk Grade
|
| |
Pass
|
| |
Special Mention
|
| |
Substandard
|
| |
Doubtful – Loss
|
| |
Total
|
| |||||||||||||||
December 31, 2021: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建設と土地開発
|
| | | $ | 145,061 | | | | | | 1,304 | | | | | | — | | | | | | — | | | | | | 146,365 | | |
一戸建て
|
| | | | 122,588 | | | | | | 1,556 | | | | | | 78 | | | | | | — | | | | | | 124,222 | | |
Commercial
|
| | | | 409,587 | | | | | | 3,471 | | | | | | 540 | | | | | | — | | | | | | 413,598 | | |
Multifamily
|
| | | | 5,271 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,271 | | |
商業(不動産保証を受けない)
|
| | | | 201,798 | | | | | | 1,096 | | | | | | 1,020 | | | | | | — | | | | | | 203,914 | | |
消費者(不動産保証を受けない)
|
| | | | 10,252 | | | | | | 2 | | | | | | — | | | | | | — | | | | | | 10,254 | | |
| | | | $ | 894,557 | | | | | | 7,429 | | | | | | 1,638 | | | | | | — | | | | | | 903,624 | | |
December 31, 2020: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建設と土地開発
|
| | | $ | 113,731 | | | | | | 234 | | | | | | — | | | | | | — | | | | | | 113,965 | | |
一戸建て
|
| | | | 103,828 | | | | | | 1,976 | | | | | | 1,166 | | | | | | — | | | | | | 106,970 | | |
Commercial
|
| | | | 293,336 | | | | | | 8,807 | | | | | | 4,024 | | | | | | — | | | | | | 306,167 | | |
Multifamily
|
| | | | 12,729 | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,729 | | |
商業(不動産保証を受けない)
|
| | | | 249,636 | | | | | | 1,046 | | | | | | 130 | | | | | | — | | | | | | 250,812 | | |
消費者(不動産保証を受けない)
|
| | | | 13,244 | | | | | | 11 | | | | | | 2 | | | | | | — | | | | | | 13,257 | | |
| | | | $ | 786,504 | | | | | | 12,074 | | | | | | 5,322 | | | | | | — | | | | | | 803,900 | | |
December 31, 2021:
|
| |
Number of
Contracts |
| |
Pre-
Modification Outstanding Recorded Investment |
| |
Post-
Modification Outstanding Recorded Investment |
| |
Troubled Debt
は の組換えを持つ その後約束違反 |
| ||||||||||||||||||
|
Number of
Contracts |
| |
Recorded
Investment |
| ||||||||||||||||||||||||||
Commercial
|
| | | | 2 | | | | | | 1,339 | | | | | | 866 | | | | | | — | | | | | | — | | |
| | | | | 2 | | | | | $ | 1,339 | | | | | | 866 | | | | | | — | | | | | $ | — | | |
December 31, 2020: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一戸建て
|
| | | | 3 | | | | | $ | 327 | | | | | | 287 | | | | | | 2 | | | | | $ | 147 | | |
Commercial
|
| | | | 4 | | | | | | 5,819 | | | | | | 4,804 | | | | | | — | | | | | | — | | |
| | | | | 7 | | | | | $ | 6,146 | | | | | | 5,091 | | | | | | 2 | | | | | $ | 147 | | |
| | |
2021
|
| |
2020
|
| ||||||
Real estate loans: | | | | | | | | | | | | | |
建設と土地開発
|
| | | $ | 13,265 | | | | | | 28,548 | | |
一戸建て
|
| | | | 34,444 | | | | | | 64,182 | | |
Commercial
|
| | | | 92,296 | | | | | | 146,233 | | |
Multifamily
|
| | | | 1,321 | | | | | | 1,442 | | |
不動産ローン総額
|
| | | | 141,326 | | | | | | 240,405 | | |
商業ローン(不動産を担保にしない)
|
| | | | 10,288 | | | | | | 23,156 | | |
消費ローン(不動産を担保にしない)
|
| | | | 1,828 | | | | | | 3,421 | | |
融資総額を買収する
|
| | | $ | 153,442 | | | | | | 266,982 | | |
December 31, 2021:
|
| |
Loans
30 – 89 Days Past Due |
| |
Loans
90 or More Days Past Due |
| |
Total Past
Due Loans |
| |
Total
Current Loans |
| |
Total
Loans |
| |
Accruing
Loans 90 or More Days Past Due |
| ||||||||||||||||||
建設と土地開発
|
| | | $ | 38 | | | | | | — | | | | | | 38 | | | | | | 13,227 | | | | | | 13,265 | | | | | | — | | |
一戸建て
|
| | | | 458 | | | | | | — | | | | | | 458 | | | | | | 33,986 | | | | | | 34,444 | | | | | | — | | |
Commercial
|
| | | | 33 | | | | | | — | | | | | | 33 | | | | | | 92,263 | | | | | | 92,296 | | | | | | — | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,321 | | | | | | 1,321 | | | | | | — | | |
商業ローン(不動産を担保にしない)
|
| | | | 139 | | | | | | 69 | | | | | | 208 | | | | | | 10,081 | | | | | | 10,288 | | | | | | — | | |
消費ローン(不動産を担保にしない)
|
| | | | 5 | | | | | | 4 | | | | | | 9 | | | | | | 1,818 | | | | | | 1,828 | | | | | | — | | |
Total
|
| | | $ | 673 | | | | | | 73 | | | | | | 746 | | | | | | 152,696 | | | | | | 153,442 | | | | | | — | | |
December 31, 2020: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建設と土地開発
|
| | | $ | 65 | | | | | | — | | | | | | 65 | | | | | | 28,483 | | | | | | 28,548 | | | | | | — | | |
一戸建て
|
| | | | 803 | | | | | | 121 | | | | | | 924 | | | | | | 63,258 | | | | | | 64,182 | | | | | | — | | |
Commercial
|
| | | | 185 | | | | | | — | | | | | | 185 | | | | | | 146,048 | | | | | | 146,233 | | | | | | — | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,442 | | | | | | 1,442 | | | | | | — | | |
商業ローン(不動産を担保にしない)
|
| | | | 310 | | | | | | 127 | | | | | | 437 | | | | | | 22,719 | | | | | | 23,156 | | | | | | — | | |
消費ローン(不動産を担保にしない)
|
| | | | 37 | | | | | | — | | | | | | 37 | | | | | | 3,384 | | | | | | 3,421 | | | | | | — | | |
Total
|
| | | $ | 1,400 | | | | | | 248 | | | | | | 1,648 | | | | | | 265,334 | | | | | | 266,982 | | | | | | — | | |
| | |
2021
