| |
Maryland
|
| |
6021
|
| |
52-1974638
|
|
| |
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code No.) |
| |
(I.R.S. Employer
Identification No.) |
|
| | | | |
18 E. Dover Street
Easton, Maryland 21601 (410) 763-7800 |
| | | |
| |
Kevin Houlihan, Esq.
William Levay, Esq. Holland & Knight LLP 800 17th Street, NW, Suite 1100 Washington, DC 20006 Telephone: (202) 955-3000 |
| |
James M. Burke
President and Chief Executive Officer The Community Financial Corporation 3035 Leonardtown Road, Waldorf, Maryland 20601 Telephone: (301) 645-5601 |
| |
Gary R. Bronstein, Esq.
Edward G. Olifer, Esq. Kilpatrick Townsend & Stockton LLP 607 14th Street, NW, Suite 900 Washington, D.C. 20005 Telephone: (202) 508-5800 |
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | | |
Emerging growth company
☐
|
|
| | Sincerely, | | | | |
| |
|
| |
|
|
| |
Lloyd L. “Scott” Beatty, Jr.
President and Chief Executive Officer Shore Bancshares, Inc. |
| |
James M. Burke
President and Chief Executive Officer The Community Financial Corporation |
|
| | 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 | |
| | The Community Financial Corporation | | | Alliance Advisors | |
| | 3035 Leonardtown Road | | | 200 Broadacres Drive | |
| | Waldorf, Maryland 20601 | | | 3rd Floor | |
| | (301) 645-5601 | | | Bloomfield, NJ 07003 | |
| | Attention: Investor Relations | | | Toll-Free: (866) 584-0578 | |
| | | | | E-mail: TCFC@allianceadvisors.com | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 14 | | | |
| | | | | 25 | | | |
| | | | | 27 | | | |
| | | | | 27 | | | |
| | | | | 34 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 38 | | | |
| | | | | 39 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 40 | | | |
| | | | | 40 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| | | | | 43 | | | |
| | | | | 43 | | | |
| | | | | 43 | | | |
| | | | | 44 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | |
Page
|
| |||
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 46 | | | |
| | | | | 46 | | | |
| | | | | 46 | | | |
| | | | | 47 | | | |
| | | | | 47 | | | |
| | | | | 47 | | | |
| | | | | 48 | | | |
| | | | | 49 | | | |
| | | | | 49 | | | |
| | | | | 49 | | | |
| | | | | 51 | | | |
| | | | | 51 | | | |
| | | | | 51 | | | |
| | | | | 59 | | | |
| | | | | 61 | | | |
| | | | | 61 | | | |
| | | | | 65 | | | |
| | | | | 65 | | | |
| | | | | 76 | | | |
| | | | | 86 | | | |
| | | | | 90 | | | |
| | | | | 93 | | | |
| | | | | 94 | | | |
| | | | | 103 | | | |
| | | | | 104 | | | |
| | | | | 104 | | | |
| | | | | 104 | | | |
| | | | | 106 | | | |
| | | | | 106 | | | |
| | | | | 106 | | | |
| | | | | 107 | | | |
| | | | | 107 | | | |
| | | | | 107 | | | |
| | | | | 107 | | | |
| | | | | 108 | | | |
| | | | | 108 | | | |
| | | | | 108 | | | |
| | | | | 109 | | | |
| | | | | 110 | | | |
| | | | | 110 | | | |
| | | |
Page
|
| |||
| | | | | 110 | | | |
| | | | | 111 | | | |
| | | | | 112 | | | |
| | | | | 118 | | | |
| | | | | 119 | | | |
| | | | | 120 | | | |
| | | | | 121 | | | |
| | | | | 121 | | | |
| | | | | 123 | | | |
| | | | | 124 | | | |
| | | | | 124 | | | |
| | | | | 126 | | | |
| | | | | 126 | | | |
| | | | | 126 | | | |
| | | | | 126 | | | |
| | | | | 127 | | | |
| | | | | 130 | | | |
| | | | | 138 | | | |
| | | | | 138 | | | |
| | | | | 138 | | | |
| | | | | 138 | | | |
| | | | | 138 | | | |
| | | | | 139 | | | |
| | | | | 140 | | | |
| | | | | 141 | | | |
| | | | | 142 | | | |
| | | | | 151 | | | |
| | | | | 151 | | | |
| | | | | 152 | | | |
| | | | | 152 | | | |
| | | | | 153 | | | |
| | | | | 154 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | |
SHBI
Common Stock |
| |
TCFC
Common Stock |
| |
Equivalent
Market Value Per Share of TCFC Common Stock |
| |||||||||
|
At December 13, 2022
|
| | | $ | 19.20 | | | | | $ | 39.66 | | | | | $ | 44.71 | | |
|
At May 2, 2023
|
| | | $ | 11.69 | | | | | $ | 26.82 | | | | | $ | 27.22 | | |
| | Mid Penn Bancorp, Inc. | | | Citizens & Northern Corporation | |
| | The First of Long Island Corporation | | | Orange County Bancorp, Inc. | |
| | Arrow Financial Corporation | | | Citizens Financial Services, Inc. | |
| | Peoples Financial Services Corp. | | | Unity Bancorp, Inc. | |
| | BCB Bancorp, Inc. | | | Codorus Valley Bancorp, Inc. | |
| | Orrstown Financial Services, Inc. | | | Evans Bancorp, Inc. | |
| | ACNB Corporation | | | Norwood Financial Corp. | |
| | First Bank | | | Blue Foundry Bancorp | |
| | Chemung Financial Corporation | | | Capital Bancorp, Inc. | |
| | Fidelity D & D Bancorp, Inc. | | | | |
| | | | | | | | | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | | |
SHBI
|
| |
TCFC
|
| |
Average
|
| |
Median
|
| |
25th
Percentile |
| |
75th
Percentile |
| ||||||||||||||||||
|
MRQ Core Return on Average Assets(1)
|
| | | | 1.19% | | | | | | 1.34% | | | | | | 1.32% | | | | | | 1.29% | | | | | | 1.16% | | | | | | 1.58% | | |
|
MRQ Core Return on Average Equity(1)
|
| | | | 11.4% | | | | | | 16.4% | | | | | | 14.7% | | | | | | 14.5% | | | | | | 12.9% | | | | | | 18.1% | | |
|
MRQ Core Return on Average Tangible Common Equity(1)
|
| | | | 14.2% | | | | | | 17.5% | | | | | | 16.4% | | | | | | 16.3% | | | | | | 14.9% | | | | | | 20.5% | | |
|
MRQ Net Interest Margin
|
| | | | 3.41% | | | | | | 3.44% | | | | | | 3.76% | | | | | | 3.69% | | | | | | 3.34% | | | | | | 3.95% | | |
|
MRQ Fee Income / Revenue(2)
|
| | | | 16.5% | | | | | | 6.9% | | | | | | 13.8% | | | | | | 13.1% | | | | | | 9.1% | | | | | | 19.3% | | |
|
MRQ Efficiency Ratio
|
| | | | 55.7% | | | | | | 46.5% | | | | | | 55.9% | | | | | | 54.9% | | | | | | 62.6% | | | | | | 50.3% | | |
| | | | | | | | | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | | |
SHBI
|
| |
TCFC
|
| |
Average
|
| |
Median
|
| |
25th
Percentile |
| |
75th
Percentile |
| ||||||||||||||||||
|
Tangible Common Equity / Tangible Assets
|
| | | | 8.52% | | | | | | 7.14% | | | | | | 8.10% | | | | | | 7.35% | | | | | | 6.83% | | | | | | 8.52% | | |
|
Leverage Ratio
|
| | | | 9.36% | | | | | | 9.56% | | | | | | 9.75% | | | | | | 9.56% | | | | | | 9.00% | | | | | | 10.04% | | |
|
Total Capital Ratio
|
| | | | 14.34% | | | | | | 14.30% | | | | | | 14.66% | | | | | | 14.07% | | | | | | 13.57% | | | | | | 15.30% | | |
|
Loans / Deposits
|
| | | | 79.7% | | | | | | 82.0% | | | | | | 86.5% | | | | | | 83.3% | | | | | | 79.4% | | | | | | 93.0% | | |
|
Loan Loss Reserves / Loans
|
| | | | 0.68% | | | | | | 1.26% | | | | | | 1.11% | | | | | | 1.14% | | | | | | 1.00% | | | | | | 1.18% | | |
|
Nonperforming Assets / Loans + OREO
|
| | | | 0.27% | | | | | | 0.39% | | | | | | 0.56% | | | | | | 0.42% | | | | | | 0.68% | | | | | | 0.27% | | |
|
MRQ Net Charge-offs / Average Loans
|
| | | | (0.02)% | | | | | | 0.02% | | | | | | 0.14% | | | | | | 0.07% | | | | | | 0.13% | | | | | | 0.01% | | |
| | | | | | | | | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | | |
SHBI
|
| |
TCFC
|
| |
Average
|
| |
Median
|
| |
25th
Percentile |
| |
75th
Percentile |
| ||||||||||||||||||
|
One-Year Stock Price Change
|
| | | | (3.4)% | | | | | | 4.1% | | | | | | 7.1% | | | | | | 6.5% | | | | | | (3.4)% | | | | | | 15.1% | | |
|
One-Year Total Return
|
| | | | (1.0)% | | | | | | 6.1% | | | | | | 10.0% | | | | | | 8.3% | | | | | | (0.6)% | | | | | | 18.7% | | |
|
Year-to-Date Stock Price Change
|
| | | | (7.9)% | | | | | | 0.9% | | | | | | 3.1% | | | | | | 1.6% | | | | | | (6.8)% | | | | | | 8.0% | | |
|
Price / Tangible Book Value per Share
|
| | | | 1.32x | | | | | | 1.34x | | | | | | 1.55x | | | | | | 1.53x | | | | | | 1.32x | | | | | | 1.82x | | |
|
Price / 2022 EPS Estimate
|
| | | | 11.7x | | | | | | 7.8x | | | | | | 9.5x | | | | | | 9.2x | | | | | | 8.0x | | | | | | 10.8x | | |
|
Price / 2023 EPS Estimate
|
| | | | 10.1x | | | | | | 7.4x | | | | | | 8.7x | | | | | | 8.6x | | | | | | 7.5x | | | | | | 9.8x | | |
|
Dividend Yield
|
| | | | 2.5% | | | | | | 1.8% | | | | | | 2.7% | | | | | | 2.8% | | | | | | 2.3% | | | | | | 3.1% | | |
|
LTM Dividend Payout Ratio
|
| | | | 36.6% | | | | | | 14.5% | | | | | | 29.6% | | | | | | 29.5% | | | | | | 23.9% | | | | | | 36.7% | | |
|
Acquiror
|
| |
Acquired Company
|
|
| NBT Bancorp Inc. | | | Salisbury Bancorp, Inc. | |
| Byline Bancorp, Inc. | | | Inland Bancorp, Inc. | |
| Peoples Bancorp Inc. | | | Limestone Bancorp, Inc. | |
