|
Florida
|
| |
6022
|
| |
59-2260678
|
|
|
(州或其他管轄範圍
成立公司或組織) |
| |
(主要標準工業
分類代碼號) |
| |
(I.R.S. Employer
Identification No.) |
|
|
Randolph A. Moore III
Alston & Bird LLP One Atlantic Center 1201 W. Peachtree Street Atlanta, Georgia 30309 Telephone: (404) 881-7000 |
| |
Luther Drummond
德拉蒙德銀行公司 1627 North Young Boulevard Chiefland, Florida 32626 Telephone: (352) 493-2277 |
| |
Jack P. Greeley, Esq.
Smith Mackinnon, PA 301 East Pine Street, Suite 750 Orlando, Florida 32801 Telephone: (407) 843-7300 |
|
| 大型加速文件服務器 | | | | | | | | Accelerated filer | | | ☐ | | |
| 非加速文件管理器 | | | ☐ | | | (不要檢查是否有較小的報告公司) | | | 較小的報告公司 | | | ☐ | |
| | | | | | | | | | 新興成長型公司 | | | ☐ | |
| | |
Page
|
| |||
關於合併和特別會議的問答
|
| | | | 1 | | |
SUMMARY
|
| | | | 6 | | |
有關海岸銀行、瑞士央行、德拉蒙德和德拉蒙德銀行的信息
|
| | | | 6 | | |
Recent Developments
|
| | | | 7 | | |
Regulatory Approvals
|
| | | | 7 | | |
The Merger
|
| | | | 7 | | |
合併完成及生效時間
|
| | | | 8 | | |
Merger Consideration
|
| | | | 8 | | |
每股等值德拉蒙德普通股價值
|
| | | | 8 | | |
Exchange Procedures
|
| | | | 9 | | |
合併對美國聯邦所得税的重大影響
|
| | | | 9 | | |
Appraisal Rights
|
| | | | 9 | | |
德拉蒙德財務顧問的意見
|
| | | | 9 | | |
德拉蒙德董事會推薦
|
| | | | 10 | | |
德拉蒙德董事和高管在合併中的利益
|
| | | | 10 | | |
完成合並的條件
|
| | | | 10 | | |
Third Party Proposals
|
| | | | 11 | | |
Termination
|
| | | | 11 | | |
Termination Fee
|
| | | | 12 | | |
NASDAQ Listing
|
| | | | 13 | | |
Drummond Special Meeting
|
| | | | 13 | | |
所需股東投票
|
| | | | 13 | | |
No Restriction on Resale
|
| | | | 13 | | |
市場價格和股利信息
|
| | | | 14 | | |
股東權利對比表
|
| | | | 15 | | |
Risk Factors
|
| | | | 15 | | |
RISK FACTORS
|
| | | | 16 | | |
有關前瞻性陳述的警示聲明
|
| | | | 22 | | |
沿海精選歷史合併財務數據
|
| | | | 24 | | |
市場價格和股息信息
|
| | | | 25 | | |
德拉蒙德特別會議信息
|
| | | | 27 | | |
Time, Date, and Place
|
| | | | 27 | | |
會議將審議的事項
|
| | | | 27 | | |
德拉蒙德董事會推薦
|
| | | | 27 | | |
Record Date and Quorum
|
| | | | 27 | | |
Required Vote
|
| | | | 28 | | |
How to Vote – Shareholders of Record
|
| | | | 28 | | |
Revocation of Proxies
|
| | | | 28 | | |
受股東支持協議約束的股份;由董事和高管持有的股份
|
| | | | 29 | | |
Solicitation of Proxies
|
| | | | 29 | | |
| | |
Page
|
| |||
Attending the Meeting
|
| | | | 29 | | |
問題和其他信息
|
| | | | 30 | | |
PROPOSAL 1: THE MERGER
|
| | | | 31 | | |
Background of the Merger
|
| | | | 31 | | |
德拉蒙德合併的原因和德拉蒙德董事會的建議
|
| | | | 33 | | |
海岸航空公司合併的原因
|
| | | | 35 | | |
德拉蒙德財務顧問的意見
|
| | | | 36 | | |
合併對美國聯邦所得税的重大影響
|
| | | | 47 | | |
Accounting Treatment
|
| | | | 50 | | |
Regulatory Approvals
|
| | | | 50 | | |
德拉蒙德股東的評估權
|
| | | | 51 | | |
合併後的海岸公司董事會和管理層
|
| | | | 54 | | |
德拉蒙德董事和高管在合併中的利益
|
| | | | 54 | | |
新的僱傭協議
|
| | | | 54 | | |
《董事限制性公約協議》;索賠函
|
| | | | 55 | | |
賠償和保險
|
| | | | 55 | | |
Severance Benefits
|
| | | | 55 | | |
提案2:德拉蒙德特別會議休會
|
| | | | 57 | | |
THE MERGER AGREEMENT
|
| | | | 58 | | |
關於合併協議的説明
|
| | | | 58 | | |
The Merger and the Bank Merger
|
| | | | 58 | | |
合併的完成時間和生效時間
|
| | | | 59 | | |
Merger Consideration
|
| | | | 59 | | |
Exchange Procedures
|
| | | | 60 | | |
尚存控股公司和尚存銀行的組織文件;董事和
Officers |
| | | | 60 | | |
待合併的業務行為
|
| | | | 60 | | |
公司股東批准
|
| | | | 63 | | |
Regulatory Matters
|
| | | | 63 | | |
NASDAQ Listing
|
| | | | 64 | | |
Employee Matters
|
| | | | 64 | | |
賠償和董事及高級職員保險
|
| | | | 64 | | |
Third Party Proposals
|
| | | | 65 | | |
Approval of 280G Payments
|
| | | | 66 | | |
系統集成;操作功能
|
| | | | 66 | | |
Seacoast Advisory Board
|
| | | | 67 | | |
陳述和保修
|
| | | | 67 | | |
完成合並的條件
|
| | | | 69 | | |
Termination
|
| | | | 70 | | |
Termination Fee
|
| | | | 71 | | |
Waiver; Amendment
|
| | | | 71 | | |
Expenses
|
| | | | 72 | | |
| | |
Page
|
| | |||||
Governing Law
|
| | | | 72 | | | | ||
股東權利對比表
|
| | | | 73 | | | | ||
德拉蒙德銀行公司的業務
|
| | | | 83 | | | | ||
管理層和主要股東對Drummond普通股的實益所有權
|
| | | | 87 | | | | ||
沿海資本存量説明
|
| | | | 88 | | | | ||
EXPERTS
|
| | | | 91 | | | | ||
LEGAL MATTERS
|
| | | | 91 | | | | ||
OTHER MATTERS
|
| | | | 91 | | | | ||
通過引用併入的文檔
|
| | | | 91 | | | | ||
APPENDICES: | | | | | | | | | ||
附錄A - 協議和合並計劃
|
| | | | A-1 | | | | ||
Appendix B – Opinion of Hovde Group, LLC
|
| | | | B-1 | | | | ||
《佛羅裏達州商業公司法》附錄C - 有關評估權的規定
|
| | | | C-1 | | | | ||
附錄D - 德拉蒙德銀行公司及其子公司合併財務
Statements |
| | | | D-1 | | | | | |
Date
|
| |
Seacoast
closing sale price |
| |
Equivalent
Drummond per share value |
| ||||||
May 3, 2022
|
| | | $ | 33.72 | | | | | $ | 1,751.96 | | |
, 2022
|
| | | $ | | | | | $ | | | |
| | |
Seacoast Common Stock
|
| |||||||||||||||
| | |
High
|
| |
Low
|
| |
Dividends
|
| |||||||||
2020 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 30.87 | | | | | $ | 13.30 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 25.89 | | | | | $ | 16.02 | | | | | $ | — | | |
Third Quarter
|
| | | $ | 22.23 | | | | | $ | 17.00 | | | | | $ | — | | |
Fourth Quarter
|
| | | $ | 30.26 | | | | | $ | 17.62 | | | | | $ | — | | |
2021 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 40.93 | | | | | $ | 28.52 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 38.87 | | | | | $ | 33.00 | | | | | $ | 0.13 | | |
Third Quarter
|
| | | $ | 34.56 | | | | | $ | 29.28 | | | | | $ | 0.13 | | |
Fourth Quarter
|
| | | $ | 38.48 | | | | | $ | 32.38 | | | | | $ | 0.13 | | |
2022 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 39.31 | | | | | $ | 32.40 | | | | | $ | 0.13 | | |
Second Quarter
|
| | | $ | 35.96 | | | | | $ | 30.82 | | | | | $ | 0.17 | | |
第三季度(截至2022年8月29日)
|
| | | $ | 36.92 | | | | | $ | 31.17 | | | | | $ | — | | |
| | |
Six Months Ended
June 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
(金額以千計,每股數據除外)
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||
淨利息收入
|
| | | $ | 158,169 | | | | | $ | 132,412 | | | | | $ | 276,025 | | | | | $ | 262,743 | | | | | $ | 243,618 | | | | | $ | 211,515 | | | | | $ | 176,296 | | |
信貸損失準備金
|
| | | | 7,378 | | | | | | (10,570) | | | | | | (9,421) | | | | | | 38,179 | | | | | | 10,999 | | | | | | 11,730 | | | | | | 5,648 | | |
Noninterest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other
|
| | | | 33,089 | | | | | | 33,162 | | | | | | 71,305 | | | | | | 60,335 | | | | | | 55,515 | | | | | | 50,645 | | | | | | 43,230 | | |
出售Visa股票的收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,153 | | |
證券(虧損)/收益,淨額
|
| | | | (752) | | | | | | (169) | | | | | | (578) | | | | | | 1,235 | | | | | | 1,217 | | | | | | (623) | | | | | | 86 | | |
非利息支出
|
| | | | 115,065 | | | | | | 91,904 | | | | | | 197,435 | | | | | | 185,552 | | | | | | 160,739 | | | | | | 162,273 | | | | | | 149,916 | | |
所得税前收入
|
| | | | 68,063 | | | | | | 84,071 | | | | | | 158,738 | | | | | | 100,582 | | | | | | 128,612 | | | | | | 87,534 | | | | | | 79,201 | | |
所得税撥備
|
| | | | 14,720 | | | | | | 18,942 | | | | | | 34,335 | | | | | | 22,818 | | | | | | 29,873 | | | | | | 20,259 | | | | | | 36,336 | | |
Net income
|
| | | $ | 53,343 | | | | | $ | 65,129 | | | | | $ | 124,403 | | | | | $ | 77,764 | | | | | $ | 98,739 | | | | | $ | 67,275 | | | | | $ | 42,865 | | |
Per share data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股股東可獲得的淨收入:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | $ | 0.86 | | | | | $ | 1.17 | | | | | $ | 2.18 | | | | | $ | 1.44 | | | | | $ | 1.90 | | | | | $ | 1.38 | | | | | $ | 0.99 | | |
Basic
|
| | | | 0.87 | | | | | | 1.18 | | | | | | 2.20 | | | | | | 1.45 | | | | | | 1.92 | | | | | | 1.40 | | | | | | 1.01 | | |
宣佈的現金股利
|
| | | | 0.30 | | | | | | 0.13 | | | | | | 0.39 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
普通股每股賬面價值
|
| | | | 21.65 | | | | | | 21.33 | | | | | | 22.40 | | | | | | 20.46 | | | | | | 19.13 | | | | | | 16.83 | | | | | | 14.70 | | |
Assets
|
| | | $ | 10,811,704 | | | | | $ | 9,316,833 | | | | | $ | 9,681,433 | | | | | $ | 8,342,392 | | | | | $ | 7,108,511 | | | | | $ | 6,747,659 | | | | | $ | 5,810,129 | | |
Net loans
|
| | | | 6,450,779 | | | | | | 5,355,922 | | | | | | 5,841,714 | | | | | | 5,642,616 | | | | | | 5,163,250 | | | | | | 4,792,791 | | | | | | 3,790,255 | | |
Deposits
|
| | | | 9,188,953 | | | | | | 7,836,436 | | | | | | 8,067,589 | | | | | | 6,932,561 | | | | | | 5,584,753 | | | | | | 5,177,240 | | | | | | 4,592,720 | | |
股東權益
|
| | | | 1,329,575 | | | | | | 1,182,347 | | | | | | 1,310,736 | | | | | | 1,130,402 | | | | | | 985,639 | | | | | | 864,267 | | | | | | 689,664 | | |
Performance ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
平均資產回報率
|
| | | | 1.00% | | | | | | 1.50% | | | | | | 1.33% | | | | | | 0.99% | | | | | | 1.45% | | | | | | 1.11% | | | | | | 0.82% | | |
平均股本回報率
|
| | | | 7.82% | | | | | | 11.39% | | | | | | 10.24% | | | | | | 7.44% | | | | | | 10.63% | | | | | | 9.08% | | | | | | 7.51% | | |
平均權益與平均資產之比
|
| | | | 12.81% | | | | | | 13.17% | | | | | | 13.02% | | | | | | 13.30% | | | | | | 13.60% | | | | | | 12.23% | | | | | | 10.96% | | |
| | |
Seacoast Common Stock
|
| |||||||||||||||
| | |
High
|
| |
Low
|
| |
Dividends
|
| |||||||||
2020 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 30.87 | | | | | $ | 13.30 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 25.89 | | | | | $ | 16.02 | | | | | $ | — | | |
Third Quarter
|
| | | $ | 22.23 | | | | | $ | 17.00 | | | | | $ | — | | |
Fourth Quarter
|
| | | $ | 30.26 | | | | | $ | 17.62 | | | | | $ | — | | |
2021 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 40.93 | | | | | $ | 28.52 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 38.87 | | | | | $ | 33.00 | | | | | $ | 0.13 | | |
Third Quarter
|
| | | $ | 34.56 | | | | | $ | 29.28 | | | | | $ | 0.13 | | |
Fourth Quarter
|
| | | $ | 38.48 | | | | | $ | 32.38 | | | | | $ | 0.13 | | |
2022 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 39.31 | | | | | $ | 32.40 | | | | | $ | 0.13 | | |
Second Quarter
|
| | | $ | 35.96 | | | | | $ | 30.82 | | | | | $ | 0.17 | | |
第三季度(截至2022年8月29日)
|
| | | $ | 36.92 | | | | | $ | 31.17 | | | | | $ | — | | |
Buyer
|
| |
Target
|
| |
Price/ LTM
Earnings Multiple |
| |
Price/
普普通通 TBV倍數 |
| |
Price/
調整後的 常見待定值 多(1)個 |
| |
Prem./ Core
Deposits Multiple(2) |
| ||||||||||||
FL海岸銀行公司
|
| |
Apollo Banchors,Inc./Apollo BK
|
| | | | 23.7x | | | | | | 177.7% | | | | | | 188.2% | | | | | | 8.68% | | |
密歇根湖信用合作社
|
| | Pilot Bancshares, Inc. | | | | | 12.3x | | | | | | 187.0% | | | | | | 188.5% | | | | | | 9.83% | | |
西蒙斯第一國家公司
|
| | 凱旋銀行股份有限公司 | | | | | 17.2x | | | | | | 153.0% | | | | | | 164.1% | | | | | | 8.85% | | |
西蒙斯第一國家公司
|
| | 地標社區銀行 | | | | | 14.0x | | | | | | 143.4% | | | | | | 155.0% | | | | | | 7.98% | | |
United Bankshares, Inc.