|
| |
2020
|
| ||||||
建設と土地開発
|
| | | $ | 27 | | | | | | 33 | | |
一戸建て
|
| | | | 338 | | | | | | 708 | | |
Commercial
|
| | | | 169 | | | | | | 4,297 | | |
商業ローン(不動産を担保にしない)
|
| | | | 231 | | | | | | 291 | | |
消費ローン(不動産を担保にしない)
|
| | | | 8 | | | | | | 2 | | |
Total
|
| | | $ | 773 | | | | | | 5,331 | | |
| | |
Contractually
Required Payments |
| |
Non-
Accretable Difference |
| |
Cash Flows
Expected to be Collected |
| |||||||||
一戸建て
|
| | | $ | 699 | | | | | | 337 | | | | | | 362 | | |
Commercial
|
| | | | 1,898 | | | | | | 283 | | | | | | 1,615 | | |
商業ローン(不動産を担保にしない)
|
| | | | 155 | | | | | | 44 | | | | | | 111 | | |
Total
|
| | | $ | 20,753 | | | | | | 7,340 | | | | | | 13,413 | | |
Risk Grade
|
| |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful – Loss
|
| |
Total
|
| |||||||||||||||
December 31, 2021: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建設と土地開発
|
| | | $ | 13,238 | | | | | | — | | | | | | 27 | | | | | | — | | | | | | 13,265 | | |
一戸建て
|
| | | | 33,186 | | | | | | 921 | | | | | | 338 | | | | | | — | | | | | | 34,444 | | |
Commercial
|
| | | | 85,398 | | | | | | 6,729 | | | | | | 169 | | | | | | — | | | | | | 92,296 | | |
Multifamily
|
| | | | 1,321 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,321 | | |
商業(不動産保証を受けない)
|
| | | | 9,418 | | | | | | 639 | | | | | | 231 | | | | | | — | | | | | | 10,288 | | |
消費者(不動産保証を受けない)
|
| | | | 1,819 | | | | | | — | | | | | | 8 | | | | | | — | | | | | | 1,828 | | |
| | | | $ | 144,380 | | | | | | 8,289 | | | | | | 773 | | | | | | — | | | | | | 153,442 | | |
December 31, 2020: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
建設と土地開発
|
| | | $ | 26,570 | | | | | | 1,945 | | | | | | 33 | | | | | | — | | | | | | 28,548 | | |
一戸建て
|
| | | | 62,865 | | | | | | 579 | | | | | | 738 | | | | | | — | | | | | | 64,182 | | |
Commercial
|
| | | | 130,305 | | | | | | 11,631 | | | | | | 4,297 | | | | | | — | | | | | | 146,233 | | |
Multifamily
|
| | | | 1,442 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,442 | | |
商業(不動産保証を受けない)
|
| | | | 21,583 | | | | | | 1,210 | | | | | | 363 | | | | | | — | | | | | | 23,156 | | |
消費者(不動産保証を受けない)
|
| | | | 3,419 | | | | | | — | | | | | | 2 | | | | | | — | | | | | | 3,421 | | |
| | | | $ | 246,184 | | | | | | 15,365 | | | | | | 5,433 | | | | | | — | | | | | | 266,982 | | |
December 31, 2021:
|
| |
遺産銀行
|
| |
Providence
|
| |
Total
|
| |||||||||
ローン残高 を獲得 | | | | | | | | | | | | | | | | | | | |
期初残高
|
| | | $ | 240,113 | | | | | | 26,869 | | | | | | 266,982 | | |
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | |
Accretion
|
| | | | (1,221) | | | | | | (104) | | | | | | (1,325) | | |
残高の他の純変化
|
| | | | (98,372) | | | | | | (13,843) | | | | | | (112,215) | | |
残高、期末
|
| | | $ | 140,520 | | | | | | 12,922 | | | | | | 153,442 | | |
増加可能な割引 | | | | | | | | | | | | | | | | | | | |
期初残高
|
| | | $ | 2,911 | | | | | | 444 | | | | | | 3,355 | | |
ログアウト,残高の他の純変化
|
| | | | — | | | | | | — | | | | | | — | | |
Accretion
|
| | | | (1,221) | | | | | | (104) | | | | | | (1,325) | | |
残高、期末
|
| | | $ | 1,690 | | | | | | 340 | | | | | | 2,030 | | |
付加価値不可差額 | | | | | | | | | | | | | | | | | | | |
期初残高
|
| | | $ | 664 | | | | | | — | | | | | | 664 | | |
ログアウト,残高の他の純変化
|
| | | | (664) | | | | | | — | | | | | | (664) | | |
残高、期末
|
| | | $ | — | | | | | | — | | | | | | — | | |
ローン残高 を獲得 | | | | | | | | | | | | | | | | | | | |
期初残高
|
| | | $ | 355,487 | | | | | | 47,692 | | | | | | 403,179 | | |
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | |
Accretion
|
| | | | (1,350) | | | | | | (192) | | | | | | (1,542) | | |
残高の他の純変化
|
| | | | (114,024) | | | | | | (20,631) | | | | | | (134,655) | | |
残高、期末
|
| | | $ | 240,113 | | | | | | 26,869 | | | | | | 266,982 | | |
増加可能な割引 | | | | | | | | | | | | | | | | | | | |
期初残高
|
| | | $ | 4,261 | | | | | | 636 | | | | | | 4,897 | | |
ログアウト,残高の他の純変化
|
| | | | — | | | | | | — | | | | | | — | | |
Accretion
|
| | | | (1,350) | | | | | | (192) | | | | | | (1,542) | | |
残高、期末
|
| | | $ | 2,911 | | | | | | 444 | | | | | | 3,355 | | |
付加価値不可差額 | | | | | | | | | | | | | | | | | | | |
期初残高
|
| | | $ | 7,340 | | | | | | — | | | | | | 7,340 | | |
ログアウト,残高の他の純変化
|
| | | | (6,676) | | | | | | — | | | | | | (6,676) | | |
残高、期末
|
| | | $ | 664 | | | | | | — | | | | | | 664 | | |
December 31, 2021:
|
| |
Construction
and Land Development |
| |
Single
Family Residential |
| |
Real Estate
Commercial |
| |
Multifamily
|
| |
Commercial
Loans – not secured by Real Estate |
| |
Consumer
Loans – not secured by Real Estate |
| |
Unallocated
|
| |
Total
|
| | ||||||||||||||||||||||||||
ローン損失準備 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
期初残高
|
| | | $ | 2,499 | | | | | | 1,981 | | | | | | 5,144 | | | | | | 171 | | | | | | 3,574 | | | | | | 449 | | | | | | 299 | | | | | | 14,117 | | | | ||
ローン損失準備金
|
