|
Pennsylvania
(State or other jurisdiction of
incorporation or organization) |
| |
6021
(Primary Standard Industrial
Classification Code Number) |
| |
23-2391852
(I.R.S. Employer
Identification No.) |
|
| | | |
Copies to:
|
| | | |
|
Donald R. Readlinger
Troutman Pepper Hamilton Sanders LLP 301 Carnegie Center Suite 400 Princeton, NJ 08540 (609) 452-0808 |
| |
Gerard A. Champi
President and Chief Executive Officer FNCB Bancorp, Inc. 102 E. Drinker St. Dunmore, PA 18512 (570) 346-7667 |
| |
Jeremiah G. Garvey
Seth H. Popick Edgar G. Rapoport Cozen O’Connor, P.C. 301 Grant Street 41st Floor Pittsburgh, PA 15219 (412) 620-6500 |
|
| Large accelerated filer ☐ | | | Accelerated filer ☒ | |
| Non-accelerated filer ☐ | | | Smaller reporting company ☐ | |
| | | | Emerging growth company ☐ | |
|
![]() |
| |
![]() |
|
|
Craig W. Best
Chief Executive Officer Peoples Financial Services Corp. |
| |
Gerard A. Champi
President and Chief Executive Officer FNCB Bancorp, Inc. |
|
|
if you are a Peoples shareholder:
Peoples Financial Services Corp. 150 North Washington Avenue Scranton, PA 18503 Attention: Marie Luciani, Investor Relations Officer (570) 346-7741 ext. 2352 marie.luciani@psbt.com |
| |
if you are a FNCB shareholder:
FNCB Bancorp, Inc. 102 E. Drinker St. Dunmore, PA 18512 Attention: Secretary (570) 346-7667 Email: corporatesecretary@fncb.com |
|
| | | | | i | | | |
| | | | | 1 | | | |
| | | | | 16 | | | |
| | | | | 28 | | | |
| | | | | 31 | | | |
| | | | | 31 | | | |
| | | | | 38 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 40 | | | |
| | | | | 40 | | | |
| | | | | 40 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| | | | | 43 | | | |
| | | | | 44 | | | |
| | | | | 44 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 46 | | | |
| | | | | 46 | | | |
| | | | | 47 | | | |
| | | | | 47 | | | |
| | | | | 49 | | | |
| | | | | 49 | | | |
| | | | | 49 | | | |
| | | | | 49 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 51 | | | |
| | | | | 52 | | | |
| | | | | 52 | | | |
| | | | | 52 | | | |
| | | | | 53 | | | |
| | | | | 53 | | | |
| | | | | 53 | | |
| | | | | 54 | | | |
| | | | | 54 | | | |
| | | | | 54 | | | |
| | | | | 54 | | | |
| | | | | 56 | | | |
| | | | | 56 | | | |
| | | | | 56 | | | |
| | | | | 58 | | | |
| | | | | 58 | | | |
| | | | | 58 | | | |
| | | | | 64 | | | |
| | | | | 67 | | | |
| | | | | 86 | | | |
| | | | | 89 | | | |
| | | | | 100 | | | |
| | | | | 103 | | | |
| | | | | 112 | | | |
| | | | | 113 | | | |
| | | | | 113 | | | |
| | | | | 113 | | | |
| | | | | 116 | | | |
| | | | | 116 | | | |
| | | | | 117 | | | |
| | | | | 117 | | | |
| | | | | 117 | | | |
| | | | | 118 | | | |
| | | | | 118 | | | |
| | | | | 118 | | | |
| | | | | 119 | | | |
| | | | | 119 | | | |
| | | | | 119 | | | |
| | | | | 121 | | | |
| | | | | 125 | | | |
| | | | | 126 | | | |
| | | | | 127 | | | |
| | | | | 127 | | | |
| | | | | 127 | | | |
| | | | | 130 | | | |
| | | | | 130 | | | |
| | | | | 132 | | | |
| | | | | 133 | | | |
| | | | | 133 | | | |
| | | | | 134 | | | |
| | | | | 134 | | | |
| | | | | 134 | | |
| | | | | 135 | | | |
| | | | | 135 | | | |
| | | | | 135 | | | |
| | | | | 136 | | | |
| | | | | 137 | | | |
| | | | | 137 | | | |
| | | | | 138 | | | |
| | | | | 139 | | | |
| | | | | 152 | | | |
| | | | | 152 | | | |
| | | | | 152 | | | |
| | | | | 153 | | | |
| | | | | 153 | | | |
| | | | | 154 | | | |
| | | | | 155 | | | |
| | | | | 172 | | | |
| | | | | 173 | | | |