|
| |
社區銀行家信託公司
|
| | | | 14.2x | | | | | | 177.0% | | | | | | 197.7% | | | | | | 11.7% | | |
First Foundation Inc.
|
| | TGR Financial, Inc. | | | | | 17.2x | | | | | | 180.5% | | | | | | 180.5% | | | | | | 7.03% | | |
First Bancorp
|
| | Select Bancorp, Inc. | | | | | 23.8x | | | | | | 186.9% | | | | | | 202.1% | | | | | | 11.0% | | |
United Community Bnks, Inc.
|
| |
Aquesta Financial Holdings,Inc.
|
| | | | 18.1x | | | | | | 216.8% | | | | | | 217.0% | | | | | | 11.8% | | |
Colony Bankcorp, Inc.
|
| |
Southcrest Financial Group,Inc.
|
| | | | 11.9x | | | | | | 146.1% | | | | | | 146.9% | | | | | | 4.76% | | |
Peoples Bancorp Inc.
|
| | Premier Financial Bancorp,Inc. | | | | | 12.9x | | | | | | 140.7% | | | | | | 155.8% | | | | | | 5.78% | | |
FL海岸銀行公司
|
| | 佛羅裏達遺產銀行 | | | | | 18.1x | | | | | | 186.7% | | | | | | 216.0% | | | | | | 16.2% | | |
BancorpSouth Bank
|
| | FNS Bancshares, Inc. | | | | | 19.4x | | | | | | 154.0% | | | | | | 161.2% | | | | | | 6.52% | | |
United Community Bnks, Inc.
|
| | 三岸銀行股份有限公司 | | | | | 12.5x | | | | | | 132.8% | | | | | | 136.0% | | | | | | 4.37% | | |
First Bancshares, Inc.
|
| | [br]佐治亞州西南部的芬蘭。公司 | | | | | 17.3x | | | | | | 181.7% | | | | | | 190.2% | | | | | | 9.89% | | |
Reliant Bancorp, Inc.
|
| | First Advantage Bancorp | | | | | 17.9x | | | | | | 153.4% | | | | | | 173.6% | | | | | | 10.0% | | |
25th Percentile
|
| | | | | | | 12.9x | | | | | | 146.1% | | | | | | 155.8% | | | | | | 6.52% | | |
Median | | | | | | | | 17.2x | | | | | | 177.0% | | | | | | 180.5% | | | | | | 8.85% | | |
75th Percentile
|
| | | | | | | 18.1x | | | | | | 186.7% | | | | | | 197.7% | | | | | | 11.0% | | |
Buyer
|
| |
Target
|
| |
Price/ LTM
Earnings Multiple(3) |
| |
Price/
普普通通 TBV倍數 |
| |
Price/
調整後的 常見待定值 多(1)個 |
| |
Prem./ Core
Deposits Multiple(2) |
| ||||||||||||
國民銀行控股公司
|
| | 社區銀行 | | | | | 14.1x | | | | | | 189.3% | | | | | | 198.4% | | | | | | 9.83% | | |
Nicolet Bankshares, Inc.
|
| | Charter Bankshares, Inc.(4) | | | | | 11.8x | | | | | | 169.9% | | | | | | 171.6% | | | | | | 7.80% | | |
FL海岸銀行公司
|
| |
Apollo Banchors,Inc./Apollo BK
|
| | | | 23.7x | | | | | | 177.7% | | | | | | 188.2% | | | | | | 8.68% | | |
Farmers National Banc Corp.
|
| | 安克萊爾金融公司 | | | | | 10.4x | | | | | | 144.8% | | | | | | 144.8% | | | | | | 3.89% | | |
BancPlus Corporation
|
| | 第一信託公司(4) | | | | | 10.3x | | | | | | 300.4% | | | | | | 300.4% | | | | | | 12.5% | | |
German American Bncrp, Inc.
|
| |
公民聯合會Bncrp擱置
|
| | | | 14.1x | | | | | | 156.0% | | | | | | 165.2% | | | | | | 6.32% | | |
Stock Yards Bancorp, Inc.
|
| | 英聯邦Bncshs,Inc.(4) | | | | | 10.4x | | | | | | 166.8% | | | | | | 166.8% | | | | | | 6.49% | | |
CVB Financial Corp.
|
| | Suncrest Bank | | | | | 12.6x | | | | | | 155.7% | | | | | | 168.7% | | | | | | 6.44% | | |
TriCo Bancshares
|
| | 硅谷共和銀行 | | | | | 10.9x | | | | | | 160.7% | | | | | | 160.7% | | | | | | 5.29% | | |
山谷國家銀行
|
| | The Westchester BK Hldg Corp. | | | | | 18.1x | | | | | | 169.0% | | | | | | 185.6% | | | | | | 8.66% | | |
Farmers National Banc Corp.
|
| | Cortland Bancorp | | | | | 12.6x | | | | | | 153.0% | | | | | | 167.8% | | | | | | 6.75% | | |
西蒙斯第一國家公司
|
| | 凱旋銀行股份有限公司 | | | | | 17.2x | | | | | | 153.0% | | | | | | 164.1% | | | | | | 8.85% | | |
西蒙斯第一國家公司
|
| | 地標社區銀行 | | | | | 14.0x | | | | | | 143.4% | | | | | | 155.0% | | | | | | 7.98% | | |
United Community Bnks, Inc.
|
| |
Aquesta Financial Holdings,Inc.
|
| | | | 18.1x | | | | | | 216.8% | | | | | | 217.0% | | | | | | 11.8% | | |
Stock Yards Bancorp, Inc.
|
| | 肯塔基銀行股份有限公司 | | | | | 16.3x | | | | | | 167.4% | | | | | | 178.6% | | | | | | 8.71% | | |
企業FIN。服務公司
|
| | 沿海商業銀行Hldgs | | | | | 10.5x | | | | | | 156.4% | | | | | | 156.7% | | | | | | 5.51% | | |
Business First BncShares,Inc.
|
| | Peestal BancShares,Inc.(4) | | | | | 12.3x | | | | | | 155.8% | | | | | | 176.2% | | | | | | 9.36% | | |
Ocean First Financial Corp.
|
| | Two River Bancorp | | | | | 15.4x | | | | | | 175.4% | | | | | | 185.8% | | | | | | 9.50% | | |
S&T Bancorp, Inc.
|
| | DNB金融公司 | | | | | 19.2x | | | | | | 207.8% | | | | | | 216.1% | | | | | | 12.1% | | |
Heritage Commerce Corp
|
| | Presidio Bank | | | | | 15.3x | | | | | | 213.4% | | | | | | 244.9% | | | | | | 14.2% | | |
25th Percentile
|
| | | | | | | 11.1x | | | | | | 155.7% | | | | | | 164.4% | | | | | | 6.45% | | |
Median | | | | | | | | 14.1x | | | | | | 167.1% | | | | | | 173.9% | | | | | | 8.67% | | |
75th Percentile
|
| | | | | | | 17.0x | | | | | | 186.4% | | | | | | 195.9% | | | | | | 9.75% | | |
| | |
Price-to-LTM
Earnings Multiple(1) |
| |
Price-to-Common
Tangible Book Value Multiple |
| |
Price-to-Adjusted
Common Tangible Book Value Multiple(2) |
| |
Premium-to-Core
Deposits Multiple(3) |
| ||||||||||||
假設合計合併
Consideration |
| | | | 15.5x | | | | | | 190.2% | | | | | | 199.5% | | | | | | 9.39% | | |
先例交易區域組: | | | | | | | | | | | | | | | | | | | | | | | | | |
Median
|
| | | | 17.2x | | | | | | 177.0% | | | | | | 180.5% | | | | | | 8.85% | | |
25th Percentile
|
| | | | 12.9x | | | | | | 146.1% | | | | | | 155.8% | | | | | | 6.52% | | |
75th Percentile
|
| | | | 18.1x | | | | | | 186.7% | | | | | | 197.7% | | | | | | 11.0% | | |
先例交易全國集團:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Median
|
| | | | 14.1x | | | | | | 167.1% | | | | | | 173.9% | | | | | | 8.67% | | |
25th Percentile
|
| | | | 11.1x | | | | | | 155.7% | | | | | | 164.4% | | | | | | 6.45% | | |
75th Percentile
|
| | | | 17.0x | | | | | | 186.4% | | | | | | 195.9% | | | | | | 9.75% | | |
| | |
Tangible
Equity/ 有形的 資產 |
| |
Core
Deposits(1) |
| |
LTM
ROAA(2) |
| |
LTM
ROAE(2) |
| |
Efficiency
Ratio |
| |
NPAs/
資產(3) |
| |
LLR/
不良貸款(4) |
| |||||||||||||||||||||
Drummond
|
| | | | 8.82% | | | | | | 93.8% | | | | | | 1.17% | | | | | | 10.5% | | | | | | 64.3% | | | | | | 0.21% | | | | | | 456.3% | | |
先例交易 - 地區集團中位數:
|
| | | | 9.36% | | | | | | 85.7% | | | | | | 1.01% | | | | | | 10.6% | | | | | | 59.2% | | | | | | 0.56% | | | | | | 143.3% | | |
先例交易 - 全國範圍
Group Median: |
| | | | 9.32% | | | | | | 92.1% | | | | | | 1.13% | | | | | | 10.9% | | | | | | 61.6% | | | | | | 0.49% | | | | | | 185.0% | | |
隱含
的多個值 Drummond普通股基於: |
| |
Total Merger
Value ($000) |
| |
Price-to-LTM
Earnings Multiple(1)(2) |
| |
Price-to-Common
Tangible Book Value Multiple(1) |
| |
Price-to-Adjusted
Common Tangible Book Value Multiple(1)(3) |
| |
Premium-to-
Core Deposits Multiple(1)(4) |
| |||||||||||||||
假設合併的總對價
|
| | | $ | 172,250 | | | | | | 15.5x | | | | | | 190.2% | | | | | | 199.5% | | | | | | 9.39% | | |
貼現現金流分析 - 終端市盈率倍數
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Midpoint Value
|
| | | $ | 137,509 | | | | | | 12.3x | | | | | | 151.9% | | | | | | 157.2% | | | | | | 5.40% | | |
DCF分析 - 終端P/調整TBV倍數
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Midpoint Value
|
| | | $ | 127,003 | | | | | | 11.4x | | | | | | 140.3% | | | | | | 144.4% | | | | | | 4.19% | | |
德拉蒙德普通股的隱含價值基於:(3)
|
| |
Minimum
Implied Value |
| |
Average or
Midpoint Implied Value |
| |
Maximum
Implied Value |
| |||||||||
可比並購交易 - 地區集團
|
| | | $ | 156,648 | | | | | $ | 169,133 | | | | | $ | 192,068 | | |
可比並購交易 - 全國集團
|
| | | $ | 151,211 | | | | | $ | 156,336 | | | | | $ | 165,977 | | |
DCF – Terminal P/E Multiple
|
| | | $ | 116,745 | | | | | $ | 137,509 | | | | | $ | 159,839 | | |
DCF – Terminal P/Adj. TBV Multiple
|
| | | $ | 116,254 | | | | | $ | 127,003 | | | | | $ | 138,488 | | |
| 大西洋聯合銀行股份有限公司 | | | ServisFirst BancShares,Inc. | |
| Home Bancshares, Inc. | | | FB金融公司 | |
| Trustmark公司 | | | First Bancorp | |
| WesBanco, Inc. | | | Amerant Bancorp Inc. | |
| Renasant Corporation | | | 第一銀行股份有限公司 | |
| TowneBank | | | 城市控股公司 | |
| | |
Market
Cap ($M) |
| |
Price/
有形的 賬面價值 |
| |
Price/
2022E每股收益 |
| |
Price/
2023E每股收益 |
| |
Dividend
Yield |
| |
YTD Price
Change |
| |
Two Year
Total Return |
| |||||||||||||||||||||
Seacoast
|
| | | $ | 2,040.6 | | | | | | 187.7% | | | | | | 16.9x | | | | | | 13.5x | | | | | | 2.03% | | | | | | (5.23)% | | | | | | 58.1% | | |
可比公司 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Median
|
| | | $ | 1,788.3 | | | | | | 161.8% | | | | | | 12.0x | | | | | | 10.3x | | | | | | 2.90% | | | | | | (11.7)% | | | | | | 57.3% | | |
| | |
DRUMMOND
|
| |
SEACOAST
|
|
Capital Stock
|
| | 德魯蒙德股本的持有者有權享有根據FBCA和德拉蒙德的公司章程和章程賦予資本股東的所有權利和義務。 | | | 海岸公司股本的持有者有權享有根據FBCA和海岸公司的公司章程和附例賦予資本股東的所有權利和義務。 | |
Authorized
|
| | 德拉蒙德的法定股本包括80萬股普通股,每股票面價值10.29美元。 | | | 海岸控股的法定股本包括120,000,000股普通股,每股面值0.10美元,以及4,000,000股優先股,聲明價值每股0.10美元(其中2,000股被指定為固定利率累積永久優先股,A系列和50,000股被指定為強制可轉換無累積無投票權優先股,B系列)。 | |
Outstanding
|
