| | |
Closing Price
of HBT Common Stock on Nasdaq |
| |
Exchange
Ratio |
| |
Cash
Consideration Per NXT Common Share* |
| |
Total
Consideration Per Share of NXT Common Stock* |
| ||||||||||||
June 4, 2021
|
| | | $ | 17.86 | | | | | | 67.6783 | | | | | $ | 400.00 | | | | | $ | 1,608.73 | | |
August 18, 2021
|
| | | $ | 16.15 | | | | | | 67.6783 | | | | | $ | 400.00 | | | | | $ | 1,493.00 | | |
| | | | | 1 | | | |
| | | | | 10 | | | |
| | | | | 12 | | | |
| | | | | 14 | | | |
| | | | | 18 | | | |
| | | | | 21 | | | |
| | | | | 21 | | | |
| | | | | 21 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 28 | | | |
| | | | | 43 | | | |
| | | | | 46 | | | |
| | | | | 46 | | | |
| | | | | 49 | | | |
| | | | | 49 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 51 | | | |
| | | | | 52 | | | |
| | | | | 53 | | | |
| | | | | 55 | | | |
| | | | | 56 | | | |
| | | | | 57 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 60 | | | |
| | | | | 60 | | | |
| | | | | 60 | | | |
| | | | | 60 | | | |
| | | | | 63 | | | |
| | | | | 64 | | | |
| | | | | 65 | | | |
| | | | | 67 | | | |
| | | | | 68 | | | |
| | | | | 70 | | | |
| | | | | 73 | | | |
| | | | | 75 | | | |
| | | | | 75 | | | |
| | | | | 75 | | | |
| | | | | 75 | | | |
| | | | | 76 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | |
| | |
Closing Price
of HBT Common Stock on Nasdaq |
| |
Exchange
Ratio |
| |
Cash
Consideration Per NXT Common Share* |
| |
Total
Consideration Per Share of NXT Common Stock* |
| ||||||||||||
June 4, 2021
|
| | | $ | 17.86 | | | | | | 67.6783 | | | | | $ | 400.00 | | | | | $ | 1,608.73 | | |
August 18, 2021
|
| | | $ | 16.15 | | | | | | 67.6783 | | | | | $ | 400.00 | | | | | $ | 1,493.00 | | |
| | |
(Unaudited)
As of or for the six months ended June 30, |
| |
As of or for the years ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||
| | |
(dollars in thousands, except per share information)
|
| |||||||||||||||||||||||||||||||||||||||
Operating Results | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 28,962 | | | | | $ | 13,640 | | | | | $ | 36,845 | | | | | $ | 66,865 | | | | | $ | 63,799 | | | | | $ | 56,103 | | | | | $ | 58,546 | | |
C Corp equivalent net income(1)
|
| | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | 53,372 | | | | | | 48,297 | | | | | | 37,294 | | | | | | 39,249 | | |
Share and Per Share Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per share – Diluted
|
| | | $ | 1.05 | | | | | $ | 0.50 | | | | | $ | 1.34 | | | | | $ | 3.33 | | | | | $ | 3.54 | | | | | $ | 3.10 | | | | | $ | 3.24 | | |
C Corp equivalent earnings per share – Diluted(1)
|
| | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | 2.66 | | | | | | 2.68 | | | | | | 2.06 | | | | | | 2.17 | | |
Book value at period end
|
| | | | 13.64 | | | | | | 12.67 | | | | | | 13.25 | | | | | | 12.12 | | | | | | 18.88 | | | | | | 17.92 | | | | | | 18.05 | | |
Closing stock price at period
end |
| | | | 17.41 | | | | | | 13.33 | | | | | | 15.15 | | | | | | 18.99 | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Ending number shares of common stock outstanding
|
| | | | 27,355,053 | | | | | | 27,457,306 | | | | | | 27,457,306 | | | | | | 27,457,306 | | | | | | 18,027,512 | | | | | | 18,070,692 | | | | | | 18,070,692 | | |
Weighted average shares of common stock outstanding
|
| | | | 27,396,557 | | | | | | 27,457,306 | | | | | | 27,457,306 | | | | | | 20,090,270 | | | | | | 18,047,332 | | | | | | 18,070,692 | | | | | | 18,053,600 | | |
Performance Ratios | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest margin(2)
|
| | | | 3.19% | | | | | | 3.76% | | | | | | 3.54% | | | | | | 4.31% | | | | | | 4.16% | | | | | | 3.83% | | | | | | 3.87% | | |
Efficiency ratio
|
| | | | 56.31% | | | | | | 63.37% | | | | | | 59.66% | | | | | | 53.80% | | | | | | 55.24% | | | | | | 59.77% | | | | | | 57.49% | | |
Return on average assets(2)
|
| | | | 1.52% | | | | | | 0.83% | | | | | | 1.07% | | | | | | 2.07% | | | | | | 1.96% | | | | | | 1.69% | | | | | | 1.76% | | |
Return on average stockholders’ equity(2)
|
| | | | 16.03% | | | | | | 7.97% | | | | | | 10.51% | | | | | | 19.58% | | | | | | 19.32% | | | | | | 16.58% | | | | | | 16.93% | | |
C Corp equivalent return on average assets(1)(2)
|
| | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | 1.65% | | | | | | 1.49% | | | | | | 1.12% | | | | | | 1.18% | | |
C Corp equivalent return on
average stockholders’ equity(1)(2) |
| | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | 15.63% | | | | | | 14.63% | | | | | | 11.02% | | | | | | 11.35% | | |
Balance Sheet Highlights | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 3,953,677 | | | | | $ | 3,501,412 | | | | | $ | 3,666,567 | | | | | $ | 3,245,103 | | | | | $ | 3,249,569 | | | | | $ | 3,312,875 | | | | | $ | 3,317,124 | | |
Total loans, before allowance for loan losses
|
| | | | 2,152,119 | | | | | | 2,275,795 | | | | | | 2,247,006 | | | | | | 2,163,826 | | | | | | 2,144,257 | | | | | | 2,115,946 | | | | | | 2,106,515 | | |
Total deposits
|
| | | | 3,424,634 | | | | | | 3,015,113 | | | | | | 3,130,534 | | | | | | 2,776,855 | | | | | | 2,795,970 | | | | | | 2,855,685 | | | | | | 2,877,181 | | |
Subordinated notes
|
| | | | 39,277 | | | | | | — | | | | | | 39,238 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Junior subordinated debentures
|
| | | | 37,681 | | | | | | 37,616 | | | | | | 37,648 | | | | | | 37,583 | | | | | | 37,517 | | | | | | 37,451 | | | | | | 37,386 | | |
Total stockholders’ equity
|
| | | | 373,194 | | | | | | 347,840 | | | | | | 363,917 | | | | | | 332,918 | | | | | | 340,396 | | | | | | 323,916 | | | | | | 326,246 | | |