| | | | | 174 | | | |
| | | | | 174 | | | |
| | | | | 175 | | | |
| | | | | 176 | | | |
| | | | | 177 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | |
| | |
Peoples
Common Stock |
| |
FNCB
Common Stock |
| |
Implied Value
of One Share of FNCB Common Stock |
| |||||||||
September 26, 2023
|
| | | $ | 43.78 | | | | | $ | 6.07 | | | | | $ | 6.39 | | |
[ ], 20[ ]
|
| | | $ | [ ] | | | | | $ | [ ] | | | | | $ | [ ] | | |
| | |
Aggregate ($000)
|
| |
Per Share
|
| ||||||
Consideration Detail: | | | | | | | | | | | | | |
Merger Consideration
|
| | | $ | 129,707 | | | | | $ | 6.48 | | |
Book & Tangible Book Value Multiple: | | | | | | | | | | | | | |
Book Value
|
| | | $ | 124,059 | | | | | $ | 6.28 | | |
Tangible Book Value
|
| | | $ | 124,059 | | | | | $ | 6.28 | | |
Transaction Price / Book Value
|
| | | | 104.6% | | | | | | 103.2% | | |
Transaction Price / Tangible Book Value
|
| | | | 104.6% | | | | | | 103.2% | | |
Earnings Multiples: | | | | | | | | | | | | | |
Last Twelve Months Net Income
|
| | | $ | 15,822 | | | | | $ | 0.79 | | |
Transaction Price / Last Twelve Months Net Income
|
| | | | 8.2x | | | | | | 8.2x | | |
2023 Year-to-Date Annualized Net Income
|
| | | $ | 10,936 | | | | | $ | 0.56 | | |
Transaction Price / 2023 Year-to-Date Annualized Net Income
|
| | | | 11.9x | | | | | | 11.6x | | |
2023 Estimated Net Income(1)
|
| | | $ | 14,601 | | | | | $ | 0.74 | | |
Transaction Price / 2023 Estimated Net Income
|
| | | | 8.9x | | | | | | 8.8x | | |
2024 Estimated Net Income(1)
|
| | | $ | 13,852 | | | | | $ | 0.70 | | |
Transaction Price / 2024 Estimated Net Income
|
| | | | 9.4x | | | | | | 9.3x | | |
1 Day Market Premium: | | | | | | | | | | | | | |
Premium to Market (September 25, 2023)
|
| | | | | | | | | | 0.2% | | |
Core Deposit Premium(2): | | | | | | | | | | | | | |
Core Deposits
|
| | | $ | 1,345,023 | | | | | | | | |
Core Deposit Premium
|
| | | | 0.4% | | | | | | | | |
| Peoples Shareholder Dividends(1) | | | | | | | |
|
Issuer
|
| | | | Peoples | | |
|
Exchange Ratio
|
| | | | 0.1460x | | |
| Quarterly | | | | | | | |
|
Quarterly Dividends per Share
|
| | | $ | 0.41 | | |
|
Peoples Shareholder Pro Forma Quarterly Dividends per Share
|
| | | $ | 0.6175 | | |
| Annual | | | | | | | |
|
Annual Dividends per Share – Peoples Current
|
| | | $ | 1.64 | | |
|
Peoples Shareholder Pro Forma Annual Dividends per Share
|
| | | $ | 2.47 | | |
|
$ Increase in Dividends per Share
|
| | | $ | 0.83 | | |
|
% Increase in Dividends per Share
|
| | | | 50.6% | | |
Market Performance
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
10-Day on
9/12/2023 |
| |
30-Day on
8/14/2023 |
| |
60-Day on
6/30/2023 |
| |
90-Day on
5/17/2023 |
| |
Year-to-Date
on 12/30/2022 |
| |
Last Twelve
Months on 9/23/2022 |
| |
Last Three
Years on 9/25/2020 |
| |||||||||||||||||||||
Peoples
|
| | | | 1.3% | | | | | | (3.5)% | | | | | | 1.3% | | | | | | 12.4% | | | | | | (14.4)% | | | | | | (8.4)% | | | | | | 31.7% | | |
FNCB
|
| | | | 10.5% | | | | | | 5.6% | | | | | | 8.3% | | | | | | 8.5% | | | | | | (21.3)% | | | | | | (17.4)% | | | | | | 7.9% | | |
S&P 500
|
| | | | (2.8)% | | | | | | (3.4)% | | | | | | (2.5)% | | | | | | 4.3% | | | | | | 13.0% | | | | | | 17.4% | | | | | | 31.5% | | |
S&P U.S. BMI Banks(1)
|
| | | | (3.3)% | | | | | | (8.4)% | | | | | | (1.8)% | | | | | | 1.6% | | | | | | (13.7)% | | | | | | (9.4)% | | | | | | 27.6% | | |
NASDAQ Bank
|