| | | | (409) | | | | | | (407) | | | | | | 548 | | | | | | (101) | | | | | | 291 | | | | | | 237 | | | | | | (159) | | | | | | — | | | | ||
Charge-offs
|
| | | | — | | | | | | — | | | | | | (86) | | | | | | — | | | | | | (541) | | | | | | (463) | | | | | | — | | | | | | (1,090) | | | | ||
Recoveries
|
| | | | 717 | | | | | | 320 | | | | | | 812 | | | | | | 9 | | | | | | 266 | | | | | | 77 | | | | | | — | | | | | | 2,201 | | | | ||
期末残高
|
| | | $ | 2,807 | | | | | | 1,894 | | | | | | 6,418 | | | | | | 79 | | | | | | 3,590 | | | | | | 300 | | | | | | 140 | | | | | | 15,228 | | | | ||
期末残高、単独評価
impairment |
| | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 320 | | | | | | — | | | | | | — | | | | | | 320 | | | | ||
期末残高、集団評価
impairment |
| | | | 2,807 | | | | | | 1,894 | | | | | | 6,418 | | | | | | 79 | | | | | | 3,270 | | | | | | 300 | | | | | | 140 | | | | | | 14,908 | | | | ||
| | | | $ | 2,807 | | | | | | 1,894 | | | | | | 6,418 | | | | | | 79 | | | | | | 3,590 | | | | | | 300 | | | | | | 140 | | | | | | 15,228 | | | | ||
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
期末残高、単独評価
impairment |
| | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,512 | | | | | | — | | | | | | — | | | | | | 1,512 | | | | ||
期末残高、集団評価
impairment |
| | | | 159,630 | | | | | | 158,666 | | | | | | 505,894 | | | | | | 6,592 | | | | | | 212,690 | | | | | | 12,082 | | | | | | — | | | | | | 1,055,554 | | | | ||
| | | | $ | 159,630 | | | | | | 158,666 | | | | | | 505,894 | | | | | | 6,592 | | | | | | 214,202 | | | | | | 12,082 | | | | | | — | | | | | | 1,057,066 | | | | ||
ローン損失準備 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
期初残高
|
| | | $ | 1,162 | | | | | | 867 | | | | | | 1,936 | | | | | | 143 | | | | | | 1,504 | | | | | | 102 | | | | | | 232 | | | | | | 5,946 | | | | ||
ローン損失準備金
|
| | | | 1,408 | | | | | | 1,091 | | | | | | 3,520 | | | | | | 28 | | | | | | 2,577 | | | | | | 659 | | | | | | 67 | | | | | | 9,350 | | | | ||
Charge-offs
|
| | | | (111) | | | | | | (28) | | | | | | (417) | | | | | | — | | | | | | (753) | | | | | | (431) | | | | | | — | | | | | | (1,740) | | | | | |
Recoveries
|
| | | | 40 | | | | | | 51 | | | | | | 105 | | | | | | — | | | | | | 246 | | | | | | 119 | | | | | | — | | | | | | 561 | | | | ||
期末残高
|
| | | $ | 2,499 | | | | | | 1,981 | | | | | | 5,144 | | | | | | 171 | | | | | | 3,574 | | | | | | 449 | | | | | | 299 | | | | | | 14,117 | | | | ||
期末残高、単独評価
impairment |
| | | $ | — | | | | | | — | | | | | | 286 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 286 | | | | ||
期末残高、集団評価
impairment |
| | | | 2,499 | | | | | | 1,981 | | | | | | 4,858 | | | | | | 171 | | | | | | 3,574 | | | | | | 449 | | | | | | 299 | | | | | | 13,831 | | | | ||
| | | | $ | 2,499 | | | | | | 1,981 | | | | | | 5,144 | | | | | | 171 | | | | | | 3,574 | | | | | | 449 | | | | | | 299 | | | | | | 14,117 | | | | ||
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
期末残高、単独評価
impairment |
| | | $ | — | | | | | | 1,061 | | | | | | 11,691 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,752 | | | | ||
期末残高、集団評価
impairment |
| | | | 142,513 | | | | | | 169,729 | | | | | | 439,094 | | | | | | 14,171 | | | | | | 273,857 | | | | | | 16,678 | | | | | | — | | | | | | 1,056,042 | | | | ||
期末残高、信用品質が悪化した買収融資
|
| | | | — | | | | | | 362 | | | | | | 1,615 | | | | | | — | | | | | | 111 | | | | | | — | | | | | | — | | | | | | 2,088 | | | | ||
| | | | $ | 142,513 | | | | | | 171,152 | | | | | | 452,400 | | | | | | 14,171 | | | | | | 273,968 | | | | | | 16,678 | | | | | | — | | | | | | 1,070,882 | | | |
| | |
2021
|
| |
2020
|
| ||||||
土地と土地改良
|
| | | $ | 7,341 | | | | | | 7,349 | | |
建築と改善
|
| | | | 27,968 | | | | | | 25,763 | | |
家具と設備
|
| | | | 9,883 | | | | | | 10,476 | | |
工事中
|
| | | | 609 | | | | | | 3,768 | | |
| | | | | 45,801 | | | | | | 47,356 | | |
減価償却累計減算
|
| | | | (10,665) | | | | | | (10,191) | | |
| | | | $ | 35,136 | | | | | | 37,165 | | |
December 31, 2021
|
| |
Non
Purchased OREO |
| |
Purchased
OREO |
| |
Total
OREO |
| |||||||||
建設と土地開発
|
| | | $ | — | | | | | | 857 | | | | | | 857 | | |
所有する他の不動産合計
|
| | | $ | — | | | | | | 857 | | | | | | 857 | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | |
建設と土地開発
|
| | | $ | 27 | | | | | | 2,103 | | | | | | 2,130 | | |
Commercial
|
| | | | 50 | | | | | | 413 | | | | | | 463 | | |
所有する他の不動産合計
|
| | | $ | 77 | | | | | | 2,516 | | | | | | 2,593 | | |
December 31, 2021
|
| |
Non
Purchased OREO |
| |
Purchased
OREO |
| |
Total
OREO |
| |||||||||
年初残高
|
| | | $ | 77 | | | | | | 2,516 | | | | | | 2,593 | | |
オフィスから呼び出す
|
| | | | — | | | | | | 500 | | | | | | 500 | | |
Cash sales
|
| | | | (73) | | | | | | (1,910) | | | | | | (1,983) | | |
Loss on sales
|
| | | | (4) | | | | | | (198) | | | | | | (202) | | |
Write-downs
|
| | | | — | | | | | | (51) | | | | | | (51) | | |
年末残高
|
| | | $ | — | | | | | | 857 | | | | | | 857 | | |