| | |
(Unaudited)
As of or for the six months ended June 30, |
| |
As of or for the years ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||
| | |
(dollars in thousands, except per share information)
|
| |||||||||||||||||||||||||||||||||||||||
Credit Quality Ratios | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses to loans, before allowance for loan losses
|
| | | | 1.23% | | | | | | 1.31% | | | | | | 1.42% | | | | | | 1.03% | | | | | | 0.96% | | | | | | 0.93% | | | | | | 0.94% | | |
Nonperforming loans to loans, before allowance for loan losses
|
| | | | 0.34% | | | | | | 0.61% | | | | | | 0.44% | | | | | | 0.88% | | | | | | 0.74% | | | | | | 1.04% | | | | | | 1.06% | | |
Nonperforming assets to loans,
before allowance for loan losses and foreclosed assets |
| | | | 0.70% | | | | | | 0.81% | | | | | | 0.63% | | | | | | 1.11% | | | | | | 1.18% | | | | | | 1.81% | | | | | | 1.81% | | |
Net loan charge-offs to average
loans, before allowance for loan losses(2) |
| | | | (0.02)% | | | | | | 0.05% | | | | | | 0.04% | | | | | | 0.07% | | | | | | 0.23% | | | | | | 0.15% | | | | | | 0.23% | | |
Regulatory Capital Ratios | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital to risk-weighted assets
|
| | | | 18.55% | | | | | | 15.13% | | | | | | 17.40% | | | | | | 14.54% | | | | | | 14.99% | | | | | | 14.40% | | | | | | 14.54% | | |
Tier 1 capital to risk-weighted assets
|
| | | | 15.79% | | | | | | 13.92% | | | | | | 14.55% | | | | | | 13.64% | | | | | | 14.17% | | | | | | 13.58% | | | | | | 13.72% | | |
Common equity Tier 1 (“CETI”)
to risk-weighted assets |
| | | | 14.25% | | | | | | 12.43% | | | | | | 13.06% | | | | | | 12.15% | | | | | | 12.71% | | | | | | 12.09% | | | | | | 12.21% | | |
Tier 1 capital to average
assets |
| | | | 9.67% | | | | | | 10.00% | | | | | | 9.94% | | | | | | 10.38% | | | | | | 10.80% | | | | | | 9.94% | | | | | | 9.93% | | |
| | |
Aggregate
|
| |||
Transaction Price / LTM Net Income
|
| | | | 18.0x | | |
Transaction Price / 2021E “Core” Net Income(1)(2)
|
| | | | 19.8x | | |
Transaction Price / Book Value (3/31/2021)
|
| | | | 128.56% | | |
Transaction Price / Tangible Book Value (3/31/2021)
|
| | | | 134.05% | | |
Transaction Price / Core 8% Tangible Book Value (3/31/2021)
|
| | | | 156.57% | | |
Tangible Book Premium / Core Deposits (3/31/2021)(3)
|
| | | | 6.24% | | |
| | |
Beginning Index
Value on 12/31/2020 |
| |
Ending Index
Value on 6/3/2021 |
| ||||||
S&P 500
|
| | | | 100.0% | | | | | | 111.6% | | |
KBW Nasdaq Regional Banking Index
|
| | | | 100.0% | | | | | | 135.8% | | |
NASDAQ Bank
|
| | | | 100.0% | | | | | | 135.8% | | |
HBT
|
| | | | 100.0% | | | | | | 118.1% | | |
| | |
Beginning Index
Value on 6/3/2020 |
| |
Ending Index
Value on 6/3/2021 |
| ||||||
S&P 500
|
| | | | 100.0% | | | | | | 134.3% | | |
KBW Nasdaq Regional Banking Index
|
| | | | 100.0% | | | | | | 168.5% | | |
NASDAQ Bank
|
| | | | 100.0% | | | | | | 170.0% | | |
HBT
|
| | | | 100.0% | | | | | | 133.5% | | |
| | |
Beginning Index
Value on 2/28/2020 |
| |
Ending Index
Value on 6/3/2021 |
| ||||||
S&P 500
|
| | | | 100.0% | | | | | | 141.9% | | |
KBW Nasdaq Regional Banking Index
|
| | | | 100.0% | | | | | | 146.1% | | |
NASDAQ Bank
|
| | | | 100.0% | | | | | | 145.6% | | |
HBT
|
| | | | 100.0% | | | | | | 115.6% | | |
| | |
Beginning Index
Value on 10/9/2019 |
| |
Ending Index
Value on 6/3/2021 |
| ||||||
S&P 500
|
| | | | 100.0% | | | | | | 143.6% | | |
KBW Nasdaq Regional Banking Index
|
| | | | 100.0% | | | | | | 135.4% | | |
NASDAQ Bank
|
| | | | 100.0% | | | | | | 137.8% | | |
HBT
|
| | | | 100.0% | | | | | | 111.8% | | |
| | |
HBT
Stand-alone(1) |
| |
HBT
% of Total |
| |
NXT
Stand-alone(2)(3) |
| |
NXT
% of Total |
| ||||||||||||
Income Statement – Historical | | | | | | | | | | | | | | | | | | | | | | | | | |
LTM Net Income (in thousands)
|
| | | $ | 45,869 | | | | | | 95.1% | | | | | $ | 2,373 | | | | | | 4.9% | | |
Income Statement – Projections | | | | | | | | | | | | | | | | | | | | | | | | | |
“Core” Net Income (2021E)
|
| | | $ | 49,043 | | | | | | 95.8% | | | | | $ | 2,162 | | | | | | 4.2% | | |
Balance Sheet | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Assets (in thousands)
|
| | | $ | 3,865,614 | | | | | | 93.8% | | | | | $ | 254,381 | | | | | | 6.2% | | |
Total Investment Securities (in thousands)
|
| | | $ | 1,058,376 | | | | | | 97.7% | | | | | $ | 24,888 | | | | | | 2.3% | | |
Gross Loans, Incl. Loans HFS (in thousands)
|
| | | $ | 2,283,587 | | | | | | 92.0% | | | | | $ | 198,215 | | | | | | 8.0% | | |
Loan Loss Reserve (in thousands)
|
| | | $ | 28,759 | | | | | | 90.1% | | | | | $ | 3,168 | | | | | | 9.9% | | |
Total Deposits (in thousands)
|
| | | $ | 3,355,966 | | | | | | 94.8% | | | | | $ | 184,177 | | | | | | 5.2% | | |
Non-Interest Bearing Demand Deposits (in thousands)
|
| | | $ | 968,991 | | | | | | 95.8% | | | | | $ | 42,556 | | | | | | 4.2% | | |
Non-CDs (in thousands)
|
| | | $ | 3,070,505 | | | | | | 95.9% | | | | | $ | 132,349 | | | | | | 4.1% | | |
Tangible Common Equity (3/31/2021) (in thousands)
|
| | | $ | 331,277 | | | | | | 91.2% | | | | | $ | 31,943 | | | | | | 8.8% | | |
Pro Forma Ownership | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro Forma Ownership Split (at 67.6783x Exchange
Ratio) |
| | | | | | | | | | 93.8% | | | | | | | | | | | | 6.2% | | |
|
Benton Financial Corp.
Century Financial Corp. Citizens Commerce Bcshs Inc CSB Bancorp Eastern Michigan Fncl. Corp FFBW, Inc. First Bancshares Inc. First Bank of Ohio First Niles Financial Inc. FNB Inc. |
| |
Grand River Commerce Inc.