| | | | (3.0)% | | | | | | (9.3)% | | | | | | 1.5% | | | | | | 5.6% | | | | | | (24.7)% | | | | | | (25.7)% | | | | | | 25.0% | | |
Peoples Stock Price & Volume History – Last 60 Days
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Stock Price
|
| | | | | | | | | | | | | |
Stock Price
|
| | | | | | | | | | | | | |
Stock Price
|
| | | | | | | | | | | | | |
Stock Price
|
| | | | | | | ||||||||||||||||||||||||||||||||||||
Date
|
| |
Price
|
| |
1-Day
Change |
| |
Volume
|
| |
Date
|
| |
Price
|
| |
1-Day
Change |
| |
Volume
|
| |
Date
|
| |
Price
|
| |
1-Day
Change |
| |
Volume
|
| |
Date
|
| |
Price
|
| |
1-Day
Change |
| |
Volume
|
| |||||||||||||||||||||||||||||||||||||||||||||
9/25/2023 | | | | $ | 44.38 | | | | | | 0.0% | | | | | | 23,408 | | | | | | 9/1/2023 | | | | | $ | 44.70 | | | | | | 2.5% | | | | | | 7,682 | | | | | | 8/11/2023 | | | | | $ | 46.88 | | | | | | 1.4% | | | | | | 6,746 | | | | | | 7/21/2023 | | | | | $ | 46.69 | | | | | | (1.4)% | | | | | | 11,685 | | |
9/22/2023 | | | | $ | 44.39 | | | | | | 0.5% | | | | | | 10,096 | | | | | | 8/31/2023 | | | | | $ | 43.60 | | | | | | (2.2)% | | | | | | 11,962 | | | | | | 8/10/2023 | | | | | $ | 46.22 | | | | | | (2.0)% | | | | | | 6,115 | | | | | | 7/20/2023 | | | | | $ | 47.36 | | | | | | (0.3)% | | | | | | 10,653 | | |
9/21/2023 | | | | $ | 44.15 | | | | | | 0.4% | | | | | | 10,732 | | | | | | 8/30/2023 | | | | | $ | 44.56 | | | | | | (3.3)% | | | | | | 6,541 | | | | | | 8/9/2023 | | | | | $ | 47.15 | | | | | | (0.4)% | | | | | | 12,161 | | | | | | 7/19/2023 | | | | | $ | 47.50 | | | | | | 1.5% | | | | | | 8,379 | | |
9/20/2023 | | | | $ | 43.99 | | | | | | (0.5)% | | | | | | 17,933 | | | | | | 8/29/2023 | | | | | $ | 46.10 | | | | | | 2.4% | | | | | | 7,005 | | | | | | 8/8/2023 | | | | | $ | 47.35 | | | | | | 0.5% | | | | | | 4,680 | | | | | | 7/18/2023 | | | | | $ | 46.80 | | | | | | 4.0% | | | | | | 7,885 | | |
9/19/2023 | | | | $ | 44.19 | | | | | | 0.0% | | | | | | 18,323 | | | | | | 8/28/2023 | | | | | $ | 45.03 | | | | | | 0.7% | | | | | | 5,741 | | | | | | 8/7/2023 | | | | | $ | 47.11 | | | | | | 2.8% | | | | | | 10,840 | | | | | | 7/17/2023 | | | | | $ | 45.01 | | | | | | 1.9% | | | | | | 10,948 | | |
9/18/2023 | | | | $ | 44.17 | | | | | | (0.2)% | | | | | | 24,384 | | | | | | 8/25/2023 | | | | | $ | 44.70 | | | | | | 0.0% | | | | | | 4,072 | | | | | | 8/4/2023 | | | | | $ | 45.83 | | | | | | (0.2)% | | | | | | 12,234 | | | | | | 7/14/2023 | | | | | $ | 44.17 | | | | | | (0.4)% | | | | | | 9,986 | | |
9/15/2023 | | | | $ | 44.24 | | | | | | (1.6)% | | | | | | 93,747 | | | | | | 8/24/2023 | | | | | $ | 44.69 | | | | | | 0.1% | | | | | | 7,652 | | | | | | 8/3/2023 | | | | | $ | 45.93 | | | | | | (0.4)% | | | | | | 7,745 | | | | | | 7/13/2023 | | | | | $ | 44.36 | | | | | | 2.4% | | | | | | 7,002 | | |
9/14/2023 | | | | $ | 44.95 | | | | | | 2.8% | | | | | | 10,125 | | | | | | 8/23/2023 | | | | | $ | 44.65 | | | | | | 1.0% | | | | | | 5,766 | | | | | | 8/2/2023 | | | | | $ | 46.10 | | | | | | (0.8)% | | | | | | 12,450 | | | | | | 7/12/2023 | | | | | $ | 43.32 | | | | | | (0.6)% | | | | | | 12,738 | | |
9/13/2023 | | | | $ | 43.71 | | | | | | (0.2)% | | | | | | 20,980 | | | | | | 8/22/2023 | | | | | $ | 44.22 | | | | | | (2.6)% | | | | | | 9,281 | | | | | | 8/1/2023 | | | | | $ | 46.45 | | | | | | 0.6% | | | | | | 15,008 | | | | | | 7/11/2023 | | | | | $ | 43.60 | | | | | | 3.7% | | | | | | 39,944 | | |