December 31, 2020
|
| |
Non
Purchased OREO |
| |
Purchased
OREO |
| |
Total
OREO |
| |||||||||
年初残高
|
| | | $ | 2,350 | | | | | | 6,943 | | | | | | 9,293 | | |
止あがない
|
| | | | 1,377 | | | | | | — | | | | | | 1,377 | | |
オフィスに移転しました
|
| | | | — | | | | | | (276) | | | | | | (276) | | |
Cash sales
|
| | | | (3,380) | | | | | | (3,366) | | | | | | (6,746) | | |
融資販売
|
| | | | (121) | | | | | | — | | | | | | (121) | | |
販売収益(赤字)
|
| | | | (34) | | | | | | 211 | | | | | | 177 | | |
Write-downs
|
| | | | (115) | | | | | | (996) | | | | | | (1,111) | | |
年末残高
|
| | | $ | 77 | | | | | | 2,516 | | | | | | 2,593 | | |
| | |
2021
|
| |
2020
|
| ||||||
無利子預金
|
| | | $ | 485,754 | | | | | | 415,476 | | |
有利子当座預金
|
| | | | 275,115 | | | | | | 283,009 | | |
貨幣市場と貯蓄預金
|
| | | | 439,964 | | | | | | 385,246 | | |
定期預金
|
| | | | 226,605 | | | | | | 278,825 | | |
| | | | $ | 1,427,438 | | | | | | 1,362,556 | | |
|
2022
|
| | | $ | 118,542 | | |
|
2023
|
| | | | 49,277 | | |
|
2024
|
| | | | 42,521 | | |
|
2025
|
| | | | 12,875 | | |
|
2026
|
| | | | 2,633 | | |
|
2027 and thereafter
|
| | | | 757 | | |
| | | | | $ | 226,605 | | |
|
期初残高
|
| | | $ | 3,081 | | |
|
新規融資と立て替え金
|
| | | | 1,858 | | |
|
Repayments
|
| | | | (1,861) | | |
|
期末残高
|
| | | $ | 3,078 | | |
| | |
Shares
|
| |
Weighted Average
Exercise Price |
| |
Weighted Average
Remaining Contractual Term |
| |||||||||
傑出している、2020年12月31日
|
| | | | 39,547 | | | | | $ | 9.59 | | | | | | | | |
Exercised
|
| | | | (1,293) | | | | | | 6.67 | | | | | | | | |
傑出していて、2021年12月31日
|
| | | | 38,254 | | | | | | 9.72 | | | | | | 3.8 | | |
年末に行使可能なオプション
|
| | | | 34,395 | | | | | | 9.58 | | | | | | 3.7 | | |
| | |
Shares
|
| |
Weighted
Average Grant Date Fair Value |
| ||||||
傑出している、2020年12月31日
|
| | | | 87,151 | | | | | $ | 13.97 | | |
Vested
|
| | | | 46,939 | | | | | | 14.79 | | |
Forfeited
|
| | | | 903 | | | | | | 23.37 | | |
傑出していて、2021年12月31日
|
| | | | 39,309 | | | | | | 12.79 | | |
| | |
2021
|
| |
2020
|
| ||||||
契約金額が信用リスクを表す金融商品: | | | | | | | | | | | | | |
クレジットの提供を約束します
|
| | | $ | 404,353 | | | | | | 260,461 | | |
財務と契約信用状
|
| | | | 5,286 | | | | | | 5,334 | | |
| | | | $ | 409,639 | | | | | | 265,795 | | |
| | |
2021
|
| |
2020
|
| ||||||
Current
|
| | | $ | 32 | | | | | | 8 | | |
Deferred
|
| | | | 3,957 | | | | | | 1,042 | | |
所得税総支出
|
| | | $ | 3,989 | | | | | | 1,050 | | |
| | |
2021
|
| |
2020
|
| ||||||
法定税率で計算される税引き前収入
|
| | | $ | 3,739 | | | | | | 1,153 | | |
Add (deduct):
|
| | | | | | | | | | | | |
免税利息収入
|
| | | | (42) | | | | | | (15) | | |
生命保険収入
|
| | | | (189) | | | | | | (167) | | |
連邦福祉控除後の州所得税
|
| | | | 504 | | | | | | 47 | | |
Other, net
|
| | | | (23) | | | | | | 32 | | |
所得税総支出
|
| | | $ | 3,989 | | | | | | 1,050 | | |
| | |
2021
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
証券売却可能な未実現損失
|
| | | $ | 685 | | | | | | — | | |
ローン手数料を延期する
|
| | | | 445 | | | | | | 728 | | |
ローン損失準備金
|
| | | | 3,516 | | | | | | 2,947 | | |
所有する他の不動産
|
| | | | 184 | | | | | | 615 | | |
買収公正価値調整
|
| | | | 289 | | | | | | 2,025 | | |
その他の費用
|
| | | | 261 | | | | | | 211 | | |
他の計に対応する
|
| | | | 105 | | | | | | 658 | | |
取引コスト
|
| | | | 186 | | | | | | — | | |
株式ベースの報酬
|
| | | | 272 | | | | | | 262 | | |
延期補償
|
| | | | 875 | | | | | | 760 | | |
国の税収控除
|
| | | | 769 | | | | | | 518 | | |
純営業損失
|
| | | | 7,060 | | | | | | 9,582 | | |
繰延税金資産総額
|
| | | | 14,647 | | | | | | 18,306 | | |
繰延納税義務: | | | | | | | | | | | | | |
証券売却可能な未実現収益
|
| | | | — | | | | | | 465 | | |
部屋と設備
|
| | | | 669 | | | | | | 831 | | |
無形岩心鉱蔵
|
| | | | 1,821 | | | | | | 2,042 | | |
その他の負債
|
| | | | 64 | | | | | | 68 | | |
繰延税金負債総額
|
| | | | 2,554 | | | | | | 3,406 | | |
繰延税金純資産
|
| | | $ | 12,093 | | | | | | 14,900 | | |
| | |
Actual
|
| |
For Capital
Adequacy Purposes |
| |
To Be Well
Capitalized Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
As of December 31, 2021:
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
総資本とリスク重み付け資産の比
|
| | | $ | 173,088 | | | | | | 13.90% | | | | | $ | 99,654 | | | | | | 8.00% | | | | | $ | 124,568 | | | | | | 10.00% | | |
リスク重み付け資産の一次資本
|
| | | | 157,860 | | | | | | 12.67% | | | | | | 74,741 | | | | | | 6.00% | | | | | | 99,654 | | | | | | 8.00% | | |
普通株式一次資本-リスク重み付け資産
|
| | | | 157,860 | | | | | | 12.67% | | | | | | 56,056 | | | | | | 4.50% | | | | | | 80,969 | | | | | | 6.50% | | |
一次資本を平均資産に変換する
|
| | | | 157,860 | | | | | | 9.81% | | | | | | 64,397 | | | | | | 4.00% | | | | | | 80,497 | | | | | | 5.00% | | |
As of December 31, 2020: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
総資本とリスク重み付け資産の比
|
| | | $ | 150,084 | | | | | | 13.19% | | | | | $ | 91,015 | | | | | | 8.00% | | | | | $ | 113,769 | | | | | | 10.00% | | |
リスク重み付け資産の一次資本
|
| | | | 135,967 | | | | | | 11.95% | | | | | | 68,261 | | | | | | 6.00% | | | | | | 91,015 | | | | | | 8.00% | | |
普通株式一次資本-リスク重み付け資産
|
