| |
Maryland
(State or other jurisdiction of
incorporation or organization) |
| |
6021
(Primary Standard Industrial
Classification Code No.) |
| |
52-1974638
(I.R.S. Employer
Identification No.) |
|
| |
Kevin Houlihan, Esq.
William Levay, Esq. Holland & Knight LLP 800 17th Street, NW, Suite 1100 Washington, DC 20006 Telephone: (202) 955-3000 |
| |
Benjamin Azoff, Esq.
Gary Lax, Esq. Luse Gorman, PC 5335 Wisconsin Avenue, NW, Suite 780 Washington, DC 20015 Telephone: (202) 274-2000 |
|
| |
Large accelerated filer ☐
|
| |
Accelerated filer ☐
|
| |
Non-accelerated filer ☒
|
| | Smaller reporting company ☒ | |
| | | | | | | | | | | Emerging growth company ☐ | |
| | | ||||||||||||||||||||||||||||
|
Title of Each Class of Securities
to be Registered |
| | |
Amount to be
Registered |
| | |
Proposed Maximum
Offering Price Per Share or Unit |
| | |
Proposed Maximum
Aggregate Offering Price(2) |
| | |
Amount of
Registration Fee(3) |
| ||||||||||||
|
Common Stock, par value $0.01 per share
|
| | | | | 8,108,266(1) | | | | | | | N/A | | | | | | $ | 141,865,255.14 | | | | | | $ | 15,477.50(4) | | |
| | | | | Sincerely, | |
| | | | |
|
|
| | | | |
Alan J. Hyatt
Chairman, President and Chief Executive Officer |
|
| | | | | By Order of the Board of Directors | |
| | | | |
|
|
| | | | |
Lloyd L. “Scott” Beatty, Jr.
President and Chief Executive Officer |
|
| | | | | By Order of the Board of Directors | |
| | | | |
|
|
| | | | |
Alan J. Hyatt
Chairman, President and Chief Executive Officer |
|
| | Shore Bancshares, Inc. | | | Alliance Advisors | |
| | 18 E. Dover St. | | | 200 Broadacres Drive | |
| | Easton, Maryland 21601 | | | 3rd Floor | |
| | (410) 763-7800 | | | Bloomfield, NJ 07003 | |
| | Attention: Investor Relations | | | Toll-Free: (855) 742-8276 | |
| | | | |
E-mail: SHBI@allianceadvisors.com
|
|
| | Severn Bancorp, Inc. | | | Alliance Advisors | |
| | 200 Westgate Circle | | | 200 Broadacres Drive | |
| | Suite 200 | | | 3rd Floor | |
| | Annapolis, Maryland 21401 | | | Bloomfield, NJ 07003 | |
| | (410) 260-2000 | | | Toll-Free: (888) 991-1291 | |
| | Attention: Investor Relations | | |
E-mail: SVBI@allianceadvisors.com
|
|
| | | | | | 1 | | | |
| | | | | | 9 | | | |
| | | | | | 20 | | | |
| | | | | | 29 | | | |
| | | | | | 35 | | | |
| | | | | | 37 | | | |
| | | | | | 37 | | | |
| | | | | | 37 | | | |
| | | | | | 37 | | | |
| | | | | | 37 | | | |
| | | | | | 37 | | | |
| | | | | | 38 | | | |
| | | | | | 38 | | | |
| | | | | | 38 | | | |
| | | | | | 39 | | | |
| | | | | | 39 | | | |
| | | | | | 39 | | | |
| | | | | | 40 | | | |
| | | | | | 40 | | | |
| | | | | | 41 | | | |
| | | | | | 42 | | | |
| | | | | | 42 | | | |
| | | | | | 42 | | | |
| | | | | | 42 | | | |
| | | | | | 43 | | | |
| | | | | | 43 | | | |
| | | | | | 44 | | | |
| | | | | | 44 | | | |
| | | | | | 45 | | | |
| | | | | | 45 | | | |
| | | | | | 46 | | | |
| | | | | | 46 | | | |
| | | | | | 46 | | | |
| | | | | | 47 | | | |
| | | | | | 47 | | | |
| | | | | | 47 | | | |
| | | | | | 52 | | | |
| | | | | | 54 | | |
| | | | | | 56 | | | |
| | | | | | 57 | | | |
| | | | | | 62 | | | |
| | | | | | 72 | | | |
| | | | | | 74 | | | |
| | | | | | 75 | | | |
| | | | | | 75 | | | |
| | | | | | 76 | | | |
| | | | | | 78 | | | |
| | | | | | 79 | | | |
| | | | | | 83 | | | |
| | | | | | 83 | | | |
| | | | | | 84 | | | |
| | | | | | 85 | | | |
| | | | | | 85 | | | |
| | | | | | 85 | | | |
| | | | | | 86 | | | |
| | | | | | 86 | | | |
| | | | | | 88 | | | |
| | | | | | 89 | | | |
| | | | | | 91 | | | |
| | | | | | 92 | | | |
| | | | | | 95 | | | |
| | | | | | 96 | | | |
| | | | | | 96 | | | |
| | | | | | 96 | | | |
| | | | | | 96 | | | |
| | | | | | 97 | | | |
| | | | | | 97 | | | |
| | | | | | 100 | | | |
| | | | | | 100 | | | |
| | | | | | 100 | | | |
| | | | | | 101 | | | |
| | | | | | 101 | | | |
| | | | | | 102 | | | |
| | | | | | 102 | | | |
| | | | | | 102 | | | |
| | | | | | 102 | | | |
| | | | | | 105 | | |
| | | | | | 105 | | | |
| | | | | | 105 | | | |
| | | | | | 106 | | | |
| | | | | | 106 | | | |
| | | | | | 106 | | | |
| | | | | | 107 | | | |
| | | | | | 107 | | | |
| | | | | | 108 | | | |
| | | | | | 109 | | | |
| | | | | | 109 | | | |
| | | | | | 110 | | | |
| | | | | | 110 | | | |
| | | | | | 111 | | | |
| | | | | | 111 | | | |
| | | | | | 111 | | | |
| | | | | | 112 | | | |
| | | | | | 112 | | | |
| | | | | | 112 | | | |
| | | | | | 113 | | |
| | APPENDIX A | | | Agreement and Plan of Merger | |
| | APPENDIX B | | | Opinion of Janney Montgomery Scott LLC | |
| | APPENDIX C | | | Opinion of Piper Sandler & Co. | |
| | | |
SHBI
Common Stock |
| |
Severn
Common Stock |
| |
Cash
Consideration |
| |
Equivalent
Market Value Per Share of Severn |
| ||||||||||||
|
At March 2, 2021
|
| | | $ | 15.64 | | | | | $ | 8.10 | | | | | $ | 1.59 | | | | | $ | 11.30 | | |
|
At September 7, 2021
|
| | | | 17.73 | | | | | | 12.40 | | | | | | 1.59 | | | | | | 12.60 | | |
|
(in thousands)
|
| |
SHBI
Historical |
| |
Severn
Historical |
| |
Transaction Accounting
Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and due from banks
|
| | | $ | 18,275 | | | | | $ | 4,057 | | | | | $ | — | | | | | | | | $ | 22,332 | | |
|
Interest-bearing deposits with other banks
|
| | | | 218,913 | | | | | | 306,590 | | | | | | (21,164) | | | |
A
|
| | | | 504,339 | | |
|
Cash and cash equivalents
|
| | | | 237,188 | | | | | | 310,647 | | | | | | (21,164) | | | | | | | | | 526,671 | | |
| Investment securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Available-for-sale, at fair value
|
| | | | 113,957 | | | | | | 21,278 | | | | | | — | | | | | | | | | 135,235 | | |
|
Held to maturity, at amortized cost
|
| | | | 198,884 | | | | | | 133,657 | | | | | | 395 | | | |
B
|
| | | | 332,936 | | |
|
Equity securities, at fair value
|
| | | | 1,384 | | | | | | — | | | | | | — | | | | | | | | | 1,384 | | |
|
Restricted securities
|
| | | | 3,189 | | | | | | 970 | | | | | | — | | | | | | | | | 4,159 | | |
|
Loans held for sale, at fair value
|
| | | | — | | | | | | 32,869 | | | | | | — | | | | | | | | | 32,869 | | |
|
Loans
|
| | | | 1,472,429 | | | | | | 613,329 | | | | | | 236 | | | |
C
|
| | | | 2,085,994 | | |
|
Less: allowance for credit losses
|
| | | | (15,088) | | | | | | (7,878) | | | | | | 7,878 | | | |
D
|
| | | | (15,088) | | |
|
Loans, net
|