9/12/2023 | | | | $ | 43.80 | | | | | | 0.1% | | | | | | 26,774 | | | | | | 8/21/2023 | | | | | $ | 45.42 | | | | | | 0.2% | | | | | | 2,023 | | | | | | 7/31/2023 | | | | | $ | 46.19 | | | | | | (2.6)% | | | | | | 12,687 | | | | | | 7/10/2023 | | | | | $ | 42.05 | | | | | | (1.2)% | | | | | | 14,180 | | |
9/11/2023 | | | | $ | 43.74 | | | | | | (0.4)% | | | | | | 24,547 | | | | | | 8/18/2023 | | | | | $ | 45.35 | | | | | | 0.1% | | | | | | 5,105 | | | | | | 7/28/2023 | | | | | $ | 47.42 | | | | | | 1.6% | | | | | | 6,753 | | | | | | 7/7/2023 | | | | | $ | 42.56 | | | | | | 1.0% | | | | | | 28,003 | | |
9/8/2023 | | | | $ | 43.90 | | | | | | 1.4% | | | | | | 12,548 | | | | | | 8/17/2023 | | | | | $ | 45.30 | | | | | | 0.0% | | | | | | 3,655 | | | | | | 7/27/2023 | | | | | $ | 46.69 | | | | | | (1.8)% | | | | | | 11,653 | | | | | | 7/6/2023 | | | | | $ | 42.15 | | | | | | (2.0)% | | | | | | 13,450 | | |
9/7/2023 | | | | $ | 43.28 | | | | | | (3.8)% | | | | | | 37,741 | | | | | | 8/16/2023 | | | | | $ | 45.32 | | | | | | (0.5)% | | | | | | 4,612 | | | | | | 7/26/2023 | | | | | $ | 47.56 | | | | | | 1.7% | | | | | | 11,807 | | | | | | 7/5/2023 | | | | | $ | 43.00 | | | | | | (0.3)% | | | | | | 19,652 | | |
9/6/2023 | | | | $ | 45.00 | | | | | | (0.5)% | | | | | | 9,610 | | | | | | 8/15/2023 | | | | | $ | 45.53 | | | | | | (1.0)% | | | | | | 5,830 | | | | | | 7/25/2023 | | | | | $ | 46.75 | | | | | | (0.7)% | | | | | | 6,736 | | | | | | 7/3/2023 | | | | | $ | 43.13 | | | | | | (1.5)% | | | | | | 2,006 | | |
9/5/2023 | | | | $ | 45.21 | | | | | | 1.1% | | | | | | 15,206 | | | | | | 8/14/2023 | | | | | $ | 46.01 | | | | | | (1.9)% | | | | | | 10,107 | | | | | | 7/24/2023 | | | | | $ | 47.08 | | | | | | 0.8% | | | | | | 4,841 | | | | | | 6/30/2023 | | | | | $ | 43.79 | | | | | | 0.2% | | | | | | 13,629 | | |
FNCB Stock Price & Volume History – Last 60 Days
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Stock Price
|
| | | | | | | | | | | | | |
Stock Price
|
| | | | | | | | | | | | | |
Stock Price
|
| | | | | | | | | | | | | |
Stock Price
|
| | | | | | | ||||||||||||||||||||||||||||||||||||
Date
|
| |
Price
|
| |
1-Day
Change |
| |
Volume
|
| |
Date
|
| |
Price
|
| |
1-Day
Change |
| |
Volume
|
| |
Date
|
| |
Price
|
| |
1-Day
Change |
| |
Volume
|
| |
Date
|
| |
Price
|
| |
1-Day
Change |
| |
Volume
|
| |||||||||||||||||||||||||||||||||||||||||||||
9/25/2023 | | | | $ | 6.47 | | | | | | 5.5% | | | | | | 55,017 | | | | | | 9/1/2023 | | | | | $ | 5.75 | | | | | | (0.2)% | | | | | | 22,668 | | | | | | 8/11/2023 | | | | | $ | 6.08 | | | | | | (0.2)% | | | | | | 3,213 | | | | | | 7/21/2023 | | | | | $ | 6.09 | | | | | | (2.6)% | | | | | | 6,775 | | |
9/22/2023 | | | | $ | 6.13 | | | | | | (0.6)% | | | | | | 4,223 | | | | | | 8/31/2023 | | | | | $ | 5.76 | | | | | | (0.5)% | | | | | | 8,617 | | | | | | 8/10/2023 | | | | | $ | 6.09 | | | | | | (1.0)% | | | | | | 7,000 | | | | | | 7/20/2023 | | | | | $ | 6.25 | | | | | | (3.0)% | | | | | | 12,161 | | |
9/21/2023 | | | | $ | 6.17 | | | | | | (0.2)% | | | | | | 8,741 | | | | | | 8/30/2023 | | | | | $ | 5.79 | | | | | | (0.2)% | | | | | | 25,046 | | | | | | 8/9/2023 | | | | | $ | 6.15 | | | | | | 0.2% | | | | | | 11,197 | | | | | | 7/19/2023 | | | | | $ | 6.44 | | | | | | 6.4% | | | | | | 8,272 | | |
9/20/2023 | | | | $ | 6.18 | | | | | | 0.2% | | | | | | 11,704 | | | | | | 8/29/2023 | | | | | $ | 5.80 | | | | | | (2.5)% | | | | | | 81,052 | | | | | | 8/8/2023 | | | | | $ | 6.14 | | | | | | 1.8% | | | | | | 14,681 | | | | | | 7/18/2023 | | | | | $ | 6.05 | | | | | | (0.5)% | | | | | | 8,594 | | |