| Prosperity Bancshares, Inc. | | | First Bancshares of Texas, Inc. | |
| Prosperity Bancshares, Inc. | | | Lone Star State Bancshares, Inc. | |
| The First Bancshares, Inc. | | | Heritage Southeast Bancorporation, Inc. | |
| First Bancorp | | | GrandSouth Bancorporation | |
| Brookline Bancorp, Inc. | | | PCSB Financial Corporation | |
| Seacoast Banking Corporation of Florida | | | Drummond Banking Company | |
|
Acquiror
|
| |
Acquired Company
|
|
| United Community Banks, Inc. | | | Progress Financial Corporation | |
| National Bank Holdings Corporation | | | Bancshares of Jackson Hole, Incorporated | |
| Nicolet Bankshares, Inc. | | | Charter Bankshares, Inc. | |
| Seacoast Banking Corporation of Florida | | | Apollo Bancshares, Inc. / Apollo Bank | |
| Origin Bancorp, Inc. | | | BT Holdings, Inc. | |
| | | | | | | | | |
Selected Transactions
|
| |||||||||||||||||||||
| | | |
SHBI / TCFC
|
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
|
Price / Tangible Book Value per Share
|
| | | | 1.51x | | | | | | 1.62x | | | | | | 1.74x | | | | | | 1.70x | | | | | | 1.87x | | |
|
Core Deposit Premium
|
| | | | 4.4% | | | | | | 7.0% | | | | | | 8.4% | | | | | | 7.8% | | | | | | 9.1% | | |
|
Price / LTM EPS
|
| | | | 9.3x | | | | | | 12.6x | | | | | | 13.8x | | | | | | 15.2x | | | | | | 18.7x | | |
|
Price / FWD EPS
|
| | | | 8.4x | | | | | | 10.6x | | | | | | 11.4x | | | | | | 13.2x | | | | | | 14.0x | | |
|
One-Day Market Premium
|
| | | | 12.7% | | | | | | 13.9% | | | | | | 14.3% | | | | | | 22.6% | | | | | | 32.0% | | |
|
Acquiror
|
| |
Acquired Company
|
|
| Provident Financial Services, Inc. | | | Lakeland Bancorp, Inc. | |
| CBTX, Inc. | | | Allegiance Bancshares, Inc. | |
| First Interstate BancSystem, Inc. | | | Great Western Bancorp, Inc. | |
| Old Second Bancorp, Inc. | | | West Suburban Bancorp, Inc. | |
| First Bancorp | | | Select Bancorp, Inc. | |
| Peoples Bancorp, Inc. | | | Premier Financial Bancorp, Inc. | |
| Shore Bancshares, Inc. | | | Severn Bancorp, Inc. | |
| | | | | | | | | |
Selected Transactions
|
| |||||||||||||||||||||
| | | |
SHBI / TCFC
|
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
|
Price / Tangible Book Value per Share
|
| | | | 1.51x | | | | | | 1.36x | | | | | | 1.52x | | | | | | 1.51x | | | | | | 1.62x | | |
|
Core Deposit Premium
|
| | | | 4.4% | | | | | | 5.5% | | | | | | 5.8% | | | | | | 6.9% | | | | | | 9.2% | | |
|
Price / LTM EPS
|
| | | | 9.3x | | | | | | 12.3x | | | | | | 12.9x | | | | | | 15.5x | | | | | | 18.1x | | |
|
Price / FWD EPS
|
| | | | 8.4x | | | | | | 11.2x | | | | | | 12.7x | | | | | | 12.7x | | | | | | 14.2x | | |
|
One-Day Market Premium
|
| | | | 12.7% | | | | | | 6.6% | | | | | | 18.3% | | | | | | 18.1% | | | | | | 26.6% | | |
| | | |
SHBI
% of Total |
| |
TCFC
% of Total |
| ||||||
|
Ownership at 2.3287x merger exchange ratio:
|
| | | | 60% | | | | | | 40% | | |
| Market Capitalization: | | | | | | | | | | | | | |
|
Pre-Deal Market Capitalization
|
| | | | 63% | | | | | | 37% | | |
| Balance Sheet: | | | | | | | | | | | | | |
|
Assets
|
| | | | 59% | | | | | | 41% | | |
|
Gross Loans Held For Investment
|
| | | | 58% | | | | | | 42% | | |
|
Deposits
|
| | | | 59% | | | | | | 41% | | |
|
Tangible Common Equity
|
| | | | 63% | | | | | | 37% | | |
| Income Statement: | | | | | | | | | | | | | |
|
2022 Estimated Earnings
|
| | | | 53% | | | | | | 47% | | |
|
2023 Estimated Earnings
|
| | | | 56% | | | | | | 44% | | |
|
2024 Estimated Earnings
|
| | | | 55% | | | | | | 45% | | |
| |
Transaction Price Per Share / Tangible Book Value Per Share
|
| | | | 153% | | |
| |
Transaction Price Per Share / LTM EPS
|
| | | | 9.4x | | |
| |
Transaction Price Per Share / 2022E Management Forecast(1)
|
| | | | 9.1x | | |
| |
Transaction Price Per Share / 2023E Management Forecast(1)
|
| | | | 7.8x | | |
| |
Tangible Book Premium / Core Deposits (CDs >$100K)(2)
|
| | | | 4.5% | | |
| |
Tangible Book Premium / Core Deposits (CDs >$250K)(3)
|
| | | | 4.4% | | |
| |
Market Premium as of December 12, 2022
|
| | | | 13.8% | | |
|
$ value in millions(1)
|
| |
TCFC
|
| | | | | | | |
SHBI
|
| | | | | | | ||||||
| | | |
$
|
| |
%
|
| |
$
|
| |
%
|
| ||||||||||||
| Balance Sheet | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Assets
|
| | | $ | 2,360 | | | | |
|
40.6%
|
| | | | $ | 3,447 | | | | |
|
59.4%
|
| |
|
Gross Loans
|
| | | $ | 1,744 | | | | |
|
42.0%
|
| | | | $ | 2,410 | | | | |
|
58.0%
|
| |
|
Total Deposits
|
| | | $ | 2,127 | | | | |
|
41.4%
|
| | | | $ | 3,015 | | | | |
|
58.6%
|
| |
|
Total Non-Interest Bearing Deposits
|
| | | $ | 647 | | | | |
|
42.0%
|
| | | | $ | 894 | | | | |
|
58.0%
|
| |
|
Total Equity
|
| | | $ | 179 | | | | |
|
33.4%
|
| | | | $ | 357 | | | | |
|
66.6%
|
| |
|
Tangible Common Equity
|
| | | $ | 168 | | | | |
|
36.8%
|
| | | | $ | 288 | | | | |
|
63.2%
|
| |
| Income Statement | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2022E Net Income
|
| | | $ | 28.3 | | | | |
|
46.5%
|
| | | | $ | 32.6 | | | | |
|
53.5%
|
| |
|
2023E Net Income
|
| | | $ | 32.8 | | | | |
|
46.5%
|
| | | | $ | 37.8 | | | | |
|
53.5%
|
| |
| Other | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Market Capitalization
|
| | | $ | 225 | | | | |
|
36.8%
|
| | | | $ | 387 | | | | |
|
63.2%
|
| |
| | | |
Beginning Value
December 12, 2021 |
| |
Ending Value
December 12, 2022 |
| ||||||
|
TCFC
|
| | | | 100% | | | | | | 104.0% | | |
|
TCFC Peer Group
|
| | | | 100% | | | | | | 99.7% | | |
|
S&P 500 Index
|
| | | | 100% | | | | | | 84.7% | | |
|
NASDAQ Bank Index
|
| | | | 100% | | | | | | 84.3% | | |
| | | |
Beginning Value
December 12, 2019 |
| |
Ending Value
December 12, 2022 |
| ||||||
|
TCFC
|
| | | | 100% | | | | | | 115.6% | | |
|
TCFC Peer Group
|
| | | | 100% | | | | | | 106.7% | | |
|
S&P 500 Index
|
| | | | 100% | | | | | | 125.9% | | |
|
NASDAQ Bank Index
|
| | | | 100% | | | | | | 104.2% | | |
| | | |
Beginning Value
December 12, 2021 |
| |
Ending Value
December 12, 2022 |
| ||||||
|
SHBI
|
| | | | 100% | | | | | | 97.1% | | |
|
SHBI Peer Group
|
| | | | 100% | | | | | | 104.4% | | |
|
S&P 500 Index
|
| | | | 100% | | | | | | 84.7% | | |
|
NASDAQ Bank Index
|
| | | | 100% | | | | | | 84.3% | | |
| | | |
Beginning Value
December 12, 2019 |
| |
Ending Value
December 12, 2022 |
| ||||||
|
SHBI
|
| | | | 100% | | | | | | 114.1% | | |
|
SHBI Peer Group
|
| | | | 100% | | | | | | 107.2% | | |
|
S&P 500 Index
|
| | | | 100% | | | | | | 125.9% | | |
|
NASDAQ Bank Index
|
| | | | 100% | | | | | | 104.2% | | |
| | American National Bankshares Inc. | | | John Marshall Bancorp, Inc. | |
| | Blue Ridge Bankshares, Inc. | | | MainStreet Bancshares, Inc. | |
| | C&F Financial Corporation | | | National Bankshares, Inc. | |
| | Capital Bancorp, Inc. | | | Partners Bancorp | |
| | First Community Bankshares, Inc. | | | Primis Financial Corp. | |
| | First United Corporation | | | Shore Bancshares, Inc. | |
| | FVCBankcorp, Inc. | | | Virginia National Bankshares Corp. | |
| | | |
TCFC
|
| |
TCFC
Peer Group Median |
| |
TCFC
Peer Group Mean |
| |
TCFC
Peer Group Low |
| |
TCFC
Peer Group High |
| |||||||||||||||
|
Total assets ($mm)
|
| | | | 2,360 | | | | | | 2,255 | | | | | | 2,393 | | | | | | 1,651 | | | | | | 3,447 | | |
|
Loans / Deposits (%)
|
| | | | 82.0 | | | | | | 84.1 | | | | | | 82.7 | | | | | | 54.3 | | | | | | 101.1 | | |
|
Non-performing assets(1) / Total assets (%)
|
| | | | 0.28 | | | | | | 0.22 | | | | | | 0.33 | | | | | | 0.00 | | | | | | 1.15 | | |
|
Tangible common equity/Tangible assets (%)
|
| | | | 7.14 | | | | | | 8.00 | | | | | | 7.97 | | | | | | 6.28 | | | | | | 10.65 | | |
|
Tier 1 Leverage Ratio (%)(2)
|
| | | | 9.56 | | | | | | 10.02 | | | | | | 10.37 | | | | | | 8.69 | | | | | | 14.01 | | |
|
Total RBC Ratio (%)(3)
|
| | | | 14.30 | | | | | | 15.40 | | | | | | 15.18 | | | | | | 12.36 | | | | | | 18.26 | | |
| | | |
TCFC
|
| |
TCFC
Peer Group Median |
| |
TCFC
Peer Group Mean |
| |
TCFC
Peer Group Low |
| |
TCFC
Peer Group High |
| |||||||||||||||
|
CRE / Total RBC Ratio (%)(4)
|
| | | | 373.4 | | | | | | 273.6 | | | | | | 268.4 | | | | | | 177.7 | | | | | | 391.0 | | |
|
LTM Return on average assets (%)
|
| | | | 1.19 | | | | | | 1.27 | | | | | | 1.22 | | | | | | 0.65 | | | | | | 2.09 | | |
|
LTM Return on average equity (%)