| | | | 1,457,341 | | | | | | 605,451 | | | | | | 8,114 | | | | | | | | | 2,070,906 | | |
|
Premises and equipment, net
|
| | | | 25,313 | | | | | | 20,278 | | | | | | 6,500 | | | |
E
|
| | | | 52,091 | | |
|
Goodwill
|
| | | | 17,518 | | | | | | 770 | | | | | | 28,870 | | | |
F
|
| | | | 47,158 | | |
|
Other Intangible assets, net
|
| | | | 1,473 | | | | | | — | | | | | | 7,300 | | | |
G
|
| | | | 8,773 | | |
|
Other real estate owned, net
|
| | | | 203 | | | | | | 1,010 | | | | | | — | | | | | | | | | 1,213 | | |
|
Right-of-use assets
|
| | | | 5,616 | | | | | | 2,244 | | | | | | — | | | |
E
|
| | | | 7,860 | | |
|
Other assets
|
| | | | 58,194 | | | | | | 14,527 | | | | | | (1,108) | | | |
H
|
| | | | 71,613 | | |
|
TOTAL ASSETS
|
| | | $ | 2,120,260 | | | | | $ | 1,143,701 | | | | | $ | 28,907 | | | | | | | | $ | 3,292,868 | | |
| LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Noninterest-bearing
|
| | | $ | 538,009 | | | | | $ | 354,855 | | | | | $ | — | | | | | | | | $ | 892,864 | | |
|
Interest-bearing
|
| | | | 1,342,573 | | | | | | 640,867 | | | | | | 1,826 | | | |
I
|
| | | | 1,985,266 | | |
|
Total deposits
|
| | | | 1,880,582 | | | | | | 995,722 | | | | | | 1,826 | | | | | | | | | 2,878,130 | | |
|
Securities sold under retail repurchase agreements
|
| | | | 2,907 | | | | | | — | | | | | | — | | | | | | | | | 2,907 | | |
|
Long-term borrowings
|
| | | | — | | | | | | 10,000 | | | | | | 313 | | | |
J
|
| | | | 10,313 | | |
|
Subordinated debt
|
| | | | 24,490 | | | | | | 20,619 | | | | | | (3,332) | | | |
K
|
| | | | 41,777 | | |
|
Total borrowings
|
| | | | 27,397 | | | | | | 30,619 | | | | | | (3,019) | | | | | | | | | 54,997 | | |
|
Lease liabilities
|
| | | | 5,757 | | | | | | 2,280 | | | | | | — | | | |
E
|
| | | | 8,037 | | |
|
Other liabilities
|
| | | | 7,842 | | | | | | 2,445 | | | | | | 7,594 | | | |
L
|
| | | | 17,881 | | |
|
TOTAL LIABILITIES
|
| | | | 1,921,578 | | | | | | 1,031,066 | | | | | | 6,401 | | | | | | | | | 2,959,045 | | |
| STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common stock
|
| | | | 118 | | | | | | 129 | | | | | | (49) | | | |
M
|
| | | | 198 | | |
|
Additional paid in capital
|
| | | | 51,544 | | | | | | 66,392 | | | | | | 74,327 | | | |
N
|
| | | | 192,263 | | |
|
Retained earnings
|
| | | | 146,414 | | | | | | 47,561 | | | | | | (53,219) | | | |
O
|
| | | | 140,756 | | |
|
Accumulated other comprehensive income (loss)
|
| | | | 606 | | | | | | (1,447) | | | | | | 1,447 | | | |
P
|
| | | | 606 | | |
|
TOTAL STOCKHOLDERS’ EQUITY
|
| | | | 198,682 | | | | | | 112,635 | | | | | | 22,506 | | | | | | | | | 333,823 | | |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 2,120,260 | | | | | $ | 1,143,701 | | | | | $ | 28,907 | | | | | | | | $ | 3,292,868 | | |
|
(in thousands, except per share data)
|
| |
SHBI
Historical |
| |
Severn
Historical |
| |
Transaction Accounting
Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||
| INTEREST INCOME | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest and fees on loans
|
| | | $ | 28,747 | | | | | $ | 15,622 | | | | | $ | 239 | | | |
Q
|
| | | $ | 44,608 | | |
|
Interest and dividends on investment securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Taxable
|
| | | | 2,025 | | | | | | 718 | | | | | | — | | | | | | | | | 2,743 | | |
|
Interest on deposits with other banks
|
| | | | 102 | | | | | | 152 | | | | | | — | | | | | | | | | 254 | | |
|
Total interest income
|
| | | | 30,874 | | | | | | 16,492 | | | | | | 239 | | | | | | | | | 47,605 | | |
| INTEREST EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest on deposits
|
| | | | 2,240 | | | | | | 1,491 | | | | | | (199) | | | |
R
|
| | | | 3,532 | | |
|
Interest on short-term borrowings
|
| | | | 3 | | | | | | — | | | | | | — | | | | | | | | | 3 | | |
|
Interest on long-term borrowings
|
| | | | 729 | | | | | | 333 | | | | | | 124 | | | |
S
|
| | | | 1,186 | | |
|
Total interest expense
|
| | | | 2,972 | | | | | | 1,824 | | | | | | (75) | | | | | | | | | 4,721 | | |
|
NET INTEREST INCOME
|
| | | | 27,902 | | | | | | 14,668 | | | | | | 314 | | | | | | | | | 42,884 | | |
|
Provision (provision reversal) for credit losses
|
| | | | 1,075 | | | | | | (1,075) | | | | | | — | | | | | | | | | — | | |
|
NET INTEREST INCOME AFTER PROVISION (PROVISION REVERSAL) FOR CREDIT LOSSES
|
| | | | 26,827 | | | | | | 15,743 | | | | | | 314 | | | | | | | | | 42,884 | | |
| NONINTEREST INCOME | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service charges on deposit accounts
|
| | | | 1,357 | | | | | | 1,401 | | | | | | — | | | | | | | | | 2,758 | | |
|
Trust and investment fee income
|
| | | | 882 | | | | | | — | | | | | | — | | | | | | | | | 882 | | |
|
Mortgage-banking revenue
|
| | | | — | | | | | | 6,696 | | | | | | — | | | | | | | | | 6,696 | | |
|
Other noninterest income
|
| | | | 3,221 | | | | | | 1,418 | | | | | | — | | | | | | | | | 4,639 | | |
|
Total noninterest income
|
| | | | 5,460 | | | | | | 9,515 | | | | | | — | | | | | | | | | 14,975 | | |
| NONINTEREST EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and wages
|
| | | | 8,404 | | | | | | 10,244 | | | | | | — | | | | | | | | | 18,648 | | |
|
Employee benefits
|
| | | | 3,337 | | | | | | 1,807 | | | | | | — | | | | | | | | | 5,144 | | |
|
Occupancy expense
|
| | | | 1,584 | | | | | | 957 | | | | | | 83 | | | |
T
|
| | | | 2,624 | | |
|
Furniture and equipment expense
|
| | | | 719 | | | | | | 87 | | | | | | — | | | | | | | | | 806 | | |
|
Data processing
|
| | | | 2,344 | | | | | | 946 | | | | | | — | | | | | | | | | 3,290 | | |
|
Directors’ fees
|
| | | | 303 | | | | | | 131 | | | | | | — | | | | | | | | | 434 | | |
|
Amortization of intangible assets
|
| | | | 246 | | | | | | — | | | | | | 782 | | | |
U
|
| | | | 1,028 | | |
|
FDIC insurance premium expense
|
| | | | 408 | | | | | | 144 | | | | | | — | | | | | | | | | 552 | | |
|
Other real estate owned expenses, net
|
| | | | 2 | | | | | | 46 | | | | | | — | | | | | | | | | 48 | | |
|
Legal and professional fees
|
| | | | 1,164 | | | | | | 672 | | | | | | — | | | | | | | | | 1,836 | | |
|
Merger expenses
|
| | | | 377 | | | | | | 329 | | | | | | (706) | | | |
V
|
| | | | — | | |
|
Other noninterest expenses
|
| | | | 2,486 | | | | | | 2,115 | | | | | | — | | | | | | | | | 4,601 | | |
|
Total noninterest expense
|