| | | | 135,967 | | | | | | 11.95% | | | | | | 51,196 | | | | | | 4.50% | | | | | | 73,950 | | | | | | 6.50% | | |
一次資本を平均資産に変換する
|
| | | | 135,967 | | | | | | 8.98% | | | | | | 60,585 | | | | | | 4.00% | | | | | | 75,731 | | | | | | 5.00% | | |
|
Level 1 -
|
| | Br}推定値は、アクティブ市場での会社のアクセス能力のある同じ資産または負債の見積もり(調整されていない)に基づく。 | |
|
Level 2 -
|
| | Br}推定値は、アクティブ市場における同様の資産または負債の見積もり、および資産または負債の観察可能な投入(オファーを除く)、例えば、通常のオファーの間隔で観察可能な金利および収益率曲線に基づく。 | |
|
Level 3 -
|
| | 推定値は、資産または負債の観察不可能な入力に基づいて、関連する市場活動がほとんどないので、一般に、関連する市場活動がほとんどないので、少なくとも1つの重要な仮定を使用するモデルベースの技術によって生成される。公正価値計量の決定が公正価値体系の異なるレベルの投入に基づく場合、全体の公正価値計量が存在する公正価値体系のレベルは公正価値体系全体に対する重要な最低レベルの投入に基づいている。会社の特定の投入による公正な価値計量全体の重要性の評価は判断し、資産や負債の特定の要素を考慮する必要がある。 | |
December 31, 2021:
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
販売可能な証券: | | | | | | | | | | | | | | | | | | | | | | | | | |
国と政治区分
|
| | | $ | — | | | | | | 26,043 | | | | | | — | | | | | | 26,043 | | |
住宅担保ローン支援証券
|
| | | | — | | | | | | 139,886 | | | | | | — | | | | | | 139,886 | | |
担保担保債券
|
| | | | — | | | | | | 26,061 | | | | | | — | | | | | | 26,061 | | |
商業担保支援証券
|
| | | | — | | | | | | 3,294 | | | | | | — | | | | | | 3,294 | | |
会社債務証券
|
| | | | — | | | | | | — | | | | | | 2,025 | | | | | | 2,025 | | |
December 31, 2020: | | | | | | | | | | | | | | | | | | | | | | | | | |
販売可能な証券: | | | | | | | | | | | | | | | | | | | | | | | | | |
国と政治区分
|
| | | $ | — | | | | | | 25,629 | | | | | | — | | | | | | 25,629 | | |
住宅担保ローン支援証券
|
| | | | — | | | | | | 86,634 | | | | | | — | | | | | | 86,634 | | |
担保担保債券
|
| | | | — | | | | | | 50,464 | | | | | | — | | | | | | 50,464 | | |
商業担保支援証券
|
| | | | — | | | | | | 5,102 | | | | | | — | | | | | | 5,102 | | |
会社債務証券
|
| | | | — | | | | | | — | | | | | | 1,500 | | | | | | 1,500 | | |
December 31, 2021:
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
買収したPCIローン
|
| | | $ | — | | | | | | — | | | | | | — | | | | | | — | | |
所有する他の不動産
|
| | | | — | | | | | | — | | | | | | 857 | | | | | | 857 | | |
Total
|
| | | $ | — | | | | | | — | | | | | | 857 | | | | | | 857 | | |
December 31, 2020: | | | | | | | | | | | | | | | | | | | | | | | | | |
買収したPCIローン
|
| | | $ | — | | | | | | — | | | | | | 2,088 | | | | | | 2,088 | | |
所有する他の不動産
|
| | | | — | | | | | | — | | | | | | 2,593 | | | | | | 2,593 | | |
Total
|
| | | $ | — | | | | | | — | | | | | | 4,681 | | | | | | 4,681 | | |
| | |
Carrying
Amount |
| |
Estimated Fair Value
|
| ||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||
December 31, 2021
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
現金と現金等価物
|
| | | $ | 291,202 | | | | | | 291,202 | | | | | | — | | | | | | — | | |
販売可能な証券
|
| | | | 197,309 | | | | | | — | | | | | | 195,284 | | | | | | 2,025 | | |
その他の投資
|
| | | | 786 | | | | | | — | | | | | | 786 | | | | | | — | | |
Loans, net
|
| | | | 1,055,325 | | | | | | — | | | | | | 1,037,781 | | | | | | — | | |
銀行生命保険現金払い戻し額
|
| | | | 34,634 | | | | | | — | | | | | | 34,634 | | | | | | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 1,427,438 | | | | | | — | | | | | | 1,427,438 | | | | | | — | | |
買い戻し協議により販売された証券
|
| | | | 23,988 | | | | | | — | | | | | | 23,988 | | | | | | — | | |
信用限度額
|
| | | | 34,188 | | | | | | — | | | | | | 34,188 | | | | | | — | | |
二次債券
|
| | | | 9,403 | | | | | | — | | | | | | 9,403 | | | | | | — | | |
付属手形
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
December 31, 2020
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
現金と現金等価物
|
| | | $ | 218,625 | | | | | | 218,625 | | | | | | — | | | | | | — | | |
販売可能な証券
|
| | | | 169,329 | | | | | | — | | | | | | 167,829 | | | | | | 1,500 | | |
その他の投資
|
| | | | 1,203 | | | | | | — | | | | | | 1,203 | | | | | | — | | |
Loans, net
|
| | | | 1,068,032 | | | | | | — | | | | | | 1,065,634 | | | | | | 2,088 | | |
銀行生命保険現金払い戻し額
|
| | | | 28,734 | | | | | | — | | | | | | 28,734 | | | | | | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 1,362,556 | | | | | | — | | | | | | 1,365,255 | | | | | | — | | |
買い戻し協議により販売された証券
|
| | | | 13,187 | | | | | | — | | | | | | 13,187 | | | | | | — | | |
信用限度額
|
| | | | 14,688 | | | | | | — | | | | | | 14,688 | | | | | | — | | |
二次債券
|
| | | | 9,250 | | | | | | — | | | | | | 9,250 | | | | | | — | | |
付属手形
|
| | | | 19,646 | | | | | | — | | | | | | 19,646 | | | | | | — | | |
| | |
2021
|
| |
2020
|
| ||||||
Assets
|
| | | | | | | | | | | | |
Cash
|
| | | $ | 146 | | | | | | 3,885 | | |
子会社投資
|
| | | | 196,202 | | | | | | 181,392 | | |
Other assets
|
| | | | 1,215 | | | | | | 1,490 | | |
Total assets
|
| | | $ | 197,563 | | | | | | 186,767 | | |
負債と株主権益
|
| | | | | | | | | | | | |
信用限度額
|
| | | $ | 34,188 | | | | | | 14,688 | | |
付属手形
|
| | | | — | | | | | | 19,646 | | |
二次債券
|
| | | | 9,403 | | | | | | 9,250 | | |
その他の負債
|
| | | | 12 | | | | | | 350 | | |
総負債
|
| | | | 43,603 | | | | | | 43,934 | | |
株主権益
|
| | | | 153,960 | | | | | | 142,833 | | |
総負債と株主権益