|
| | | | 13.86 | | | | | | 12.68 | | | | | | 12.51 | | | | | | 5.45 | | | | | | 20.86 | | |
|
LTM Net interest margin (%)
|
| | | | 3.24 | | | | | | 3.23 | | | | | | 3.61 | | | | | | 2.79 | | | | | | 6.90 | | |
|
LTM Efficiency ratio (%)
|
| | | | 48.2 | | | | | | 58.9 | | | | | | 58.7 | | | | | | 44.6 | | | | | | 70.1 | | |
|
Price/Tangible book value (%)
|
| | | | 134 | | | | | | 140 | | | | | | 153 | | | | | | 105 | | | | | | 222 | | |
|
Price/LTM Earnings per share (x)
|
| | | | 8.3 | | | | | | 10.6 | | | | | | 10.6 | | | | | | 5.0 | | | | | | 14.9 | | |
|
Current Dividend Yield (%)
|
| | | | 1.8 | | | | | | 3.0 | | | | | | 2.4 | | | | | | 0.0 | | | | | | 3.9 | | |
|
Market value ($mm)
|
| | | | 225 | | | | | | 266 | | | | | | 290 | | | | | | 128 | | | | | | 584 | | |
| | American National Bankshares Inc. | | | First Community Bankshares, Inc. | |
| | Blue Ridge Bankshares, Inc. | | | FVCBankcorp, Inc. | |
| | Burke & Herbert Financial Services Corp. | | | John Marshall Bancorp, Inc. | |
| | C&F Financial Corporation | | | Primis Financial Corp. | |
| | Capital Bancorp, Inc. | | | The Community Financial Corporation | |
| | Carter Bankshares, Inc. | | | | |
| | | |
SHBI
|
| |
SHBI
Peer Group Median |
| |
SHBI
Peer Group Mean |
| |
SHBI
Peer Group Low |
| |
SHBI
Peer Group High |
| |||||||||||||||
|
Total assets ($mm)
|
| | | | 3,447 | | | | | | 2,880 | | | | | | 2,844 | | | | | | 2,009 | | | | | | 4,114 | | |
|
Loans / Deposits (%)
|
| | | | 79.7 | | | | | | 83.6 | | | | | | 84.2 | | | | | | 58.8 | | | | | | 101.1 | | |
|
Non-performing assets(1) / Total assets (%)
|
| | | | 0.19 | | | | | | 0.28 | | | | | | 0.38 | | | | | | 0.02 | | | | | | 1.15 | | |
|
Tangible common equity/Tangible assets (%)
|
| | | | 8.52 | | | | | | 7.65 | | | | | | 8.18 | | | | | | 6.83 | | | | | | 10.65 | | |
|
Tier 1 Leverage Ratio (%)(2)
|
| | | | 9.36 | | | | | | 10.11 | | | | | | 10.23 | | | | | | 9.43 | | | | | | 11.31 | | |
| | | |
SHBI
|
| |
SHBI
Peer Group Median |
| |
SHBI
Peer Group Mean |
| |
SHBI
Peer Group Low |
| |
SHBI
Peer Group High |
| |||||||||||||||
|
Total RBC Ratio (%)(3)
|
| | | | 14.34 | | | | | | 14.34 | | | | | | 15.05 | | | | | | 12.36 | | | | | | 19.18 | | |
|
CRE / Total RBC Ratio (%)(4)
|
| | | | 276.4 | | | | | | 288.5 | | | | | | 297.1 | | | | | | 194.1 | | | | | | 402.5 | | |
|
LTM Return on average assets (%)
|
| | | | 0.76 | | | | | | 1.19 | | | | | | 1.23 | | | | | | 0.67 | | | | | | 2.09 | | |
|
LTM Return on average equity (%)
|
| | | | 7.47 | | | | | | 12.44 | | | | | | 12.48 | | | | | | 5.45 | | | | | | 20.86 | | |
|
LTM Net interest margin (%)
|
| | | | 3.05 | | | | | | 3.24 | | | | | | 3.68 | | | | | | 2.88 | | | | | | 6.90 | | |
|
LTM Efficiency ratio (%)
|
| | | | 61.3 | | | | | | 61.8 | | | | | | 59.4 | | | | | | 44.6 | | | | | | 70.1 | | |
|
Price/Tangible book value (%)
|
| | | | 134 | | | | | | 145 | | | | | | 157 | | | | | | 105 | | | | | | 211 | | |
|
Price/LTM Earnings per share (x)
|
| | | | 14.9 | | | | | | 10.7 | | | | | | 10.8 | | | | | | 7.5 | | | | | | 13.6 | | |
|
Current Dividend Yield (%)
|
| | | | 2.5 | | | | | | 2.7 | | | | | | 2.0 | | | | | | 0.0 | | | | | | 3.6 | | |
|
Market value ($mm)
|
| | | | 387 | | | | | | 338 | | | | | | 359 | | | | | | 213 | | | | | | 584 | | |
|
Larger Entity
|
| |
Smaller Entity
|
|
| GNB Financial Services Inc.(1) | | | LINKBANCORP Inc. | |
| Virginia National Bankshares | | | Fauquier Bankshares | |
| Broadway Financial Corp | | | CFBanc Corp. | |
| Blue Ridge Bankshares | | | Bay Banks of Virginia | |
| Dime Community(1) | | | Bridge Bancorp | |
| ChoiceOne Financial | | | County Bank Corp | |
| Delmar Bancorp | | | Virginia Partners | |
| | | |
SHBI/
TCFC |
| |
Nationwide Precedent Transactions
|
| ||||||||||||||||||||||||
| | | |
Median
|
| |
Mean
|
| |
Low
|
| |
High
|
| ||||||||||||||||||
|
Deal Value ($M)
|
| | | | 258 | | | | | | 63 | | | | | | 129 | | | | | | 40 | | | | | | 498 | | |
|
1-Day Market Premium (%)
|
| | | | 13.8 | | | | | | 10.0 | | | | | | 9.8 | | | | | | -2.2 | | | | | | 21.4 | | |
|
Discount Rate
|
| |
8.5x
|
| |
9.5x
|
| |
10.5x
|
| |
11.5x
|
| |
12.5x
|
| |
13.5x
|
| ||||||||||||||||||
|
10.00%
|
| | | $ | 44.91 | | | | | $ | 49.90 | | | | | $ | 54.89 | | | | | $ | 59.89 | | | | | $ | 64.88 | | | | | $ | 69.87 | | |
|
11.00%
|
| | | $ | 43.26 | | | | | $ | 48.06 | | | | | $ | 52.86 | | | | | $ | 57.67 | | | | | $ | 62.47 | | | | | $ | 67.27 | | |
|
12.00%
|
| | | $ | 41.68 | | | | | $ | 46.30 | | | | | $ | 50.92 | | | | | $ | 55.55 | | | | | $ | 60.17 | | | | | $ | 64.79 | | |
|
13.00%
|
| | | $ | 40.17 | | | | | $ | 44.62 | | | | | $ | 49.07 | | | | | $ | 53.52 | | | | | $ | 57.98 | | | | | $ | 62.43 | | |
|
14.00%
|
| | | $ | 38.73 | | | | | $ | 43.02 | | | | | $ | 47.30 | | | | | $ | 51.59 | | | | | $ | 55.88 | | | | | $ | 60.17 | | |
|
Discount Rate
|
| |
125%
|
| |
140%
|
| |
155%
|
| |
170%
|
| |
185%
|
| |
200%
|
| ||||||||||||||||||
|
10.00%
|
| | | $ | 47.82 | | | | | $ | 53.26 | | | | | $ | 58.70 | | | | | $ | 64.14 | | | | | $ | 69.58 | | | | | $ | 75.02 | | |
|
11.00%
|
| | | $ | 46.05 | | | | | $ | 51.29 | | | | | $ | 56.52 | | | | | $ | 61.76 | | | | | $ | 66.99 | | | | | $ | 72.23 | | |
|
12.00%
|
| | | $ | 44.37 | | | | | $ | 49.41 | | | | | $ | 54.45 | | | | | $ | 59.49 | | | | | $ | 64.52 | | | | | $ | 69.56 | | |
|
13.00%
|
| | | $ | 42.76 | | | | | $ | 47.61 | | | | | $ | 52.46 | | | | | $ | 57.32 | | | | | $ | 62.17 | | | | | $ | 67.02 | | |
|
14.00%
|
| | | $ | 41.22 | | | | | $ | 45.90 | | | | | $ | 50.57 | | | | | $ | 55.25 | | | | | $ | 59.92 | | | | | $ | 64.59 | | |
|
Annual Estimate Variance
|
| |
8.5x
|
| |
9.5x
|
| |
10.5x
|
| |
11.5x
|
| |
12.5x
|
| |
13.5x
|
| ||||||||||||||||||
|
(20.0)%
|
| | | $ | 33.77 | | | | | $ | 37.46 | | | | | $ | 41.15 | | | | | $ | 44.85 | | | | | $ | 48.54 | | | | | $ | 52.23 | | |
|
(10.0)%
|
| | | $ | 37.69 | | | | | $ | 41.84 | | | | | $ | 46.00 | | | | | $ | 50.15 | | | | | $ | 54.31 | | | | | $ | 58.46 | | |
|
0.0%
|
| | | $ | 41.61 | | | | | $ | 46.23 | | | | | $ | 50.85 | | | | | $ | 55.46 | | | | | $ | 60.08 | | | | | $ | 64.70 | | |
|
10.0%
|
| | | $ | 45.54 | | | | | $ | 50.62 | | | | | $ | 55.69 | | | | | $ | 60.77 | | | | | $ | 65.85 | | | | | $ | 70.93 | | |
|
20.0%
|
| | | $ | 49.46 | | | | | $ | 55.00 | | | | | $ | 60.54 | | | | | $ | 66.08 | | | | | $ | 71.62 | | | | | $ | 77.16 | | |
|
Discount Rate
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |
14.0x
|
| ||||||||||||||||||
|
10.00%
|
| | | $ | 14.76 | | | | | $ | 16.21 | | | | | $ | 17.66 | | | | | $ | 19.11 | | | | | $ | 20.56 | | | | | $ | 22.02 | | |
|
11.00%
|
| | | $ | 14.22 | | | | | $ | 15.62 | | | | | $ | 17.02 | | | | | $ | 18.42 | | | | | $ | 19.81 | | | | | $ | 21.21 | | |
|
12.00%
|
| | | $ | 13.72 | | | | | $ | 15.06 | | | | | $ | 16.41 | | | | | $ | 17.75 | | | | | $ | 19.10 | | | | | $ | 20.44 | | |
|
13.00%
|
| | | $ | 13.23 | | | | | $ | 14.53 | | | | | $ | 15.83 | | | | | $ | 17.12 | | | | | $ | 18.42 | | | | | $ | 19.71 | | |
|
14.00%
|
| | | $ | 12.77 | | | | | $ | 14.02 | | | | | $ | 15.27 | | | | | $ | 16.52 | | | | | $ | 17.76 | | | | | $ | 19.01 | | |
|
Discount Rate
|
| |
130%
|
| |
140%
|
| |
150%
|
| |
160%
|
| |
170%
|
| |
180%
|
| ||||||||||||||||||
|
10.00%
|
| | | $ | 19.61 | | | | | $ | 20.99 | | | | | $ | 22.37 | | | | | $ | 23.74 | | | | | $ | 25.12 | | | | | $ | 26.50 | | |
|
11.00%
|
| | | $ | 18.89 | | | | | $ | 20.22 | | | | | $ | 21.55 | | | | | $ | 22.88 | | | | | $ | 24.20 | | | | | $ | 25.53 | | |
|
12.00%
|
| | | $ | 18.21 | | | | | $ | 19.49 | | | | | $ | 20.77 | | | | | $ | 22.05 | | | | | $ | 23.32 | | | | | $ | 24.60 | | |
|
13.00%
|
| | | $ | 17.56 | | | | | $ | 18.79 | | | | | $ | 20.02 | | | | | $ | 21.25 | | | | | $ | 22.48 | | | | | $ | 23.71 | | |
|
14.00%
|
| | | $ | 16.94 | | | | | $ | 18.13 | | | | | $ | 19.31 | | | | | $ | 20.50 | | | | | $ | 21.68 | | | | | $ | 22.87 | | |
|
Annual Estimate Variance
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |
14.0x
|
| ||||||||||||||||||
|
(20.0)%
|
| | | $ | 11.28 | | | | | $ | 12.36 | | | | | $ | 13.43 | | | | | $ | 14.50 | | | | | $ | 15.58 | | | | | $ | 16.65 | | |
|
(10.0)%
|
| | | $ | 12.49 | | | | | $ | 13.70 | | | | | $ | 14.91 | | | | | $ | 16.12 | | | | | $ | 17.32 | | | | | $ | 18.53 | | |