HCB Financial Corp. Home Bancorp Wisconsin Inc. Huron Valley Bancorp Inc. Liberty Bancshares (Ada OH) Madison County Financial Inc. Ottawa Bancorp Inc. The First Citizens National Bank of Upper Sandusky Third Century Bancorp WCF Bancorp Inc. |
|
| | | | | | | | |
Comparable Companies
|
| |||||||||||||||||||||
| | |
NXT
|
| |
Median
|
| |
Average
|
| |
Low
|
| |
High
|
| |||||||||||||||
Total Assets (in millions)
|
| | | $ | 254 | | | | | $ | 331 | | | | | $ | 324 | | | | | $ | 110 | | | | | $ | 494 | | |
Loan / Deposit Ratio
|
| | | | 107.6% | | | | | | 85.9% | | | | | | 80.5% | | | | | | 51.2% | | | | | | 111.2% | | |
Non-Performing Assets / Total Assets(1)
|
| | | | 0.01% | | | | | | 0.21% | | | | | | 0.21% | | | | | | 0.00% | | | | | | 0.48% | | |
Tangible Common Equity Ratio
|
| | | | 12.62% | | | | | | 10.33% | | | | | | 13.12% | | | | | | 8.10% | | | | | | 31.64% | | |
Net Interest Margin (LTM)
|
| | | | 3.23% | | | | | | 3.43% | | | | | | 3.35% | | | | | | 2.09% | | | | | | 5.05% | | |
Cost of Deposits (LTM)
|
| | | | 0.60% | | | | | | 0.47% | | | | | | 0.50% | | | | | | 0.08% | | | | | | 1.27% | | |
Non-Interest Income / Assets (LTM)
|
| | | | 0.49% | | | | | | 0.52% | | | | | | 0.68% | | | | | | 0.13% | | | | | | 1.73% | | |
Efficiency Ratio (LTM)
|
| | | | 59.8% | | | | | | 67.0% | | | | | | 68.2% | | | | | | 36.6% | | | | | | 94.3% | | |
Return on Average Equity (LTM)
|
| | | | 7.32% | | | | | | 9.37% | | | | | | 8.19% | | | | | | 0.87% | | | | | | 13.95% | | |
Return on Average Assets (LTM)
|
| | | | 0.93% | | | | | | 0.99% | | | | | | 0.98% | | | | | | 0.17% | | | | | | 1.69% | | |
| | |
Comparable Companies
|
| |||||||||||||||||||||
| | |
Median
|
| |
Average
|
| |
Low
|
| |
High
|
| ||||||||||||
Market Capitalization (in millions)
|
| | | $ | 28.9 | | | | | $ | 34.9 | | | | | $ | 12.0 | | | | | $ | 87.8 | | |
Price Change (LTM)
|
| | | | 18.1% | | | | | | 20.1% | | | | | | -56.7% | | | | | | 81.1% | | |
Price Change (YTD)
|
| | | | 8.1% | | | | | | 10.4% | | | | | | -0.6% | | | | | | 43.6% | | |
Price / LTM Earnings
|
| | | | 10.1x | | | | | | 10.9x | | | | | | 7.9x | | | | | | 25.3x | | |
Price / Tangible Book Value
|
| | | | 87.4% | | | | | | 86.8% | | | | | | 45.9% | | | | | | 117.4% | | |
Price / Core 8% Tangible Book Value
|
| | | | 91.3% | | | | | | 87.0% | | | | | | 44.5% | | | | | | 119.9% | | |
Tangible Book Premium / Core Deposits(2)
|
| | | | -1.64% | | | | | | -3.43% | | | | | | -27.00% | | | | | | 2.38% | | |
Dividend Yield (Most Recent Quarter)
|
| | | | 2.43% | | | | | | 2.65% | | | | | | 1.62% | | | | | | 4.07% | | |
Average Daily Volume (in thousands)
|
| | | $ | 7 | | | | | $ | 12 | | | | | $ | — | | | | | $ | 104 | | |
|
Alerus Financial Corporation
Bank First Corporation Bridgewater Bancshares, Inc. ChoiceOne Financial Services Civista Bancshares, Inc. Community Trust Bancorp, Inc. CrossFirst Bankshares Farmers National Banc Corp. First Business Financial Services First Financial Corporation First Internet Bancorp First Mid Bancshares German American Bancorp, Inc. Great Southern Bancorp, Inc. Independent Bank Corporation Level One Bancorp Macatawa Bank Corporation Mercantile Bank Corporation MidWestOne Financial Group Nicolet Bankshares, Inc. |
| |
Old Second Bancorp, Inc.
Peoples Bancorp Inc. QCR Holdings, Inc. Southern Missouri Bancorp, Inc. Stock Yards Bancorp, Inc. Waterstone Financial West Bancorporation, Inc. |
|
| | | | | | | | |
Comparable Companies
|
| |||||||||||||||||||||
| | |
HBT
|
| |
Median
|
| |
Average
|
| |
Low
|
| |
High
|
| |||||||||||||||
Total Assets (in millions)
|
| | | $ | 3,866 | | | | | $ | 4,189 | | | | | $ | 4,023 | | | | | $ | 2,070 | | | | | $ | 5,998 | | |
Loan / Deposit Ratio
|
| | | | 67.7% | | | | | | 83.6% | | | | | | 83.0% | | | | | | 56.7% | | | | | | 117.5% | | |
Non-Performing Assets / Total Assets(1)
|
| | | | 0.57% | | | | | | 0.49% | | | | | | 0.56% | | | | | | 0.03% | | | | | | 1.62% | | |
Tangible Common Equity Ratio
|
| | | | 8.63% | | | | | | 8.86% | | | | | | 9.22% | | | | | | 6.13% | | | | | | 19.57% | | |
Net Interest Margin (LTM)
|
| | | | 3.41% | | | | | | 3.26% | | | | | | 3.24% | | | | | | 1.81% | | | | | | 3.81% | | |
Cost of Deposits (LTM)
|
| | | | 0.11% | | | | | | 0.37% | | | | | | 0.44% | | | | | | 0.10% | | | | | | 1.43% | | |
Non-Interest Income / Assets (LTM)
|
| | | | 1.11% | | | | | | 1.13% | | | | | | 1.65% | | | | | | 0.13% | | | | | | 12.19% | | |
Efficiency Ratio (LTM)
|
| | | | 55.9% | | | | | | 55.0% | | | | | | 54.2% | | | | | | 40.2% | | | | | | 66.8% | | |
Return on Average Equity (LTM)
|
| | | | 12.88% | | | | | | 11.59% | | | | | | 12.34% | | | | | | 3.36% | | | | | | 24.03% | | |
Return on Average Assets (LTM)
|
| | | | 1.28% | | | | | | 1.22% | | | | | | 1.34% | | | | | | 0.37% | | | | | | 4.40% | | |
| | | | | | | | |
Comparable Companies
|
| |||||||||||||||||||||
| | |
HBT
|
| |
Median
|
| |
Average
|
| |
Low
|
| |
High
|
| |||||||||||||||
Market Capitalization (in millions)
|
| | | $ | 489.6 | | | | | $ | 511.9 | | | | | $ | 569.1 | | | | | $ | 201.9 | | | | | $ | 1,223.1 | | |
Price Change (LTM)
|
| | | | 33.5% | | | | | | 51.1% | | | | | | 48.1% | | | | | | -13.7% | | | | | | 103.5% | | |
Price Change (YTD)
|
| | | | 18.1% | | | | | | 25.1% | | | | | | 25.7% | | | | | | -16.0% | | | | | | 50.8% | | |
Price / LTM Earnings
|
| | | | 10.8x | | | | | | 10.9x | | | | | | 11.8x | | | | | | 5.1x | | | | | | 18.7x | | |
Price / Tangible Book Value
|
| | | | 147.9% | | | | | | 138.9% | | | | | | 157.4% | | | | | | 98.4% | | | | | | 285.2% | | |
Price / Core 8% Tangible Book Value
|
| | | | 151.5% | | | | | | 147.7% | | | | | | 164.9% | | | | | | 98.4% | | | | | | 309.9% | | |
Tangible Book Premium / Core Deposits(2)
|
| | | | 4.85% | | | | | | 5.24% | | | | | | 6.55% | | | | | | -0.18% | | | | | | 19.72% | | |
Dividend Yield (Most Recent Quarter)
|
| | | | 3.35% | | | | | | 2.35% | | | | | | 2.33% | | | | | | 0.29% | | | | | | 4.63% | | |
Average Daily Volume (in thousands)
|
| | | $ | 527 | | | | | $ | 1,494 | | | | | $ | 1,592 | | | | | $ | 493 | | | | | $ | 3,127 | | |
Announcement Date
|
| |
Acquirer
|
| |
Target
|
|
7/29/2019
5/15/2019 4/19/2018 1/12/2018 6/08/2017 5/23/2016 4/05/2016 4/24/2013 2/14/2013 3/13/2012 |
| |
Ames National Corporation
Midstates Bancshares, Inc. Ames National Corporation Chebelle Corporation QCR Holdings, Inc. QCR Holdings, Inc. Community Bancshares Corp. Triumph Consolidated QCR Holdings, Inc. National Australia Bank |
| |
Iowa Savings Bank
F&M State Bank Neola Clarke County State Bank Victor State Bank Guaranty B&T Company Community State Bank IT&S of Iowa, Inc. National Bancshares Community National Bancorp. North Central Bancshares |
|
Announcement Date
|
| |
Acquirer
|
| |
Target
|
|
5/04/2021*
4/27/2021* 2/26/2021* 1/28/2021* 1/25/2021 3/25/2020 1/23/2020 1/21/2020 1/08/2020 12/18/2019 9/17/2019 9/17/2019 9/16/2019 8/13/2019 8/13/2019 8/09/2019 7/25/2019 7/24/2019 7/22/2019 5/31/2019 5/28/2019 5/17/2019 5/09/2019 2/05/2019 |
| |
Farmers & Merchants Bancorp, Inc.