|
| | | $ | 197,563 | | | | | | 186,767 | | |
| | |
2021
|
| |
2020
|
| ||||||
Revenues: | | | | | | | | | | | | | |
Other
|
| | | $ | 5 | | | | | | 7 | | |
総収入
|
| | | | 5 | | | | | | 7 | | |
Expenses: | | | | | | | | | | | | | |
Interest
|
| | | | 1,847 | | | | | | 1,619 | | |
取引コスト
|
| | | | 3,783 | | | | | | — | | |
その他の費用
|
| | | | 154 | | | | | | 134 | | |
総費用
|
| | | | 5,784 | | | | | | 1,753 | | |
子会社の未分配収入の所得税優遇と権益前損失
|
| | | | (5,779) | | | | | | (1,746) | | |
所得税割引
|
| | | | (1,476) | | | | | | (446) | | |
子会社の未分配収入権益前損失
|
| | | | (4,303) | | | | | | (1,300) | | |
子会社の未分配収入における権益
|
| | | | 18,117 | | | | | | 5,742 | | |
Net income
|
| | | $ | 13,814 | | | | | | 4,442 | | |
| | |
2021
|
| |
2020
|
| ||||||
経営活動: | | | | | | | | | | | | | |
Net income
|
| | | $ | 13,814 | | | | | | 4,442 | | |
純収入と経営活動で使用されている純現金を調整:
|
| | | | | | | | | | | | |
償却
|
| | | | 507 | | | | | | 173 | | |
子会社の未分配収入における権益
|
| | | | (18,117) | | | | | | (5,742) | | |
株の報酬
|
| | | | 619 | | | | | | 590 | | |
資産と負債変動:
|
| | | | | | | | | | | | |
Other assets
|
| | | | 275 | | | | | | 9 | | |
その他の負債
|
| | | | (338) | | | | | | (1,016) | | |
経営活動で使用している純現金
|
| | | | (3,239) | | | | | | (1,544) | | |
投資活動(企業合併の影響を差し引く): | | | | | | | | | | | | | |
子会社投資
|
| | | | — | | | | | | (20,500) | | |
投資活動用の現金純額
|
| | | | — | | | | | | (20,500) | | |
融資活動: | | | | | | | | | | | | | |
その他の借金収益
|
| | | | 19,500 | | | | | | 15,600 | | |
他の借金を返済する
|
| | | | — | | | | | | (10,000) | | |
2次債発行収益
|
| | | | — | | | | | | 19,627 | | |
二次債務買い戻し
|
| | | | (20,000) | | | | | | — | | |
融資活動が提供する現金純額
|
| | | | (500) | | | | | | 25,227 | | |
現金純変化
|
| | | | (3,739) | | | | | | 3,183 | | |
年明けの現金
|
| | | | 3,885 | | | | | | 702 | | |
年末現金
|
| | | $ | 146 | | | | | | 3,885 | | |
| | |
(Unaudited)
2022 |
| |
2021
|
| ||||||
Assets
|
| | | | | | | | | | | | |
銀行の現金と満期
|
| | | $ | 32,404 | | | | | | 29,689 | | |
銀行の有利子預金
|
| | | | 266,020 | | | | | | 261,513 | | |
現金と現金等価物
|
| | | | 298,424 | | | | | | 291,202 | | |
販売可能な証券
|
| | | | 192,982 | | | | | | 197,309 | | |
その他の投資
|
| | | | 827 | | | | | | 786 | | |
ローンは、非労働収入を差し引いた純額: | | | | | | | | | | | | | |
Originated
|
| | | | 990,379 | | | | | | 901,883 | | |
Acquired
|
| | | | 120,880 | | | | | | 153,442 | | |
ローン損失準備
|
| | | | (15,296) | | | | | | (15,228) | | |
Loans, net
|
| | | | 1,095,963 | | | | | | 1,040,097 | | |
部屋と設備、算入
|
| | | | 33,812 | | | | | | 35,136 | | |
銀行生命保険現金払い戻し額
|
| | | | 35,104 | | | | | | 34,634 | | |
所有する他の不動産
|
| | | | 857 | | | | | | 857 | | |
受取利息
|
| | | | 3,190 | | | | | | 3,240 | | |
Goodwill
|
| | | | 28,275 | | | | | | 28,275 | | |
コア預金は目に見えず、純額
|
| | | | 6,809 | | | | | | 7,283 | | |
繰延税金資産、純額
|
| | | | 13,975 | | | | | | 12,093 | | |
Other assets
|
| | | | 2,814 | | | | | | 3,653 | | |
Total assets
|
| | | $ | 1,713,032 | | | | | | 1,654,565 | | |
負債と株主権益
|
| | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | |
利息を計算しない
|
| | | $ | 527,023 | | | | | | 485,754 | | |
利息計
|
| | | | 959,425 | | | | | | 941,684 | | |
預金総額
|
| | | | 1,486,448 | | | | | | 1,427,438 | | |
買い戻し協議により販売された証券
|
| | | | 22,266 | | | | | | 23,988 | | |
信用限度額
|
| | | | 34,688 | | | | | | 34,188 | | |
二次債券
|
| | | | 9,480 | | | | | | 9,403 | | |
課税費用とその他の負債
|
| | | | 10,163 | | | | | | 5,588 | | |
総負債
|
| | | | 1,563,045 | | | | | | 1,500,605 | | |
Commitments | | | | | | | | | | | | | |
Shareholders’ equity: | | | | | | | | | | | | | |
普通株、額面0.10ドル、認可株式50,000,000株、発行済み株と発行済み株はそれぞれ7,020,849株と7,026,210株である
|
| | | | 702 | | | | | | 703 | | |
追加実収資本
|
| | | | 117,328 | | | | | | 117,444 | | |
収益を残す
|
| | | | 44,966 | | | | | | 37,797 | | |
他の総合収益(損失)を累計
|
| | | | (13,009) | | | | | | (1,984) | | |
株主資本総額
|
| | | | 149,987 | | | | | | 153,960 | | |
総負債と株主権益
|
| | | $ | 1,713,032 | | | | | | 1,654,565 | | |
| | |
2022
|
| |
2021
|
| ||||||
利息と配当収入: | | | | | | | | | | | | | |
手数料を含むローン
|
| | | $ | 25,536 | | | | | | 27,312 | | |
投資証券
|
| | | | 1,410 | | | | | | 892 | | |
売却された連邦基金、銀行預金、その他の投資
|
| | | | 705 | | | | | | 134 | | |
利息と配当収入の合計
|
| | | | 27,651 | | | | | | 28,338 | | |
Interest expense: | | | | | | | | | | | | | |
Deposits
|
| | | | 1,320 | | | | | | 1,829 | | |
買い戻しプロトコル
|
| | | | 24 | | | | | | 16 | | |
Line of credit
|
| | | | 589 | | | | | | 234 | | |
二次債券
|
| | | | 188 | | | | | | 163 | | |
二次債務
|
| | | | — | | | | | | 600 | | |
利息支出総額
|
| | | | 2,121 | | | | | | 2,842 | | |
純利息収入
|
| | | | 25,530 | | | | | | 25,496 | | |
ローン損失準備金
|
| | | | — | | | | | | — | | |
ローン損失準備後の純利息収入を差し引く
|
| | | | 25,530 | | | | | | 25,496 | | |
非利息収入: | | | | | | | | | | | | | |
サービス料とその他の費用
|
| | | | 2,959 | | | | | | 2,574 | | |
交換料金とATM料金
|
| | | | 3,001 | | | | | | 3,201 | | |
銀行には生命保険収入がある
|
| | | | 470 | | | | | | 440 | | |
ローンの売却収益
|
| | | | 849 | | | | | | 1,644 | | |
Other
|
| | | | 1,173 | | | | | | 1,244 | | |
非利息収入総額
|