9/19/2023 | | | | $ | 6.17 | | | | | | (3.4)% | | | | | | 20,758 | | | | | | 8/28/2023 | | | | | $ | 5.95 | | | | | | (2.3)% | | | | | | 4,871 | | | | | | 8/7/2023 | | | | | $ | 6.03 | | | | | | (0.7)% | | | | | | 4,800 | | | | | | 7/17/2023 | | | | | $ | 6.08 | | | | | | 1.0% | | | | | | 1,575 | | |
9/18/2023 | | | | $ | 6.39 | | | | | | 5.8% | | | | | | 15,126 | | | | | | 8/25/2023 | | | | | $ | 6.09 | | | | | | (0.3)% | | | | | | 5,507 | | | | | | 8/4/2023 | | | | | $ | 6.07 | | | | | | (1.9)% | | | | | | 5,000 | | | | | | 7/14/2023 | | | | | $ | 6.02 | | | | | | (0.2)% | | | | | | 5,114 | | |
9/15/2023 | | | | $ | 6.04 | | | | | | (5.6)% | | | | | | 191,057 | | | | | | 8/24/2023 | | | | | $ | 6.11 | | | | | | 2.2% | | | | | | 3,518 | | | | | | 8/3/2023 | | | | | $ | 6.19 | | | | | | (1.0)% | | | | | | 6,194 | | | | | | 7/13/2023 | | | | | $ | 6.03 | | | | | | 0.7% | | | | | | 3,245 | | |
9/14/2023 | | | | $ | 6.40 | | | | | | 8.5% | | | | | | 25,670 | | | | | | 8/23/2023 | | | | | $ | 5.98 | | | | | | (2.3)% | | | | | | 8,797 | | | | | | 8/2/2023 | | | | | $ | 6.25 | | | | | | (0.8)% | | | | | | 3,826 | | | | | | 7/12/2023 | | | | | $ | 5.99 | | | | | | 1.5% | | | | | | 22,270 | | |
9/13/2023 | | | | $ | 5.90 | | | | | | 0.9% | | | | | | 21,790 | | | | | | 8/22/2023 | | | | | $ | 6.12 | | | | | | 1.0% | | | | | | 11,204 | | | | | | 8/1/2023 | | | | | $ | 6.30 | | | | | | (1.4)% | | | | | | 3,907 | | | | | | 7/11/2023 | | | | | $ | 5.90 | | | | | | 3.0% | | | | | | 15,116 | | |
9/12/2023 | | | | $ | 5.85 | | | | | | 1.2% | | | | | | 10,556 | | | | | | 8/21/2023 | | | | | $ | 6.06 | | | | | | (1.5)% | | | | | | 6,953 | | | | | | 7/31/2023 | | | | | $ | 6.39 | | | | | | (1.0)% | | | | | | 3,787 | | | | | | 7/10/2023 | | | | | $ | 5.73 | | | | | | (1.0)% | | | | | | 11,338 | | |
9/11/2023 | | | | $ | 5.78 | | | | | | (1.4)% | | | | | | 816 | | | | | | 8/18/2023 | | | | | $ | 6.15 | | | | | | 0.7% | | | | | | 20,505 | | | | | | 7/28/2023 | | | | | $ | 6.46 | | | | | | 0.1% | | | | | | 9,600 | | | | | | 7/7/2023 | | | | | $ | 5.79 | | | | | | 2.3% | | | | | | 7,477 | | |
9/8/2023 | | | | $ | 5.86 | | | | | | 1.0% | | | | | | 21,799 | | | | | | 8/17/2023 | | | | | $ | 6.11 | | | | | | 0.0% | | | | | | 4,709 | | | | | | 7/27/2023 | | | | | $ | 6.45 | | | | | | (0.6)% | | | | | | 3,306 | | | | | | 7/6/2023 | | | | | $ | 5.66 | | | | | | (1.6)% | | | | | | 25,144 | | |
9/7/2023 | | | | $ | 5.80 | | | | | | 0.6% | | | | | | 25,336 | | | | | | 8/16/2023 | | | | | $ | 6.11 | | | | | | (0.3)% | | | | | | 11,550 | | | | | | 7/26/2023 | | | | | $ | 6.49 | | | | | | 4.3% | | | | | | 21,393 | | | | | | 7/5/2023 | | | | | $ | 5.75 | | | | | | (4.3)% | | | | | | 28,069 | | |
9/6/2023 | | | | $ | 5.76 | | | | | | (2.1)% | | | | | | 38,700 | | | | | | 8/15/2023 | | | | | $ | 6.13 | | | | | | 0.1% | | | | | | 9,811 | | | | | | 7/25/2023 | | | | | $ | 6.22 | | | | | | 1.6% | | | | | | 4,795 | | | | | | 7/3/2023 | | | | | $ | 6.01 | | | | | | 0.7% | | | | | | 4,042 | | |
9/5/2023 | | | | $ | 5.89 | | | | | | 2.4% | | | | | | 117,574 | | | | | | 8/14/2023 | | | | | $ | 6.13 | | | | | | 0.7% | | | | | | 7,871 | | | | | | 7/24/2023 | | | | | $ | 6.12 | | | | | | 0.5% | | | | | | 28,479 | | | | | | 6/30/2023 | | | | | $ | 5.97 | | | | | | 0.8% | | | | | | 3,130 | | |
|
ACNB Corporation
AmeriServ Financial, Inc.