| | | | 21,374 | | | | | | 17,478 | | | | | | 159 | | | | | | | | | 39,011 | | |
|
Income before income tax expense
|
| | | | 10,913 | | | | | | 7,780 | | | | | | 155 | | | | | | | | | 18,848 | | |
|
Income tax expense
|
| | | | 2,884 | | | | | | 2,149 | | | | | | 40 | | | |
W
|
| | | | 5,073 | | |
|
NET INCOME
|
| | | $ | 8,029 | | | | | $ | 5,631 | | | | | $ | 115 | | | | | | | | $ | 13,775 | | |
|
Earnings per common share, basic and diluted
|
| | | $ | 0.68 | | | | | $ | 0.44 | | | | | | | | | | | | | | $ | 0.70 | | |
|
Weighted average shares outstanding – Basic
|
| | | | 11,749 | | | | | | 12,853 | | | | | | (4,862) | | | |
X
|
| | | | 19,740 | | |
|
Weighted average shares outstanding – Diluted
|
| | | | 11,750 | | | | | | 12,923 | | | | | | (4,932) | | | |
X
|
| | | | 19,741 | | |
|
(in thousands, except per share data)
|
| |
SHBI
Historical |
| |
Severn
Historical |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||
| INTEREST INCOME | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest and fees on loans
|
| | | $ | 56,420 | | | | | $ | 32,330 | | | | | $ | 598 | | | |
Q
|
| | | $ | 89,348 | | |
|
Interest and dividends on investment securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Taxable
|
| | | | 2,997 | | | | | | 1,034 | | | | | | — | | | | | | | | | 4,031 | | |
|
Interest on deposits with other banks
|
| | | | 260 | | | | | | 547 | | | | | | — | | | | | | | | | 807 | | |
|
Total interest income
|
| | | | 59,677 | | | | | | 33,911 | | | | | | 598 | | | | | | | | | 94,186 | | |
| INTEREST EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest on deposits
|
| | | | 6,440 | | | | | | 5,252 | | | | | | (1,190) | | | |
R
|
| | | | 10,502 | | |
|
Interest on short-term borrowings
|
| | | | 5 | | | | | | — | | | | | | — | | | | | | | | | 5 | | |
|
Interest on long-term borrowings
|
| | | | 635 | | | | | | 1,139 | | | | | | (66) | | | |
S
|
| | | | 1,708 | | |
|
Total interest expense
|
| | | | 7,080 | | | | | | 6,391 | | | | | | (1,256) | | | | | | | | | 12,215 | | |
|
NET INTEREST INCOME
|
| | | | 52,597 | | | | | | 27,520 | | | | | | 1,854 | | | | | | | | | 81,971 | | |
|
Provision for credit losses
|
| | | | 3,900 | | | | | | 900 | | | | | | — | | | | | | | | | 4,800 | | |
|
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES
|
| | | | 48,697 | | | | | | 26,620 | | | | | | 1,854 | | | | | | | | | 77,171 | | |
| NONINTEREST INCOME | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service charges on deposit accounts
|
| | | | 2,839 | | | | | | 2,596 | | | | | | — | | | | | | | | | 5,435 | | |
|
Trust and investment fee income
|
| | | | 1,558 | | | | | | — | | | | | | — | | | | | | | | | 1,558 | | |
|
Gains on sale and calls of investment securities
|
| | | | 347 | | | | | | — | | | | | | — | | | | | | | | | 347 | | |
|
Mortgage-banking revenue
|
| | | | — | | | | | | 9,466 | | | | | | — | | | | | | | | | 9,466 | | |
|
Other noninterest income
|
| | | | 6,005 | | | | | | 3,752 | | | | | | — | | | | | | | | | 9,757 | | |
|
Total noninterest income
|
| | | | 10,749 | | | | | | 15,814 | | | | | | — | | | | | | | | | 26,563 | | |
| NONINTEREST EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and wages
|
| | | | 14,935 | | | | | | 19,980 | | | | | | — | | | | | | | | | 34,915 | | |
|
Employee benefits
|
| | | | 6,461 | | | | | | 3,203 | | | | | | — | | | | | | | | | 9,664 | | |
|
Occupancy expense
|
| | | | 2,919 | | | | | | 1,780 | | | | | | 167 | | | |
T
|
| | | | 4,866 | | |
|
Furniture and equipment expense
|
| | | | 1,224 | | | | | | 393 | | | | | | — | | | | | | | | | 1,617 | | |
|
Data processing
|
| | | | 4,288 | | | | | | 1,796 | | | | | | — | | | | | | | | | 6,084 | | |
|
Directors’ fees
|
| | | | 504 | | | | | | 290 | | | | | | — | | | | | | | | | 794 | | |
|
Amortization of intangible assets
|
| | | | 533 | | | | | | — | | | | | | 1,825 | | | |
U
|
| | | | 2,358 | | |
|
FDIC insurance premium expense
|
| | | | 485 | | | | | | 143 | | | | | | — | | | | | | | | | 628 | | |
|
Other real estate owned expenses, net
|
| | | | 56 | | | | | | (23) | | | | | | — | | | | | | | | | 33 | | |
|
Legal and professional fees
|
| | | | 2,296 | | | | | | 1,368 | | | | | | — | | | | | | | | | 3,664 | | |
|
Other noninterest expenses
|
| | | | 4,698 | | | | | | 4,122 | | | | | | — | | | | | | | | | 8,820 | | |
|
Total noninterest expense
|
| | | | 38,399 | | | | | | 33,052 | | | | | | 1,992 | | | | | | | | | 73,443 | | |
|
Income before income tax expense
|
| | | | 21,047 | | | | | | 9,382 | | | | | | (138) | | | | | | | | | 30,291 | | |
|
Income tax expense
|
| | | | 5,317 | | | | | | 2,676 | | | | | | (35) | | | |
W
|
| | | | 7,958 | | |
|
NET INCOME
|
| | | $ | 15,730 | | | | | $ | 6,706 | | | | | $ | (103) | | | | | | | | $ | 22,333 | | |
|
Earnings per common share, basic and diluted
|
| | | $ | 1.27 | | | | | $ | 0.52 | | | | | | | | | | | | | | $ | 1.10 | | |
|
Weighted average shares outstanding – Basic
|
| | | | 12,380 | | | | | | 12,816 | | | | | | (4,825) | | | |
X
|
| | | | 20,371 | | |
|
Weighted average shares outstanding – Diluted
|
| | | | 12,381 | | | | | | 12,832 | | | | | | (4,841) | | | |
X
|
| | | | 20,372 | | |
| |
Merger consideration for outstanding common shares of Severn
|
| | | $ | (20,470) | | |
| |
Merger consideration for outstanding share options of Severn
|
| | | | (694) | | |
| |
Total pro forma adjustments
|
| | | $ | (21,164) | | |
| |
Reversal of net unaccreted loan origination fees
|
| | | $ | 3,686 | | |
| |
Estimate of credit losses
|
| | | | (4,913) | | |
| |
Estimate of fair value related to liquidity
|
| | | | 1,463 | | |
| |
Total pro forma adjustments
|
| | | $ | 236 | | |
| |
Elimination of historical goodwill recorded by Severn
|
| | | $ | (770) | | |
| |
Estimate of goodwill related to SHBI’s acquisition of Severn
|
| | | | 29,640 | | |
| |
Total pro forma adjustments
|
| | | $ | 28,870 | | |
| |
Deferred taxes on acquisition accounting adjustments
|
| | | $ | (1,182) | | |
| |
Deferred taxes on the core deposit intangible
|
| | | | (1,862) | | |
| |
Tax impact of the merger-related expenses
|
| | | | 1,936 | | |
| |
Total pro forma adjustments
|
| | | $ | (1,108) | | |
| |
To reflect elimination of Severn’s historical common stock
|
| | | $ | (129) | | |
| |
To reflect issuance of SHBI common stock consideration at par value