| | 截至2022年8月22日,已發行的德拉蒙德普通股共有98,846股。 | | | 截至2022年7月31日,已發行的海岸公司普通股有61,414,213股,沒有已發行的海岸公司優先股。 | |
Voting Rights
|
| | Drummond普通股的持有者有權在董事選舉和股東大會表決的所有事項上享有每股一票的投票權。 | | | 海岸普通股的持有者一般有權在董事選舉和股東大會表決的所有事項上享有每股一票的投票權。 | |
| | |
DRUMMOND
|
| |
SEACOAST
|
|
Cumulative Voting
|
| | 任何股東在董事選舉中均無累計投票權。 | | | 任何股東在董事選舉中均無累計投票權。 | |
Dividends
|
| |
根據FBCA,公司可以進行分配,除非在分配生效後:
•
公司將無法償還在正常業務過程中到期的債務;或
•
公司的資產將少於其總負債的總和(除非公司章程另有規定),即公司在分派時解散時,為滿足其優先權利優於接受分派的股東的優先權利而需要的金額。
此外,根據美聯儲的政策,銀行控股公司應與美聯儲協商,在下列情況下取消、推遲或大幅減少其股息:
•
過去四個季度可供股東使用的淨收入,扣除之前在此期間支付的股息,不足以為股息提供全部資金;
•
其預期收益留存率與其資本需求以及當前和預期的整體財務狀況不一致;或
它將無法達到或面臨無法達到其最低監管資本充足率的危險。
|
| | 海岸普通股持有者須遵守2009年通過的FBCA和美聯儲政策的相同條款。 | |
Number of Directors
|
| | 德拉蒙德的章程規定,德拉蒙德董事會的董事人數為 | | | 《海岸公司章程》規定,公司董事會的董事人數為 | |
| | |
DRUMMOND
|
| |
SEACOAST
|
|
| | | 由持有過半數已發行股票的股東通過決議不時確定。董事會可以隨時增加或減少董事的人數,但減少不具有縮短任何現任董事的任期的效果。Drummond董事每年選舉一次,任期至下一次Drummond股東年會,以及他們各自的繼任者被正式選舉並獲得資格之前。目前有兩名董事在德拉蒙德董事會任職。 | | |
不時以全體董事會662%∕3%的投票數及留任董事(董事)(其一)於2002年3月1日前首次當選為本公司董事或(Ii)獲留任董事以過半數票指定為留任董事)決定,但在任何情況下,董事人數不得少於三名亦不得多於十四名(不包括將由一項或多項優先股持有人作為一個類別分別投票選出的董事)。
目前有11名董事在海岸董事會任職。
海岸公司董事會分為三個級別,每一級別的董事會成員交錯任職三年,每年大約有三分之一的董事由選舉產生。因此,持不同政見的股東或股東團體至少需要兩次年度股東大會才能更換海岸銀行的多數董事。每名董事董事的任期與其當選的任期相同,直至其繼任者當選並具備資格為止,但該等董事須死亡、辭職或被免職。
|
|
Election of Directors
|
| | 根據FBCA,除公司章程細則另有規定外,董事由有權在出席法定人數的年度會議的董事選舉中投票的股份持有人以多數票選出。德拉蒙德的公司章程沒有規定選舉董事所需的投票權。 | | |
海岸公司董事的選舉同樣根據FBCA進行,其公司章程沒有規定選舉董事所需的投票權。
然而,儘管存在多數標準,但在無競爭的董事選舉中,我們的公司治理準則規定,如果任何董事被提名人獲得比他或她更多的扣留票數
|
|
| | |
DRUMMOND
|
| |
SEACOAST
|
|
| | | | | | 經股東投票確認後,董事將立即向董事會提交辭呈,經董事會接受後生效。然後,薪酬和治理委員會將審查董事會是否應該接受辭職並向董事會提出建議,董事會將最終決定是否接受辭職。 | |
Removal of Directors
|
| | 根據FBCA,董事可以被免職,也可以沒有理由被免職。股東大會可以將董事除名,條件是股東大會通知載明會議目的或者目的之一是除名董事。 | | | 《海岸公司章程》規定,董事只有在(1)所有有權投票的普通股的66 2/3%的股份和(2)大多數非直接或間接實益擁有或控制的已發行普通股的持有人投贊成票的情況下才能被免職,任何人士(1)為持有5%或以上普通股之實益擁有人或(2)為聯營公司並於過去五年內任何時間於正式召開及為此召開之股東大會上擁有5%或以上已發行普通股之實益擁有人(“獨立多數股東”),須於不少於30天前發出書面通知。 | |
董事會空缺
|
| | 德拉蒙德的章程規定,如果董事會出現任何空缺,董事會可以填補該空缺。當選填補空缺的董事的任期為其前任任期的剩餘部分。 | | | 海岸公司章程規定,海岸公司董事會的空缺可由(1)662/3%的全體董事和(2)多數留任董事的贊成票填補,即使存在不足法定人數,或如果沒有董事留任,也可以通過不少於662/3%的有權投票的普通股股份和獨立多數股東的贊成票來填補空缺。 | |
| | |
DRUMMOND
|
| |
SEACOAST
|
|
Action by Written Consent
|
| |
FBCA規定,如果董事會或該委員會的會議紀要中提出了書面同意,列出了要採取的行動,並由董事會全體成員簽署,則董事會任何需要或允許在會議上採取的行動,都可以在沒有會議的情況下采取。除非同意另有不同的生效日期,否則行為自最後一個董事簽署同意書時生效。簽署的同意書應具有會議表決的效力,並可在任何文件中這樣描述。
德拉蒙德的章程還規定,要求或允許在年度股東大會或特別股東大會上採取的任何行動,可以不召開會議,無需事先通知,如果行動是由有權就該行動投票的80%流通股持有人採取的,則無需投票。這一行動必須得到德拉蒙德股東簽署的一份或多份書面同意的證明,才能生效。
|
| | 海岸公司的公司章程規定,除非指定任何一系列海岸公司優先股的優先股、限制和相對權利,否則不得以書面同意採取任何行動。要求或允許海岸公司普通股持有人採取的任何行動,必須在該等持有人正式召開的年會或特別會議上進行,不得通過該等持有人的任何書面同意而實施。 | |
股東提名和其他提議的提前通知要求
|
| | None. | | |
任何有權在董事選舉中投票的海岸股東都可以推薦一名董事的候選人。股東可以通過向海岸薪酬和治理委員會提交股東希望推薦的候選人的姓名和資格來推薦董事的被提名人。海岸銀行位於佛羅裏達州海岸銀行,地址:科羅拉多大道815號,郵編:9012,佛羅裏達州斯圖爾特,郵編:34995。
要考慮的,關於將舉行的董事選舉的建議
|
|
| | |
DRUMMOND
|
| |
SEACOAST
|
|
| | | | | | 股東周年大會必須不少於60天但不超過90天(或如股東周年大會日期自週年日起更改超過20天,則須於SeCoast向股東郵寄或以其他方式通知股東的日期後10天內),而有關在為此目的而召開的特別大會上舉行的董事選舉的建議,則須於首次向股東寄發特別大會通知的日期後10天內收到。 | |
股東大會通知
|
| | 每次股東大會的通知必須在會議日期前不少於10天、不超過60天郵寄給每一位有權投票的股東。 | | | 每一次股東大會的通知必須在會議日期前不少於10天,但不超過60天發給每一位有權投票的股東。 | |
Amendments to Charter
|
| |
Drummond的公司章程可能會根據FBCA進行修改。
在符合《公司章程》607.1003節規定的某些要求的情況下,公司章程的修改必須得到公司董事會和有權就此投票的公司已發行股票的大多數持有人的批准。董事會必須向股東推薦修改意見,除非董事會認為因利益衝突或者其他特殊情況不應當提出建議,並將修改意見的確定依據告知股東。
FBCA還允許董事會修改公司章程,而無需
|
| | 海岸銀行的公司章程細則也有類似的修訂條款,只是(1)獲得所有已發行股份的66 2/3%的贊成票,以及(2)公司章程細則第六條(“董事會”)、第七條(“關於企業合併的規定”)、第九條(“股東提案”)和第十條(“公司章程修正案”)的任何變更將需要獨立多數股東批准。 | |
| | |
DRUMMOND
|
| |
SEACOAST
|
|
| | | 股東在某些特殊情況下的批准(例如,更改某一類別或系列股票的面值)。 | | | | |
Amendments to Bylaws
|
| | 根據股東通過的章程,Drummond的章程可以修改,或者股東沒有通過的任何部分可以由董事會在任何會議上以出席並參加表決的董事的多數票廢除。 | | | (Br)經(1)662/3%的全體董事和(2)多數留任董事的投票,可修改海岸公司的章程。此外,股東還可以(1)有權投票的普通股全部股份的662/3%和(2)獨立多數股東的贊成票對章程進行修訂。 | |
股東特別大會
|
| | [br]德拉蒙德的章程規定,德拉蒙德的股東特別大會可由德拉蒙德的總裁召集,或由持有德拉蒙德至少多數流通股的股東召開。 | | | 海岸公司章程規定,除法規規定外,股東特別會議可由董事會主席或執行主席、首席執行官、總裁或董事會召開。該會議的通知必須述明該會議的目的,除該通知所述明的事項外,不得在該會議上處理任何事務。如持有不少於50%投票權的股份持有人提出書面要求,行政總裁可召開股東特別大會。 | |
Quorum
|
| | 德拉蒙德的章程規定,德拉蒙德有權投票的流通股的多數構成股東大會的法定人數。 | | | 任何股東大會的法定人數為有權投票的股份的多數,無論是親自出席還是由代表出席。 | |
Proxy
|
| | 在任何股東大會上,股東可以由由股東或其正式授權的代理人簽署的書面文書指定的委託書代表股東;但委託書自其日期起計11個月後無效,除非委託書規定了更長的期限。 | | | 海岸公司的章程規定,股東、依法有權代表股東投票的人或事實上的代理人,可以親自或委託代理人投票表決股東的股份。股東可親自或由其代理人簽署委任表格,委任一名代表投票或以其他方式代其行事。已執行的電報或 | |
| | |
DRUMMOND
|
| |
SEACOAST
|
|
| | | | | | 看似由此人發送的電報,或照相、靜態照片、傳真、電子傳輸(包括.PDF文件)或同等複印件的預約表格即為足夠的預約表格。除非委任表中明確規定了更長的期限,否則委派代表的任命在祕書或其他獲授權統計選票的官員收到後生效,有效期最長為11個月。委任代表的股東死亡或喪失行為能力,並不影響本公司接受該代表的授權的權利,除非祕書或獲授權在該代表根據該項委任行使其權力之前,已收到有關該股東死亡或喪失行為能力的通知。如果委託書顯眼地聲明它是不可撤銷的,並且如果且僅當它伴隨着法律上足以支持不可撤銷權力的利益時,委託書應是不可撤銷的。 | |
Preemptive Rights
|
| | {br]德拉蒙德的股東沒有優先購買權。 | | | 海岸銀行的股東沒有優先購買權。 | |
股東權利計劃/股東協議
|
| |
兩個或多個股東可以簽署協議,規定他們投票表決股份的方式。
股東協議簽署後,股東各方應將協議副本送交德拉蒙德的主要辦事處。
|
| | 海濱沒有權利計劃。海岸公司和海岸公司的股東都不是關於海岸公司股本的股東協議的當事人。 | |
董事和高級管理人員的賠償
|
| | Drummond的管理人員、董事、員工和代理人有權獲得FBCA授權的賠償權利。 | | | 《海岸警衞隊章程》規定,海岸警衞隊可根據《海岸警衞隊條例》的規定,對其現任和前任董事、高級管理人員、僱員和代理人進行賠償。 | |
某些企業合併限制
|
| | Drummond的公司章程不包含任何有關業務的條款 | | | 海岸公司的公司章程不包含任何有關業務的規定 | |
| | |
DRUMMOND
|
| |
SEACOAST
|
|
| | | 德拉蒙德與大股東的合併。 | | | 海岸銀行和大股東之間的合併。 | |
基礎業務交易
|
| | 德拉蒙德的公司章程不包含任何有關基本業務交易的條款。 | | | 海航的公司章程規定,海航需要662/3%的所有普通股股份的贊成票,該普通股有權投票批准任何合併、合併、換股或出售、交換、租賃、轉讓、購買和承擔海航或公司全部或幾乎所有合併資產或負債的任何子公司的資產和負債,或承擔債務,除非交易以662/3%的全體董事和大多數繼續任職的董事的贊成票批准並向股東推薦。 | |
Non-Shareholder
Constituency Provision |
| | 德拉蒙德的公司章程沒有明確允許董事會在評估某些要約時考慮股東以外的其他羣體的條款。 | | | 海岸公司的公司章程規定,在評估某些要約時,董事會在決定什麼最符合公司及其股東的利益時,除了考慮對價的充分性和形式外,還應考慮交易對海岸公司及其子公司、其僱員、儲户、貸款和其他客户、債權人以及海岸公司及其子公司經營或所在社區的社會和經濟影響;一個或多個收購人的業務和財務狀況、收益和業務前景,包括但不限於償債和其他現有財務義務、與收購相關的將發生的財務義務以及一個或多個收購人可能承擔的其他財務義務,以及 | |
| | |
DRUMMOND
|
| |
SEACOAST
|
|
| | | | | | 該等條件對公司及其附屬公司及公司及其附屬公司所在或所在社區的其他因素的可能影響;提出或作出該等行動的人士及其管理層的能力、經驗及誠信;成功完成業務合併前景的前景;以及海岸航空作為獨立實體的前景。 | |
Dissenters’ Rights
|
| | 根據FBCA,股東通常有權對公司參與的任何合併、公司所有資產的任何出售或任何交換計劃提出異議,並有權獲得其股份的公允價值。見“德拉蒙德股東的合併 - 評估權”和附錄C。 | | | 根據《證券交易法》,持有被指定為國家市場系統證券或由全國證券交易商協會在交易商間報價系統上市的任何類別或系列股票的持股人不能享有持不同政見者的權利。因此,海岸普通股的持有者無權根據《證券交易法》行使持不同政見者的權利。 | |
Name
|
| |
在Drummond擔任的職位
|
|
Luther Drummond | | | 董事長、總裁 | |
Gray Drummond | | | Vice-President | |
Name
|
| |
Principal Occupation
|
|
Luther Drummond | | | Chairman | |
Gray Drummond | | | 首席執行官 | |
Joe Anderson | | | Owner – Road Construction Co. | |
Don Quincey | | | Owner – Cattle Co. | |
Lynetta Griner | | | Owner – Timber Co. | |
Paige Brookins | | | Owner – Restaurant | |
Name
|
| |
Principal Occupation
|
|
Reese Rowland | | | 保險公司總裁 | |
Mike Doerr | | | Owner – Oil Distributor | |
Todd Etheridge | | | Market Executive | |
Scott Guthrie | | | President | |
Name
|
| |
Position
|
|
Luther Drummond | | | 德拉蒙德董事長、總裁,德拉蒙德社區銀行董事長 | |
Gray Drummond | | | 德拉蒙德副行長兼德拉蒙德社區銀行首席執行官總裁 | |
Scott Guthrie | | | 德拉蒙德社區銀行總裁 | |
Todd Battle | | | 德拉蒙德銀行祕書兼財務主管兼德拉蒙德社區銀行首席財務官 | |
Name of Individual
|
| |
Amount and Nature of
Beneficial Ownership |
| |
Percent
of Class |
| ||||||
Directors | | | | | | | | | | | | | |
Luther Drummond
|
| | | | -0- | | | | | | — | | |
Gray Drummond
|
| | | | 60(a) | | | | | | 0.06% | | |
Joe Anderson
|
| | | | -0- | | | | | | — | | |
Don Quincey
|
| | | | 2,000(b) | | | | | | 2.02% | | |
Lynetta Griner
|
| | | | 4,000(c) | | | | | | 4.05% | | |
Scott Guthrie
|
| | | | -0- | | | | | | — | | |
Paige Brookins
|
| | | | 2,000(d) | | | | | | 2.02% | | |
Reese Rowland
|
| | | | 291(e) | | | | | | 0.29% | | |
Mike Doerr
|
| | | | 252 | | | | | | 0.25% | | |
Todd Etheridge
|
| | | | 97 | | | | | | 0.10% | | |
Executive Officers
|
| | | | | | | | | | — | | |
Luther Drummond
|
| | | | -0- | | | | | | 0.06% | | |
Gray Drummond
|
| | | | 60(a) | | | | | | — | | |
Scott Guthrie
|
| | | | -0- | | | | | | — | | |
Todd Battle
|
| | | | 30(f) | | | | | | 0.03% | | |
董事和高級管理人員(11人一組)
|
| | | | 8,730 | | | | | | 8.83% | | |
| 持有5%或以上流通股的股東的姓名和地址。 | | | | | | | | | | | | | |
|
格雷厄姆·路德·德拉蒙德不可撤銷
Trust effective 12/31/2002 P.O. Box 406 Chiefland, FL 32644 |
| | | | 57,149 | | | | | | 57.82% | | |
|
Jack Mann & Loy Ann Mann
作為傑克·曼可撤銷信託協議的受託人 8551 NW County Road 345 Chiefland, FL 32626 |
| | | | 5,000 | | | | | | 5.06% | | |
| | |
Page
|
| |||
Preamble
|
| | | | A-1 | | |
第1條 - 交易和合並條款
|
| | | | A-1 | | |
1.1
Merger
|
| | | | A-1 | | |
1.2
Bank Merger
|
| | | | A-1 | | |
1.3
Time and Place of Closing
|
| | | | A-1 | | |
1.4
Effective Time
|
| | | | A-2 | | |
1.5
轉換德魯蒙德普通股
|
| | | | A-2 | | |
1.6
SBC Common Stock
|
| | | | A-3 | | |
1.7
尚存公司的組織文件;董事和高級管理人員
|
| | | | A-3 | | |
1.8
Tax Consequences
|
| | | | A-3 | | |
文章2 - 交付合並對價
|
| | | | A-3 | | |
2.1
Exchange Procedures.
|
| | | | A-3 | | |
2.2
德拉蒙德前股東的權利
|
| | | | A-4 | | |
2.3
Dissenters’ Rights
|
| | | | A-5 | | |
第3條 - 聲明和保修
|
| | | | A-5 | | |
3.1
公司公開信
|
| | | | A-5 | | |
3.2
Standards
|
| | | | A-5 | | |
3.3
公司的陳述和保修
|
| | | | A-6 | | |