| | | | 8,452 | | | | | | 9,103 | | |
Operating expenses: | | | | | | | | | | | | | |
給料と従業員福祉
|
| | | | 14,318 | | | | | | 13,079 | | |
Occupancy
|
| | | | 2,775 | | | | | | 2,845 | | |
通信、データ処理、および装置
|
| | | | 3,465 | | | | | | 3,504 | | |
専門費
|
| | | | 581 | | | | | | 887 | | |
FDIC評価とその他の規制費用
|
| | | | 406 | | | | | | 507 | | |
その他の不動産費用、販売損失と減価、純額を含む
|
| | | | 13 | | | | | | 172 | | |
広告と公共関係
|
| | | | 167 | | | | | | 383 | | |
郵便料金、印刷、用品
|
| | | | 314 | | | | | | 300 | | |
無形資産の償却
|
| | | | 475 | | | | | | 475 | | |
取引コスト
|
| | | | 919 | | | | | | 1.612 | | |
Other
|
| | | | 1,492 | | | | | | 1,572 | | |
その他の運営費用合計
|
| | | | 24,925 | | | | | | 25,336 | | |
所得税前収入支出
|
| | | | 9,057 | | | | | | 9,263 | | |
所得税費用
|
| | | | 1,888 | | | | | | 2,061 | | |
Net income
|
| | | $ | 7,169 | | | | | | 7,202 | | |
加重平均流通株数: | | | | | | | | | | | | | |
Basic
|
| | | | 7,009,946 | | | | | | 6,964,250 | | |
Diluted
|
| | | | 7,222,787 | | | | | | 7,208,987 | | |
Earnings per share: | | | | | | | | | | | | | |
Basic
|
| | | $ | 1.02 | | | | | | 1.03 | | |
Diluted
|
| | | $ | 0.99 | | | | | | 1.00 | | |
| | |
2022
|
| |
2021
|
| ||||||
Net income
|
| | | $ | 7,169 | | | | | | 7,202 | | |
その他総合収益(損失): | | | | | | | | | | | | | |
証券売却可能な未実現損失
|
| | | | (14,781) | | | | | | (1,753) | | |
他の総合収益(損失)に関する所得税割引: | | | | | | | | | | | | | |
証券売却可能な未実現損失
|
| | | | (3,756) | | | | | | (456) | | |
その他総合収益(損失)合計、税後純額
|
| | | | (11,025) | | | | | | (1,297) | | |
総合収益(損失)
|
| | | $ | (3,856) | | | | | | 5,905 | | |
| | |
Common
Shares |
| |
Common
Stock |
| |
Additional
Paid in Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
|
| ||||||||||||||||||
Balance, December 31, 2020
|
| | | | 7,023,344 | | | | | $ | 702 | | | | | | 116,825 | | | | | | 23,983 | | | | | | 1,323 | | | | | | 142,833 | | |
株の報酬
|
| | | | (6,793) | | | | | | — | | | | | | 327 | | | | | | — | | | | | | — | | | | | | 327 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,202 | | | | | | — | | | | | | 7,202 | | |
他の変化を累積
総合収益(損失)、純額 tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,297) | | | | | | (1,297) | | |
Balance, June 30, 2021
|
| | | | 7,016,551 | | | | | $ | 702 | | | | | | 117,152 | | | | | | 31,185 | | | | | | 26 | | | | | | 149,065 | | |
Balance, December 31, 2021
|
| | | | 7,026,210 | | | | | $ | 703 | | | | | | 117,444 | | | | | | 37,797 | | | | | | (1,984) | | | | | | 153,960 | | |
株の報酬
|
| | | | (5,361) | | | | | | (1) | | | | | | (116) | | | | | | — | | | | | | — | | | | | | (117) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,169 | | | | | | — | | | | | | 7,169 | | |
他の変化を累積
総合収益(損失)、純額 tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,025) | | | | | | (11,025) | | |
Balance, June 30, 2022
|
| | | | 7,020,849 | | | | | $ | 702 | | | | | | 117,328 | | | | | | 44,966 | | | | | | (13,009) | | | | | | 149,987 | | |
| | |
2022
|
| |
2021
|
| ||||||
経営活動キャッシュフロー: | | | | | | | | | | | | | |
Net income
|
| | | $ | 7,169 | | | | | | 7,202 | | |
純収益と経営活動が提供する現金純額を調整する:
|
| | | | | | | | | | | | |
減価償却、償却、付加価値
|
| | | | 2,345 | | | | | | 2,343 | | |
ローン損失準備金
|
| | | | — | | | | | | — | | |
繰延所得税の費用
|
| | | | 1,874 | | | | | | 2,043 | | |
家屋と設備の売却と処分損失
|
| | | | 37 | | | | | | 10 | | |
他の自社不動産の売却損失(収益)
|
| | | | — | | | | | | 101 | | |
所有する他の不動産減記
|
| | | | — | | | | | | 51 | | |
株の報酬
|
| | | | (117) | | | | | | 327 | | |
銀行の自営生命保険現金払い戻し額が増加する
|
| | | | (470) | | | | | | (440) | | |
資産と負債変動:
|
| | | | | | | | | | | | |
他の受取資産と受取利息
|
| | | | 890 | | | | | | 794 | | |
課税費用とその他の負債
|
| | | | 4,575 | | | | | | (1,717) | | |
経営活動が提供する現金純額
|
| | | | 16,303 | | | | | | 10,714 | | |
投資活動のキャッシュフロー: | | | | | | | | | | | | | |
売却可能な証券の満期日と償還収益
|
| | | | 23,258 | | | | | | 29,941 | | |
販売可能な証券を購入する
|
| | | | (34,627) | | | | | | (37,058) | | |
他の投資を購入する
|
| | | | (41) | | | | | | — | | |
他の投資の収益を償還する
|
| | | | — | | | | | | 417 | | |
ローンの純変化
|
| | | | (55,396) | | | | | | 11,422 | | |
所有する他の不動産を売却する収益
|
| | | | — | | | | | | 1,409 | | |
銀行が持っている生命保険証書を購入する
|
| | | | — | | | | | | (5,000) | | |
家と設備を購入する
|
| | | | (138) | | | | | | (1,053) | | |
家と設備を売る収益
|
| | | | 75 | | | | | | 199 | | |
投資活動用の現金純額
|
| | | | (66,869) | | | | | | 277 | | |
融資活動のキャッシュフロー: | | | | | | | | | | | | | |
預金純変動
|
| | | | 59,010 | | | | | | 72,911 | | |
買い戻しプロトコルによる証券の純変化
|
| | | | (1,722) | | | | | | 2,055 | | |
信用限度額から得られる収益
|
| | | | 500 | | | | | | 8,000 | | |
二次手形を償還する
|
| | | | — | | | | | | (6,500) | | |
融資活動が提供する現金純額
|
| | | | 57,788 | | | | | | 76,466 | | |
現金と現金等価物の純変化
|
| | | | 7,222 | | | | | | 87,457 | | |
年明けの現金と現金等価物
|
| | | | 291,202 | | | | | | 218,625 | | |
年明けの現金と現金等価物
|
| | | | 298,424 | | | | | | 306,082 | | |
キャッシュフロー情報補足開示:
|
| | | | | | | | | | | | |
年内に支払う利息現金
|
| | | | 2,227 | | | | | | 3,209 | | |
非現金投融資活動:
|
| | | | | | | | | | | | |
家屋と設備を他の所有不動産に譲渡する
|
| | | | — | | | | | | 500 | | |
|
Exhibit No.