|
0.0%
|
| | | $ | 13.70 | | | | | $ | 15.04 | | | | | $ | 16.38 | | | | | $ | 17.73 | | | | | $ | 19.07 | | | | | $ | 20.41 | | |
|
10.0%
|
| | | $ | 14.91 | | | | | $ | 16.38 | | | | | $ | 17.86 | | | | | $ | 19.34 | | | | | $ | 20.82 | | | | | $ | 22.29 | | |
|
20.0%
|
| | | $ | 16.12 | | | | | $ | 17.73 | | | | | $ | 19.34 | | | | | $ | 20.95 | | | | | $ | 22.56 | | | | | $ | 24.17 | | |
| | | |
2022E
|
| |
2023E
|
| |
2024E
|
| |||||||||
|
EPS
|
| | | $ | 1.64 | | | | | $ | 1.91 | | | | | $ | 1.87 | | |
|
Dollars in millions, except per share data
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |||||||||
|
Net Income
|
| | | $ | 32.6 | | | | | $ | 37.8 | | | | | $ | 37.1 | | |
|
EPS
|
| | | $ | 1.64 | | | | | $ | 1.90 | | | | | $ | 1.87 | | |
| | | |
2022E
|
| |
2023E
|
| |
2024E
|
| |||||||||
|
EPS
|
| | | $ | 5.09 | | | | | $ | 5.34 | | | | | $ | 5.30 | | |
|
Dollars in millions, except per share data
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |||||||||||||||
|
Net Income
|
| | | $ | 28.3 | | | | | $ | 32.8 | | | | | $ | 35.1 | | | | | $ | 38.6 | | | | | $ | 42.3 | | |
|
EPS
|
| | | $ | 5.01 | | | | | $ | 5.82 | | | | | $ | 6.22 | | | | | $ | 6.84 | | | | | $ | 7.48 | | |
|
Name
|
| |
Cash
($)(1) |
| |
Equity
($)(2) |
| |
Pension /
NQDC ($)(4) |
| |
Perquisites/
Benefits ($) |
| |
Tax
Reimbursement ($) |
| |
Other
($)(3) |
| |
Total
($) |
| |||||||||||||||||||||
|
Named Executive Officers(a)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lloyd L. Beatty, Jr.
|
| | | | 2,673,449 | | | | | | 69,368 | | | | | | 12,221 | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | 2,755,038 | | |
|
Donna J. Stevens
|
| | | | 973,370 | | | | | | 9,745 | | | | | | 28,300 | | | | | | ― | | | | |
|
―
|
| | | | | 91,132 | | | | | | 1,102,547 | | |
|
Edward C. Allen
|
| | |
|
―
|
| | | |
|
―
|
| | | |
|
―
|
| | | |
|
―
|
| | | |
|
―
|
| | | |
|
―
|
| | | |
|
―
|
| |
|
Vance W. Adkins
|
| | | | 684,130 | | | | |
|
―
|
| | | |
|
―
|
| | | |
|
―
|
| | | |
|
―
|
| | | |
|
―
|
| | | | | 684,130 | | |
|
Named Executive Officers
|
| |
Cash
($)(1) |
| |
Equity
($)(2) |
| |
Pension/
NQDC(3) |
| |
Perquisites/
Benefits ($)(4) |
| |
Tax
Reimbursements ($) |
| |
Other
($)(5) |
| |
Total
($) |
| |||||||||||||||||||||
|
James M. Burke
|
| | | | 2,158,887 | | | | | | 320,839 | | | | | | 151,926 | | | | | | 36,000 | | | | | | — | | | | | | 355,000 | | | | | | 3,022,652 | | |
|
Todd L. Capitani
|
| | | | 904,278 | | | | | | 113,235 | | | | | | 372,694 | | | | | | 36,000 | | | | | | — | | | | | | 167,997 | | | | | | 1,594,204 | | |
|
Christy Lombardi
|
| | | | 901,682 | | | | | | 115,892 | | | | | | 217,550 | | | | | | 36,000 | | | | | | — | | | | | | 305,000 | | | | | | 1,576,124 | | |
| | | |
RSUs
($) |
| |
PSUs
($) |
| |
Restricted
Stock ($) |
| |||||||||
|
James M. Burke
|
| | | | 144,170 | | | | | | 156,513 | | | | | | 20,155 | | |
|
Todd L. Capitani
|
| | | | 52,809 | | | | | | 60,426 | | | | | | — | | |
|
Christy Lombardi
|
| | | | 55,661 | | | | | | 60,231 | | | | | | — | | |
| | | |
2014
SERP ($) |
| |
2011
SERP ($) |
| ||||||
|
James M. Burke
|
| | | | 30,111 | | | | | | 121,815 | | |
|
Todd L. Capitani
|
| | | | 237,565 | | | | | | 135,129 | | |
|
Christy Lombardi
|
| | | | 217,550 | | | | | | — | | |
| | | |
Continued
Insurance Coverage ($) |
| |||
|
James M. Burke
|
| | | | 36,000 | | |
|
Todd L. Capitani
|
| | | | 36,000 | | |
|
Christy Lombardi
|
| | | | 36,000 | | |
|
Year
|
| |
Summary
Compensation Table Total for PEO ($) Pasenelli(1)(2) |
| |
Summary
Compensation Table Total for PEO ($) Burke(1)(2) |
| |
Compensation
Actually Paid to PEO ($) Pasenelli(3) |
| |
Compensation
Actually Paid to PEO ($) Burke(3) |
| |
Average
Summary Compensation Table Total for Non-PEO NEOs ($)(2)(4) |
| |
Average
Compensation Actually Paid to Non-PEO NEOs ($)(2)(5) |
| |
Value of Initial
Fixed $100 Investment Based on Total Shareholder Return ($)(6) |
| |
Net
Income ($) (in thousands)(7) |
| ||||||||||||||||||||||||
|
2022
|
| | | | 1,012,879 | | | | | | 983,464 | | | | | | 1,022,922 | | | | | | 1,004,569 | | | | | | 654,468 | | | | | | 660,984 | | | | | | 112.73 | | | | | | 28,317 | | |
|
2021
|
| | | | 1,136,670 | | | | | | — | | | | | | 1,331,604 | | | | | | — | | | | | | 637,484 | | | | | | 754,093 | | | | | | 109.13 | | | | | | 25,886 | | |
|
Adjustments to Determine Compensation “Actually Paid” to the PEOs
|
| |
2022 ($)
(James M. Burke) |
| |
2022 ($)
(William J. Pasenelli) |
| |
2021 ($)
(William J. Pasenelli) |
| |||||||||
|
Deduction for amounts reported under the “Stock Awards” column in the TCFC Summary Compensation Table
|
| | | | (62,137) | | | | | | — | | | | | | (166,936) | | |
|
Deduction for the amounts reported under the “Option Awards” column in the TCFC Summary Compensation Table
|
| | | | — | | | | | | — | | | | | | — | | |
|
Increase for fair value of awards granted during year that remain unvested as of year end
|
| | | | 76,887 | | | | | | — | | | | | | 266,758 | | |
|
Increase for fair value of awards granted during year that vest during year
|
| | | | — | | | | | | — | | | | | | — | | |
|
Increase/deduction for change in fair value from prior
year-end to current year-end of awards granted prior to year that were outstanding and unvested as of year-end |
| | | | 2,542 | | | | | | 3,664 | | | | | | 99,407 | | |
|
Increase/deduction for change in fair value from prior
year-end to vesting date of awards granted prior to year that vested during year |
| | | | (361) | | | | | | (1,527) | | | | | | (12,110) | | |
|
Deduction of fair value of awards granted prior to year that were forfeited during year
|
| | | | — | | | | | | — | | | | | | — | | |
|
Increase based upon incremental fair value of awards modified during year
|
| | | | — | | | | | | — | | | | | | — | | |
|
Increase based on dividends or other earnings paid during year prior to vesting date of awards
|
| | | | 4,174 | | | | | | 7,906 | | | | | | 7,815 | | |
|
Total Adjustments
|
| | | | 21,105 | | | | | | 10,043 | | | | | | 194,934 | | |
|
Adjustments to Determine Average Compensation “Actually Paid” to the Non-PEOs
|
| |
2022
|
| |
2021
|
| ||||||
|
Deduction for Amounts Reported under the “Stock Awards” Column in the TCFC Summary Compensation Table
|
| | | | (68,492) | | | | | | (93,776) | | |
|
Deduction for Amounts Reported under the “Option Awards” Column in the TCFC
Summary Compensation Table |
| | | | — | | | | | | — | | |
|
Increase for Fair Value of Awards Granted during year that Remain Unvested as of Year-end
|
| | | | 67,511 | | | | | | 149,850 | | |
|
Increase for Fair Value of Awards Granted during year that Vest during year
|
| | | | — | | | | | | — | | |
|
Increase/deduction for Change in Fair Value from prior Year-end to current
Year-end of Awards Granted Prior to year that were Outstanding and Unvested as of Year-end |
| | | | 2,946 | | | | | | 69,705 | | |
|
Increase/deduction for Change in Fair Value from Prior Year-end to Vesting Date of
Awards Granted Prior to year that Vested during year |
| | | | (134) | | | | | | (13,917) | | |
|
Deduction of Fair Value of Awards Granted Prior to year that were Forfeited during
year |
| | | | — | | | | | | — | | |
|
Increase based upon Incremental Fair Value of Awards Modified during year
|
| | | | — | | | | | | — | | |
|
Increase based on Dividends or Other Earnings Paid during year prior to Vesting Date of Award
|
| | | | 4,685 | | | | | | 4,747 | | |
|
Total Adjustments
|
| | | | 6,516 | | | | | | 116,609 | | |
|
(in thousands)
|
| |
SHBI
Historical (as reported) |
| | | | | | | |
TCFC
Historical (as reported) |
| | | | | | | |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| ||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and due from banks
|
| | | $ | 37,661 | | | | | | | | | | | $ | 11,511 | | | | | | | | | | | $ | ― | | | | | | | | | | | $ | 49,172 | | |
|
Federal funds sold
|
| | | | ― | | | | | | | | | | | | 2,140 | | | | | | | | | | | | ― | | | | | | | | | | | | 2,140 | | |
|
Interest-bearing deposits with other banks
|
| | | | 17,838 | | | | | | | | | | | | 11,822 | | | | | | | | | | | | ― | | | | | | | | | | | | 29,660 | | |
|
Cash and cash equivalents
|
| | | | 55,499 | | | | | | | | | | | | 25,473 | | | | | | | | | | | | ― | | | | | | | | | | | | 80,972 | | |