3.4
海濱公司的陳述和保證
|
| | | | A-26 | | |
第四條 - 公約和附加協定
|
| | | | A-29 | | |
4.1
在生效時間之前進行業務
|
| | | | A-29 | | |
4.2
Forbearances
|
| | | | A-29 | | |
4.3
Litigation
|
| | | | A-31 | | |
4.4
State Filings
|
| | | | A-32 | | |
4.5
德拉蒙德股東批准;登記聲明和委託書/招股説明書
|
| | | | A-32 | | |
4.6
SBC股本上市
|
| | | | A-32 | | |
4.7
合理的最大努力
|
| | | | A-33 | | |
4.8
申請和同意
|
| | | | A-33 | | |
4.9
某些事項的通知
|
| | | | A-33 | | |
4.10
調查和保密
|
| | | | A-34 | | |
4.11
新聞稿;宣傳
|
| | | | A-34 | | |
4.12
收購建議書
|
| | | | A-34 | | |
4.13
Takeover Laws
|
| | | | A-35 | | |
4.14
員工福利和合同。
|
| | | | A-35 | | |
4.15
Indemnification
|
| | | | A-37 | | |
4.16
解決某些問題
|
| | | | A-38 | | |
4.17
Claims Letters
|
| | | | A-38 | | |
4.18
限制性契約協議
|
| | | | A-38 | | |
4.19
Systems Integration
|
| | | | A-38 | | |
4.20
Additional Contracts.
|
| | | | A-39 | | |
4.21
Transfer Taxes
|
| | | | A-39 | | |
4.22
Approval of 280G Payments
|
| | | | A-39 | | |
4.23
SCB Advisory Board
|
| | | | A-39 | | |
| | |
Page
|
| |||
第5條 - 條件是履行義務之前的條件
|
| | | | A-39 | | |
5.1
各方義務的條件
|
| | | | A-39 | | |
5.2
海岸義務的條件
|
| | | | A-40 | | |
5.3
公司義務的條件
|
| | | | A-41 | | |
ARTICLE 6 – TERMINATION
|
| | | | A-42 | | |
6.1
Termination
|
| | | | A-42 | | |
6.2
Effect of Termination
|
| | | | A-43 | | |
ARTICLE 7 – MISCELLANEOUS
|
| | | | A-44 | | |
7.1
Definitions
|
| | | | A-44 | | |
7.2
申述和契約不復存在
|
| | | | A-51 | | |
7.3
Expenses
|
| | | | A-51 | | |
7.4
Termination Fee
|
| | | | A-51 | | |
7.5
Entire Agreement
|
| | | | A-52 | | |
7.6
Amendments
|
| | | | A-52 | | |
7.7
Waivers
|
| | | | A-52 | | |
7.8
Assignment
|
| | | | A-53 | | |
7.9
Notices
|
| | | | A-53 | | |
7.10
Governing Law
|
| | | | A-53 | | |
7.11
Counterparts
|
| | | | A-53 | | |
7.12
Captions
|
| | | | A-53 | | |
7.13
Interpretations
|
| | | | A-53 | | |
7.14
Severability
|
| | | | A-54 | | |
7.15
Attorneys’ Fees
|
| | | | A-54 | | |
7.16
Waiver of Jury Trial
|
| | | | A-54 | | |
Exhibit
|
| |
Description
|
|
A
|
| | 銀行合併協議 | |
B
|
| | 股東支持協議格式 | |
C
|
| | Form of Claims Letter | |
D
|
| | 限制性契約協議格式 | |
|
Affordable Care Act
|
| | Section 3.3(j)(iii) | |
|
合併綜合考慮事項
|
| | Section 1.5(a) | |
|
Agreement
|
| | Parties | |
|
Articles of Merger
|
| | Section 1.4 | |
|
Bank
|
| | Parties | |
|
Bank Merger
|
| | Preamble | |
|
Bank Merger Agreement
|
| | Preamble | |
|
CARES Act
|
| | Section 3.3(h)(xi) | |
|
更改建議
|
| | Section 4.12(b) | |
|
Closing
|
| | Section 1.3 | |
|
Closing Date
|
| | Section 1.3 | |
|
Company
|
| | Parties | |
|
公司管理協議
|
| | Section 3.3(v) | |
|
Covered Employees
|
| | Section 4.14(a) | |
|
COVID-19 Measures
|
| | Section 3.3(h)(xi) | |
|
CRA
|
| | Section 3.3(q) | |
|
Dissenter Provisions
|
| | Section 2.3 | |
|
持異議的股東
|
| | Section 2.3 | |
|
德拉蒙德證書
|
| | Section 1.5(b) | |
|
德拉蒙德董事推薦
|
| | Section 3.3(b)(ii) | |
|
德拉蒙德公開信
|
| | Section 3.1 | |
|
德拉蒙德最新資產負債表
|
| | Section 3.3(d)(ii) | |
|
Effective Time
|
| | Section 1.4 | |
|
Exchange Agent
|
| | Section 2.1(a) | |
|
Exchange Fund
|
| | Section 2.1(d) | |
|
Excluded Shares
|
| | Section 1.5(e) | |
|
IIPI
|
| | Section 3.3(r)(i) | |
|
賠償通知書
|
| | Section 7.2(b) | |
|
Indemnified Parties
|
| | Section 7.2(b) | |
|
Indemnified Party
|
| | Section 4.15(a) | |
|
Loans
|
| | Section 3.3(n)(i) | |
|
重大不良影響
|
| | Section 3.2(b) | |
|
Measuring Date
|
| | Section 7.1(a) | |
|
Merger
|
| | Preamble | |
|
Merger Consideration
|
| | Section 1.5(a) | |
|
PPP
|
| |
Section 3.3(h)(xii)
|
|
|
Regulatory Consents
|
| | Section 4.8(b) | |
|
Required Consents
|
| | Section 5.1(b) | |
|
Sarbanes-Oxley Act
|
| | Section 3.3(d)(iv) | |
|
SBC
|
| | Parties | |
|
SBC Preferred Stock
|
| | Section 3.4(c) | |
|
SBC監管協議
|
| | Section 3.4(f)(ii) | |
|
Seacoast
|
| | Parties | |
|
股東支持協議
|
| | Preamble | |
|
SNB
|
| | Parties | |
|
Surviving Bank
|
| | Section 1.2 | |
|
倖存的公司
|
| | Section 1.1 | |
|
Takeover Laws
|
| | Section 3.3(v) | |
| Seacoast: | | |
佛羅裏達海岸銀行公司
815 Colorado Avenue Stuart, Florida 34994 Telecopy Number: (772) 288-6086 |
|
| | | | 注意:Charles M.Shaffer | |
|
Copy to Counsel (which
不構成通知): |
| |
Alston & Bird LLP 1201 West Peachtree Street Atlanta, Georgia 30309 Telecopy Number: (404) 881-7777 |
|
| | | | 注意:倫道夫·A·摩爾三世 | |
| Company: | | |
德拉蒙德銀行公司
1627 North Young Boulevard Chiefland, FL 32626 |
|
| | | | 注意:路德·德拉蒙德 | |
|
Copy to Counsel (which
不構成通知): |
| |
Smith Mackinnon, PA 301 East Pine Street, Suite 750 Orlando, Florida 32801 |
|
| | | | 注意:Jack P.Greeley,Esq. | |
By: |
|
By: |
|
Name
|
| |
Address
|
| |
County
|
| |
City
|
| |
State
|
| |
Zip
|
| |
Service Type
|
|
| | | | | | | |
By: |
|
By: |
|
Address: |
|
By: |
|
By: |
|
|
獨立審計師報告
|
| | | | D-1 | | |
|
合併資產負債表
|
| | | | D-3 | | |
|
合併損益表和留存收益表
|
| | | | D-5 | | |
|
全面收益合併報表
|
| | | | D-6 | | |
|
股東權益變動合併報表
|
| | | | D-7 | | |
|
現金流量表合併報表
|
| | | | D-8 | | |
|
合併財務報表附註
|
| | | | D-9 | | |
| | |
2021
|
| |
2020
|
| ||||||
Cash and due from banks
|
| | | $ | 17,553,358 | | | | | $ | 12,462,229 | | |
其他銀行的生息存款
|
| | | | 32,160,940 | | | | | | 46,223,748 | | |
現金和現金等價物
|
| | | | 49,714,298 | | | | | | 58,685,977 | | |
投資證券 | | | | | | | | | | | | | |
Available-for-sale
|
| | | | 407,266,130 | | | | | | 275,437,580 | | |
Held-to-maturity
|
| | | | 5,120,690 | | | | | | 5,122,599 | | |
Restricted stock
|
| | | | 856,100 | | | | | | 1,026,600 | | |
總投資證券
|
| | | | 413,242,920 | | | | | | 281,586,779 | | |
Loans | | | | | | | | | | | | | |
商業、金融和農業
|
| | | | 67,191,445 | | | | | | 105,125,915 | | |
Real estate – construction
|
| | | | 60,641,793 | | | | | | 63,368,084 | | |
Real estate – mortgage
|
| | | | 274,975,573 | | | | | | 274,703,898 | | |
Installment
|
| | | | 86,446,571 | | | | | | 22,605,425 | | |
Other
|
| | | | 3,069,469 | | | | | | 2,503,741 | | |
Total loans
|
| | | | 492,324,851 | | | | | | 468,307,063 | | |
外加購買貸款的保費
|
| | | | 57,504 | | | | | | 157,544 | | |
加(減)遞延貸款費用
|
| | | | 227,596 | | | | | | (241,720) | | |
貸款損失準備金減少
|
| | | | (9,379,962) | | | | | | (8,760,162) | | |
Net loans
|
| | | | 483,229,989 | | | | | | 459,462,725 | | |
房舍和設備,淨額
|
| | | | 28,994,888 | | | | | | 22,898,036 | | |
應計應收利息
|
| | | | 4,132,064 | | | | | | 3,762,567 | | |
遞延所得税優惠
|
| | | | 98,136 | | | | | | — | | |
銀行擁有的人壽保險
|
| | | | 4,996,912 | | | | | | 4,906,076 | | |
Other real estate
|
| | | | 523,028 | | | | | | 274,913 | | |
核心存款和其他無形資產,淨額
|
| | | | 3,020,516 | | | | | | 3,479,428 | | |
Other assets
|
| | | | 1,494,534 | | | | | | 7,921,355 | | |
Total assets
|
| | | $ | 989,447,285 | | | | | $ | 842,977,856 | | |
| | |
2021
|
| |
2020
|
| ||||||
Liabilities | | | | | | | | | | | | | |
Deposits
無息需求 |
| | | $ | 437,903,933 | | | | | $ | 362,424,235 | | |
生息需求
|
| | | | 227,366,168 | | | | | | 214,811,437 | | |
Regular savings
|
| | | | 125,601,570 | | | | | | 92,405,031 | | |
Time, $100,000 and over
|
| | | | 59,284,638 | | | | | | 41,864,161 | | |
Other time
|
| | | | 19,983,891 | | | | | | 21,040,117 | | |
Total deposits
|
| | | | 870,140,200 | | | | | | 732,544,981 | | |
Other liabilities
|
| | | | | | | | | | | | |
應計應付利息
|
| | | | 9,664 | | | | | | 12,237 | | |
延期補償
|
| | | | 281,339 | | | | | | 365,384 | | |
遞延所得税債務
|
| | | | — | | | | | | 1,510,301 | | |
託管賬户
|
| | | | 190,618 | | | | | | 231,464 | | |
其他應計負債
|
| | | | 6,698,947 | | | | | | 3,190,739 | | |
其他負債合計
|
| | | | 7,180,568 | | | | | | 5,310,125 | | |
Total liabilities
|
| | | | 877,320,768 | | | | | | 737,855,106 | | |
Shareholders’ equity
|
| | | | | | | | | | | | |
普通股,面值10.29美元,授權發行80萬股,已發行和已發行股票分別為98,846和98,876股
|
| | | | 1,016,926 | | | | | | 1,017,235 | | |
新增實收資本
|
| | | | 9,379,725 | | | | | | 9,410,615 | | |
Retained earnings
|
| | | | 95,762,752 | | | | | | 83,752,916 | | |
累計其他綜合收益
|
| | | | 5,967,114 | | | | | | 10,941,984 | | |
股東權益合計
|
| | | | 112,126,517 | | | | | | 105,122,750 | | |
總負債和股東權益
|
| | | $ | 989,447,285 | | | | | $ | 842,977,856 | | |
| | |
2021
|
| |
2020
|
| ||||||
Interest income | | | | | | | | | | | | | |
貸款利息和手續費
|
| | | $ | 27,377,461 | | | | | $ | 26,467,358 | | |
投資證券的利息
|
| | | | 6,845,565 | | | | | | 6,403,657 | | |
現金存款利息
|
| | | | 122,566 | | | | | | 114,675 | | |
Total interest income
|
| | | | 34,345,592 | | | | | | 32,985,690 | | |
Interest expense | | | | | | | | | | | | | |
Interest on deposits
|
| | | | 681,829 | | | | | | 1,117,298 | | |
應付票據和其他借款的利息
|
| | | | 41,138 | | | | | | 66,139 | | |
Total interest expense
|
| | | | 722,967 | | | | | | 1,183,437 | | |
Net interest income
|
| | | | 33,622,625 | | | | | | 31,802,253 | | |
貸款損失準備金
|
| | | | 1,405,895 | | | | | | 921,676 | | |
計提貸款損失準備後的淨利息收入
|
| | | | 32,216,730 | | | | | | 30,880,577 | | |
Non-interest income | | | | | | | | | | | | | |