|
| | | | 80 | | |
| |
Total pro forma adjustments
|
| | | $ | (49) | | |
| |
To reflect elimination of Severn’s historical additional paid in capital
|
| | | $ | (66,392) | | |
| |
To reflect issuance of SHBI common stock consideration in excess of par value
|
| | | | 140,719 | | |
| |
Total pro forma adjustments
|
| | | $ | 74,327 | | |
| |
To reflect elimination of Severn’s historical retained earnings
|
| | | $ | (47,561) | | |
| |
To reflect the after-tax effect of estimated merger expenses
|
| | | | (5,658) | | |
| |
Total pro forma adjustments
|
| | | $ | (53,219) | | |
| | Purchase Price: | | | | | | | | | | | | | |
| |
SHBI common stock paid at closing price of $17.62 as of September 7, 2021(1)
|
| | | | | | | | | $ | 140,799 | | |
| |
Cash consideration
|
| | | | | | | | | | 20,470 | | |
| |
Cash consideration for Severn options
|
| | | | | | | | | | 694 | | |
| |
Total pro forma purchase price
|
| | | | | | | | | $ | 161,963 | | |
| | Fair value of assets acquired: | | | | | | | | | | | | | |
| |
Cash and cash equivalents
|
| | | $ | 310,647 | | | | | | | | |
| |
Total securities
|
| | | | 156,300 | | | | | | | | |
| |
Loans held for sale
|
| | | | 32,869 | | | | | | | | |
| |
Loans, net
|
| | | | 613,565 | | | | | | | | |
| |
Premises and equipment
|
| | | | 26,778 | | | | | | | | |
| |
Other real estate owned
|
| | | | 1,010 | | | | | | | | |
| |
Core deposit intangible
|
| | | | 7,300 | | | | | | | | |
| |
Other assets
|
| | | | 13,727 | | | | | | | | |
| |
Total assets
|
| | | $ | 1,162,196 | | | | | | | | |
| | Fair value of liabilities assumed: | | | | | | | | | | | | | |
| |
Deposits
|
| | | | 997,548 | | | | | | | | |
| |
Total debt
|
| | | | 27,600 | | | | | | | | |
| |
Other liabilities
|
| | | | 4,725 | | | | | | | | |
| |
Total liabilities
|
| | | $ | 1,029,873 | | | | | | | | |
| |
Net assets acquired
|
| | | | | | | | | $ | 132,323 | | |
| |
Preliminary pro forma goodwill
|
| | | | | | | | | $ | 29,640 | | |
| | | |
Purchase Price
|
| |
Estimated Goodwill
|
| ||||||
|
Up 20%
|
| | | $ | 190,090 | | | | | $ | 57,767 | | |
|
Up 10%
|
| | | $ | 176,027 | | | | | $ | 43,704 | | |
|
As presented in pro forma presentation above
|
| | | $ | 161,963 | | | | | $ | 29,640 | | |
|
Down 10%
|
| | | $ | 147,899 | | | | | $ | 15,576 | | |
|
Down 20%
|
| | | $ | 133,835 | | | | | $ | 1,512 | | |
| | | |
Increase (Decrease) to Pre-Tax Earnings
|
| |||||||||||||||||||||||||||
| |
Year 1
|
| |
Year 2
|
| |
Year 3
|
| |
Year 4
|
| |
Year 5
|
| |||||||||||||||||
|
Loans
|
| | | $ | 598 | | | | | $ | 478 | | | | | $ | 359 | | | | | $ | 239 | | | | | $ | 120 | | |
|
Core Deposit Intangible
|
| | | | (1,825) | | | | | | (1,564) | | | | | | (1,304) | | | | | | (1,043) | | | | | | (782) | | |
|
Subordinated debt
|
| | | | (247) | | | | | | (247) | | | | | | (247) | | | | | | (247) | | | | | | (247) | | |
|
Fair value on bank premises and equipment
|
| | | | (167) | | | | | | (167) | | | | | | (167) | | | | | | (167) | | | | | | (167) | | |
|
Other Fair Value Adjustments
|
| | | | 1,503 | | | | | | 398 | | | | | | 95 | | | | | | 100 | | | | | | 43 | | |
| |
Transaction Price / LTM EPS(1):
|
| | | | 20.4x | | |
| |
Transaction Price / Tangible Book Value Per Share(2):
|
| | | | 126.2% | | |
| |
Tangible Book Premium/Core Deposits(3):
|
| | | | 4.0% | | |
|
Buyer
|
| |
Target
|
| |
Price /
TBV (%) |
| |
Price /
LTM EPS (x) |
| |
Price /
Assets (%) |
| |
Core Deposit
Premium (%) |
| ||||||||||||
|
Stock Yards Bancorp, Inc.
|
| | Kentucky Bancshares, Inc. | | | | | 171.4 | | | | | | 16.3 | | | | | | 15.9 | | | | | | NA | | |
|
First Busey Corp.
|
| | Cummins-American Corp. | | | | | 109.6 | | | | | | 21.6 | | | | | | 13.7 | | | | | | 1.5 | | |
|
BancorpSouth Bank
|
| | FNS Bancshares, Inc. | | | | | 154.0 | | | | | | 19.4 | | | | | | 13.8 | | | | | | 6.5 | | |
|
BancorpSouth Bank
|
| |
National United Bancshares, Inc.
|
| | | | 156.3 | | | | | | 15.8 | | | | | | 15.3 | | | | | | 6.8 | | |
|
First Mid Bancshares, Inc.
|
| | LINCO Bancshares, Inc. | | | | | 106.6 | | | | | | 21.0 | | | | | | 12.4 | | | | | | 1.4 | | |
|
Dollar Mutual Bancorp
|
| | Standard AVB Financial Corp. | | | | | 133.4 | | | | | | 22.5 | | | | | | 15.2 | | | | | | 6.8 | | |
|
Hanover Bancorp, Inc.
|
| | Savoy Bank | | | | | 149.2 | | | | | | 13.0 | | | | | | 10.6 | | | | | | 16.5 | | |
|
Enterprise Financial Services
|
| | Seacoast Commerce Banc | | | | | 151.2 | | | | | | 10.5 | | | | | | 12.2 | | | | | | 5.5 | | |
| | | | Average | | | | | 141.5 | | | | | | 17.5 | | | | | | 13.6 | | | | | | 6.4 | | |
| | | | Median | | | | | 150.2 | | | | | | 17.8 | | | | | | 13.7 | | | | | | 6.5 | | |
| | | | | | | | | | |
Comparable Transactions
|
| | | |||||||||||||||||
|
Dollars in thousands, except per share amounts
Valuation Multiple |
| | |
Severn
Value ($000s) |
| |
Median
Multiple |
| |
Aggregate
Value ($000s) |
| |
Value Per
Share(4) |
| | | | | ||||||||||||
|
Tangible common equity(1)
|
| | | | $ | 108,543 | | | | | | 150.2% | | | | | $ | 163,052 | | | | | $ | 12.69 | | | | | | |
|
LTM net income(2)
|
| | | | $ | 6,706 | | | | | | 17.8x | | | | | $ | 119,534 | | | | | $ | 9.30 | | | | | | |
|
Total assets(1)
|
| | | | $ | 952,553 | | | | | | 13.7% | | | | | $ | 130,738 | | | | | $ | 10.17 | | | | | | |
|
Core deposits(3)
|
| | | | $ | 705,623 | | | | | | 6.5% | | | | | $ | 154,550 | | | | | $ | 12.03 | | | | | | |
| | | | |
Ranges of Values:
|
| |
Minimum
|
| | | $ | 119,534 | | | | | $ | 9.30 | | | | | ||||||||
| | | | |
Maximum
|
| | | $ | 163,032 | | | | | $ | 12.69 | | | | | | | |||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
| | | | | | | Factor-Weighted Average | | | | | | | | | | | $ | 141,963 | | | | | $ | 11.05 | | | | | | |
|
Discount
Rate |
| |
1.30x
|
| |
1.40x
|
| |
1.50x
|
| |
1.60x
|
| |
1.70x
|
| |||||||||||||||
|
11.0%
|
| | | $ | 10.76 | | | | | $ | 11.53 | | | | | $ | 12.31 | | | | | $ | 13.09 | | | | | $ | 13.87 | | |
|
11.5%
|
| | | $ | 10.57 | | | | | $ | 11.34 | | | | | $ | 12.10 | | | | | $ | 12.86 | | | | | $ | 13.62 | | |
|
12.0%
|
| | | $ | 10.39 | | | | | $ | 11.14 | | | | | $ | 11.89 | | | | | $ | 12.64 | | | | | $ | 13.39 | | |
|
12.5%
|
| | | $ | 10.21 | | | | | $ | 10.95 | | | | | $ | 11.69 | | | | | $ | 12.42 | | | | | $ | 13.16 | | |
|
13.0%
|