|
| |
Description
|
|
| 2.1 | | | 第一銀行株式会社と遺産東南銀行株式会社との間で2022年7月27日に達成された合併合意と計画(本登録説明書に掲載されている依頼書/募集説明書の添付ファイルAは添付ファイルAに添付されています)。** | |
| 3.1 | | | First BancShares,Inc.の定款改訂と再改訂(First BancSharesが2016年7月28日に提出したForm 8-K現在報告の添付ファイル3.1を参照して合併した) | |
| 3.2 | | | First BancShares,Inc.改正および再制定された会社定款修正案(First BancSharesが2018年8月9日に提出したFirst BancShares 10-Q四半期報告添付ファイル3.2を参照して本明細書に組み込む) | |
| 3.3 | | | First BancShares,Inc.改訂·再制定された規約は、2016年3月17日から発効する(First BancSharesが2016年3月18日に提出したForm 8-K現在の報告書の添付ファイル3.2を参照して本明細書に組み込む) | |
| 3.4 | | | 2020年5月7日から発効したFirst BancShares,Inc.改正され再改正された定款第1号改正案(当社が2020年5月11日に提出したForm 10-Q四半期報告の添付ファイル3.4を参照して組み込む) | |
| 4.1 | | |
普通株式証明書フォーマット(First BancSharesが2017年9月15日に提出した表S-3第333-220491番登録説明書添付ファイル4.3を参照)。
|
|
| 4.2 | | |
登録証券説明(First BancSharesを引用して2022年3月11日に提出したForm 10-K年報添付ファイル4.6)。
|
|
| 5.1 | | | Alston&Bird LLPの登録証券の正当性に対する意見。* | |
| 8.1 | | | Alston&Bird LLPあるアメリカ連邦所得税についての意見。* | |
| 8.2 | | | Nelson Mullins Riley&Scarborough LLPは、あるアメリカ連邦所得税についての意見です。* | |
| 21.1 | | |
First BancShares,Inc.の子会社(ここではFirst BancSharesが2022年3月11日に提出したForm 10-K年報添付ファイル21.1を参照).
|
|
| 23.1 | | | Alston&Bird LLP同意(上記添付ファイル5.1および8.1で述べた意見を含む)。* | |
| 23.2 | | | Nelson Mullins Riley&Scarborough LLP同意(上記添付ファイル8.2で述べた意見に含まれる)* | |
| 23.3 | | |
Forvis,LLP(前BKD,LLP)は同意する(First BancShares,Inc.)
|
|
| 23.4 | | |
Crowe LLP同意(First BancShares,Inc.)
|
|
| 23.5 | | |
Wipfli LLPは同意する(Heritage東南銀行,Inc.について).
|
|
| 24 | | |
授権書(本文書の署名ページに含まれる).
|
|
| 99.1 | | |
Consent of Piper Sandler & Co.
|
|
| 99.2 | | | Keefe,Bruyette&Wood,Inc.で に同意する | |
| 99.3 | | |
Consent of D.A. Davidson & Co.
|
|
| 99.4 | | | First BancShares,Inc.依頼書表* | |
| 99.5 | | | 遺産東南銀行株式会社委託書* | |
| 107 | | | Filing Fee Table | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ M. Ray (Hoppy) Cole, Jr.
M. Ray (Hoppy) Cole, Jr.
|
| | 取締役取締役会長兼CEO(最高経営責任者) | | |
October 11, 2022
|
|
|
/s/ Donna T. (Dee Dee) Lowery
Donna T. (Dee Dee) Lowery
|
| | 常務副総裁兼首席財務官(首席財務官、首席会計官) | | |
October 11, 2022
|
|
|
/s/ Rodney D. Bennett
Rodney D. Bennett
|
| | Director | | |
October 11, 2022
|
|
|
/s/ David W. Bomboy
David W. Bomboy
|
| | Director | | |
October 11, 2022
|
|
|
/s/ E. Ricky Gibson
E. Ricky Gibson
|
| | Director | | |
October 11, 2022
|
|
|
/s/ Charles R. Lightsey
Charles R. Lightsey
|
| | Director | | |
October 11, 2022
|
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Jonathan A. Levy
Jonathan A. Levy
|
| | Director | | |
October 11, 2022
|
|
|
/s/ Fred A. McMurry
Fred A. McMurry
|
| | Director | | |
October 11, 2022
|
|
|
/s/ Thomas E. Mitchell
Thomas E. Mitchell
|
| | Director | | |
October 11, 2022
|
|
|
/s/ Renee Moore
Renee Moore
|
| | Director | | |
October 11, 2022
|
|
|
/s/ Ted E. Parker
Ted E. Parker
|
| | Director | | |
October 11, 2022
|
|
|
/s/ J. Douglas Seidenburg
J. Douglas Seidenburg
|
| | Director | | |
October 11, 2022
|
|
|
/s/ Andrew D. Stetelman
Andrew D. Stetelman
|
| | Director | | |
October 11, 2022
|
|