存款賬户手續費
|
| | | | 3,954,294 | | | | | | 2,942,041 | | |
出售證券的淨收益
|
| | | | 1,806,401 | | | | | | 2,656 | | |
Other
|
| | | | 10,281,759 | | | | | | 9,286,255 | | |
非利息收入總額
|
| | | | 16,042,454 | | | | | | 12,230,952 | | |
Non-interest expense
工資和員工福利 |
| | | | 18,168,356 | | | | | | 16,071,290 | | |
Occupancy expense
|
| | | | 3,071,450 | | | | | | 2,782,274 | | |
Equipment expense
|
| | | | 2,033,546 | | | | | | 1,860,718 | | |
Data processing fees
|
| | | | 2,303,004 | | | | | | 1,738,108 | | |
郵資、印刷和用品
|
| | | | 1,727,878 | | | | | | 1,551,675 | | |
自動櫃員機/借記機處理費用
|
| | | | 1,059,462 | | | | | | 774,804 | | |
Internet banking
|
| | | | 753,258 | | | | | | 632,609 | | |
Profession fees
|
| | | | 703,642 | | | | | | 581,624 | | |
Telephone
|
| | | | 233,802 | | | | | | 329,938 | | |
廣告和促銷
|
| | | | 251,875 | | | | | | 250,279 | | |
監管評估
|
| | | | 381,092 | | | | | | 240,800 | | |
慈善捐款
|
| | | | 112,109 | | | | | | 84,729 | | |
其他房地產費用
|
| | | | 56,338 | | | | | | 43,787 | | |
Other
|
| | | | 2,750,013 | | | | | | 2,644,072 | | |
非利息支出總額
|
| | | | 33,605,825 | | | | | | 29,586,707 | | |
未計提所得税準備的收入
|
| | | | 14,653,359 | | | | | | 13,524,822 | | |
所得税撥備
|
| | | | 2,643,523 | | | | | | 2,670,900 | | |
Net income
|
| | | $ | 12,009,836 | | | | | $ | 10,853,922 | | |
| | |
2021
|
| |
2020
|
| ||||||
Net income
|
| | | $ | 12,009,836 | | | | | $ | 10,853,922 | | |
其他綜合收益(虧損) | | | | | | | | | | | | | |
可供出售證券的未實現收益(虧損)變動,淨額
of income tax of $3,118,967 in 2021 and income tax of $3,554,934 in 2020 |
| | | | (3,547,814) | | | | | | 7,804,651 | | |
已實現損益的重新分類調整,2021年所得税淨額379,344美元,2020年所得税淨額558美元
|
| | | | (1,427,057) | | | | | | (2,098) | | |
其他綜合收益(虧損)合計
|
| | | | (4,974,871) | | | | | | 7,802,553 | | |
綜合收益總額
|
| | | $ | 7,034,965 | | | | | $ | 18,656,475 | | |
| | |
2021
|
| |
2020
|
| ||||||
Common stock | | | | | | | | | | | | | |
年初餘額
|
| | | $ | 1,017,235 | | | | | $ | 1,022,213 | | |
Shares repurchased
|
| | | | (309) | | | | | | (4,978) | | |
Balance at end of years
|
| | | | 1,016,926 | | | | | | 1,017,235 | | |
新增實收資本 | | | | | | | | | | | | | |
年初餘額
|
| | | | 9,410,615 | | | | | | 9,823,112 | | |
Shares repurchased
|
| | | | (30,890) | | | | | | (412,497) | | |
Balance at end of years
|
| | | | 9,379,725 | | | | | | 9,410,615 | | |
Retained earnings | | | | | | | | | | | | | |
年初餘額
|
| | | | 83,752,916 | | | | | | 72,898,994 | | |
Net Income
|
| | | | 12,009,836 | | | | | | 10,853,922 | | |
Balance at end of years
|
| | | | 95,762,752 | | | | | | 83,752,916 | | |
累計其他綜合收益 | | | | | | | | | | | | | |
年初餘額
|
| | | | 10,941,984 | | | | | | 3,139,431 | | |
其他綜合收益(虧損)
|
| | | | (4,974,870) | | | | | | 7,802,553 | | |
Balance at end of years
|
| | | | 5,967,114 | | | | | | 10,941,984 | | |
股東權益合計
|
| | | $ | 112,126,517 | | | | | $ | 105,122,750 | | |
| | |
2021
|
| |
2020
|
| ||||||
經營活動產生的現金流 | | | | | | | | | | | | | |
Net income
|
| | | $ | 12,009,836 | | | | | $ | 10,853,922 | | |
將淨收入與經營活動提供的淨現金進行調整
|
| | | | | | | | | | | | |
房地和設備折舊
|
| | | | 1,807,612 | | | | | | 1,677,005 | | |
無形資產攤銷
|
| | | | 458,912 | | | | | | 539,198 | | |
房屋和設備處置損失(收益)
|
| | | | 31,300 | | | | | | (6,085) | | |
銀行自有壽險收入
|
| | | | (90,836) | | | | | | (97,688) | | |
遞延所得税優惠
|
| | | | 83,473 | | | | | | 68,002 | | |
出售 - 可供出售的證券收益
|
| | | | (1,806,401) | | | | | | (2,656) | | |
溢價攤銷和證券折扣增加,淨額
|
| | | | 799,951 | | | | | | 506,996 | | |
Provision for loan loss
|
| | | | 1,405,895 | | | | | | 921,676 | | |
應計應收利息變動
|
| | | | (369,497) | | | | | | (419,338) | | |
其他房地產的變動
|
| | | | (248,115) | | | | | | 633,683 | | |
Change in other assets
|
| | | | 6,426,821 | | | | | | (4,464,043) | | |
應計應付利息變動
|
| | | | (2,573) | | | | | | (15,106) | | |
遞延薪酬變動
|
| | | | (84,045) | | | | | | (93,515) | | |
其他負債變動
|
| | | | 3,467,362 | | | | | | 43,816 | | |
經營活動提供的現金淨額
|
| | | | 23,889,695 | | | | | | 10,145,867 | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
銷售、付款和到期日的收益
|
| | | ||||||||||
可供出售的投資證券 -
|
| | | | 580,357,407 | | | | | | 35,291,743 | | |
持有至到期的投資證券 -
|
| | | | — | | | | | | 750,000 | | |
出售房舍和設備的收益
|
| | | | 435,400 | | | | | | 199,900 | | |
購置房舍和設備
|
| | | | (8,371,164) | | | | | | (1,177,081) | | |
購買可供出售的投資證券 -
|
| | | | (717,844,378) | | | | | | (96,072,377) | | |
購買 - 持有至到期的投資證券
|
| | | | — | | | | | | (336,165) | | |
聯邦住房貸款銀行股票變動
|
| | | | 170,500 | | | | | | (39,200) | | |
Net change in loans
|
| | | | (25,173,159) | | | | | | (85,281,980) | | |
投資活動使用的淨現金
|
| | | | (170,425,394) | | | | | | (146,665,160) | | |
融資活動產生的現金流 | | | | | | | | | | | | | |
定期存款以外的存款淨變化
|
| | | | 121,230,968 | | | | | | 173,142,114 | | |
定期存款淨變化
|
| | | | 16,364,251 | | | | | | (11,339,742) | | |
Reacquisition of stock
|
| | | | (31,199) | | | | | | (417,475.00) | | |
融資活動提供的現金淨額
|
| | | | 137,564,020 | | | | | | 161,384,897 | | |
現金淨增(減)
|
| | | | (8,971,679) | | | | | | 24,865,604 | | |
Cash – beginning of year
|
| | | | 58,685,977 | | | | | | 33,820,373 | | |
Cash – end of year
|
| | | $ | 49,714,298 | | | | | $ | 58,685,977 | | |
補充現金流信息 | | | | | | | | | | | | | |
本年度支付的現金:
|
| | | ||||||||||
Interest
|
| | | $ | 725,540 | | | | | $ | 1,198,543 | | |
Income taxes
|
| | | $ | 2,632,700 | | | | | $ | 2,099,473 | | |
2021
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gain |
| |
Gross
Unrealized Loss |
| |
Estimated
Fair Value |
| ||||||||||||
U.S. Treasury
|
| | | $ | 120,980,974 | | | | | $ | 58,246 | | | | | $ | (587,000) | | | | | $ | 120,452,220 | | |
U.S. agency
|
| | | | 146,419,314 | | | | | | 3,574,072 | | | | | | (386,420) | | | | | | 149,606,966 | | |
Corporate bonds
|
| | | | 1,018,116 | | | | | | 50,509 | | | | | | — | | | | | | 1,068,625 | | |
州、縣、市債券
|
| | | | 131,017,587 | | | | | | 5,408,142 | | | | | | (287,410) | | | | | | 136,138,319 | | |
| | | | $ | 399,435,991 | | | | | $ | 9,090,969 | | | | | $ | (1,260,830) | | | | | $ | 407,266,130 | | |
2020
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury
|
| | | $ | 2,597,567 | | | | | $ | 26,821 | | | | | $ | — | | | | | $ | 2,624,388 | | |
U.S. agency
|
| | | | 79,501,044 | | | | | | 7,533,338 | | | | | | (77,601) | | | | | | 86,956,781 | | |
美國機構抵押貸款
債務漂浮者(房地產抵押貸款 investment conduits) |
| | | | 7,471,128 | | | | | | 36,767 | | | | | | (29,308) | | | | | | 7,478,587 | | |
Corporate bonds
|
| | | | 1,525,417 | | | | | | 84,663 | | | | | | — | | | | | | 1,610,080 | | |
抵押貸款支持證券
|
| | | | 29,786,857 | | | | | | 441,202 | | | | | | (162,723) | | | | | | 30,065,336 | | |
州、縣、市債券
|
| | | | 140,058,649 | | | | | | 6,686,125 | | | | | | (42,366) | | | | | | 146,702,408 | | |
| | | | $ | 260,940,662 | | | | | $ | 14,808,916 | | | | | $ | (311,998) | | | | | $ | 275,437,580 | | |
Held-to-maturity
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gain |
| |
Gross
Unrealized Loss |
| |
Estimated
Fair Value |
| ||||||||||||
州、縣、市債券
|
| | | $ | 5,120,690 | | | | | $ | 266,410 | | | | | $ | — | | | | | $ | 5,387,100 | | |
Held-to-maturity
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gain |
| |
Gross
Unrealized Loss |
| |
Estimated
Fair Value |
| ||||||||||||
州、縣、市債券
|
| | | $ | 5,122,599 | | | | | $ | 297,074 | | | | | $ | — | | | | | $ | 5,419,673 | | |
| | |
Less Than 12 Months
|
| |
12 Months or Greater
|
| |
Total
|
| |||||||||||||||||||||||||||
December 31, 2021
|
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
U.S. Treasury
|
| | | $ | 99,999,920 | | | | | $ | (587,000) | | | | | $ | — | | | | | $ | — | | | | | $ | 99,999,920 | | | | | $ | (587,000) | | |
U.S. agency
|
| | | | 68,345,988 | | | | | | (223,161) | | | | | | 3,313,890 | | | | | | (163,259) | | | | | | 71,659,878 | | | | | | (386,420) | | |
州、縣、市債券
|
| | | | 16,808,903 | | | | | | (283,337) | | | | | | 215,471 | | | | | | (4,073) | | | | | | 17,024,374 | | | | | | (287,410) | | |
| | | | $ | 185,154,811 | | | | | $ | (1,093,498) | | | | | $ | 3,529,361 | | | | | $ | (167,332) | | | | | $ | 188,684,172 | | | | | $ | (1,260,830) | | |
| | |
Less Than 12 Months
|
| |
12 Months or Greater
|
| |
Total
|
| |||||||||||||||||||||||||||
December 31, 2020
|
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
U.S. agency
|
| | | $ | 4,950,770 | | | | | $ | (77,601) | | | | | $ | — | | | | | $ | — | | | | | $ | 4,950,770 | | | | | $ | (77,601) | | |
CMO’s
|
| | | | 24,083,571 | | | | | | (187,071) | | | | | | 1,225,114 | | | | | | (4,960) | | | | | | 25,308,685 | | | | | | (192,031) | | |
State, county and municipal
bonds |
| | | | 6,393,975 | | | | | | (42,366) | | | | | | — | | | | | | — | | | | | | 6,393,975 | | | | | | (42,366) | | |