| | | $ | 10.04 | | | | | $ | 10.76 | | | | | $ | 11.49 | | | | | $ | 12.21 | | | | | $ | 12.93 | | |
|
Discount
Rate |
| |
16.0x
|
| |
17.0x
|
| |
18.0x
|
| |
19.0x
|
| |
20.0x
|
| |||||||||||||||
|
11.0%
|
| | | $ | 11.13 | | | | | $ | 11.78 | | | | | $ | 12.44 | | | | | $ | 13.09 | | | | | $ | 13.75 | | |
|
11.5%
|
| | | $ | 10.94 | | | | | $ | 11.58 | | | | | $ | 12.22 | | | | | $ | 12.87 | | | | | $ | 13.51 | | |
|
12.0%
|
| | | $ | 10.75 | | | | | $ | 11.38 | | | | | $ | 12.01 | | | | | $ | 12.64 | | | | | $ | 13.28 | | |
|
12.5%
|
| | | $ | 10.57 | | | | | $ | 11.19 | | | | | $ | 11.81 | | | | | $ | 12.43 | | | | | $ | 13.05 | | |
|
13.0%
|
| | | $ | 10.39 | | | | | $ | 11.00 | | | | | $ | 11.61 | | | | | $ | 12.22 | | | | | $ | 12.82 | | |
| | | | | | | | | |
Premium
|
| |||||||||
|
Dollars in thousands
|
| |
12/31/20 Balance
|
| |
(%)
|
| |
($)
|
| |||||||||
|
Non-interest bearing deposits
|
| | | $ | 347,633 | | | | | | 8.00 | | | | | $ | 27,811 | | |
|
NOW accounts
|
| | | $ | 0 | | | | | | 6.00 | | | | | $ | 0 | | |
|
Savings and money market accounts
|
| | | $ | 252,129 | | | | | | 4.00 | | | | | $ | 10,085 | | |
|
Certificates of deposit
|
| | | $ | 212,168 | | | | | | 0.00 | | | | | $ | 0 | | |
|
Total deposits
|
| | | $ | 811,930 | | | | | | 4.67% | | | | | $ | 37,896 | | |
|
Dollars in thousands, except per share amounts
|
| | |
Amount
|
| |
Per Share
|
| | | | | ||||||
|
Tangible common equity
|
| | | | $ | 108,543 | | | | | $ | 8.45 | | | | | ||
|
Less: credit mark (after-tax)
|
| | | | $ | (2,983) | | | | | $ | (0.23) | | | | | ||
|
Less: Capital Mark (If Sub – 8.0% Tier 1 Common)
|
| | | | | 0 | | | | | $ | 0.00 | | | | | ||
|
Add: deposit premium
|
| | | | $ | 37,896 | | | | | $ | 2.95 | | | | | ||
|
Indicated franchise value
|
| | | | $ | 143,455 | | | | | $ | 11.16 | | | | | ||
|
Minimum franchise value – (3% deposit premium)
|
| | | | $ | 129,917 | | | | | $ | 10.11 | | | | | ||
|
Maximum franchise value – (7% deposit premium)
|
| | | | $ | 162,395 | | | | | $ | 12.64 | | | | | ||
| |
Transaction Price Per Share / December 31, 2020 Book Value Per Share
|
| | | | 130% | | |
| |
Transaction Price Per Share / December 31, 2020 Tangible Book Value Per Share
|
| | | | 131% | | |
| |
Transaction Price Per Share / Estimated 2021 Earnings
|
| | | | 15.6x | | |
| |
Core Deposit Premium(1)
|
| | | | 4.9% | | |
| |
Market Premium as of February 26, 2021
|
| | | | 35.2% | | |
| | | |
Beginning Value
February 26, 2020 |
| |
Ending Value
February 26, 2021 |
| ||||||
|
Severn
|
| | | | 100% | | | | | | 100.6% | | |
|
Severn Peer Group
|
| | | | 100% | | | | | | 112.8% | | |
|
S&P 500 Index
|
| | | | 100% | | | | | | 122.3% | | |
|
NASDAQ Bank Index
|
| | | | 100% | | | | | | 121.1% | | |
| | | |
Beginning Value
February 26, 2018 |
| |
Ending Value
February 26, 2021 |
| ||||||
|
Severn
|
| | | | 100% | | | | | | 113.9% | | |
|
Severn Peer Group
|
| | | | 100% | | | | | | 106.7% | | |
|
S&P 500 Index
|
| | | | 100% | | | | | | 137.1% | | |
|
NASDAQ Bank Index
|
| | | | 100% | | | | | | 102.5% | | |
| | | |
Beginning Value
February 26, 2020 |
| |
Ending Value
February 26, 2021 |
| ||||||
|
SHBI
|
| | | | 100% | | | | | | 102.0% | | |
|
SHBI Peer Group
|
| | | | 100% | | | | | | 109.2% | | |
|
S&P 500 Index
|
| | | | 100% | | | | | | 122.3% | | |
|
NASDAQ Bank Index
|
| | | | 100% | | | | | | 121.1% | | |
| | | |
Beginning Value
February 26, 2018 |
| |
Ending Value
February 26, 2021 |
| ||||||
|
SHBI
|
| | | | 100% | | | | | | 112.6% | | |
|
SHBI Peer Group
|
| | | | 100% | | | | | | 108.3% | | |
|
S&P 500 Index
|
| | | | 100% | | | | | | 137.1% | | |
|
NASDAQ Bank Index
|
| | | | 100% | | | | | | 102.5% | | |
| | First United Corporation | | | Blue Ridge Bankshares, Inc. | |
| | Community Bankers Trust Corporation | | | Old Point Financial Corporation | |
| | MainStreet Bancshares, Inc. | | | First National Corporation | |
| | Partners Bancorp | | | Bank of the James Financial Group, Inc. | |
| | National Bankshares, Inc. | | | Village Bank and Trust Financial Corp. | |
| | | |
Severn
|
| |
Severn
Peer Group Median |
| |
Severn
Peer Group Mean |
| |
Severn
Peer Group Low |
| |
Severn
Peer Group High |
| |||||||||||||||
|
Total assets ($mm)
|
| | | | 953 | | | | | | 1,509 | | | | | | 1,332 | | | | | | 706 | | | | | | 1,734 | | |
|
Loans / Deposits (%)
|
| | | | 79.7 | | | | | | 83.7 | | | | | | 83.2 | | | | | | 59.3 | | | | | | 104.9 | | |
|
Non-performing assets(1) / Total assets (%)
|
| | | | 0.57 | | | | | | 0.43 | | | | | | 0.39 | | | | | | 0.00 | | | | | | 0.89 | | |
|
Tangible common equity/Tangible assets (%)
|
| | | | 11.41 | | | | | | 8.28 | | | | | | 8.52 | | | | | | 5.74 | | | | | | 12.02 | | |
|
Tier 1 Leverage Ratio (%)
|
| | | | 13.67 | | | | | | 9.04 | | | | | | 9.47 | | | | | | 8.07 | | | | | | 12.10 | | |
|
Total RBC Ratio (%)
|
| | | | — | | | | | | 13.91 | | | | | | 14.54 | | | | | | 12.31 | | | | | | 19.94 | | |
|
CRE / Total RBC Ratio (%)
|
| | | | 199.6 | | | | | | 240.7 | | | | | | 245.3 | | | | | | 153.0 | | | | | | 394.5 | | |
|
YTD Return on average assets (%)
|
| | | | 0.76 | | | | | | 0.99 | | | | | | 0.92 | | | | | | 0.45 | | | | | | 1.30 | | |
|
YTD Return on average equity (%)
|
| | | | 6.21 | | | | | | 10.06 | | | | | | 10.36 | | | | | | 4.65 | | | | | | 18.09 | | |
|
YTD Net interest margin (%)
|
| | | | 3.29 | | | | | | 3.33 | | | | | | 3.32 | | | | | | 2.95 | | | | | | 3.52 | | |
|
YTD Efficiency ratio (%)
|
| | | | 76.15 | | | | | | 63.67 | | | | | | 65.62 | | | | | | 53.03 | | | | | | 86.63 | | |
|
Price/Tangible book value (%)
|
| | | | 97 | | | | | | 102 | | | | | | 105 | | | | | | 92 | | | | | | 135 | | |
|
Price/Annualized YTD Earnings per share (x)
|
| | | | 15.8 | | | | | | 10.7 | | | | | | 12.2 | | | | | | 6.4 | | | | | | 23.8 | | |
|
Current Dividend Yield (%)
|
| | | | 2.4 | | | | | | 2.6 | | | | | | 2.2 | | | | | | 0.0 | | | | | | 4.3 | | |
|
Market value ($mm)
|
| | | | 105 | | | | | | 127 | | | | | | 133 | | | | | | 56 | | | | | | 247 | | |
| | Howard Bancorp, Inc. | | | Community Bankers Trust Corporation | |
| | C&F Financial Corporation | | | MainStreet Bancshares, Inc. | |
| | Community Financial Corporation | | | Partners Bancorp | |
| | Capital Bancorp, Inc. | | | National Bankshares, Inc. | |
| | FVCBankcorp, Inc. | | | Blue Ridge Bankshares, Inc. | |