Southern California Bancorp Fidelity D & D Bancorp, Inc. CBB Bancorp, Inc. Investar Holding Corporation Community Bancorp, Inc. Seacoast Banking Corp. of FL Pinnacle Bankshares Corp. First Illinois Bancorp, Inc. Cambridge Financial Group Summit Financial Group, Inc. FB Financial Corporation Reliant Bancorp, Inc. Level One Bancorp, Inc. Indiana Members Credit Union Eagle Bancorp Montana, Inc. South Plains Financial, Inc. Banner Corporation First Bancshares, Inc. Dickinson Financial Corp. II Santa Cruz County Bank Capitol Bancorporation, Inc. Allegheny Bancshares, Inc. United Community Banks |
| |
Perpetual F. S. B.
Bank of Santa Clarita Landmark Bancorp, Inc. Ohana Pacific Bank Cheaha Financial Group Lincoln Bancshares, Inc. Fourth Street Banking Co. Virginia Bank Bankshares Rockwood Bancshares Melrose Bancorp, Inc. Cornerstone Fin. Services FNB Financial Corp. TN Comm. Bank Holdings Ann Arbor Bancorp, Inc. Commerce Bank Western HoldCo Wolf Point West Texas State Bank AltaPacific Bancorp First Florida Bancorp, Inc. KCB Bank Lighthouse Bank Advantage Bank Mount Hope Bankshares First Madison Bank & Trust |
|
Announcement Date
|
| |
Acquirer
|
| |
Target
|
|
5/06/2021
5/04/2021* 4/27/2021* 4/14/2021* 3/16/2021* 3/16/2021* 3/11/2021* 3/09/2021* 3/08/2021* 2/26/2021* 2/18/2021* 1/28/2021* 1/25/2021 12/21/2020 12/16/2020 11/20/2020 11/05/2020 10/09/2020 5/06/2021 9/28/2020 8/19/2020* 7/28/2020 6/18/2020 4/30/2020 3/25/2020* 3/25/2020 3/06/2020 3/03/2020 3/02/2020 |
| |
Investor Group
Farmers & Merchants Bancorp, Inc. Southern California Bancorp SmartFinancial, Inc. United Bancorp. of Alabama DLP Real Estate Capital, Inc. Plumas Bancorp Social Finance, Inc. Investor Group Fidelity D & D Bancorp, Inc. First National Corporation CBB Bancorp, Inc. Investar Holding Corporation F. & M. Bancorp PSB Holdings, Inc. OakStar Bancshares, Inc. People’s Bank of Commerce Community First Bancorp. Investor Group Summit Financial Group, Inc. Crane Credit Union FFBW, Inc. BV Financial, Inc. (MHC) Tinker Federal Credit Union ST Hldgs, Inc. Community Bancorp, Inc. Farmers and Merchants Bncs. PBT Bancshares, Inc. South Porte Financial Inc. |
| |
Delta Bncs. of Louisiana
Perpetual F. S. B. Bank of Santa Clarita Sevier County Bncs. Town-Country Nat. Bank Sunnyside Bancorp, Inc. Feather River Bancorp, Inc. Golden Pacific Bancorp Northern Calif. Nat. Bank Landmark Bancorp, Inc. Bank of Fincastle Ohana Pacific Bank Cheaha Financial Group Ossian Financial Services Waukesha Bankshares First Bancshares, Inc. Willamette Comm. Bank SFB Bancorp, Inc. Delta Bncs. of Louisiana WinFirst Financial Corp. Our Community Bank Mitchell Bank Delmarva Bancshares Prime Bank Rochelle State Bank Lincoln Bancshares, Inc. Carroll Bancorp, Inc. Community Bank of MW SouthernTrust Bancshares |
|
| | | | | | | | |
Iowa
|
| |
Overcapitalized
|
| |
Post-COVID
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
NXT
|
| |
Median
|
| |
Average
|
| |
Low
|
| |
High
|
| |
Median
|
| |
Average
|
| |
Low
|
| |
High
|
| |
Median
|
| |
Average
|
| |
Low
|
| |
High
|
| |||||||||||||||||||||||||||||||||||||||
Total Assets (in millions)
|
| | | $ | 254.4 | | | | | $ | 237.0 | | | | | $ | 309.3 | | | | | $ | 53.4 | | | | | $ | 950.6 | | | | | $ | 256.5 | | | | | $ | 280.7 | | | | | $ | 100.2 | | | | | $ | 451.0 | | | | | $ | 175.5 | | | | | $ | 191.2 | | | | | $ | 29.4 | | | | | $ | 424.0 | | |
Return on Average Assets (LTM)
|
| | | | 0.93% | | | | | | 0.75% | | | | | | 0.87% | | | | | | 0.46% | | | | | | 1.99% | | | | | | 1.19% | | | | | | 1.19% | | | | | | 0.38% | | | | | | 2.12% | | | | | | 0.68% | | | | | | 0.76% | | | | | | -0.75% | | | | | | 1.94% | | |
Return on Average Equity (LTM)
|
| | | | 7.32% | | | | | | 7.24% | | | | | | 7.54% | | | | | | 5.01% | | | | | | 12.35% | | | | | | 9.69% | | | | | | 9.90% | | | | | | 2.93% | | | | | | 17.99% | | | | | | 6.65% | | | | | | 6.70% | | | | | | -4.16% | | | | | | 18.33% | | |
Tangible Common Equity Ratio
|
| | | | 12.62% | | | | | | 9.30% | | | | | | 8.65% | | | | | | 4.06% | | | | | | 11.48% | | | | | | 11.69% | | | | | | 12.37% | | | | | | 10.23% | | | | | | 20.08% | | | | | | 10.85% | | | | | | 11.37% | | | | | | 5.65% | | | | | | 20.08% | | |
Core Deposits / Deposits
|
| | | | 94.7% | | | | | | 92.2% | | | | | | 93.3% | | | | | | 88.1% | | | | | | 99.6% | | | | | | 86.1% | | | | | | 85.2% | | | | | | 58.3% | | | | | | 98.5% | | | | | | 87.9% | | | | | | 85.9% | | | | | | 58.3% | | | | | | 100.0% | | |
Loans / Deposits
|
| | | | 107.6% | | | | | | 81.2% | | | | | | 79.2% | | | | | | 44.9% | | | | | | 92.4% | | | | | | 87.3% | | | | | | 83.0% | | | | | | 29.7% | | | | | | 109.3% | | | | | | 82.2% | | | | | | 79.5% | | | | | | 35.1% | | | | | | 131.0% | | |
Non-Interest Income / Assets
(LTM) |
| | | | 48.60% | | | | | | 0.76% | | | | | | 0.82% | | | | | | 0.23% | | | | | | 1.69% | | | | | | 0.45% | | | | | | 0.46% | | | | | | 0.00% | | | | | | 1.10% | | | | | | 0.42% | | | | | | 0.52% | | | | | | 0.00% | | | | | | 2.89% | | |
Efficiency Ratio (LTM)
|
| | | | 59.8% | | | | | | 71.0% | | | | | | 67.6% | | | | | | 21.2% | | | | | | 84.1% | | | | | | 62.3% | | | | | | 62.2% | | | | | | 41.3% | | | | | | 82.0% | | | | | | 70.1% | | | | | | 72.0% | | | | | | 39.9% | | | | | | 118.3% | | |
Non-Performing Assets / Total
Assets(1) |
| | | | 0.01% | | | | | | 1.27% | | | | | | 1.61% | | | | | | 0.00% | | | | | | 3.61% | | | | | | 0.17% | | | | | | 0.20% | | | | | | 0.00% | | | | | | 0.48% | | | | | | 0.72% | | | | | | 1.04% | | | | | | 0.00% | | | | | | 3.75% | | |
Loan Loss Reserves / Non-Performing
Assets |
| | | | NM | | | | | | 74.5% | | | | | | 67.3% | | | | | | 31.0% | | | | | | 112.6% | | | | | | 261.8% | | | | | | 331.2% | | | | | | 150.4% | | | | | | 754.0% | | | | | | 95.2% | | | | | | 119.3% | | | | | | 11.2% | | | | | | 267.7% | | |
| | | | | | | | |
Iowa
|
| |
Overcapitalized
|
| |
Post-COVID
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
NXT
|
| |
Median
|
| |
Average
|
| |
Low
|
| |
High
|
| |
Median
|
| |
Average
|
| |
Low
|
| |
High
|
| |
Median
|
| |
Average
|
| |
Low
|
| |
High
|
| |||||||||||||||||||||||||||||||||||||||
Transaction Price / Tangible Book
Value |
| | | | 134.1% | | | | | | 123.5% | | | | | | 114.9% | | | | | | 44.9% | | | | | | 157.9% | | | | | | 142.8% | | | | | | 143.1% | | | | | | 96.2% | | | | | | 180.6% | | | | | | 128.2% | | | | | | 131.5% | | | | | | 57.1% | | | | | | 180.1% | | |