| | | | $ | 35,428,316 | | | | | $ | (307,038) | | | | | $ | 1,225,114 | | | | | $ | (4,960) | | | | | $ | 36,653,430 | | | | | $ | (311,998) | | |
| | |
2021
|
| |||||||||||||||||||||
| | |
Available-for-sale
|
| |
Held-to-Maturity
|
| ||||||||||||||||||
| | |
Amortized
Cost |
| |
Estimated
Fair Value |
| |
Amortized
Cost |
| |
Estimated
Fair Value |
| ||||||||||||
Due within one year
|
| | | $ | 859,876 | | | | | $ | 880,958 | | | | | $ | 200,000 | | | | | $ | 200,288 | | |
一年至五年後到期
|
| | | | 91,261,403 | | | | | | 91,132,225 | | | | | | 252,241 | | | | | | 264,847 | | |
Due after 5 years through 10 years
|
| | | | 143,176,928 | | | | | | 145,425,651 | | | | | | 662,875 | | | | | | 690,377 | | |
Due after 10 years
|
| | | | 164,137,784 | | | | | | 169,827,296 | | | | | | 4,005,574 | | | | | | 4,231,588 | | |
| | | | $ | 399,435,991 | | | | | $ | 407,266,130 | | | | | $ | 5,120,690 | | | | | $ | 5,387,100 | | |
| | |
2021
|
| |
2020
|
| ||||||
亞特蘭大聯邦住房貸款銀行
|
| | | $ | 419,300 | | | | | $ | 589,800 | | |
第一國民銀行
|
| | | | 436,800 | | | | | | 436,800 | | |
| | | | $ | 856,100 | | | | | $ | 1,026,600 | | |
December 31, 2021
|
| |
Current
|
| |
30 – 89 days
Past Due |
| |
90 days or
More Past Due |
| |
Non Accrual
|
| |
Total
|
| |||||||||||||||
商業、金融和農業
|
| | | $ | 67,166,615 | | | | | $ | — | | | | | $ | — | | | | | $ | 24,830 | | | | | $ | 67,191,445 | | |
Real estate – construction
|
| | | | 60,233,341 | | | | | | — | | | | | | — | | | | | | 408,452 | | | | | | 60,641,793 | | |
Real estate – mortgage
|
| | | | 274,320,741 | | | | | | 182,159 | | | | | | — | | | | | | 472,673 | | | | | | 274,975,573 | | |
Installment
|
| | | | 86,426,724 | | | | | | 19,847 | | | | | | — | | | | | | — | | | | | | 86,446,571 | | |
Other
|
| | | | 3,069,469 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,069,469 | | |
| | | | $ | 491,216,890 | | | | | $ | 202,006 | | | | | $ | — | | | | | $ | 905,955 | | | | | $ | 492,324,851 | | |
December 31, 2020
|
| |
Current
|
| |
30 – 89 days
Past Due |
| |
90 days or
More Past Due |
| |
Non Accrual
|
| |
Total
|
| |||||||||||||||
商業、金融和農業
|
| | | $ | 105,125,915 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 105,125,915 | | |
Real estate – construction
|
| | | | 63,311,234 | | | | | | 39,886 | | | | | | — | | | | | | 16,964 | | | | | | 63,368,084 | | |
Real estate – mortgage
|
| | | | 273,652,586 | | | | | | 281,770 | | | | | | — | | | | | | 769,542 | | | | | | 274,703,898 | | |
Installment
|
| | | | 22,570,014 | | | | | | 35,411 | | | | | | — | | | | | | — | | | | | | 22,605,425 | | |
Other
|
| | | | 2,503,741 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,503,741 | | |
| | | | $ | 467,163,490 | | | | | $ | 357,067 | | | | | $ | — | | | | | $ | 786,506 | | | | | $ | 468,307,063 | | |
December 31, 2021
|
| |
Commercial,
Financial and Agricultural |
| |
Real Estate
Construction |
| |
Real Estate
Mortgage |
| |
Installment
and Other |
| |
Total
|
| |||||||||||||||
年初餘額
|
| | | $ | 1,370,231 | | | | | $ | 1,018,185 | | | | | $ | 4,292,166 | | | | | $ | 2,079,580 | | | | | $ | 8,760,162 | | |
計入運營費用的撥備
|
| | | | (400,000) | | | | | | 450,000 | | | | | | 2,255,895 | | | | | | (900,000) | | | | | | 1,405,895 | | |
Recoveries
|
| | | | 8,175 | | | | | | 550 | | | | | | 110,663 | | | | | | 207,815 | | | | | | 327,203 | | |
Charge-offs
|
| | | | (8,955) | | | | | | (64,354) | | | | | | (213,402) | | | | | | (826,587) | | | | | | (1,113,298) | | |
Balance, end of year
|
| | | | 969,451 | | | | | | 1,404,381 | | | | | | 6,445,322 | | | | | | 560,808 | | | | | | 9,379,962 | | |
期末餘額:單獨評估減值情況
|
| | | | (400,830) | | | | | | (419) | | | | | | (13,733) | | | | | | (3,011) | | | | | | (417,993) | | |
集體評估減值情況
|
| | | $ | 568,621 | | | | | $ | 1,403,962 | | | | | $ | 6,431,589 | | | | | $ | 557,797 | | | | | $ | 8,961,969 | | |
Loans:
|
| | | $ | 67,166,615 | | | | | $ | 60,233,341 | | | | | $ | 274,320,741 | | | | | $ | 89,496,193 | | | | | $ | 491,216,890 | | |
期末餘額:單獨評估減值情況
|
| | | | 674,732 | | | | | | 443,986 | | | | | | 718,605 | | | | | | 38,273 | | | | | | 1,875,596 | | |
期末餘額:集中評估減值情況
|
| | | $ | 66,491,883 | | | | | $ | 59,789,355 | | | | | $ | 273,602,136 | | | | | $ | 89,457,920 | | | | | $ | 489,341,294 | | |
December 31, 2020
|
| |
Commercial,
Financial and Agricultural |
| |
Real Estate
Construction |
| |
Real Estate
Mortgage |
| |
Installment
and Other |
| |
Total
|
| |||||||||||||||
年初餘額
|
| | | $ | 1,364,319 | | | | | $ | 1,013,696 | | | | | $ | 3,918,065 | | | | | $ | 2,007,956 | | | | | $ | 8,304,036 | | |
計入運營費用的撥備
|
| | | | 20,000 | | | | | | 50,000 | | | | | | 501,163 | | | | | | 350,000 | | | | | | 921,163 | | |
Recoveries
|
| | | | 7,807 | | | | | | 800 | | | | | | 19,968 | | | | | | 97,901 | | | | | | 126,476 | | |
Charge-offs
|
| | | | (21,895) | | | | | | (46,311) | | | | | | (147,030) | | | | | | (376,277) | | | | | | (591,513) | | |
Balance, end of year
|
| | | | 1,370,231 | | | | | | 1,018,185 | | | | | | 4,292,166 | | | | | | 2,079,580 | | | | | | 8,760,162 | | |
期末餘額:單獨評估減值情況
|
| | | | (329,873) | | | | | | (1,676) | | | | | | (50,235) | | | | | | (30,700) | | | | | | (412,484) | | |
集體評估減值情況
|
| | | $ | 1,040,358 | | | | | $ | 1,016,509 | | | | | $ | 4,241,931 | | | | | $ | 2,048,880 | | | | | $ | 8,347,678 | | |
Loans:
|
| | | $ | 105,125,915 | | | | | $ | 63,368,084 | | | | | $ | 274,703,898 | | | | | $ | 25,109,166 | | | | | $ | 468,307,063 | | |
期末餘額:單獨評估減值情況
|
| | | | 567,377 | | | | | | 56,014 | | | | | | 1,723,329 | | | | | | 36,805 | | | | | | 2,383,525 | | |
期末餘額:集中評估減值情況
|
| | | $ | 104,558,538 | | | | | $ | 63,312,070 | | | | | $ | 272,980,569 | | | | | $ | 25,072,361 | | | | | $ | 465,923,538 | | |
December 31, 2021
|
| |
Pass
|
| |
Special
Mentions |
| |
Substandard
|
| |
Total
|
| ||||||||||||
商業、金融和農業
|
| | | $ | 66,784,841 | | | | | $ | 303,324 | | | | | $ | 103,280 | | | | | $ | 67,191,445 | | |
Real estate – construction
|
| | | | 60,235,364 | | | | | | — | | | | | | 406,429 | | | | | | 60,641,793 | | |
Real estate – mortgage
|
| | | | 273,400,185 | | | | | | 1,109,361 | | | | | | 466,027 | | | | | | 274,975,573 | | |
Installment
|
| | | | 86,394,759 | | | | | | 51,812 | | | | | | — | | | | | | 86,446,571 | | |
Other
|
| | | | 3,069,469 | | | | | | — | | | | | | — | | | | | | 3,069,469 | | |
| | | | $ | 489,884,618 | | | | | $ | 1,464,497 | | | | | $ | 975,736 | | | | | $ | 492,324,851 | | |
December 31, 2020
|
| |
Pass
|
| |
Special
Mentions |
| |
Substandard
|
| |
Total
|
| ||||||||||||
商業、金融和農業
|
| | | $ | 104,708,119 | | | | | $ | 417,796 | | | | | $ | — | | | | | $ | 105,125,915 | | |
Real estate – construction
|
| | | | 62,974,839 | | | | | | 376,281 | | | | | | 16,964 | | | | | | 63,368,084 | | |
Real estate – mortgage
|
| | | | 272,152,050 | | | | | | 1,450,980 | | | | | | 1,100,868 | | | | | | 274,703,898 | | |
Installment
|
| | | | 22,555,299 | | | | | | 13,320 | | | | | | 36,806 | | | | | | 22,605,425 | | |
Other
|
| | | | 2,503,741 | | | | | | — | | | | | | — | | | | | | 2,503,741 | | |
| | | | $ | 464,894,048 | | | | | $ | 2,258,377 | | | | | $ | 1,154,638 | | | | | $ | 468,307,063 | | |
| | |
Estimated
Useful Life (in Years) |
| |
2021
|
| |
2020
|
| ||||||
Land
|
| | | | | | $ | 7,074,479 | | | | | $ | 6,680,450 | | |
Land improvements
|
| |
20
|
| | | | 685,638 | | | | | | 356,916 | | |
Bank buildings
|
| |
40
|
| | | | 28,419,977 | | | | | | 22,539,145 | | |
傢俱、固定裝置和設備
|
| |
7 – 10
|
| | | | 8,523,582 | | | | | | 9,227,237 | | |
Automobiles
|
| |
3
|
| | | | 561,360 | | | | | | 618,740 | | |
Rental real estate
|
| |
40
|
| | | | 2,099,815 | | | | | | 2,099,815 | | |
Total cost
|
| | | | | | | 47,364,851 | | | | | | 41,522,303 | | |
減去累計折舊
|
| | | | | | | (18,369,963) | | | | | | (18,624,267) | | |
| | | | | | | $ | 28,994,888 | | | | | $ | 22,898,036 | | |
December 31, 2021
|
| |
Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| |||||||||
Core deposit
|
| | | $ | 4,550,136 | | | | | $ | 3,649,203 | | | | | $ | 900,933 | | |
Goodwill
|
| | | | 1,598,600 | | | | | | 272,946 | | | | | | 1,325,654 | | |
Non-compete agreements
|
| | | | 298,000 | | | | | | 298,000 | | | | | | 0 | | |
Customer lists
|
| | | | 1,984,768 | | | | | | 1,190,839 | | | | | | 793,929 | | |
| | | | $ | 8,431,504 | | | | | $ | 5,410,988 | | | | | $ | 3,020,516 | | |
December 31, 2020
|
| |
Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| |||||||||
Core deposit
|
| | | $ | 4,550,136 | | | | | $ | 3,390,469 | | | | | $ | 1,159,667 | | |
Goodwill
|
| | | | 1,598,600 | | | | | | 272,946 | | | | | | 1,325,654 | | |
Non-compete agreements
|
| | | | 298,000 | | | | | | 286,750 | | | | | | 11,250.00 | | |
Customer lists