| | First United Corporation | | | Old Point Financial Corporation | |
| | | |
SHBI
|
| |
SHBI
Peer Group Median |
| |
SHBI
Peer Group Mean |
| |
SHBI
Peer Group Low |
| |
SHBI
Peer Group High |
| |||||||||||||||
|
Total assets ($mm)
|
| | | | 1,933 | | | | | | 1,689 | | | | | | 1,763 | | | | | | 1,226 | | | | | | 2,538 | | |
|
Loans / Deposits (%)
|
| | | | 85.5 | | | | | | 86.3 | | | | | | 86.2 | | | | | | 59.3 | | | | | | 104.9 | | |
|
Non-performing assets(1) / Total assets (%)
|
| | | | 0.32 | | | | | | 0.42 | | | | | | 0.41 | | | | | | 0.00 | | | | | | 1.11 | | |
|
Tangible common equity/Tangible assets (%)
|
| | | | 9.18 | | | | | | 8.88 | | | | | | 8.93 | | | | | | 5.74 | | | | | | 12.02 | | |
|
Tier 1 Leverage Ratio (%)
|
| | | | 0.64(2) | | | | | | 9.43 | | | | | | 8.83 | | | | | | 0.44 | | | | | | 11.65 | | |
|
Total RBC Ratio (%)
|
| | | | 14.25(2) | | | | | | 14.46 | | | | | | 14.65 | | | | | | 12.77 | | | | | | 19.94 | | |
|
CRE / Total RBC Ratio (%)
|
| | | | 307.1(2) | | | | | | 262.8 | | | | | | 266.0 | | | | | | 153.0 | | | | | | 394.5 | | |
|
YTD Return on average assets (%)
|
| | | | 0.92 | | | | | | 0.95 | | | | | | 0.83 | | | | | | (0.68) | | | | | | 1.56 | | |
|
YTD Return on average equity (%)
|
| | | | 7.95 | | | | | | 9.03 | | | | | | 9.04 | | | | | | (5.59) | | | | | | 18.00 | | |
|
YTD Net interest margin (%)
|
| | | | 3.27 | | | | | | 3.33 | | | | | | 3.56 | | | | | | 2.95 | | | | | | 5.14 | | |
|
YTD Efficiency ratio (%)
|
| | | | 59.56 | | | | | | 61.15 | | | | | | 62.71 | | | | | | 50.42 | | | | | | 86.63 | | |
|
Price/Tangible book value (%)
|
| | | | 103 | | | | | | 102 | | | | | | 108 | | | | | | 92 | | | | | | 138 | | |
|
Price/Annualized YTD Earnings per share (x)
|
| | | | 12.0 | | | | | | 11.1 | | | | | | 12.2 | | | | | | 6.4 | | | | | | 23.8 | | |
|
Current Dividend Yield (%)
|
| | | | 3.1 | | | | | | 2.0 | | | | | | 1.8 | | | | | | 0.0 | | | | | | 4.3 | | |
|
Market value ($mm)
|
| | | | 180 | | | | | | 176 | | | | | | 180 | | | | | | 106 | | | | | | 258 | | |
|
Acquiror
|
| |
Target
|
|
| Fidelity D & D Bancorp, Inc. | | | Landmark Bancorp Inc. | |
| Stock Yards Bancorp, Inc. | | | Kentucky Bancshares Inc. | |
| First Busey Corp. | | | Cummins-American Corp. | |
| BancorpSouth Bank | | | FNS Bancshares Inc. | |
| LINKBANCORP Inc. | | | GNB Financial Services Inc. | |
| BancorpSouth Bank | | | National United Bancshares Inc | |
| Virginia National Bkshs Corp. | | | Fauquier Bankshares Inc. | |
| First Mid Bancshares | | | LINCO Bancshares Inc. | |
| Dollar Mutual Bancorp | | | Standard AVB Financial Corp. | |
| Hanover Bancorp Inc. | | | Savoy Bank | |
| Broadway Financial Corp. | | | CFBanc Corp. | |
| Enterprise Financial Services | | | Seacoast Commerce Banc | |
| Blue Ridge Bankshares Inc. | | | Bay Banks of Virginia Inc. | |
| BV Financial Inc. (MHC) | | | Delmarva Bancshares Inc. | |
| Provident Financial Services | | | SB One Bancorp | |
| United Community Banks Inc. | | | Three Shores Bancorp, Inc. | |
| | | |
SHBI/
Severn |
| |
Nationwide Precedent Transactions
|
| ||||||||||||||||||||||||
| |
Median
|
| |
Mean
|
| |
Low
|
| |
High
|
| ||||||||||||||||||||
|
Transaction Price / LTM Earnings Per Share (x)
|
| | | | 21.2 | | | | | | 16.3 | | | | | | 18.0 | | | | | | 9.2 | | | | | | 32.8 | | |
|
Transaction Price / Tangible Book Value Per Share (%)
|
| | | | 131 | | | | | | 121 | | | | | | 125 | | | | | | 81 | | | | | | 171 | | |
|
Tangible Book Value Premium to Core Deposits (%)
|
| | | | 4.9 | | | | | | 4.3 | | | | | | 4.7 | | | | | | (2.8) | | | | | | 16.5 | | |
|
1-Day Market Premium (%)
|
| | | | 35.2 | | | | | | 35.1 | | | | | | 37.1 | | | | | | (17.1) | | | | | | 79.0 | | |
|
Discount
Rate |
| |
8.0x
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| ||||||||||||||||||
|
9.0%
|
| | | $ | 5.78 | | | | | $ | 6.42 | | | | | $ | 7.06 | | | | | $ | 7.71 | | | | | $ | 8.35 | | | | | $ | 9.00 | | |
|
10.0%
|
| | | $ | 5.53 | | | | | $ | 6.15 | | | | | $ | 6.76 | | | | | $ | 7.38 | | | | | $ | 7.99 | | | | | $ | 8.61 | | |
|
11.0%
|
| | | $ | 5.30 | | | | | $ | 5.89 | | | | | $ | 6.47 | | | | | $ | 7.06 | | | | | $ | 7.65 | | | | | $ | 8.24 | | |
|
12.0%
|
| | | $ | 5.08 | | | | | $ | 5.64 | | | | | $ | 6.20 | | | | | $ | 6.76 | | | | | $ | 7.33 | | | | | $ | 7.89 | | |
|
13.0%
|
| | | $ | 4.87 | | | | | $ | 5.40 | | | | | $ | 5.94 | | | | | $ | 6.48 | | | | | $ | 7.02 | | | | | $ | 7.56 | | |
|
14.0%
|
| | | $ | 4.67 | | | | | $ | 5.18 | | | | | $ | 5.70 | | | | | $ | 6.21 | | | | | $ | 6.73 | | | | | $ | 7.24 | | |
|
Discount
Rate |
| |
85%
|
| |
90%
|
| |
95%
|
| |
100%
|
| |
105%
|
| |
110%
|
| ||||||||||||||||||
|
9.0%
|
| | | $ | 7.14 | | | | | $ | 7.53 | | | | | $ | 7.91 | | | | | $ | 8.29 | | | | | $ | 8.68 | | | | | $ | 9.06 | | |
|
10.0%
|
| | | $ | 6.84 | | | | | $ | 7.20 | | | | | $ | 7.57 | | | | | $ | 7.93 | | | | | $ | 8.30 | | | | | $ | 8.67 | | |
|
11.0%
|
| | | $ | 6.54 | | | | | $ | 6.89 | | | | | $ | 7.24 | | | | | $ | 7.60 | | | | | $ | 7.95 | | | | | $ | 8.30 | | |
|
12.0%
|
| | | $ | 6.27 | | | | | $ | 6.60 | | | | | $ | 6.94 | | | | | $ | 7.27 | | | | | $ | 7.61 | | | | | $ | 7.94 | | |
|
13.0%
|
| | | $ | 6.01 | | | | | $ | 6.33 | | | | | $ | 6.65 | | | | | $ | 6.97 | | | | | $ | 7.29 | | | | | $ | 7.61 | | |
|
14.0%
|
| | | $ | 5.76 | | | | | $ | 6.07 | | | | | $ | 6.37 | | | | | $ | 6.68 | | | | | $ | 6.99 | | | | | $ | 7.29 | | |
|
Annual Estimate Variance
|
| |
8.0x
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| ||||||||||||||||||
|
(15.0%)
|
| | | $ | 4.21 | | | | | $ | 4.67 | | | | | $ | 5.13 | | | | | $ | 5.58 | | | | | $ | 6.04 | | | | | $ | 6.50 | | |
|
(10.0%)
|
| | | $ | 4.43 | | | | | $ | 4.91 | | | | | $ | 5.40 | | | | | $ | 5.88 | | | | | $ | 6.36 | | | | | $ | 6.85 | | |
|
(5.0%)
|
| | | $ | 4.64 | | | | | $ | 5.15 | | | | | $ | 5.66 | | | | | $ | 6.17 | | | | | $ | 6.68 | | | | | $ | 7.19 | | |
|
0.0%
|
| | | $ | 4.86 | | | | | $ | 5.40 | | | | | $ | 5.93 | | | | | $ | 6.47 | | | | | $ | 7.01 | | | | | $ | 7.54 | | |
|
5.0%
|
| | | $ | 5.07 | | | | | $ | 5.64 | | | | | $ | 6.20 | | | | | $ | 6.77 | | | | | $ | 7.33 | | | | | $ | 7.89 | | |
|
10.0%
|
| | | $ | 5.29 | | | | | $ | 5.88 | | | | | $ | 6.47 | | | | | $ | 7.06 | | | | | $ | 7.65 | | | | | $ | 8.24 | | |
|
15.0%
|