| Investment securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Available-for-sale, at fair value
|
| | | | 83,587 | | | | | | | | | | | | 462,746 | | | | | | | | | | | | ― | | | | | | | | | | | | 546,333 | | |
|
Held to maturity, at amortized cost
|
| | | | 559,455 | | | | | | | | | | | | ― | | | | | | | | | | | | (500) | | | | | | A | | | | | | 558,955 | | |
|
Equity securities, at fair value
|
| | | | 1,233 | | | | | | | | | | | | 4,286 | | | | | | | | | | | | ― | | | | | | | | | | | | 5,519 | | |
|
Restricted securities
|
| | | | 11,169 | | | | | | | | | | | | 4,791 | | | | | | | | | | | | ― | | | | | | | | | | | | 15,960 | | |
|
Loans held for sale, at fair value
|
| | | | 4,248 | | | | | | | | | | | | ― | | | | | | | | | | | | ― | | | | | | | | | | | | 4,248 | | |
|
Loans
|
| | | | 2,556,107 | | | | | | | | | | | | 1,821,407 | | | | | | | | | | | | (79,126) | | | | | | B | | | | | | 4,298,388 | | |
|
Less: allowance for credit losses
|
| | | | (16,643) | | | | | | C | | | | | | (22,890) | | | | | | D | | | | | | 22,890 | | | | | | E | | | | | | (16,643) | | |
|
Loans, net
|
| | | | 2,539,464 | | | | | | | | | | | | 1,798,517 | | | | | | | | | | | | (56,236) | | | | | | | | | | | | 4,281,745 | | |
|
Premises and equipment, net
|
| | | | 51,488 | | | | | | | | | | | | 21,308 | | | | | | | | | | | | 8,609 | | | | | | F | | | | | | 81,405 | | |
|
Goodwill
|
| | | | 63,266 | | | | | | | | | | | | 10,835 | | | | | | | | | | | | (10,835) | | | | | | G | | | | | | 63,266 | | |
|
Other intangible assets, net
|
| | | | 5,547 | | | | | | | | | | | | 634 | | | | | | | | | | | | 49,576 | | | | | | H | | | | | | 55,757 | | |
|
Other real estate owned, net
|
| | | | 197 | | | | | | | | | | | | ― | | | | | | | | | | | | ― | | | | | | | | | | | | 197 | | |
|
Mortgage servicing rights, at fair value
|
| | | | 5,275 | | | | | | | | | | | | ― | | | | | | | | | | | | ― | | | | | | | | | | | | 5,275 | | |
|
Right-of-use assets
|
| | | | 9,629 | | | | | | | | | | | | 5,920 | | | | | | | | | | | | (550) | | | | | | F | | | | | | 14,999 | | |
|
Cash surrender value on life insurance
|
| | | | 59,218 | | | | | | | | | | | | 39,802 | | | | | | | | | | | | ― | | | | | | | | | | | | 99,020 | | |
|
Other assets
|
| | | | 28,001 | | | | | | | | | | | | 35,705 | | | | | | | | | | | | 7,172 | | | | | | I | | | | | | 70,878 | | |
|
TOTAL ASSETS
|
| | | $ | 3,477,276 | | | | | | | | | | | $ | 2,410,017 | | | | | | | | | | | $ | (2,764) | | | | | | | | | | | $ | 5,884,529 | | |
| LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Noninterest-bearing
|
| | | $ | 862,015 | | | | | | | | | | | $ | 630,120 | | | | | | | | | | | $ | ― | | | | | | | | | | | $ | 1,492,135 | | |
|
Interest-bearing
|
| | | | 2,147,769 | | | | | | | | | | | | 1,458,343 | | | | | | | | | | | | (7,596) | | | | | | J | | | | | | 3,598,516 | | |
|
Total deposits
|
| | | | 3,009,784 | | | | | | | | | | | | 2,088,463 | | | | | | | | | | | | (7,596) | | | | | | | | | | | | 5,090,651 | | |
|
Advances from FHLB – short-term
|
| | | | 40,000 | | | | | | | | | | | | 79,000 | | | | | | | | | | | | ― | | | | | | | | | | | | 119,000 | | |
|
Subordinated debt
|
| | | | 43,072 | | | | | | | | | | | | 31,566 | | | | | | | | | | | | (3,037) | | | | | | K | | | | | | 71,601 | | |
|
Total borrowings
|
| | | | 83,072 | | | | | | | | | | | | 110,566 | | | | | | | | | | | | (3,037) | | | | | | | | | | | | 190,601 | | |
|
Lease liabilities
|
| | | | 9,908 | | | | | | | | | | | | 6,202 | | | | | | | | | | | | (550) | | | | | | F | | | | | | 15,560 | | |
|
Other liabilities
|
| | | | 10,227 | | | | | | | | | | | | 17,775 | | | | | | | | | | | | 14,221 | | | | | | L | | | | | | 42,223 | | |
|
TOTAL LIABILITIES
|
| | | | 3,112,991 | | | | | | | | | | | | 2,223,006 | | | | | | | | | | | | 3,038 | | | | | | | | | | | | 5,339,035 | | |
|
COMMITMENTS AND CONTINGENCIES
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common stock
|
| | | | 199 | | | | | | | | | | | | 56 | | | | | | | | | | | | 76 | | | | | | M | | | | | | 331 | | |
|
Additional paid in capital
|
| | | | 201,494 | | | | | | | | | | | | 97,986 | | | | | | | | | | | | 79,292 | | | | | | N | | | | | | 378,772 | | |
|
Retained earnings
|
| | | | 171,613 | | | | | | | | | | | | 132,235 | | | | | | | | | | | | (128,436) | | | | | | O | | | | | | 175,412 | | |
|
Accumulated other comprehensive loss
|
| | | | (9,021) | | | | | | | | | | | | (43,092) | | | | | | | | | | | | 43,092 | | | | | | P | | | | | | (9,021) | | |
|
Unearned ESOP shares
|
| | | | ― | | | | | | | | | | | | (174) | | | | | | | | | | | | 174 | | | | | | Q | | | | | | ― | | |
|
TOTAL STOCKHOLDERS’ EQUITY
|
| | | | 364,285 | | | | | | | | | | | | 187,011 | | | | | | | | | | | | (5,802) | | | | | | | | | | | | 545,494 | | |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 3,477,276 | | | | | | | | | | | $ | 2,410,017 | | | | | | | | | | | $ | (2,764) | | | | | | | | | | | $ | 5,884,529 | | |
|
(in thousands, except per share data)
|
| |
SHBI
Historical (as reported) |
| |
TCFC
Historical (as reported) |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| ||||||||||||
| INTEREST INCOME | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest and fees on loans
|
| | | $ | 99,122 | | | | | $ | 72,738 | | | | | $ | 9,198 | | | | | | R | | | | | $ | 181,058 | | |
|
Interest and dividends on investment securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Taxable
|
| | | | 11,507 | | | | | | 9,047 | | | | | | ― | | | | | | | | | | | | 20,554 | | |
|
Tax-exempt
|
| | | | 6 | | | | | | 442 | | | | | | ― | | | | | | | | | | | | 448 | | |
|
Interest on deposits with other banks
|
| | | | 3,210 | | | | | | 480 | | | | | | ― | | | | | | | | | | | | 3,690 | | |
|
Total interest income
|
| | | | 113,845 | | | | | | 82,707 | | | | | | 9,198 | | | | | | | | | | | | 205,750 | | |
| INTEREST EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest on deposits
|
| | | | 9,983 | | | | | | 7,211 | | | | | | 5,241 | | | | | | S | | | | | | 22,435 | | |
|
Interest on short-term borrowings
|
| | | | 74 | | | | | | 426 | | | | | | ― | | | | | | | | | | | | 500 | | |
|
Interest on long-term borrowings
|
| | | | 2,486 | | | | | | 1,545 | | | | | | 508 | | | | | | T | | | | | | 4,539 | | |
|
Total interest expense
|
| | | | 12,543 | | | | | | 9,182 | | | | | | 5,749 | | | | | | | | | | | | 27,474 | | |
|
NET INTEREST INCOME
|
| | | | 101,302 | | | | | | 73,525 | | | | | | 3,449 | | | | | | | | | | | | 178,276 | | |
|
Provision for portfolio loan losses
|
| | | | 1,925 | | | | | | 2,583 | | | | | | ― | | | | | | | | | | | | 4,508 | | |
|
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES
|
| | | | 99,377 | | | | | | 70,942 | | | | | | 3,449 | | | | | | | | | | | | 173,768 | | |
| NONINTEREST INCOME | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service charges on deposit accounts
|
| | | | 5,652 | | | | | | 2,330 | | | | | | ― | | | | | | | | | | | | 7,982 | | |
|
Trust and investment fee income
|
| | | | 1,784 | | | | | | ― | | | | | | ― | | | | | | | | | | | | 1,784 | | |
|
Interchange credits
|
| | | | 4,812 | | | | | | 2,049 | | | | | | ― | | | | | | | | | | | | 6,861 | | |
|
Mortgage-banking revenue
|
| | | | 5,210 | | | | | | (2) | | | | | | ― | | | | | | | | | | | | 5,208 | | |
|
Title Company revenue
|
| | | | 1,340 | | | | | | ― | | | | | | ― | | | | | | | | | | | | 1,340 | | |
|
Other noninterest income
|
| | | | 4,288 | | | | | | 2,016 | | | | | | ― | | | | | | | | | | | | 6,304 | | |
|
Total noninterest income
|
| | | | 23,086 | | | | | | 6,393 | | | | | | ― | | | | | | | | | | | | 29,479 | | |
| NONINTEREST EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Compensation and benefits
|
| | | | 45,839 | | | | | | 20,806 | | | | | | ― | | | | | | | | | | | | 66,645 | | |
|
Occupancy expense
|
| | | | 6,242 | | | | | | 3,212 | | | | | | 221 | | | | | | U | | | | | | 9,675 | | |
|
Furniture and equipment expense
|
| | | | 2,018 | | | | | | 657 | | | | | | ― | | | | | | | | | | | | 2,675 | | |
|
Data processing
|
| | | | 6,890 | | | | | | 4,126 | | | | | | ― | | | | | | | | | | | | 11,016 | | |
|
Amortization of intangible assets
|
| | | | 1,988 | | | | | | 398 | | | | | | 9,503 | | | | | | V | | | | | | 11,889 | | |
|