|
| | | | 1,984,768 | | | | | | 1,001,911 | | | | | | 982,857 | | |
| | | | $ | 8,431,504 | | | | | $ | 4,952,076 | | | | | $ | 3,479,428 | | |
|
2022
|
| | | $ | 435,162 | | |
|
2023
|
| | | | 435,162 | | |
|
2024
|
| | | | 357,228 | | |
|
2025
|
| | | | 350,143 | | |
|
2026
|
| | | | 117,168 | | |
| | | | | $ | 1,694,863 | | |
| | |
2021
|
| |
2020
|
| ||||||
在建工程
|
| | | $ | — | | | | | $ | 6,615,423 | | |
Prepaid expenses
|
| | | | 1,332,174 | | | | | | 930,602 | | |
Prepaid income taxes
|
| | | | (12,413) | | | | | | (87,027) | | |
Other receivables
|
| | | | 174,773 | | | | | | 462,357 | | |
| | | | $ | 1,494,534 | | | | | $ | 7,921,355 | | |
|
2022
|
| | | $ | 68,456,827 | | |
|
2023
|
| | | | 8,233,099 | | |
|
2024
|
| | | | 2,578,603 | | |
| | | | | $ | 79,268,529 | | |
| | |
2021
|
| |
2020
|
| ||||||
100,000美元及以上存單
|
| | | $ | 390,629 | | | | | $ | 534,205 | | |
Certificates of deposit under $100,000
|
| | | | 68,105 | | | | | | 164,311 | | |
NOW accounts
|
| | | | 97,891 | | | | | | 204,770 | | |
Savings accounts
|
| | | | 57,981 | | | | | | 48,897 | | |
Money market accounts
|
| | | | 67,223 | | | | | | 165,115 | | |
| | | | $ | 681,829 | | | | | $ | 1,117,298 | | |
|
2022
|
| | | $ | 176,329 | | |
|
2023
|
| | | | 76,210 | | |
|
2024
|
| | | | 62,826 | | |
| | | | | $ | 315,365 | | |
| | |
2021
|
| |
2020
|
| ||||||
Federal income taxes
|
| | | $ | 1,997,600 | | | | | $ | 1,961,934 | | |
State income taxes
|
| | | | 562,450 | | | | | | 646,151 | | |
Deferred income tax
|
| | | | 83,473 | | | | | | 62,815 | | |
| | | | $ | 2,643,523 | | | | | $ | 2,670,900 | | |
| | |
2021
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Allowance for loan loss
|
| | | $ | 2,231,774 | | | | | $ | 2,148,167 | | |
淨營業虧損結轉
|
| | | | 410,073 | | | | | | 514,978 | | |
延期補償
|
| | | | 66,939 | | | | | | 89,600 | | |
遞延税金資產總額
|
| | | | 2,708,786 | | | | | | 2,752,745 | | |
遞延納税義務: | | | | ||||||||||
可供出售證券的未實現收益
|
| | | | (1,863,025) | | | | | | (3,554,934) | | |
Depreciation
|
| | | | (747,625) | | | | | | (708,112) | | |
遞延納税負債總額
|
| | | | (2,610,650) | | | | | | (4,263,046) | | |
遞延税金淨資產(負債)
|
| | | $ | 98,136 | | | | | $ | (1,510,301) | | |
| | |
2021
|
| |
2020
|
| ||||||
所得税前收入
|
| | | $ | 14,653,359 | | | | | $ | 13,524,822 | | |
收入增加(減少): | | | | | | | | | | | | | |
財產和設備折舊
|
| | | | (407,198) | | | | | | (10,275) | | |
免税利息收入
|
| | | | (4,004,363) | | | | | | (3,794,283) | | |
不可抵扣的利息支出
|
| | | | 21,375 | | | | | | 37,561 | | |
核心礦藏攤銷
|
| | | | 358,774 | | | | | | 453,345 | | |
延期補償
|
| | | | (84,046) | | | | | | (93,515) | | |
扣除沖銷後的貸款損失準備金
|
| | | | 619,800 | | | | | | 456,124 | | |
銀行擁有的人壽保險的非應税收入
|
| | | | (90,837) | | | | | | (97,688) | | |
不可扣除的餐飲和娛樂
|
| | | | — | | | | | | 37,420 | | |
免税購買力平價貸款減免
|
| | | | — | | | | | | (315,100) | | |
收購淨營業虧損結轉
|
| | | | (376,569) | | | | | | (395,726) | | |
Taxable income
|
| | | $ | 10,690,295 | | | | | $ | 9,802,685 | | |
|
承諾展期信貸
|
| | | $ | 153,119,264 | | |
|
開具的備用信用證和財務擔保
|
| | | $ | 1,564,518 | | |
| | |
2021
|
| |
2020
|
| ||||||
In Scope of FASB ASC 606 | | | | | | | | | | | | | |
Service fees
|
| | | $ | 3,954,292 | | | | | $ | 2,942,041 | | |
借記卡和信用卡互換,淨額
|
| | | | 2,614,011 | | | | | | 2,120,305 | | |
Other
|
| | | | 7,597,142 | | | | | | 7,020,907 | | |
In Scope of FASB ASC 606 | | | | | | | | | | | | | |
出售喪失抵押品贖回權的房產的收益(損失)
|
| | | | (20,229) | | | | | | 47,356 | | |
Out of Scope of FASB ASC 606 | | | | | | | | | | | | | |
Securities gains
|
| | | | 1,806,401 | | | | | | 2,656 | | |
銀行自有壽險收入
|
| | | | 90,837 | | | | | | 97,687 | | |
| | | | $ | 16,042,454 | | | | | $ | 12,230,952 | | |
| | |
Before Tax
|
| |
Tax Effect
|
| |
Net of Tax
|
| |||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | |
可供出售的債務證券未實現淨收益的變化
|
| | | $ | (6,666,781) | | | | | $ | (3,118,967) | | | | | $ | (3,547,814) | | |
已實現收益的重新分類調整
|
| | | | (1,806,401) | | | | | | (379,344) | | | | | | (1,427,057) | | |
| | | | $ | (8,473,182) | | | | | $ | (3,498,311) | | | | | $ | (4,974,871) | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | |
可供出售的債務證券未實現淨收益的變化
|
| | | $ | 11,359,585 | | | | | $ | 3,554,934 | | | | | $ | 7,804,651 | | |
已實現收益的重新分類調整
|
| | | | (2,656) | | | | | | (558) | | | | | | (2,098) | | |
| | | | $ | 11,356,929 | | | | | $ | 3,554,376 | | | | | $ | 7,802,553 | | |
| | |
Securities
Available For Sale |
| |
Accumulated
Other Comprehensive Income (Loss) |
| ||||||
Balance, January 1, 2020
|
| | | $ | 3,139,431 | | | | | $ | 3,139,431 | | |
重新分類前的其他綜合收益
|
| | | | 7,804,651 | | | | | | 7,804,651 | | |
從累計的其他全面收益中重新分類的金額
|
| | | | (2,098) | | | | | | (2,098) | | |
Balance, December 31, 2020
|
| | | | 10,941,984 | | | | | | 10,941,984 | | |
重新分類前的其他綜合收益
|
| | | | (3,547,813) | | | | | | (3,547,813) | | |
從累計的其他全面收益中重新分類的金額
|
| | | | (1,427,057) | | | | | | (1,427,057) | | |
Balance, December 31, 2021
|
| | | $ | 5,967,114 | | | | | $ | 5,967,114 | | |
| | |
Actual
|
| |
To be Well Capitalized
Under Prompt Corrective Action Regulations (CBLR Framework) |
| ||||||||||||||||||
(dollars in thousands)
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Leverage Ratio
|
| | | $ | 96,720 | | | | | | 9.91% | | | | | $ | 78,044 | | | | | | >8.00% | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Leverage Ratio
|
| | | $ | 84,974 | | | | | | 10.57% | | | | | $ | 64,422 | | | | | | >8.00% | | |
| | |
報告日期的公允價值計量使用
|
| |||||||||||||||||||||
| | |
Fair Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
可供出售的證券
|
| | | $ | 407,266,130 | | | | | $ | — | | | | | $ | 407,266,130 | | | | | $ | — | | |
持有至到期證券
|
| | | | 5,387,100 | | | | | | — | | | | | | 5,387,100 | | | | | | — | | |
| | | | $ | 412,653,230 | | | | | $ | — | | | | | $ | 412,653,230 | | | | | $ | — | | |
| | |
報告日期的公允價值計量使用
|
| |||||||||||||||||||||
| | |
Fair Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
可供出售的證券
|
| | | $ | 275,437,580 | | | | | $ | — | | | | | $ | 275,437,580 | | | | | $ | — | | |
持有至到期證券
|
| | | | 5,419,673 | | | | | | — | | | | | | 5,419,673 | | | | | | — | | |
| | | | $ | 280,857,253 | | | | | $ | — | | | | | $ | 280,857,253 | | | | | $ | — | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||
| | |
Carrying
Amount |
| |
Fair Value
|
| |
Carrying
Amount |
| |
Fair Value
|
| ||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 49,714,298 | | | | | $ | 49,714,298 | | | | | $ | 58,685,977 | | | | | $ | 58,685,977 | | |
Investment securities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-sale
|
| | | | 407,266,130 | | | | | | 407,266,130 | | | | | | 275,437,580 | | | | | | 275,437,580 | | |
Held-to-maturity
|
| | | | 5,120,690 | | | | | | 5,387,100 | | | | | | 5,122,599 | | | | | | 5,419,673 | | |
Restricted Stock
|
| | | | 856,100 | | | | | | 856,100 | | | | | | 1,026,600 | | | | | | 1,026,600 | | |
Loans
|
| | | | 492,324,851 | | | | | | 509,750,000 | | | | | | 468,307,063 | | | | | | 466,419,000 | | |
應計應收利息
|
| | | | 4,132,064 | | | | | | 4,132,064 | | | | | | 3,762,567 | | | | | | 3,762,567 | | |
Financial liabilities: | | | | | | ||||||||||||||||||||
Deposits
|
| | | $ | 870,140,200 | | | | | $ | 870,140,200 | | | | | $ | 732,544,981 | | | | | $ | 732,544,981 | | |
Accrued interest payable
|
| | | | 9,664 | | | | | | 9,664 | | | | | | 12,237 | | | | | | 12,237 | | |
| | |
Unaudited
6/30/2022 |
| |
12/31/2021
|
| ||||||
銀行的現金和到期
|
| | | $ | 24,204,872 | | | | | $ | 17,553,358 | | |
其他銀行的有息存款
|
| | | | 13,620,674 | | | | | | 32,160,940 | | |
現金和現金等價物
|
| | | | 37,825,546 | | | | | | 49,714,298 | | |
投資證券 | | | | | | | | | | | | | |
可供銷售
|
| | | | 358,464,192 | | | | | | 407,266,130 | | |
持有至到期
|
| | | | 4,917,509 | | | | | | 5,120,690 | | |
限制性股票
|
| | | | 1,304,500 | | | | | | 856,100 | | |
總投資證券
|
| | | | 364,686,201 | | | | | | 413,242,920 | | |
Loans | | | | | | | | | | | | | |
商業、金融和農業
|
| | | | 80,220,299 | | | | | | 67,191,445 | | |
房地產 - 建築
|
| | | | 82,432,841 | | | | | | 60,641,793 | | |
Real estate – mortgage
|
| | | | 293,664,873 | | | | | | 274,975,573 | | |
Installment
|
| | | | 108,532,071 | | | | | | 86,446,571 | | |
Other
|
| | | | 4,656,855 | | | | | | 3,069,469 | | |
Total loans
|
| | | | 569,506,939 | | | | | | 492,324,851 | | |
外加購買貸款的保費
|
| | | | 35,940 | | | | | | 57,504 | | |
遞延貸款費用減少
|
| | | | 1,500,665 | | | | | | 227,596 | | |
貸款損失準備金減少
|
| | | | (10,129,763) | | | | | | (9,379,962) | | |
Net loans
|
| | | | 560,913,781 | | | | | | 483,229,989 | | |
房舍和設備,淨值
|
| | | | 28,692,795 | | | | | | 28,994,888 | | |
應收應計利息
|
| | | | 4,492,578 | | | | | | 4,132,064 | | |
遞延所得税優惠
|
| | | | 12,526,576 | | | | | | 98,136 | | |
銀行擁有人壽保險
|