Transaction Price / Core 8% Tangible Book Value
|
| | | | 156.6% | | | | | | 121.7% | | | | | | 127.7% | | | | | | 92.3% | | | | | | 166.0% | | | | | | 172.1% | | | | | | 169.4% | | | | | | 94.3% | | | | | | 236.6% | | | | | | 140.9% | | | | | | 148.8% | | | | | | 101.4% | | | | | | 242.5% | | |
Transaction Price / LTM Earnings
|
| | | | 18.0x | | | | | | 14.2x | | | | | | 14.8x | | | | | | 4.3x | | | | | | 27.4x | | | | | | 15.5x | | | | | | 16.3x | | | | | | 10.8x | | | | | | 28.1x | | | | | | 15.6x | | | | | | 16.0x | | | | | | 8.5x | | | | | | 24.1x | | |
Tangible Book Premium / Core
Deposits(2) |
| | | | 6.24% | | | | | | 2.49% | | | | | | 2.12% | | | | | | -7.62% | | | | | | 9.02% | | | | | | 8.81% | | | | | | 8.55% | | | | | | -0.53% | | | | | | 18.44% | | | | | | 5.17% | | | | | | 5.73% | | | | | | -9.19% | | | | | | 21.76% | | |
Discount Rate
|
| |
10.0x
|
| |
11.4x
|
| |
12.9x
|
| |
14.3x
|
| |
15.7x
|
| |
17.1x
|
| |
18.6x
|
| |
20.0x
|
| ||||||||||||||||||||||||
8.86%
|
| | | $ | 684.94 | | | | | $ | 782.79 | | | | | $ | 880.64 | | | | | $ | 978.49 | | | | | $ | 1,076.33 | | | | | $ | 1,174.18 | | | | | $ | 1,272.03 | | | | | $ | 1,369.88 | | |
10.86%
|
| | | $ | 616.80 | | | | | $ | 704.91 | | | | | $ | 793.02 | | | | | $ | 881.14 | | | | | $ | 969.25 | | | | | $ | 1,057.36 | | | | | $ | 1,145.48 | | | | | $ | 1,233.59 | | |
12.86%
|
| | | $ | 556.47 | | | | | $ | 635.97 | | | | | $ | 715.46 | | | | | $ | 794.96 | | | | | $ | 874.46 | | | | | $ | 953.95 | | | | | $ | 1,033.45 | | | | | $ | 1,112.94 | | |
14.86%
|
| | | $ | 502.96 | | | | | $ | 574.81 | | | | | $ | 646.66 | | | | | $ | 718.51 | | | | | $ | 790.36 | | | | | $ | 862.21 | | | | | $ | 934.06 | | | | | $ | 1,005.91 | | |
16.86%
|
| | | $ | 455.38 | | | | | $ | 520.44 | | | | | $ | 585.49 | | | | | $ | 650.55 | | | | | $ | 715.60 | | | | | $ | 780.66 | | | | | $ | 845.71 | | | | | $ | 910.77 | | |
18.86%
|
| | | $ | 413.00 | | | | | $ | 472.00 | | | | | $ | 531.01 | | | | | $ | 590.01 | | | | | $ | 649.01 | | | | | $ | 708.01 | | | | | $ | 767.01 | | | | | $ | 826.01 | | |
20.86%
|
| | | $ | 375.18 | | | | | $ | 428.78 | | | | | $ | 482.38 | | | | | $ | 535.97 | | | | | $ | 589.57 | | | | | $ | 643.17 | | | | | $ | 696.76 | | | | | $ | 750.36 | | |
Discount Rate
|
| |
100.0%
|
| |
110.0%
|
| |
120.0%
|
| |
130.0%
|
| |
140.0%
|
| |
150.0%
|
| |
160.0%
|
| |
170.0%
|
| ||||||||||||||||||||||||
8.86%
|
| | | $ | 1,076.15 | | | | | $ | 1,183.76 | | | | | $ | 1,291.38 | | | | | $ | 1,398.99 | | | | | $ | 1,506.61 | | | | | $ | 1,614.22 | | | | | $ | 1,721.83 | | | | | $ | 1,829.45 | | |
10.86%
|
| | | $ | 969.08 | | | | | $ | 1,065.99 | | | | | $ | 1,162.90 | | | | | $ | 1,259.81 | | | | | $ | 1,356.71 | | | | | $ | 1,453.62 | | | | | $ | 1,550.53 | | | | | $ | 1,647.44 | | |
12.86%
|
| | | $ | 874.30 | | | | | $ | 961.73 | | | | | $ | 1,049.17 | | | | | $ | 1,136.60 | | | | | $ | 1,224.03 | | | | | $ | 1,311.46 | | | | | $ | 1,398.89 | | | | | $ | 1,486.32 | | |
14.86%
|
| | | $ | 790.22 | | | | | $ | 869.25 | | | | | $ | 948.27 | | | | | $ | 1,027.29 | | | | | $ | 1,106.31 | | | | | $ | 1,185.34 | | | | | $ | 1,264.36 | | | | | $ | 1,343.38 | | |
16.86%
|
| | | $ | 715.48 | | | | | $ | 787.02 | | | | | $ | 858.57 | | | | | $ | 930.12 | | | | | $ | 1,001.67 | | | | | $ | 1,073.22 | | | | | $ | 1,144.76 | | | | | $ | 1,216.31 | | |
18.86%
|
| | | $ | 648.89 | | | | | $ | 713.78 | | | | | $ | 778.67 | | | | | $ | 843.56 | | | | | $ | 908.45 | | | | | $ | 973.34 | | | | | $ | 1,038.23 | | | | | $ | 1,103.12 | | |
20.86%
|
| | | $ | 589.47 | | | | | $ | 648.41 | | | | | $ | 707.36 | | | | | $ | 766.31 | | | | | $ | 825.25 | | | | | $ | 884.20 | | | | | $ | 943.15 | | | | | $ | 1,002.09 | | |
Variance to 2026 EPS
|
| |
10.0x
|
| |
11.4x
|
| |
12.9x
|
| |
14.3x
|
| |
15.7x
|
| |
17.1x
|
| |
18.6x
|
| |
20.0x
|
| ||||||||||||||||||||||||
20.00%
|
| | | $ | 603.55 | | | | | $ | 689.77 | | | | | $ | 775.99 | | | | | $ | 862.21 | | | | | $ | 948.43 | | | | | $ | 1,034.65 | | | | | $ | 1,120.88 | | | | | $ | 1,207.10 | | |
15.00%
|
| | | $ | 578.40 | | | | | $ | 661.03 | | | | | $ | 743.66 | | | | | $ | 826.29 | | | | | $ | 908.92 | | | | | $ | 991.54 | | | | | $ | 1,074.17 | | | | | $ | 1,156.80 | | |
10.00%
|
| | | $ | 553.25 | | | | | $ | 632.29 | | | | | $ | 711.32 | | | | | $ | 790.36 | | | | | $ | 869.40 | | | | | $ | 948.43 | | | | | $ | 1,027.47 | | | | | $ | 1,106.51 | | |
5.00%
|
| | | $ | 528.10 | | | | | $ | 603.55 | | | | | $ | 678.99 | | | | | $ | 754.44 | | | | | $ | 829.88 | | | | | $ | 905.32 | | | | | $ | 980.77 | | | | | $ | 1,056.21 | | |
0.00%
|
| | | $ | 502.96 | | | | | $ | 574.81 | | | | | $ | 646.66 | | | | | $ | 718.51 | | | | | $ | 790.36 | | | | | $ | 862.21 | | | | | $ | 934.06 | | | | | $ | 1,005.91 | | |
-5.00%
|
| | | $ | 477.81 | | | | | $ | 546.07 | | | | | $ | 614.33 | | | | | $ | 682.58 | | | | | $ | 750.84 | | | | | $ | 819.10 | | | | | $ | 887.36 | | | | | $ | 955.62 | | |
-10.00%
|
| | | $ | 452.66 | | | | | $ | 517.33 | | | | | $ | 581.99 | | | | | $ | 646.66 | | | | | $ | 711.32 | | | | | $ | 775.99 | | | | | $ | 840.66 | | | | | $ | 905.32 | | |
-15.00%
|
| | | $ | 427.51 | | | | | $ | 488.59 | | | | | $ | 549.66 | | | | | $ | 610.73 | | | | | $ | 671.81 | | | | | $ | 732.88 | | | | | $ | 793.95 | | | | | $ | 855.03 | | |
-20.00%
|
| | | $ | 402.37 | | | | | $ | 459.85 | | | | | $ | 517.33 | | | | | $ | 574.81 | | | | | $ | 632.29 | | | | | $ | 689.77 | | | | | $ | 747.25 | | | | | $ | 804.73 | | |
| | |
HBT
|
| |
NXT
|
|
Authorized Capital Stock
|
| | HBT’s certificate provides that the authorized capital stock of HBT consists of 150,000,000 shares, 125,000,000 of which are common stock and 25,000,000 of which are preferred stock. | | | NXT’s articles of incorporation, as amended, provides that the authorized capital stock of NXT consists of 1,000,000 shares of voting common stock, without par value. As of the NXT record date, there were 26,582.23 shares of NXT common stock outstanding (which includes 50 shares of outstanding NXT restricted common stock). | |
Size of Board of Directors
|
| |
HBT’s certificate provides that HBT’s board of directors shall be determined pursuant to HBT’s bylaws.