Arrow Financial Corporation
BCB Bancorp, Inc.
Blue Foundry Bancorp
CB Financial Services, Inc.
Chemung Financial Corporation
Citizens & Northern Corporation
Citizens Financial Services, Inc.
Codorus Valley Bancorp, Inc.
Esquire Financial Holdings, Inc.
ESSA Bancorp, Inc.
Evans Bancorp, Inc.
Fidelity D & D Bancorp, Inc.
First Bank
FNCB Bancorp, Inc.
|
| |
Franklin Financial Services Corporation
Hanover Bancorp, Inc.
LINKBANCORP, Inc.
Meridian Corporation
Northeast Community Bancorp, Inc.
Norwood Financial Corp.
Orange County Bancorp, Inc.
Orrstown Financial Services, Inc.
Parke Bancorp, Inc.
Pathfinder Bancorp, Inc.
Penns Woods Bancorp, Inc.
Ponce Financial Group, Inc.
Princeton Bancorp, Inc.
The First of Long Island Corporation
Unity Bancorp, Inc.
|
|
Financial Condition and Performance
|
| ||||||||||||||||||||||||||||||
| | | | | | | | |
Comparable Companies
|
| |||||||||||||||||||||
| | |
Peoples
|
| |
Median
|
| |
Average
|
| |
Minimum
|
| |
Maximum
|
| |||||||||||||||
Total Assets (in millions)
|
| | | $ | 3,682 | | | | | $ | 2,184 | | | | | $ | 2,319 | | | | | $ | 1,308 | | | | | $ | 4,241 | | |
Loan / Deposit Ratio
|
| | | | 88.0% | | | | | | 93.5% | | | | | | 96.1% | | | | | | 75.7% | | | | | | 124.8% | | |
Non-Performing Assets / Total Assets
|
| | | | 0.05% | | | | | | 0.36% | | | | | | 0.44% | | | | | | 0.00% | | | | | | 1.48% | | |
Tangible Common Equity Ratio
|
| | | | 7.42% | | | | | | 7.87% | | | | | | 8.73% | | | | | | 5.69% | | | | | | 17.59% | | |
Net Interest Margin (Last Twelve Months)
|
| | | | 2.87% | | | | | | 3.40% | | | | | | 3.60% | | | | | | 2.51% | | | | | | 6.46% | | |
Cost of Deposits (Last Twelve Months)
|
| | | | 1.07% | | | | | | 0.82% | | | | | | 1.00% | | | | | | 0.10% | | | | | | 2.21% | | |
Non-Interest Income / Average Assets (Last Twelve Months)
|
| | | | 0.39% | | | | | | 0.42% | | | | | | 0.61% | | | | | | 0.10% | | | | | | 1.99% | | |
Efficiency Ratio (Last Twelve Months)
|
| | | | 59.7% | | | | | | 60.2% | | | | | | 61.2% | | | | | | 31.6% | | | | | | 102.8% | | |
Return on Average Equity (Last Twelve Months)
|
| | | | 11.32% | | | | | | 12.30% | | | | | | 11.71% | | | | | | (4.71)% | | | | | | 23.98% | | |
Return on Average Assets (Last Twelve Months)
|
| | | | 1.02% | | | | | | 1.03% | | | | | | 1.08% | | | | | | (1.02)% | | | | | | 2.90% | | |
Market Performance Multiples
|
| ||||||||||||||||||||||||||||||
| | | | | | | | |
Comparable Companies
|
| |||||||||||||||||||||
| | |
Peoples
|
| |
Median
|
| |
Average
|
| |
Minimum
|
| |
Maximum
|
| |||||||||||||||
Market Capitalization (in millions)
|
| | | $ | 314.8 | | | | | $ | 192.6 | | | | | $ | 193.5 | | | | | $ | 45.6 | | | | | $ | 368.7 | | |
Price Change (Last Twelve Months)
|
| | | | (8.4)% | | | | | | (13.7)% | | | | | | (13.8)% | | | | | | (43.4)% | | | | | | 21.7% | | |
Price Change (Year-to-Date)
|
| | | | (14.4)% | | | | | | (21.6)% | | | | | | (20.1)% | | | | | | (48.3)% | | | | | | 4.0% | | |
Price / Earnings Per Share (“EPS”) (Last Twelve Months)
|
| | | | 8.9x | | | | | | 7.5x | | | | | | 7.7x | | | | | | 4.8x | | | | | | 11.3x | | |
Price / 2023E Earnings Per Share(1)
|
| | | | 10.7x | | | | | | 8.4x | | | | | | 8.4x | | | | | | 5.4x | | | | | | 11.7x | | |