| | | | 5,041,868 | | | | | | 4,996,912 | | |
其他房地產
|
| | | | 564,438 | | | | | | 523,028 | | |
核心存款和其他無形資產,淨額
|
| | | | 2,802,935 | | | | | | 3,020,516 | | |
Other assets
|
| | | | 761,046 | | | | | | 1,494,534 | | |
Total assets
|
| | | $ | 1,018,307,764 | | | | | $ | 989,447,285 | | |
| | |
Unaudited
6/30/2022 |
| |
12/31/2021
|
| ||||||
Liabilities | | | | | | | | | | | | | |
Deposits
|
| | | | | | | | | | | | |
無息需求
|
| | | $ | 462,174,245 | | | | | $ | 437,903,933 | | |
生息需求
|
| | | | 236,841,762 | | | | | | 227,366,168 | | |
定期儲蓄
|
| | | | 137,076,908 | | | | | | 125,601,570 | | |
Time, $100,000 and over
|
| | | | 48,892,110 | | | | | | 59,284,638 | | |
Other time
|
| | | | 33,987,612 | | | | | | 19,983,891 | | |
Total deposits
|
| | | | 918,972,637 | | | | | | 870,140,200 | | |
Other liabilities | | | | | | | | | | | | | |
應付票據和其他借款
|
| | | | 11,000,000 | | | | | | — | | |
應計應付利息
|
| | | | 14,567 | | | | | | 9,664 | | |
延期補償
|
| | | | 189,139 | | | | | | 281,339 | | |
託管持有賬户
|
| | | | 528,126 | | | | | | 190,618 | | |
其他應計負債
|
| | | | 7,560,692 | | | | | | 6,698,947 | | |
其他負債總額
|
| | | | 19,292,524 | | | | | | 7,180,568 | | |
總負債
|
| | | | 938,265,161 | | | | | | 877,320,768 | | |
Shareholders’ equity | | | | | | | | | | | | | |
普通股,面值10.29美元,授權80萬股,已發行和已發行股票分別為98,846和98,846股
|
| | | | 1,016,926 | | | | | | 1,016,926 | | |
新增實收資本
|
| | | | 9,379,725 | | | | | | 9,379,725 | | |
留存收益
|
| | | | 100,766,925 | | | | | | 95,762,752 | | |
累計其他綜合損益
|
| | | | (31,120,973) | | | | | | 5,967,114 | | |
股東權益總額
|
| | | | 80,042,603 | | | | | | 112,126,517 | | |
總負債和股東權益
|
| | | $ | 1,018,307,764 | | | | | $ | 989,447,285 | | |
| | |
Unaudited
6/30/2022 |
| |
12/31/2021
|
| ||||||
Interest income | | | | | | | | | | | | | |
貸款利息和手續費
|
| | | $ | 15,695,362 | | | | | $ | 27,377,461 | | |
投資證券利息
|
| | | | 4,231,540 | | | | | | 6,845,565 | | |
現金存款利息
|
| | | | 37,633 | | | | | | 122,566 | | |
利息收入總額
|
| | | | 19,964,535 | | | | | | 34,345,592 | | |
Interest expense | | | | | | | | | | | | | |
存款利息
|
| | | | 262,997 | | | | | | 681,829 | | |
應付票據和其他借款的利息
|
| | | | 37,163 | | | | | | 41,138 | | |
利息支出總額
|
| | | | 300,160 | | | | | | 722,967 | | |
淨利息收入
|
| | | | 19,664,375 | | | | | | 33,622,625 | | |
貸款損失準備金
|
| | | | 1,715,627 | | | | | | 1,405,895 | | |
計提貸款損失準備後的淨利息收入
|
| | | | 17,948,748 | | | | | | 32,216,730 | | |
Non-interest income | | | | | | | | | | | | | |
存款賬户手續費
|
| | | | 2,218,363 | | | | | | 3,954,294 | | |
出售證券的淨收益
|
| | | | 2,427 | | | | | | 1,806,401 | | |
Other
|
| | | | 5,465,467 | | | | | | 10,281,759 | | |
| | | | | 7,686,257 | | | | | | 16,042,454 | | |
Non-interest expense | | | | | | | | | | | | | |
工資和員工福利
|
| | | | 10,273,325 | | | | | | 18,168,356 | | |
租用費
|
| | | | 1,539,517 | | | | | | 3,071,450 | | |
數據處理費
|
| | | | 1,079,509 | | | | | | 2,303,004 | | |
設備費用
|
| | | | 1,118,456 | | | | | | 2,033,546 | | |
郵資、印刷和用品
|
| | | | 899,644 | | | | | | 1,727,878 | | |
自動取款機/借記卡處理費用
|
| | | | 598,910 | | | | | | 1,059,462 | | |
網上銀行
|
| | | | 433,763 | | | | | | 753,258 | | |
專業費
|
| | | | 440,791 | | | | | | 703,642 | | |
監管評估
|
| | | | 216,193 | | | | | | 381,092 | | |
廣告和促銷
|
| | | | 179,964 | | | | | | 251,875 | | |
Telephone
|
| | | | 85,479 | | | | | | 233,802 | | |
慈善捐款
|
| | | | 53,448 | | | | | | 112,109 | | |
其他房地產費用
|
| | | | 28,841 | | | | | | 56,338 | | |
Other
|
| | | | 2,256,246 | | | | | | 2,750,013 | | |
| | | | | 19,204,086 | | | | | | 33,605,825 | | |
未計提所得税準備的收入
|
| | | | 6,430,919 | | | | | | 14,653,359 | | |
所得税撥備
|
| | | | 1,426,746 | | | | | | 2,643,523 | | |
Net income
|
| | | $ | 5,004,173 | | | | | $ | 12,009,836 | | |
| | |
Unaudited
6/30/2022 |
| |
12/31/2021
|
| ||||||
經營活動產生的現金流 | | | | | | | | | | | | | |
Net income
|
| | | $ | 5,004,173 | | | | | $ | 12,009,836 | | |
將淨收益與經營活動提供的現金淨額進行調整:
|
| | | | | | | | | | | | |
房地和設備折舊
|
| | | | 821,220 | | | | | | 1,807,612 | | |
無形資產攤銷
|
| | | | 217,581 | | | | | | 458,912 | | |
處置房舍和設備的收益
|
| | | | 89,618 | | | | | | 31,300 | | |
銀行自有壽險收入
|
| | | | (44,956) | | | | | | (90,836) | | |
遞延所得税優惠
|
| | | | — | | | | | | 83,473 | | |
出售證券的損失(收益)
|
| | | | (2,427) | | | | | | (1,806,401) | | |
證券溢價攤銷和折價增加,淨額
|
| | | | 243,765 | | | | | | 799,951 | | |
貸款損失準備金
|
| | | | 1,715,627 | | | | | | 1,405,895 | | |
應計應收利息變動
|
| | | | (360,514) | | | | | | (369,497) | | |
其他房地產的變化
|
| | | | (41,410) | | | | | | (248,115) | | |
其他資產變動
|
| | | | 733,488 | | | | | | 6,426,821 | | |
應計應付利息變動
|
| | | | 4,903 | | | | | | (2,573) | | |
遞延薪酬變動
|
| | | | (92,200) | | | | | | (84,045) | | |
其他負債變動
|
| | | | 1,199,253 | | | | | | 3,467,362 | | |
經營活動提供的現金淨額
|
| | | | 9,488,121 | | | | | | 23,889,695 | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
投資證券的銷售、償付和到期日收益
|
| | | | 6,331,094 | | | | | | 580,357,407 | | |
出售房舍和設備的收益
|
| | | | 1,500 | | | | | | 435,400 | | |
購置房舍和設備
|
| | | | (610,245) | | | | | | (8,371,164) | | |
購買可供出售的投資證券 -
|
| | | | (6,589,054) | | | | | | (717,844,378) | | |
購買 - 持有至到期的投資證券
|
| | | | (494,786) | | | | | | — | | |
FHLB和FNBB庫存的變化
|
| | | | (448,400) | | | | | | 170,500 | | |
貸款淨變化
|
| | | | (79,399,419) | | | | | | (25,173,159) | | |
投資活動提供(使用)的淨現金
|
| | | | (81,209,310) | | | | | | (170,425,394) | | |
融資活動產生的現金流 | | | | | | | | | | | | | |
定期存款以外的存款淨變化
|
| | | | 45,221,244 | | | | | | 121,230,968 | | |
定期存款淨變化
|
| | | | 3,611,193 | | | | | | 16,364,251 | | |
重新收購股票
|
| | | | — | | | | | | (31,199) | | |
短期債務收益
|
| | | | 11,000,000 | | | | | | — | | |
融資活動提供(使用)的現金淨額
|
| | | | 59,832,437 | | | | | | 137,564,020 | | |
現金和現金等價物增加
|
| | | | (11,888,752) | | | | | | (8,971,679) | | |
年初現金和現金等價物 -
|
| | | | 49,714,298 | | | | | | 58,685,977 | | |
現金和現金等價物 - 期末
|
| | | $ | 37,825,546 | | | | | $ | 49,714,298 | | |
| Exhibit 2.1 | | | – | | | (Br)佛羅裏達海岸銀行公司、海岸國家銀行、德拉蒙德銀行公司和德拉蒙德銀行之間於2022年5月4日達成的合併協議和計劃(作為委託書/招股説明書的附錄A附上)。協議和合並計劃的某些證物和附表已被省略。這些展品和時間表在《合併協議和計劃》中有描述。佛羅裏達海岸銀行公司特此同意,應美國證券交易委員會的要求,向其提供任何或所有此類遺漏的證物和時間表。 | |
| Exhibit 3.1.1 | | | – | | | 修訂和重新修訂的公司章程(引用自2006年5月10日提交的Seaco‘s 10-Q季度報告的附件3.1)。 | |
| Exhibit 3.1.2 | | | – | | | 修訂和重新制定的公司章程修正案(2008年12月23日提交的《海岸公司表格8-K》附件3.1作為參考併入本文)。 | |
| Exhibit 3.1.3 | | | – | | | 《修訂和重新制定的公司章程修正案》(2009年6月22日提交的《海岸公司S-1表格》附件3.4作為參考併入本文)。 | |
| Exhibit 3.1.4 | | | – | | | 《修訂和重新制定的公司章程修正案》(本文引用自2009年7月20日提交的《海岸公司8-K表格》附件3.1)。 | |
| Exhibit 3.1.5 | | | – | | | 修訂和重新制定的公司章程修正案(本文引用自2009年12月3日提交的SeCoastForm 8-K表的附件3.1)。 | |
| Exhibit 3.1.6 | | | – | | | 《修訂和重新制定的公司章程修正案》(本文引用自2010年7月14日提交的《海岸公司8-K/A表格》附件3.1)。 | |
| Exhibit 3.1.7 | | | – | | | 修訂和重新制定的公司章程修正案(從2010年6月25日提交的SeCoastForm 8-K表的附件3.1參考合併於此)。 | |
| Exhibit 3.1.8 | | | – | | | 《修訂和重新制定的公司章程修正案》(2011年6月1日提交的《海岸公司表格8-K》附件3.1作為參考併入本文)。 | |
| Exhibit 3.1.9 | | | – | | | 《修訂和重新制定的公司章程修正案》(本文引用自2013年12月13日提交的SeCoastForm 8-K表的附件3.1)。 | |
| Exhibit 3.1.10 | | | – | | | 修訂後和重新發布的公司章程修正案(本文引用自2018年5月30日提交的SeCoastForm 8-K表的附件3.1)。 | |
| Exhibit 3.2 | | | – | | | 修訂和重新制定公司章程(本文引用自2020年10月26日提交的《海岸公司8-K表格》附件3.1)。 | |
| Exhibit 4.1 | | | – | | | 普通股證書樣本(從2020年10月26日提交的SeCoastForm 8-K中的附件3.1參考併入本文)。 | |
| Exhibit 5.1 | | | – | | | Alston&Bird,LLP的法律意見。* | |
| Exhibit 8.1 | | | – | | | Alston&Bird,LLP的税務意見。 | |
| Exhibit 8.2 | | | – | | | 賓夕法尼亞州強生史密斯公司的税務意見。 | |
| Exhibit 21.1 | | | – | | | 註冊人的子公司(在此引用自2022年2月28日提交的附件21海岸公司的10-K表格)。 | |
| Exhibit 23.1 | | | – | | | Consent of Alston & Bird, LLP.* | |
| Exhibit 23.2 | | | – | | | Consent of Crowe LLP. | |
| Exhibit 23.3 | | | – | | | Consent of Ralston & Company, P.A. | |
| Exhibit 24 | | | – | | | Power of Attorney.* | |
| Exhibit 99.1 | | | – | | | 德拉蒙德銀行公司特別股東大會上使用的委託書。 | |
| Exhibit 99.2 | | | – | | | Consent of Hovde Group, LLC.* | |
| Exhibit 107 | | | – | | | Filing Fee Table* | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Charles M. Shaffer
Charles M. Shaffer
|
| |
董事長兼首席執行官
(首席執行官) |
| |
August 30, 2022
|
|
|
/s/ Tracey L. Dexter
Tracey L. Dexter
|
| |
常務副總裁和
Chief Financial Officer (首席財務會計官) |
| |
August 30, 2022
|
|
|
*
Dennis J. Arczynski
|
| | Director | | |
August 30, 2022
|
|
|
*
Jacqueline L. Bradley
|
| | Director | | |
August 30, 2022
|
|
|
*
H. Gilbert Culbreth, Jr.
|
| | Director | | |
August 30, 2022
|
|
|
*
Julie H. Daum
|
| | Director | | |
August 30, 2022
|
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
*
Christopher E. Fogal
|
| | Director | | |
August 30, 2022
|
|
|
*
Maryann Goebel
|
| | Director | | |
August 30, 2022
|
|
|
*
Dennis S. Hudson, III
|
| | Director | | |
August 30, 2022
|
|
|
*
Robert J. Lipstein
|
| | Director | | |
August 30, 2022
|
|
|
*
Alvaro J. Monserrat
|
| | Director | | |
August 30, 2022
|
|
|
*
Thomas E. Rossin
|
| | Director | | |
August 30, 2022
|
|