HBT’s bylaws provide for HBT’s board of directors to initially consist of eight directors and, thereafter, as determined by resolution of the board of directors. The board of directors of HBT currently has nine directors.
|
| |
NXT’s articles of incorporation provides that NXT’s board of directors shall initially consist of one director and, thereafter, shall be determined in the manner set forth in NXT’s bylaws.
NXT’s bylaws provide for NXT’s board of directors to consist of not fewer than 5 nor more than 15 directors, with the exact number to be fixed by the resolution of NXT’s board of directors from time to time. The board of directors of NXT currently has 9 directors.
|
|
Classes of Directors
|
| | HBT’s bylaws provide that HBT’s board of directors consists of one class of directors, elected on an annual basis. | | | NXT’s bylaws provide that NXT’s board of directors consists of one class of directors, elected on an annual basis. Holders of shares of NXT common stock do not have the right to cumulate their votes in the election of directors. | |
Removal of Directors
|
| | Under HBT’s bylaws, any HBT director may be removed, with or without cause, by the affirmative vote of the holders of at least a majority of the shares then entitled to vote in the election of directors. | | | Under NXT’s bylaws, any NXT director may be removed either for or without cause at any time by the affirmative vote of the holders of at least a majority of the shares then entitled to vote in the election of directors. | |
Filling Vacancies on the Board of Directors
|
| | Under HBT’s bylaws any vacancy occurring in HBT’s board of | | | Under NXT’s bylaws any vacancy occurring in NXT’s board of | |
| | |
HBT
|
| |
NXT
|
|
| | | directors may be filled by a majority vote of the remaining directors, although less than a quorum. | | | directors may be filled by a majority vote of the remaining directors, although less than a quorum. | |
Nomination of Director Candidates by Shareholders
|
| | HBT’s bylaws provide that any stockholder nominating a director candidate for election must (i) be a stockholder of record at both the time of giving of notice of the nomination and at the time of the annual meeting, (ii) be entitled to vote at the annual meeting and (iii) comply with certain customary notice procedures. | | | NXT’s articles of incorporation and bylaws are silent on the procedures that shareholders must follow to nominate persons for election to NXT’s board of directors. | |
Calling Special Meetings of Shareholders
|
| | HBT’s certificate provides that a special meeting of stockholders may only be called by HBT’s Chairperson or by written resolution adopted by an affirmative vote of a majority of HBT’s board of directors. | | | A special meeting of shareholders may be called at any time by NXT’s President or by the board of directors and will be called upon a written demand, stating the purpose of the special meeting, signed, dated and delivered to NXT’s Secretary by holders of at least ten percent (10%) of all of the votes entitled to be cast on any issue proposed at the special meeting. | |
Shareholder Proposals
|
| | HBT’s bylaws provide that stockholder proposals must comply with certain customary notice procedures, including delivery not later than ninety (90) days and not more than one hundred twenty (120) days prior to the first anniversary of the preceding year’s annual meeting of stockholders. | | | NXT’s articles of incorporation and bylaws are silent on the procedures for shareholder proposals. | |
Notice of Shareholder Meetings
|
| | HBT’s bylaws provide that HBT must notify stockholders between 10 and 60 days before any stockholder meeting of the place, date and time of the meeting and, in the case of a special meeting, the purpose or purposes for which the meeting is called. | | | NXT’s bylaws provide that NXT must notify shareholders between 10 and 60 days before any shareholder meeting of the place, date and time of the meeting and, in the case of a special meeting, the purpose or purposes for which the meeting is called. | |
Indemnification of Directors and Officers
|
| | HBT’s certificate and bylaws provide that HBT will indemnify, to the fullest extent permitted by Delaware law, each person who is or was serving at the request of HBT as a director, officer, employee or agent of HBT or of another enterprise. | | | NXT’s articles of incorporation and bylaws provides that NXT will indemnify, to the extent permitted by Iowa law, each director or executive officer of NXT who is or was serving at the request of NXT as a director, officer, employee or agent of | |
| | |
HBT
|
| |
NXT
|
|
| | | | | |
another corporation, bank, partnership, joint venture, trust, or other enterprise.
NXT’s bylaws also provides that NXT may indemnify, to the extent permitted by Iowa law, employees or agents of NXT with the same scope and effect as the indemnification protections afforded to directors and officers.
|
|
Amendments to Certificate of Incorporation and By-Laws
|
| |
HBT’s certificate may be amended by the affirmative vote of the holders of at least a majority of the shares then entitled to vote; provided that no holder of common stock shall be entitled to vote on any amendment or alteration of the certificate that alters, amends or changes the powers or rights of any preferred stock if the holders of such stock are entitled to vote.
HBT’s bylaws provide that HBT’s bylaws may be altered, amended or repealed and new bylaws may be adopted by HBT’s board of directors or the affirmative vote of the holders of at least a majority of the shares then entitled to vote.
|
| |
In accordance with the IBCA, an affirmative vote of a majority of the outstanding common stock entitled to vote is required to alter, amend or repeal most provisions of NXT’s articles of incorporation.