FDIC insurance premium expense
|
| | | | 1,426 | | | | | | 701 | | | | | | ― | | | | | | | | | | | | 2,127 | | |
|
Other real estate owned expenses, net
|
| | | | 65 | | | | | | 6 | | | | | | ― | | | | | | | | | | | | 71 | | |
|
Legal and professional fees
|
| | | | 2,840 | | | | | | 3,490 | | | | | | ― | | | | | | | | | | | | 6,330 | | |
|
Merger-related expenses
|
| | | | 2,098 | | | | | | 1,004 | | | | | | (2,032) | | | | | | W | | | | | | 1,070 | | |
|
Other noninterest expenses
|
| | | | 10,916 | | | | | | 5,034 | | | | | | ― | | | | | | | | | | | | 15,950 | | |
|
Total noninterest expense
|
| | | | 80,322 | | | | | | 39,434 | | | | | | 7,692 | | | | | | | | | | | | 127,448 | | |
|
Income before income tax expense
|
| | | | 42,141 | | | | | | 37,901 | | | | | | (4,243) | | | | | | | | | | | | 75,799 | | |
|
Income tax expense
|
| | | | 10,964 | | | | | | 9,584 | | | | | | (1,103) | | | | | | X | | | | | | 19,445 | | |
|
NET INCOME
|
| | | $ | 31,177 | | | | | $ | 28,317 | | | | | $ | (3,140) | | | | | | | | | | | $ | 56,354 | | |
|
Earnings per common share – Basic
|
| | | $ | 1.57 | | | | | $ | 5.01 | | | | | | | | | | | | | | | | | $ | 1.71 | | |
|
Earnings per common share – Diluted
|
| | | $ | 1.57 | | | | | $ | 5.00 | | | | | | | | | | | | | | | | | $ | 1.71 | | |
|
Weighted average shares outstanding – Basic
|
| | | | 19,847 | | | | | | 5,652 | | | | | | 7,510 | | | | | | Y | | | | | | 33,009 | | |
|
Weighted average shares outstanding – Diluted
|
| | | | 19,847 | | | | | | 5,660 | | | | | | 7,520 | | | | | | Y | | | | | | 33,027 | | |
| | (B) | | | Adjustment to acquired TCFC loans: | | | | | | | |
| | | | |
Reversal of net unaccreted loan origination fees and discounts (includes acquired loans and PPP
loans) |
| | | $ | 3,057 | | |
| | | | |
Estimate of fair value related to credit
|
| | | | (19,939) | | |
| | | | |
Estimate of fair value related to liquidity/interest rates
|
| | | | (62,244) | | |
| | | | |
Total pro forma adjustments
|
| | | $ | (79,126) | | |
| | (I) | | | Adjustments to other assets: | | | | |
| | | | |
Deferred taxes on acquisition adjustments
|
| |
$ 16,365
|
|
| | | | |
Deferred taxes on core deposit intangible
|
| |
(12,890)
|
|
| | | | |
Tax impact of the merger-related expenses included in (L) below
|
| |
3,697
|
|
| | | | |
Total pro forma adjustments
|
| |
$ 7,172
|
|
| | (K) | | | Adjustments to borrowings: | | | | |
| | | | |
Fair value adjustment for TCFC’s subordinated debt and trust preferred securities
|
| |
$ (2,537)
|
|
| | | | |
Effective settlement of pre-existing debt
|
| |
(500)
|
|
| | | | |
Total pro forma adjustments
|
| |
$ (3,037)
|
|
| | (L) | | | Represents one-time merger expenses: | | | | |
| | | | |
Contract Termination/Conversion
|
| |
$ 4,428
|
|
| | | | |
Personnel
|
| |
3,939
|
|
| | | | |
Professional Fees
|
| |
4,712
|
|
| | | | |
Other Integration
|
| |
1,142
|
|
| | | | |
Total pro forma adjustments
|
| |
$ 14,221
|
|
| | (M) | | | Adjustments to common stock: | | | | |
| | | | |
To reflect elimination of TCFC’s historical common stock
|
| |
$ (56)
|
|
| | | | |
To reflect issuance of SHBI common stock consideration at par value
|
| |
132
|
|
| | | | |
Total pro forma adjustments
|
| |
$ 76
|
|
| | (N) | | | Adjustments to paid in capital: | | | | |
| | | | |
To reflect elimination of TCFC’s historical additional paid in capital
|
| |
$(97,986)
|
|
| | | | |
To reflect issuance of SHBI common stock consideration in excess of par value and exchange TCFC restricted stock for SHBI restricted stock units
|
| |
177,278
|
|
| | | | |
Total pro forma adjustments
|
| |
$ 79,292
|
|
| | (O) | | | Adjustments to retained earnings: | | | | |
| | | | |
To reflect elimination of TCFC’s historical retained earnings
|
| |
$(132,235)
|
|
| | | | |
To reflect bargain purchase gain
|
| |
14,323
|
|
| | | | |
To reflect the estimated merger expenses, net of taxes
|
| |
(10,524)
|
|
| | | | |
Total pro forma adjustments
|
| |
$(128,436)
|
|
| | Purchase Price: | | | | | | | | | | | | | |
| |
SHBI common stock paid at closing price of $13.39 as of May 2, 2023(1)
|
| | | | | | | | | $ | 176,775 | | |
| |
Effective settlement of pre-existing debt(2)
|
| | | | | | | | | | 500 | | |
| |
Estimated fair value of converted restricted stock units(3)
|
| | | | | | | | | | 635 | | |
| |
Total pro forma purchase price
|
| | | | | | | | | $ | 177,910 | | |
| | Fair value of assets acquired: | | | | | | | | | | | | | |
| |
Cash and cash equivalents
|
| | | $ | 25,473 | | | | | | | | |
| |
Total securities
|
| | | | 471,823 | | | | | | | | |
| |
Loans, net
|
| | | | 1,742,281 | | | | | | | | |
| |
Premises and equipment
|
| | | | 29,917 | | | | | | | | |
| |
Core deposit intangible
|
| | | | 50,210 | | | | | | | | |
| |
Other assets
|
| | | | 84,352 | | | | | | | | |
| |
Total assets
|
| | | $ | 2,404,056 | | | | | | | | |
| | Fair value of liabilities assumed: | | | | | | | | | | | | | |
| |
Deposits
|
| | | | 2,080,867 | | | | | | | | |
| |
Total debt
|
| | | | 107,529 | | | | | | | | |
| |
Other liabilities
|
| | | | 23,427 | | | | | | | | |
| |
Total liabilities
|
| | | $ | 2,211,823 | | | | | | | | |
| |
Net assets acquired
|
| | | | | | | | | $ | 192,233 | | |
| |
Preliminary pro forma bargain purchase gain
|
| | | | | | | | | $ | (14,323) | | |
| | | |
Purchase
Price |
| |
Estimated
Goodwill/(Bargain Purchase Gain) |
| ||||||
|
Up 20%
|
| | | $ | 213,419 | | | | | $ | 21,186 | | |
|
Up 10%
|
| | | $ | 195,566 | | | | | $ | 3,432 | | |
|
As presented in pro forma
|
| | | $ | 177,910 | | | | | $ | (14,323) | | |
|
Down 10%
|
| | | $ | 160,156 | | | | | $ | (32,077) | | |
|
Down 20%
|
| | | $ | 142,402 | | | | | $ | (49,831) | | |
| | | |
Increase (Decrease) to Pre-Tax Earnings
|
| |||||||||||||||||||||||||||
| | | |
Year 1
|
| |
Year 2
|
| |
Year 3
|
| |
Year 4
|
| |
Year 5
|
| |||||||||||||||
|
Loans
|
| | | $ | 9,198 | | | | | $ | 7,792 | | | | | $ | 6,922 | | | | | $ | 5,899 | | | | | $ | 5,214 | | |
|
Core Deposit Intangible
|
| | | | (9,503) | | | | | | (8,507) | | | | | | (7,511) | | | | | | (6,515) | | | | | | (5,519) | | |
|
Subordinated debt & Trust Preferred
|
| | | | (508) | | | | | | (520) | | | | | | (458) | | | | | | (111) | | | | | | (112) | | |
|
Fair value on bank premises and equipment
|
| | | | (221) | | | | | | (221) | | | | | | (221) | | | | | | (221) | | | | | | (221) | | |
|
Time deposits
|
| | | | (5,241) | | | | | | (1,460) | | | | | | (670) | | | | | | (179) | | | | | | (46) | | |
| | 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 | |
| | The Community Financial Corporation | | | Alliance Advisors | |
| | 3035 Leonardtown Road | | | 200 Broadacres Drive | |
| | Waldorf, Maryland | | | 3rd Floor | |
| | (301) 645-5601 | | | Bloomfield, NJ 07003 | |
| | Attention: Investor Relations | | | Toll-Free: (866) 584-0578 | |
| | | | | E-mail: TCFC@allianceadvisors.com | |
| | | |
Page
|
| |||
| | | | | A-1 | | | |
| | | | | A-1 | | | |
| | | | | A-7 | | | |
| | | | | A-7 | | | |
| | | | | A-8 | | | |
| | | | | A-9 | | | |
| | | | | A-9 | | | |
| | | | | A-9 | | | |
| | | | | A-10 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-13 | | | |
| | | | | A-13 | | | |
| | | | | A-13 | | | |
| | | | | A-14 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-18 | | | |
| | | | | A-18 | | | |
| | | | | A-31 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-45 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-47 | | | |
| | | | | A-48 | | | |
| | | | | A-49 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-51 | | | |
| | | | | A-53 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | |
Page
|
| |||
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-57 | | | |
| | | | | A-57 | | | |
| | | | | A-58 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-60 | | | |
| | | | | A-60 | | | |
| | | | | A-61 | | | |
| | | | | A-61 | | | |
| | | | | A-61 | | | |
| | | | | A-61 | | | |
| | | | | A-62 | | | |
| | | | | A-62 | | | |
| | | | | A-A-1 | | | |
| | | | | A-B-1 | | | |
| | | | | A-C-1 | | | |
| | | | | A-D-1 | | | |
| | | | | A-E-1 | | | |
| |
Name of Shareholder
|
| |
Shares of TCFC Common
Stock Beneficially Owned |
|
| |
Name of Shareholder
|
| |
Shares of SHBI Common
Stock Beneficially Owned |
|
| | ATTEST: | | |
SHORE BANCSHARES, INC.