| | | $ | 5.50 | | | | | $ | 6.12 | | | | | $ | 6.74 | | | | | $ | 7.36 | | | | | $ | 7.97 | | | | | $ | 8.59 | | |
|
Discount
Rate |
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |
14.0x
|
| |
15.0x
|
| ||||||||||||||||||
|
9.0%
|
| | | $ | 11.39 | | | | | $ | 12.34 | | | | | $ | 13.29 | | | | | $ | 14.24 | | | | | $ | 15.19 | | | | | $ | 16.14 | | |
|
10.0%
|
| | | $ | 10.91 | | | | | $ | 11.82 | | | | | $ | 12.73 | | | | | $ | 13.64 | | | | | $ | 14.55 | | | | | $ | 15.46 | | |
|
11.0%
|
| | | $ | 10.46 | | | | | $ | 11.33 | | | | | $ | 12.20 | | | | | $ | 13.07 | | | | | $ | 13.94 | | | | | $ | 14.81 | | |
|
12.0%
|
| | | $ | 10.04 | | | | | $ | 10.87 | | | | | $ | 11.70 | | | | | $ | 12.53 | | | | | $ | 13.36 | | | | | $ | 14.20 | | |
|
13.0%
|
| | | $ | 9.64 | | | | | $ | 10.43 | | | | | $ | 11.23 | | | | | $ | 12.02 | | | | | $ | 12.82 | | | | | $ | 13.61 | | |
|
14.0%
|
| | | $ | 9.25 | | | | | $ | 10.01 | | | | | $ | 10.78 | | | | | $ | 11.54 | | | | | $ | 12.30 | | | | | $ | 13.06 | | |
|
Discount
Rate |
| |
80%
|
| |
90%
|
| |
100%
|
| |
110%
|
| |
120%
|
| |
130%
|
| ||||||||||||||||||
|
9.0%
|
| | | $ | 11.94 | | | | | $ | 13.20 | | | | | $ | 14.46 | | | | | $ | 15.72 | | | | | $ | 16.98 | | | | | $ | 18.24 | | |
|
10.0%
|
| | | $ | 11.44 | | | | | $ | 12.65 | | | | | $ | 13.85 | | | | | $ | 15.05 | | | | | $ | 16.25 | | | | | $ | 17.46 | | |
|
11.0%
|
| | | $ | 10.97 | | | | | $ | 12.12 | | | | | $ | 13.27 | | | | | $ | 14.42 | | | | | $ | 15.57 | | | | | $ | 16.72 | | |
|
12.0%
|
| | | $ | 10.52 | | | | | $ | 11.62 | | | | | $ | 12.72 | | | | | $ | 13.82 | | | | | $ | 14.92 | | | | | $ | 16.02 | | |
|
13.0%
|
| | | $ | 10.10 | | | | | $ | 11.15 | | | | | $ | 12.20 | | | | | $ | 13.25 | | | | | $ | 14.31 | | | | | $ | 15.36 | | |
|
14.0%
|
| | | $ | 9.70 | | | | | $ | 10.70 | | | | | $ | 11.71 | | | | | $ | 12.72 | | | | | $ | 13.72 | | | | | $ | 14.73 | | |
|
Annual Estimate Variance
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |
14.0x
|
| |
15.0x
|
| ||||||||||||||||||
|
(15.0%)
|
| | | $ | 8.43 | | | | | $ | 9.11 | | | | | $ | 9.78 | | | | | $ | 10.45 | | | | | $ | 11.13 | | | | | $ | 11.80 | | |
|
(10.0%)
|
| | | $ | 8.83 | | | | | $ | 9.54 | | | | | $ | 10.26 | | | | | $ | 10.97 | | | | | $ | 11.68 | | | | | $ | 12.40 | | |
|
(5.0%)
|
| | | $ | 9.22 | | | | | $ | 9.98 | | | | | $ | 10.73 | | | | | $ | 11.49 | | | | | $ | 12.24 | | | | | $ | 12.99 | | |
|
0.0%
|
| | | $ | 9.62 | | | | | $ | 10.41 | | | | | $ | 11.21 | | | | | $ | 12.00 | | | | | $ | 12.80 | | | | | $ | 13.59 | | |
|
5.0%
|
| | | $ | 10.02 | | | | | $ | 10.85 | | | | | $ | 11.68 | | | | | $ | 12.52 | | | | | $ | 13.35 | | | | | $ | 14.18 | | |
|
10.0%
|
| | | $ | 10.41 | | | | | $ | 11.29 | | | | | $ | 12.16 | | | | | $ | 13.03 | | | | | $ | 13.91 | | | | | $ | 14.78 | | |
|
15.0%
|
| | | $ | 10.81 | | | | | $ | 11.72 | | | | | $ | 12.64 | | | | | $ | 13.55 | | | | | $ | 14.46 | | | | | $ | 15.37 | | |
| | | |
12/31/2021
|
| |
12/31/2022
|
| |
12/31/2023
|
| |
12/31/2024
|
| |
12/31/2025
|
| |||||||||||||||
|
Net Income ($000s)
|
| | | $ | 9,154 | | | | | $ | 9,444 | | | | | $ | 10,399 | | | | | $ | 11,550 | | | | | $ | 12,769 | | |
|
Earnings per Share ($)
|
| | | $ | 0.71 | | | | | $ | 0.73 | | | | | $ | 0.81 | | | | | $ | 0.90 | | | | | $ | 0.99 | | |
|
Dividends per Share ($)
|
| | | $ | 0.16 | | | | | $ | 0.16 | | | | | $ | 0.16 | | | | | $ | 0.16 | | | | | $ | 0.16 | | |
|
TBV per Share ($)
|
| | | $ | 9.00 | | | | | $ | 9.58 | | | | | $ | 10.23 | | | | | $ | 10.97 | | | | | $ | 11.80 | | |
|
Name
|
| |
Severn Options
|
| |||||||||
| |
Shares
|
| |
Value(1)
|
| ||||||||
|
Alan J. Hyatt
|
| | | | 60,000 | | | | | $ | 203,600 | | |
|
Raymond S. Crosby
|
| | | | 9,000 | | | | | | 33,060 | | |
|
James H. Johnson, Jr.
|
| | | | 8,200 | | | | | | 29,180 | | |
|
David S. Jones
|
| | | | 9,000 | | | | | | 33,060 | | |
|
Eric M. Keitz
|
| | | | 11,400 | | | | | | 38,280 | | |
|
John A. Lamon, III
|
| | | | 7,000 | | | | | | 23,360 | | |
|
Dale B. Shields
|
| | | | 3,000 | | | | | | 8,760 | | |
|
Konrad M. Wayson
|
| | | | 6,600 | | | | | | 22,800 | | |
|
Named Executive Officer
|
| |
Cash
($)(1) |
| |
Equity
($)(2) |
| |
Other
($)(3) |
| |
Total
($) |
| ||||||||||||
|
Alan J. Hyatt
|
| | | | 781,122 | | | | | | 203,600 | | | | | | 67,168 | | | | | | 1,051,890 | | |
|
Erik M. Chick
|
| | | | 349,433 | | | | | | — | | | | | | 629 | | | | | | 350,062 | | |
|
Vance W. Adkins
|
| | | | 399,312 | | | | | | — | | | | | | 30 | | | | | | 399,342 | | |
|
Name
|
| |
Stock Options
|
| |||
|
Alan J. Hyatt
|
| | | $ | 203,600 | | |
|
Erik M. Chick
|
| | | | — | | |
|
Vance W. Adkins
|
| | | | — | | |
| |
Shore Bancshares, Inc.
|
| | Alliance Advisors | |
| |
18 E. Dover St.
|
| | 200 Broadacres Drive | |
| |
Easton, Maryland 21601
|
| | 3rd Floor | |
| |
(410) 763-7800
|
| | Bloomfield, NJ 07003 | |
| |
Attention: Investor Relations
|
| | Toll-Free: (855) 742-8276 | |
| | | | | E-mail: SHBI@allianceadvisors.com | |
| |
Severn Bancorp, Inc.
|
| | Alliance Advisors | |
| |
200 Westgate Circle
|
| | 200 Broadacres Drive | |
| |
Suite 200
|
| | 3rd Floor | |
| |
Annapolis, Maryland 21401
|
| | Bloomfield, NJ 07003 | |
| |
(410) 260-2000
|
| | Toll-Free: (888) 991-1291 | |
| |
Attention: Investor Relations
|
| | E-mail: SVBI@allianceadvisors.com | |
| | | |
Page
|
| |||
| | | | | A-1 | | | |
| | | | | A-1 | | | |
| | | | | A-7 | | | |
| | | | | A-7 | | | |
| | | | | A-8 | | | |
| | | | | A-8 | | | |
| | | | | A-9 | | | |
| | | | | A-9 | | | |
| | | | | A-9 | | | |
| | | | | A-9 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-33 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-39 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-42 | | | |
| | | | | A-43 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-45 | | | |
| | | | | A-47 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | |
Page
|
| |||
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-51 | | | |
| | | | | A-52 | | | |
| MISCELLANEOUS | | | | | A-52 | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-55 | | | |
| | | | | | | | |
| | | | | a-a-1 | | | |
| | | | | a-b-1 | | | |
| | | | | a-c-1 | | | |
| | | | | a-d-1 | | | |
| | | | | a-e-1 | | | |
| | | | | a-f-1 | | | |
| | | | | SHORE BANCSHARES, INC. | | | |||||
| | | | | By: | | |
/s/ Lloyd L. Beatty, Jr.