NXT’s by-laws provide that NXT’s bylaws may be altered, amended or repealed and new bylaws may be adopted by NXT’s board of directors at any regular or special meeting of the board of directors; provided that shareholders of NXT may from time to time specify certain provisions of the bylaws which will not be amended or repealed by the NXT board of directors.
|
|
Forum Selection Clause
|
| | HBT’s bylaws provide for exclusive forum in the State of Delaware, unless HBT otherwise consents in writing to the selection of an alternative forum. | | | NXT does not have a forum selection clause in its articles of incorporation or bylaws. | |
Name of Beneficial Owner
|
| |
Position
|
| |
Shares of NXT
common stock beneficially owned |
| |
Percent of NXT
common stock |
| ||||||
Roger A. Baker(1)
|
| |
Director, President and
Chairman of the Board |
| | | | 14,449 | | | | | | 54.4% | | |
Nathan D. Koch(2)
|
| |
Director, President and
CEO (NXT Bank) |
| | | | 665 | | | | | | 2.5 | | |
Susan Corrigan(3)
|
| | Director | | | | | 54 | | | | | | * | | |
Benjamin Logsdon(4)
|
| | Director | | | | | 163 | | | | | | * | | |
John M. Maurice(5)
|
| | Director | | | | | 387 | | | | | | 1.5 | | |
Thomas Slattery, Jr.
|
| | Director | | | | | — | | | | | | * | | |
Michael T. Wilkins
|
| | Director | | | | | 54 | | | | | | * | | |
Michael R. Young
|
| | Director | | | | | 134 | | | | | | * | | |
Mitchell D. Zumbach
|
| | Director | | | | | 10 | | | | | | * | | |
Michael P. Trampel(6)
|
| |
Chief Credit Officer
(NXT Bank) |
| | | | 172 | | | | | | * | | |
Renee Winkel
|
| |
V.P. of Administrative
Services (NXT Bank) |
| | | | 3 | | | | | | * | | |
All Directors and
Executive Officers as a group (11 in number) |
| | | | | | | 16,091 | | | | | | 60.5% | | |
Name of Beneficial Owner(1)
|
| |
Shares of NXT common
stock beneficially owned |
| |
Percent of NXT common stock
|
|
Elizabeth K. Dummermuth Trust
|
| |
2,566
|
| |
9.7%
|
|
Kent Morgan Hill Trust
|
| |
1,845
|
| |
6.9%
|
|
Kay Sheridan Hill Trust
|
| |
1,845
|
| |
6.9%
|
|
| | | | | |
Page
|
| |||
ARTICLE 1 THE MERGER | | | | | A-1 | | | |||
| | | | | | A-1 | | | ||
| | | | | | A-2 | | | ||
| | | | | | A-2 | | | ||
| | | | | | A-2 | | | ||
| | | | | | A-2 | | | ||
| | | | | | A-2 | | | ||
| | | | | | A-2 | | | ||
ARTICLE 2 CONVERSION OF SECURITIES IN THE MERGER | | | | | A-3 | | | |||
| | | | | | A-3 | | | ||
| | | | | | A-3 | | | ||
| | | | | | A-3 | | | ||
| | | | | | A-5 | | | ||
ARTICLE 3 REPRESENTATIONS AND WARRANTIES OF THE COMPANY | | | | | A-5 | | | |||
| | | | | | A-5 | | | ||
| | | | | | A-5 | | | ||
| | | | | | A-6 | | | ||
| | | | | | A-6 | | | ||
| | | | | | A-7 | | | ||
| | | | | | A-8 | | | ||
| | | | | | A-8 | | | ||
| | | | | | A-9 | | | ||
| | | | | | A-9 | | | ||
| | | | | | A-10 | | | ||
| | | | | | A-11 | | | ||
| | | | | | A-12 | | | ||
| | | | | | A-13 | | | ||
| | | | | | A-14 | | | ||
| | | | | | A-14 | | | ||
| | | | | | A-15 | | | ||
| | | | | | A-16 | | | ||
| | | | | | A-18 | | | ||
| | | | | | A-18 | | | ||
| | | | | | A-18 | | | ||
| | | | | | A-19 | | | ||
| | | | | | A-19 | | | ||
| | | | | | A-19 | | | ||
| | | | | | A-19 | | | ||
| | | | | | A-19 | | | ||
| | | | | | A-20 | | | ||
| | | | | | A-20 | | |
| | | | | |
Page
|
| |||
| | | | | | A-21 | | | ||
| | | | | | A-21 | | | ||
| | | | | | A-21 | | | ||
ARTICLE 4 REPRESENTATIONS AND WARRANTIES OF ACQUIROR | | | | | A-21 | | | |||
| | | | | | A-21 | | | ||
| | | | | | A-21 | | | ||
| | | | | | A-22 | | | ||
| | | | | | A-22 | | | ||
| | | | | | A-22 | | | ||
| | | | | | A-22 | | | ||
| | | | | | A-23 | | | ||
| | | | | | A-23 | | | ||
| | | | | | A-24 | | | ||
| | | | | | A-24 | | | ||
| | | | | | A-24 | | | ||
| | | | | | A-24 | | | ||
| | | | | | A-24 | | | ||
| | | | | | A-24 | | | ||
ARTICLE 5 THE COMPANY’S COVENANTS | | | | | A-25 | | | |||
| | | | | | A-25 | | | ||
| | | | | | A-26 | | | ||
| | | | | | A-29 | | | ||
| | | | | | A-29 | | | ||
| | | | | | A-30 | | | ||
| | | | | | A-30 | | | ||
| | | | | | A-30 | | | ||
| | | | | | A-30 | | | ||
| | | | | | A-30 | | | ||
| | | | | | A-31 | | | ||
| | | | | | A-31 | | | ||
| | | | | | A-31 | | | ||
| | | | | | A-32 | | | ||
ARTICLE 6 ACQUIROR’S COVENANTS | | | | | A-32 | | | |||
| | | | | | A-32 | | | ||
| | | | | | A-32 | | | ||
| | | | | | A-33 | | | ||
| | | | | | A-33 | | | ||
| | | | | | A-33 | | | ||
| | | | | | A-34 | | | ||
| | | | | | A-34 | | | ||
| | | | | | A-34 | | |
| | | | | |
Page
|
| |||
ARTICLE 7 COVENANTS OF ALL PARTIES | | | | | A-34 | | | |||
| | | | | | A-34 | | | ||
| | | | | | A-34 | | | ||
| | | | | | A-35 | | | ||
| | | | | | A-35 | | | ||
| | | | | | A-36 | | | ||
| | | | | | A-36 | | | ||
| | | | | | A-37 | | | ||
| | | | | | A-37 | | | ||
| | | | | | A-37 | | | ||
ARTICLE 8 CONDITIONS PRECEDENT TO OBLIGATIONS OF ACQUIROR | | | | | A-38 | | | |||
| | | | | | A-38 | | | ||
| | | | | | A-38 | | | ||
| | | | | | A-38 | | | ||
| | | | | | A-38 | | | ||
| | | | | | A-38 | | | ||
| | | | | | A-38 | | | ||
| | | | | | A-38 | | | ||
| | | | | | A-38 | | | ||
| | | | | | A-39 | | | ||
| | | | | | A-39 | | | ||
| | | | | | A-39 | | | ||
| | | | | | A-39 | | | ||
ARTICLE 9 CONDITIONS PRECEDENT TO THE OBLIGATIONS OF THE COMPANY | | | | | A-39 | | | |||
| | | | | | A-39 | | | ||
| | | | | | A-39 | | | ||
| | | | | | A-39 | | | ||
| | | | | | A-39 | | | ||
| | | | | | A-39 | | | ||
| | | | | | A-40 | | | ||
| | | | | | A-40 | | | ||
| | | | | | A-40 | | | ||
| | | | | | A-40 | | | ||
ARTICLE 10 TERMINATION | | | | | A-40 | | | |||
| | | | | | A-40 | | | ||
| | | | | | A-42 | | | ||
| | | | | | A-42 | | | ||
ARTICLE 11 MISCELLANEOUS | | | | | A-43 | | | |||
| | | | | | A-43 | | | ||
| | | | | | A-43 | | | ||
| | | | | | A-43 | | | ||
| | | | | | A-44 | | |
| | | | | |
Page
|
| |||
| | | | | | A-44 | | | ||
| | | | | | A-44 | | | ||