|
| |||
| |
Name:
Title: |
| | By: | | |
Name: Lloyd L. Beatty, Jr.
Title: President and Chief Executive Officer |
|
| | ATTEST: | | |
THE COMMUNITY FINANCIAL CORPORATION
|
| |||
| |
Name:
Title: |
| | By: | | |
Name: James M. Burke
Title: President and Chief Executive Officer |
|
| |
Exhibit
No. |
| |
Exhibit
|
|
| | 2.1 | | | | |
| | 3.1 | | | | |
| | 3.2 | | | | |
| | 3.3 | | | | |
| | 3.4 | | | | |
| | 4.1 | | | | |
| | 5.1 | | | | |
| | 8.1 | | | Opinion of Holland & Knight LLP regarding certain tax matters† | |
| | 8.2 | | | | |
| | 21.1 | | | | |
| | 23.1 | | | | |
| | 23.2 | | | | |
| | 23.3 | | | Consent of Holland & Knight LLP (included in Exhibits 5.1 and 8.1)† | |
| | 23.4 | | | | |
| | 24.1 | | | Power of Attorney (included on signature page of this Registration Statement)† | |
| | 99.1 | | | Consent of Keefe, Bruyette & Woods, Inc.† | |
| | 99.2 | | | Consent of Piper Sandler & Co.† | |
| | 99.3 | | | Form of proxy for the special meeting of shareholders of Shore Bancshares, Inc. | |
| | 99.4 | | | | |
| | 99.5 | | | | |
| | 99.6 | | | | |
| | 107 | | | Filing Fee Table | |
| | | | | SHORE BANCSHARES, INC. | | |||
| | | | | By: | | |
/s/ LLOYD L. BEATTY, JR.
Lloyd L. Beatty, Jr.
President and Chief Executive Officer |
|
| |
Name
|
| |
Title
|
| |
Date
|
|
| |
/s/ Lloyd L. Beatty, Jr.
Lloyd L. Beatty, Jr.
|
| |
President and Chief Executive Officer
(Principal Executive Officer) |
| |
May 4, 2023
|
|
| |
/s/ Vance W. Adkins
Vance W. Adkins
|
| |
Executive Vice President, Treasurer and Chief Financial Officer (Principal Financial and Accounting Officer)
|
| |
May 4, 2023
|
|
| |
*
Alan J. Hyatt
|
| |
Chairman of the Board of Directors
|
| |
May 4, 2023
|
|
| |
*
Blenda W. Armistead
|
| |
Director
|
| |
May 4, 2023
|
|
| |
*
James A. Judge
|
| |
Director
|
| |
May 4, 2023
|
|
| |
*
David W. Moore
|
| |
Director
|
| |
May 4, 2023
|
|
| |
*
R. Michael Clemmer, Jr.
|
| |
Director
|
| |
May 4, 2023
|
|
| |
*
Clyde V. Kelly, III
|
| |
Director
|
| |
May 4, 2023
|
|
| |
*
Jeffrey E. Thompson
|
| |
Director
|
| |
May 4, 2023
|
|
| |
*
William E. Esham, III
|
| |
Director
|
| |
May 4, 2023
|
|
| |
Name
|
| |
Title
|
| |
Date
|
|
| |
*
Dawn M. Willey
|
| |
Director
|
| |
May 4, 2023
|
|
| |
*
Frank E. Mason, III
|
| |
Director
|
| |
May 4, 2023
|
|
| |
*
David S. Jones
|
| |
Director
|
| |
May 4, 2023
|
|
| |
*
John A. Lamon, III
|
| |
Director
|
| |
May 4, 2023
|
|
| |
*
Konrad M. Wayson
|
| |
Director
|
| |
May 4, 2023
|
|
| |
*
Esther A. Streete
|
| |
Director
|
| |
May 4, 2023
|
|
| | * By: | | | /s/ LLOYD L. BEATTY | |
| | | | |
Lloyd L. Beatty
Attorney in Fact |
|
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 30, 2023, 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, 2022.
We also consent to the reference to our firm under the heading "Experts" in the Prospectus.
/s/ Yount, Hyde & Barbour, P.C.
Winchester, Virginia
May 4, 2023
Exhibit 23.2
Consent of Independent Registered Public Accounting Firm
We consent to the incorporation by reference in this Registration Statement on Form S-4 (Amendment No. 1) of our report dated March 2, 2023, with respect to the consolidated financial statements of The Community Financial Corporation, included in The Community Financial Corporation's Annual Report on Form 10-K for the year ended December 31, 2022. We also consent to the reference to our firm under the caption "Experts" in this registration statement.
/s/ FORVIS, LLP (Formerly, Dixon Hughes Goodman LLP)
Tysons, Virginia
May
4, 2023
| SHORE BANCSHARES, INC. Virtual Special Meeting of Shareholders June 20, 2023 at 9:00 a.m. EDT This Proxy is solicited on behalf of the Board of Directors of Shore Bancshares, Inc. The undersigned hereby appoints Lloyd L. “Scott” Beatty and James A. Judge, and each or either of them, as the true and lawful attorneys of the undersigned, with full power of substitution and revocation, and hereby authorizes them, and each of them, to represent and to vote, as designated on the reverse side of this ballot, all of the shares of common stock of Shore Bancshares, Inc. that the undersigned is entitled to vote at the Special Meeting of Shareholders (the “Special Meeting”) to be held at 9:00 a.m. EDT on June 20, 2023 and any adjournment or postponement thereof, conferring authority upon such true and lawful attorneys to vote in their discretion on such other matters as may properly come before the meeting and revoking any proxy heretofore given. The Special Meeting will be held virtually. In order to attend the Special Meeting, you must register at www.viewproxy.com/ ShoreBancsharesSM/2023/htype.asp by 11:59 PM Eastern Time on June 17, 2023. On the day of the Special Meeting, if you have properly registered, you may enter the Special Meeting by clicking on the link provided and the password you received via email in your registration confirmations. Further instructions on how to attend and vote during the Special Meeting are contained in the Joint Proxy Statement/Prospectus in the section entitled “Questions and Answers — How can I attend, vote and ask questions at the SHBI special meeting or the TCFC special meeting?” THIS PROXY, WHEN PROPERLY EXECUTED, WILL BE VOTED IN THE MANNER DIRECTED HEREIN. IF NO SUCH DIRECTION IS MADE, THIS PROXY WILL BE VOTED IN ACCORDANCE WITH THE BOARD OF DIRECTORS’ RECOMMENDATIONS. CONTINUED AND TO BE MARKED, DATED AND SIGNED ON THE OTHER SIDE PLEASE DETACH ALONG PERFORATED LINE AND MAIL IN THE ENVELOPE PROVIDED. Important Notice Regarding the Availability of Proxy Materials for the virtual Special Meeting: The Notice and Joint Proxy Statement/Prospectus are available at http://viewproxy.com/ShoreBancsharesSM/2023 |
| The Board of Directors recommends a vote “FOR” the following proposals: Please mark your votes like this 1. Approval of the merger of The Community Financial Corporation (“TCFC”) with and into Shore Bancshares, Inc. (“SHBI”), as contemplated by the Agreement and Plan of Merger, dated as of December 14, 2022, by and between SHBI and TCFC (the “merger agreement”), and the issuance of shares of SHBI common stock to the shareholders of TCFC, pursuant to the merger agreement (such proposal, the “SHBI merger and share issuance proposal”). A copy of the merger agreement is attached as Appendix A to the Joint Proxy Statement/Prospectus that accompanies this proxy card. FOR AGAINST ABSTAIN 2. To adjourn the special meeting of SHBI shareholders to a later date or dates, if necessary, to permit further solicitation of proxies if there are not sufficient votes at the time of the special meeting of SHBI shareholders to approve the SHBI merger and share issuance proposal. FOR AGAINST ABSTAIN NOTE: To conduct any other business properly brought before the meeting or any adjournment thereof. Date: Signature Address Change/Comments: (If you noted any Address Changes and/or Comments above, please mark box.) VIRTUAL CONTROL NUMBER Signature (if held jointly) NOTE: This proxy should be marked, dated and signed by each shareholder exactly as such shareholder’s name appears hereon, and returned promptly in the enclosed envelope. When shares are held jointly, each holder should sign. When signing as an executor, administrator, attorney, trustee or guardian, please give full title as such. If the signatory is a corporation, please sign full corporate name by duly authorized officer, giving full title as such. If the signatory is a partnership, please sign in the partnership name by authorized person. PLEASE DETACH ALONG PERFORATED LINE AND MAIL IN THE ENVELOPE PROVIDED. As a shareholder of Shore Bancshares, Inc., you have the option of voting your shares electronically through the Internet or by telephone, eliminating the need to return the proxy card. Your electronic vote authorizes the named proxies to vote your shares in the same manner as if you marked, signed, dated and returned the proxy card. As a Registered Holder, you may vote your shares at the Special Meeting by first registering at www.viewproxy.com/ShoreBancsharesSM/2023/htype.asp using your Virtual Control Number below. Your registration must be received by 11:59 PM Eastern Time on June 17, 2023. On the day of the Special Meeting, if you have properly registered you may log in to the Special Meeting by clicking on the link provided and the password you received via email in your registration confirmations and follow instructions to vote your shares. Please have your Virtual Control Number with you during the Special Meeting in order to vote. Further instructions on how to attend and vote during the Special Meeting are contained in the Joint Proxy Statement/Prospectus in the section entitled “Questions and Answers — How can I attend, vote and ask questions at the SHBI special meeting or the TCFC special meeting?” VIRTUAL CONTROL NUMBER PROXY VOTING INSTRUCTIONS Please have your 11-digit Virtual Control Number ready when voting by Internet or Telephone or when voting during the Virtual Special Meeting INTERNET Vote Your Proxy on the Internet: Go to www.aalvote.com/SHBISM Have your proxy card available when you access the above website. Follow the prompts to vote your shares. TELEPHONE Vote Your Proxy by Phone: Call 1 (866) 804- 9616 Use any touch-tone telephone to vote your proxy. Have your proxy card available when you call. Follow the voting instructions to vote your shares. MAIL Vote Your Proxy by Mail: Mark, sign, and date your proxy card, then detach it, and return it in the postage-paid envelope provided. |