Price / 2024E Earnings Per Share(1)
|
| | | | 13.6x | | | | | | 8.7x | | | | | | 8.6x | | | | | | 5.8x | | | | | | 11.6x | | |
Price / Tangible Book Value
|
| | | | 117.9% | | | | | | 99.2% | | | | | | 103.1% | | | | | | 50.8% | | | | | | 206.1% | | |
Price / Tangible Book Value (Excluding Accumulated Other
Comprehensive Income (“AOCI”)) |
| | | | 98.8% | | | | | | 81.1% | | | | | | 87.1% | | | | | | 39.9% | | | | | | 190.7% | | |
Dividend Yield (Last Twelve Months)
|
| | | | 3.65% | | | | | | 3.67% | | | | | | 3.83% | | | | | | 0.92% | | | | | | 8.98% | | |
Average Daily Volume (in thousands)
|
| | | $ | 623 | | | | | $ | 588 | | | | | $ | 598 | | | | | $ | 44 | | | | | $ | 1,560 | | |
|
ACNB Corporation
AmeriServ Financial, Inc.
Arrow Financial Corporation
BCB Bancorp, Inc.
Blue Foundry Bancorp
CB Financial Services, Inc.
Chemung Financial Corporation
Citizens & Northern Corporation
Citizens Financial Services, Inc.
Codorus Valley Bancorp, Inc.
Esquire Financial Holdings, Inc.
ESSA Bancorp, Inc.
Evans Bancorp, Inc.
Fidelity D & D Bancorp, Inc.
First Bank
Franklin Financial Services Corporation
|
| |
Hanover Bancorp, Inc.
LINKBANCORP, Inc.
Meridian Corporation
Northeast Community Bancorp, Inc.
Norwood Financial Corp.
Orange County Bancorp, Inc.
Orrstown Financial Services, Inc.
Parke Bancorp, Inc.
Pathfinder Bancorp, Inc.
Penns Woods Bancorp, Inc.
Peoples Financial Services Corp.
Ponce Financial Group, Inc.
Princeton Bancorp, Inc.
The First of Long Island Corporation
Unity Bancorp, Inc.
|
|
Financial Condition and Performance
|
| ||||||||||||||||||||||||||||||
| | | | | | | | |
Comparable Companies
|
| |||||||||||||||||||||
| | |
FNCB
|
| |
Median
|
| |
Average
|
| |
Minimum
|
| |
Maximum
|
| |||||||||||||||
Total Assets (in millions)
|
| | | $ | 1,862 | | | | | $ | 2,207 | | | | | $ | 2,378 | | | | | $ | 1,308 | | | | | $ | 4,241 | | |
Loan / Deposit Ratio
|
| | | | 81.3% | | | | | | 93.5% | | | | | | 96.3% | | | | | | 75.7% | | | | | | 124.8% | | |
Non-Performing Assets / Total Assets
|
| | | | 0.29% | | | | | | 0.36% | | | | | | 0.43% | | | | | | 0.00% | | | | | | 1.48% | | |
Tangible Common Equity Ratio
|
| | | | 6.66% | | | | | | 7.87% | | | | | | 8.75% | | | | | | 5.69% | | | | | | 17.59% | | |
Net Interest Margin (Last Twelve Months)
|
| | | | 3.07% | | | | | | 3.40% | | | | | | 3.59% | | | | | | 2.51% | | | | | | 6.46% | | |
Cost of Deposits (Last Twelve Months)
|
| | | | 0.96% | | | | | | 0.82% | | | | | | 1.00% | | | | | | 0.10% | | | | | | 2.21% | | |
Non-Interest Income / Average Assets (Last Twelve Months)
|
| | | | 0.47% | | | | | | 0.42% | | | | | | 0.61% | | | | | | 0.10% | | | | | | 1.99% | | |
Efficiency Ratio (Last Twelve Months)
|
| | | | 60.2% | | | | | | 59.7% | | | | | | 61.2% | | | | | | 31.6% | | | | | | 102.8% | | |
Return on Average Equity (Last Twelve Months)
|
| | | | 12.97% | | | | | | 12.27% | | | | | | 11.65% | | | | | | (4.71)% | | | | | | 23.98% | | |
Return on Average Assets (Last Twelve Months)
|
| | | | 0.91% | | | | | | 1.03% | | | | | | 1.08% | | | | | | (1.02)% | | | | | | 2.90% | | |
Market Performance Multiples
|
| ||||||||||||||||||||||||||||||
| | | | | | | | |