|
| | ||
| | | | | Name: | | | Lloyd L. Beatty, Jr. | | | ||
| | | | | Title: | | | President and Chief Executive Officer | | | ||
| | | | | SEVERN BANCORP, INC. | | | | | |||
| | | | | By: | | |
/s/ Alan J. Hyatt
|
| | ||
| | | | | Name: | | | Alan J. Hyatt | | | ||
| | | | | Title: | | | Chairman, President and Chief Executive Officer | | | ||
| |
Name of Shareholder
|
| |
Shares of
Severn Common Stock Beneficially Owned |
|
| | | | | | |
| | ATTEST: | | | | | | SHORE BANCSHARES, INC. | | |||
| |
|
| | | | | By: | | |
|
|
| |
Name:
Title: |
| | | | | | | |
Name: Lloyd L. Beatty, Jr.
Title: President and Chief Executive Officer |
|
| | ATTEST: | | | | | | SEVERN BANCORP, INC. | | |||
| |
|
| | | | | By: | | |
|
|
| |
Name:
Title: |
| | | | | | | |
Name: Alan J. Hyatt
Title: Chairman, President and Chief Executive Officer |
|
| |
Exhibit No.
|
| |
Exhibit
|
|
| |
2.1
|
| | | |
| |
3.1
|
| | | |
| |
3.2
|
| | | |
| |
3.3
|
| | | |
| |
3.4
|
| | | |
| |
4.1
|
| | | |
| |
5.1*
|
| | | |
| |
8.1*
|
| | | |
| |
8.2*
|
| | | |
| |
21.1
|
| | | |
| |
23.1
|
| | | |
| |
23.2
|
| | | |
| |
23.3
|
| | | |
| |
23.4*
|
| | Consent of Holland & Knight LLP (included in Exhibits 5.1 and 8.1) | |
| |
23.5*
|
| | | |
| |
24.1*
|
| | | |
| |
99.1
|
| | | |
| |
99.2
|
| | | |
| |
99.3*
|
| | | |
| |
99.4*
|
| | | |
| |
99.5*
|
| | | |
| |
99.6*
|
| | | |
| |
99.7*
|
| | | |
| |
99.8*
|
| | |
| |
SHORE BANCSHARES, INC.
|
| |||
| |
By:
|
| |
/s/ LLOYD L. BEATTY
|
|
| | | | |
Lloyd L. Beatty
President and Chief Executive Officer |
|
| |
Name
|
| |
Title
|
| |
Date
|
|
| |
/s/ Lloyd L. Beatty
Lloyd L. Beatty
|
| | President and Chief Executive Officer (Principal Executive Officer) | | |
September 10, 2021
|
|
| |
/s/ Edward C. Allen
Edward C. Allen
|
| | Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) | | |
September 10, 2021
|
|
| |
*
Frank E. Mason, III
|
| |
Chairman of the Board of Directors
|
| |
September 10, 2021
|
|
| |
*
Blenda W. Armistead
|
| | Director | | |
September 10, 2021
|
|
| |
*
James A. Judge
|
| | Director | | |
September 10, 2021
|
|
| |
*
David W. Moore
|
| | Director | | |
September 10, 2021
|
|
| |
*
R. Michael Clemmer, Jr.
|
| | Director | | |
September 10, 2021
|
|
| |
*
Clyde V. Kelly, III
|
| | Director | | |
September 10, 2021
|
|
| |
*
Jeffrey E. Thompson
|
| | Director | | |
September 10, 2021
|
|
| |
*
William E. Esham, III
|
| | Director | | |
September 10, 2021
|
|
| |
Name
|
| |
Title
|
| |
Date
|
|
| |
*
Dawn M. Willey
|
| | Director | | |
September 10, 2021
|
|
Exhibit 23.1

Consent of Independent Registered Public Accounting Firm
We consent to the incorporation by reference in this Amendment No. 1 to the Registration Statement on Form S-4 of Shore Bancshares, Inc. of our report dated March 26, 2021, relating to the consolidated financial statements of Shore Bancshares, Inc., appearing in the Annual Report on Form 10-K of Shore Bancshares, Inc. for the year ended December 31, 2020.
We also consent to the reference to our firm under the heading "Experts" in such Registration Statement.
/s/ YOUNT, HYDE & BARBOUR, P.C.
Winchester, Virginia
September 10, 2021
1
Exhibit 23.2

Consent of Independent Registered Public Accounting Firm
We consent to the incorporation by reference in this Amendment No. 1 to the Registration Statement on Form S-4 of Shore Bancshares, Inc. of our report dated March 31, 2021, relating to the consolidated financial statements of Severn Bancorp, Inc., appearing in the Annual Report on Form 10-K of Severn Bancorp, Inc. for the year ended December 31, 2020.
We also consent to the reference to our firm under the heading "Experts" in such Registration Statement.
/s/ YOUNT, HYDE & BARBOUR, P.C.
Winchester, Virginia
September 10, 2021
1
Exhibit 23.3
![]() |
Tel: 215-564-1900 Fax: 215-564-3940 www.bdo.com |
Ten Penn Center 1801 Market Street, Suite 1700 Philadelphia, PA 19103 |
Consent of Independent Registered Public Accounting Firm
Severn Bancorp, Inc.
Annapolis, Maryland
We hereby consent to the incorporation by reference in the joint proxy statement/prospectus constituting a part of Amendment No.1 to this Registration Statement on Form S-4 of our report dated March 16, 2020, relating to the consolidated financial statements of Severn Bancorp, Inc. appearing in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020.
We also consent to the reference to us under the caption “Experts” in the Prospectus.
/s/ BDO USA, LLP
Philadelphia, Pennsylvania
September 10, 2021
BDO USA, LLP, a Delaware limited liability partnership, is the U.S. member of BDO International Limited, a UK company limited by guarantee, and forms part of the international BDO network of independent member firms.
BDO is the brand name for the BDO network and for each of the BDO Member Firms.
Exhibit 99.1
Consent of Janney Montgomery Scott LLC
We hereby consent to the inclusion of our opinion letter to the Board of Directors of Shore Bancshares, Inc. as Appendix B to, and the description and summarization of the opinion letter in, the prospectus and joint proxy statement which forms a part of Amendment No. 1 to the Registration Statement on Form S-4 of Shore Bancshares, Inc. (the "Registration Statement"), as filed with the Securities and Exchange Commission, and the references to our firm and such opinion letter in such prospectus and joint proxy statement.
In giving such consent, we do not admit that we come within the category of persons whose consent is required under Section 7 of the Securities Act of 1933, as amended, or the rules and regulations of the Securities and Exchange Commission promulgated thereunder, nor do we admit that we are experts with respect to any part of such Registration Statement within the meaning of the terms “experts” as used in the Securities Act of 1933, as amended, or the rules and regulations of the Securities and Exchange Commission thereunder.
| /s/ Janney Montgomery Scott LLC | |
| September 10, 2021 |
Exhibit 99.2
|
1251 AVENUE OF THE AMERICAS, 6TH FLOOR | |
| NEW YORK, NY 10020 | ||
| P 212 466-7800 | TF 800 635-6851 | ||
| Piper Sandler & Co. Since 1885. | ||
| Member SIPC and NYSE. |
CONSENT OF PIPER SANDLER & CO.
We hereby consent to the inclusion of our opinion letter to the Board of Directors of Severn Bancorp, Inc. (the “Company”) as an Appendix to the Joint Proxy Statement/Prospectus relating to the proposed merger of the Company with Shore Bancshares, Inc. contained in Amendment No. 1 to the Registration Statement on Form S-4 (the "Registration Statement"), as filed with the Securities and Exchange Commission, and to references to such opinion and the quotation or summarization of such opinion in such Joint Proxy Statement/Prospectus and the Registration Statement. In giving such consent, we do not admit that we come within the category of persons whose consent is required under Section 7 of the Securities Act of 1933, as amended (the “Act”), or the rules and regulations of the Securities and Exchange Commission thereunder (the “Regulations”), nor do we admit that we are experts with respect to any part of such Joint Proxy Statement/Prospectus and the Registration Statement within the meaning of the term “experts” as used in the Act or the Regulations.
/s/ Piper Sandler & Co.
New York, New York
September 10, 2021