| 1 1 12345678 12345678 12345678 12345678 12345678 12345678 12345678 12345678 NAME THE COMPANY NAME INC. - COMMON 123,456,789,012.12345 THE COMPANY NAME INC. - CLASS A 123,456,789,012.12345 THE COMPANY NAME INC. - CLASS B 123,456,789,012.12345 THE COMPANY NAME INC. - CLASS C 123,456,789,012.12345 THE COMPANY NAME INC. - CLASS D 123,456,789,012.12345 THE COMPANY NAME INC. - CLASS E 123,456,789,012.12345 THE COMPANY NAME INC. - CLASS F 123,456,789,012.12345 THE COMPANY NAME INC. - 401 K 123,456,789,012.12345 → x 02 0000000000 JOB # 1 OF 2 PAGE 1 OF 2 SHARES CUSIP # SEQUENCE # THIS PROXY CARD IS VALID ONLY WHEN SIGNED AND DATED. KEEP THIS PORTION FOR YOUR RECORDS DETACH AND RETURN THIS PORTION ONLY TO VOTE, MARK BLOCKS BELOW IN BLUE OR BLACK INK AS FOLLOWS: Signature [PLEASE SIGN WITHIN BOX] Date Signature (Joint Owners) Date CONTROL # SHARES SCAN TO VIEW MATERIALS & VOTE 0 0 0 0 0 0 0 0 0 0000614268_1 R1.0.0.6 THE COMMUNITY FINANCIAL CORPORATION C/O BROADRIDGE P.O. BOX 1342 BRENTWOOD, NY 11717 Investor Address Line 1 Investor Address Line 2 Investor Address Line 3 Investor Address Line 4 Investor Address Line 5 John Sample 1234 ANYWHERE STREET ANY CITY, ON A1A 1A1 VOTE BY INTERNET - www.proxyvote.com or scan the QR Barcode above Use the Internet to transmit your voting instructions and for electronic delivery of information. Vote by 11:59 P.M. EDT on June 19, 2023. Have your proxy card in hand when you access the web site and follow the instructions to obtain your records and to create an electronic voting instruction form. During The Meeting - Go to www.virtualshareholdermeeting.com/TCFC2023SM You may attend the meeting via the Internet and vote during the meeting. Have the information that is printed in the box marked by the arrow available and follow the instructions. VOTE BY PHONE - 1-800-690-6903 Use any touch-tone telephone to transmit your voting instructions. Vote by 11:59 P.M. EDT on June 19, 2023. Have your proxy card in hand when you call and then follow the instructions. VOTE BY MAIL Mark, sign and date your proxy card and return it in the postage-paid envelope we have provided or return it to Vote Processing, c/o Broadridge, 51 Mercedes Way, Edgewood, NY 11717. The Board of Directors unanimously recommends you vote FOR proposals 1, 2 and 3. For Against Abstain 1. The approval of the Agreement and Plan of Merger, dated December 14, 2022, by and between Shore Bancshares, Inc. and The Community Financial Corporation ("TCFC") and the transactions contemplated thereby, including the merger of TCFC with and into Shore Bancshares, Inc. (the "Merger"). 2. Non-binding resolution to approve the compensation payable to the named executive officers of TCFC in connection with the Merger. 3. The approval of one or more adjournments of the TCFC special meeting to a later date or dates, if necessary, to permit further solicitation of proxies if there are not sufficient votes at the time of the TCFC special meeting to approve the TCFC merger proposal. NOTE: The undersigned acknowledges receipt from the Company prior to the execution of this proxy of the Joint Proxy Statement/Prospectus for the Special Meeting. Please sign exactly as your name(s) appear(s) hereon. When signing as attorney, executor, administrator, or other fiduciary, please give full title as such. Joint owners should each sign personally. All holders must sign. If a corporation or partnership, please sign in full corporate or partnership name by authorized officer. |
| 0000614268_2 R1.0.0.6 Important Notice Regarding the Availability of Proxy Materials for the Special Meeting: The Joint Proxy Statement/Prospectus is available at www.proxyvote.com THE COMMUNITY FINANCIAL CORPORATION SPECIAL MEETING OF STOCKHOLDERS JUNE 20, 2023 THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS The undersigned hereby appoints Louis P. Jenkins, Jr. and E. Lawrence Sanders, III with full powers of substitution in each, to act as attorneys and proxies for the undersigned to vote all shares of common stock of The Community Financial Corporation (the "Company" or "TCFC") that the undersigned is entitled to vote at the 2023 Special Meeting of Stockholders to be held virtually at www.virtualshareholdermeeting.com/TCFC2023SM on Tuesday, June 20, 2023 at 10:00 a.m. (the "Special Meeting") and at any and all adjournments thereof, as indicated on the reverse side. Should the undersigned be present and elect to vote at the Special Meeting or at any adjournment thereof and after notification to the Secretary of the Company at the Special Meeting of the stockholder's decision to terminate this proxy, then the power of said attorneys and proxies shall be deemed terminated and of no further force and effect. THIS PROXY WILL BE VOTED AS DIRECTED, BUT IF NO INSTRUCTIONS ARE SPECIFIED, THIS PROXY WILL BE VOTED "FOR" PROPOSALS 1, 2 AND 3. NO OTHER BUSINESS MAY BE CONDUCTED AT THE TCFC SPECIAL MEETING. Continued and to be signed on reverse side |
| Dear ESOP Participant: On behalf of the Board of Directors, I am forwarding to you the attached vote authorization form to convey your voting instructions to Austin J. Slater, Jr., Joseph V. Stone, Jr., and Kathryn M. Zabriskie, Trustees for the Community Bank of the Chesapeake Employee Stock Ownership Plan and Trust (the “ESOP”) on the proposals presented at the Special Meeting of Stockholders of The Community Financial Corporation (the “Company”) on June 20, 2023. Also attached is the Joint Proxy Statement/Prospectus for the Company’s Special Meeting of Stockholders. As an ESOP participant, you are entitled to instruct the ESOP Trustees how to vote the shares of Company common stock allocated to your ESOP account as of May 2, 2023, the record date for the Special Meeting. The Trustees will vote all allocated shares of Company common stock as directed by ESOP participants. The Trustees will vote unallocated shares of common stock held in the ESOP Trust and the shares for which timely instructions are not received in a manner calculated to most accurately reflect the instructions received from ESOP participants, subject to the exercise of their fiduciary duties. To direct the ESOP Trustees how to vote the shares of common stock allocated to your ESOP account, please complete and sign the attached vote authorization form and return it to Barbara Lucas by following the instructions indicated on the vote authorization form no later than June 14, 2023. Sincerely, Austin J. Slater, Jr. Chairman of the Board |
| VOTE AUTHORIZATION FORM COMMUNITY BANK OF THE CHESAPEAKE EMPLOYEE STOCK OWNERSHIP PLAN AND TRUST THE COMMUNITY FINANCIAL CORPORATION Special Meeting of Stockholders – June 20, 2023 With respect to all shares of common stock of The Community Financial Corporation (the “Company”) that are allocated to the account of the undersigned pursuant to the Community Bank of the Chesapeake Employee Stock Ownership Plan and Trust (the “ESOP”), the undersigned hereby directs Austin J. Slater, Jr., Joseph V. Stone, Jr., and Kathryn M. Zabriskie as Trustees of the Trust established under the ESOP, to vote such shares at the Virtual Special Meeting of Stockholders (the “Meeting”) to be held on Tuesday, June 20, 2023 at 10:00 a.m., local time, and at any and all adjournments thereof as follows: The Board of Directors unanimously recommends a vote “FOR” Proposals 1, 2 and 3. You are to vote my shares as follows: PLEASE MARK VOTES AS IN THIS EXAMPLE 1. THE APPROVAL OF THE AGREEMENT AND PLAN OF MERGER, DATED DECEMBER 14, 2022, BY AND BETWEEN SHORE BANCSHARES, INC., AND THE COMMUNITY FINANCIAL CORPORATION (“TCFC”) AND THE TRANSACTIONS CONTEMPLATED THEREBY, INCLUDING THE MERGER OF TCFC WITH AND INTO SHORE BANCSHARES, INC. (THE “MERGER”). FOR AGAINST ABSTAIN 2. NON-BINDING RESOLUTION TO APPROVE THE COMPENSATION PAYABLE TO THE NAMED EXECUTIVE OFFICERS OF TCFC IN CONNECTION WITH THE MERGER. FOR AGAINST ABSTAIN 3. THE APPROVAL OF ONE OR MORE ADJOURNMENTS OF THE TCFC SPECIAL MEETING TO A LATER DATE OR DATES, IF NECESSARY, TO PERMIT FURTHER SOLICITATION OF PROXIES IF THERE ARE NOT SUFFICIENT VOTES AT THE TIME OF THE TCFC SPECIAL MEETING TO APPROVE THE TCFC MERGER PROPOSAL. FOR AGAINST ABSTAIN The undersigned acknowledges receipt from the Company prior to the execution of this vote authorization form of the Joint Proxy Statement/Prospectus for the Special Meeting. PARTICIPANT’S NAME Dated: ____________________, 2023 ___________________________________ SIGNATURE OF PARTICIPANT Please complete this direction form and sign, date and return it by email to lucasb@cbtc.com or by mail to Barbara Lucas, The Community Financial Corporation, P. O. Box 38, Waldorf, MD 20604 by June 14, 2023. |