| | | | | | A-45 | | | ||
| | | | | | A-45 | | | ||
| | | | | | A-45 | | | ||
| | | | | | A-45 | | | ||
| | | | | | A-45 | | | ||
ARTICLE 12 DEFINITIONS | | | | | A-46 | | | |||
| | | | | | A-46 | | | ||
| | | | | | A-51 | | |
|
Acquiror
|
| | | | 1 | | |
|
Acquiror Bank
|
| | | | 62 | | |
|
Acquiror Benefit Plan
|
| | | | 62 | | |
|
Acquiror Board
|
| | | | 62 | | |
|
Acquiror Bylaws
|
| | | | 62 | | |
|
Acquiror Capital Stock
|
| | | | 62 | | |
|
Acquiror Capitalization Date
|
| | | | 30 | | |
|
Acquiror Certificate of Incorporation
|
| | | | 61 | | |
|
Acquiror Common Stock
|
| | | | 62 | | |
|
Acquiror Disclosure Schedules
|
| | | | 70 | | |
|
Acquiror ERISA Affiliate
|
| | | | 62 | | |
|
Acquiror Financial Statements
|
| | | | 31 | | |
|
Acquiror Preferred Stock
|
| | | | 30 | | |
|
Acquiror SEC Reports
|
| | | | 62 | | |
|
Acquiror Stock Issuance
|
| | | | 62 | | |
|
Acquisition Proposal
|
| | | | 62 | | |
|
Affiliate
|
| | | | 63 | | |
|
Agreement
|
| | | | 1 | | |
|
Applicable Mortgage Business Requirements
|
| | | | 63 | | |
|
Articles of Merger
|
| | | | 2 | | |
|
Bank
|
| | | | 63 | | |
|
Bank Merger
|
| | | | 63 | | |
|
Business Day
|
| | | | 63 | | |
|
Call Report
|
| | | | 63 | | |
|
Certificate of Merger
|
| | | | 2 | | |
|
CIC Payment
|
| | | | 49 | | |
|
Closing
|
| | | | 2 | | |
|
Closing Acquiror Common Stock Price
|
| | | | 63 | | |
|
Closing Date
|
| | | | 2 | | |
|
Code
|
| | | | 63 | | |
|
Company
|
| | | | 1 | | |
|
Company Adverse Recommendation
|
| | | | 39 | | |
|
Company Articles of Incorporation
|
| | | | 63 | | |
|
Company Benefit Plan
|
| | | | 63 | | |
|
Company Board
|
| | | | 64 | | |
|
Company Bylaws
|
| | | | 64 | | |
|
Company Capital Stock
|
| | | | 64 | | |
|
Company Capitalization Date
|
| | | | 9 | | |
|
Company Common Stock
|
| | | | 64 | | |
|
Company Disclosure Schedules
|
| | | | 70 | | |
|
Company Employees
|
| | | | 37 | | |
|
Company ERISA Affiliate
|
| | | | 64 | | |
|
Company Financial Statements
|
| | | | 10 | | |
|
Company Investment Securities
|
| | | | 27 | | |
|
Company Loans
|
| | | | 13 | | |
|
Company Material Contract
|
| | | | 22 | | |
|
Company Permitted Exceptions
|
| | | | 12 | | |
|
Company Real Estate
|
| | | | 64 | | |
|
Company Shareholder Approval
|
| | | | 64 | | |
|
Company Shareholders’ Meeting
|
| | | | 39 | | |
|
Company Stock Certificates
|
| | | | 5 | | |
|
Confidentiality Agreement
|
| | | | 34 | | |
|
Consulting Agreement
|
| | | | 40 | | |
|
Contemplated Transactions
|
| | | | 64 | | |
|
Contract
|
| | | | 64 | | |
|
“Control,” “Controlling” or “Controlled”
|
| | | | 64 | | |
|
Conversion Fund
|
| | | | 5 | | |
|
Covered Employees
|
| | | | 48 | | |
|
CRA
|
| | | | 64 | | |
|
Deposit Insurance Fund
|
| | | | 65 | | |
|
Derivative Transactions
|
| | | | 65 | | |
|
DGCL
|
| | | | 65 | | |
|
Dissenters’ Shares
|
| | | | 6 | | |
|
DOL
|
| | | | 65 | | |
|
Effective Time
|
| | | | 2 | | |
|
Environment
|
| | | | 65 | | |
|
Environmental Laws
|
| | | | 65 | | |
|
ERISA
|
| | | | 65 | | |
|
Exchange Act
|
| | | | 65 | | |
|
Exchange Agent
|
| | | | 4 | | |
|
Existing D&O Policy
|
| | | | 45 | | |
|
FDIC
|
| | | | 65 | | |
|
Federal Reserve
|
| | | | 65 | | |
|
GAAP
|
| | | | 65 | | |
|
Hazardous Materials
|
| | | | 65 | | |
|
IBCA
|
| | | | 65 | | |
|
Immediate Family Member
|
| | | | 65 | | |
|
Indemnified Party
|
| | | | 44 | | |
|
IRS
|
| | | | 66 | | |
|
Knowledge
|
| | | | 66 | | |
|
Legal Requirement
|
| | | | 66 | | |
|
Letter of Transmittal
|
| | | | 5 | | |
|
Lien
|
| | | | 66 | | |
|
Material Adverse Effect
|
| | | | 66 | | |
|
Merger
|
| | | | 1 | | |
|
MergerCo
|
| | | | 1 | | |
|
Mid-Tier Merger
|
| | | | 1 | | |
|
Mid-Tier Merger Agreement
|
| | | | 3 | | |
|
Mortgage Agency
|
| | | | 67 | | |
|
Mortgage Loan
|
| | | | 67 | | |
|
NASDAQ Rules
|
| | | | 67 | | |
|
New Plans
|
| | | | 49 | | |
|
Old Plans
|
| | | | 49 | | |
|
Order
|
| | | | 67 | | |
|
Ordinary Course of Business
|
| | | | 67 | | |
|
OREO
|
| | | | 67 | | |
|
Outstanding Company Shares
|
| | | | 67 | | |
|
PBGC
|
| | | | 67 | | |
|
Per Share Cash Consideration
|
| | | | 4 | | |
|
Per Share Merger Consideration
|
| | | | 3 | | |
|
Per Share Stock Consideration
|
| | | | 4 | | |
|
Person
|
| | | | 67 | | |
|
Previously Disclosed
|
| | | | 70 | | |
|
Proceeding
|
| | | | 68 | | |
|
Proxy Statement
|
| | | | 68 | | |
|
Registration Statement
|
| | | | 68 | | |
|
Regulatory Authority
|
| | | | 68 | | |
|
Remediation Cost
|
| | | | 68 | | |
|
Representative
|
| | | | 68 | | |
|
Requisite Regulatory Approvals
|
| | | | 68 | | |
|
Restrictive Covenant Agreements
|
| | | | 1 | | |
|
Schedules
|
| | | | 70 | | |
|
SEC
|
| | | | 68 | | |
|
Securities Act
|
| | | | 68 | | |
|
Shareholder Agreement
|
| | | | 9 | | |
|
Subsidiary
|
| | | | 68 | | |
|
Superior Proposal
|
| | | | 68 | | |
|
Surviving Entity
|
| | | | 1 | | |
|
Tax
|
| | | | 69 | | |
|
Tax Return
|
| | | | 69 | | |
|
Termination Date
|
| | | | 54 | | |
|
Termination Fee
|
| | | | 57 | | |
|
Third Party Consents
|
| | | | 9 | | |
|
Total Payments
|
| | | | 50 | | |
|
Transition Date
|
| | | | 69 | | |
|
U.S.
|
| | | | 69 | | |
|
Unaudited Monthly Financial Statements
|
| | | | 34 | | |
| ACQUIROR: | | | COMPANY: | | ||||||||||||
| HBT FINANCIAL, INC. | | | NXT BANCORPORATION, INC. | | ||||||||||||
| By: | | |
/s/ J. Lance Carter
|
| | By: | | |
/s/ Roger A. Baker
|
| ||||||
| | | | Name: | | | J. Lance Carter | | | | | | Name: | | | Roger A. Baker | |
| | | | Title: | | | President & Chief Operating Officer | | | | | | Title: | | | President & Chairman | |
| MERGERCO: | | | | | ||||||||||||
| HB-NXT MERGER, INC. | | | | | ||||||||||||
| By: | | |
/s/ J. Lance Carter
|
| | | | |||||||||
| | | | Name: | | | J. Lance Carter | | | | | ||||||
| | | | Title: | | | President & Chief Operating Officer | | | | |