Comparable Companies
|
| |||||||||||||||||||||
| | |
FNCB
|
| |
Median
|
| |
Average
|
| |
Minimum
|
| |
Maximum
|
| |||||||||||||||
Market Capitalization (in millions)
|
| | | $ | 127.9 | | | | | $ | 195.6 | | | | | $ | 199.5 | | | | | $ | 45.6 | | | | | $ | 368.7 | | |
Price Change (Last Twelve Months)
|
| | | | (17.4)% | | | | | | (10.3)% | | | | | | (13.4)% | | | | | | (43.4)% | | | | | | 21.7% | | |
Price Change (Year-to-Date)
|
| | | | (21.3)% | | | | | | (21.2)% | | | | | | (19.7)% | | | | | | (48.3)% | | | | | | 4.0% | | |
Price / EPS (Last Twelve Months)
|
| | | | 8.1x | | | | | | 7.5x | | | | | | 7.8x | | | | | | 4.8x | | | | | | 11.3x | | |
Price / 2023E Earnings Per Share(1)
|
| | | | NA | | | | | | 8.4x | | | | | | 8.5x | | | | | | 5.4x | | | | | | 11.7x | | |
Price / 2024E Earnings Per Share(1)
|
| | | | NA | | | | | | 8.8x | | | | | | 8.8x | | | | | | 5.8x | | | | | | 13.6x | | |
Price / Tangible Book Value
|
| | | | 102.9% | | | | | | 99.2% | | | | | | 103.6% | | | | | | 50.8% | | | | | | 206.1% | | |
Price / Tangible Book Value (Excluding AOCI)
|
| | | | 75.0% | | | | | | 82.9% | | | | | | 87.9% | | | | | | 39.9% | | | | | | 190.7% | | |
Dividend Yield (Last Twelve Months)
|
| | | | 5.57% | | | | | | 3.66% | | | | | | 3.77% | | | | | | 0.92% | | | | | | 8.98% | | |
Average Daily Volume (in thousands)
|
| | | $ | 108 | | | | | $ | 603 | | | | | $ | 615 | | | | | $ | 44 | | | | | $ | 1,560 | | |
|
Amalgamated Financial Corp.
CNB Financial Corporation
ConnectOne Bancorp, Inc.
Financial Institutions, Inc.
Flushing Financial Corporation
Kearny Financial Corp.
Metropolitan Bank Holding Corp.
|
| |
Mid Penn Bancorp, Inc.
Northfield Bancorp, Inc.
Peapack-Gladstone Financial Corporation
S&T Bancorp, Inc.
Tompkins Financial Corporation
TrustCo Bank Corp NY
Univest Financial Corporation
|
|
Financial Condition and Performance
|
| ||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | |
Comparable Companies
|
| |||||||||||||||||||||
| | |
Peoples
|
| |
FNCB
|
| |
Median
|
| |
Average
|
| |
Minimum
|
| |
Maximum
|
| ||||||||||||||||||
Total Assets (in millions)
|
| | | $ | 3,682 | | | | | $ | 1,862 | | | | | $ | 7,061 | | | | | $ | 7,146 | | | | | $ | 5,089 | | | | | $ | 9,724 | | |
Loan / Deposit Ratio
|
| | | | 88.0% | | | | | | 81.3% | | | | | | 99.5% | | | | | | 96.3% | | | | | | 61.7% | | | | | | 113.5% | | |
Non-Performing Assets / Total Assets
|
| | | | 0.05% | | | | | | 0.29% | | | | | | 0.41% | | | | | | 0.40% | | | | | | 0.15% | | | | | | 0.82% | | |
Tangible Common Equity Ratio
|
| | | | 7.42% | | | | | | 6.66% | | | | | | 8.19% | | | | | | 8.40% | | | | | | 5.53% | | | | | | 11.74% | | |
Net Interest Margin (Last Twelve Months)
|
| | | | 2.87% | | | | | | 3.07% | | | | | | 3.20% | | | | | | 3.26% | | | | | | 2.34% | | | | | | 4.23% | | |
Cost of Deposits (Last Twelve Months)
|
| | | | 1.07% | | | | | | 0.96% | | | | | | 1.15% | | | | | | 1.09% | | | | | | 0.42% | | | | | | 1.87% | | |
Non-Interest Income / Average Assets (Last Twelve Months)
|
| | | | 0.39% | | | | | | 0.47% | | | | | | 0.46% | | | | | | 0.55% | | | | | | 0.15% | | | | | | 1.12% | | |
Efficiency Ratio (Last Twelve Months)
|
| | | | 59.7% | | | | | | 60.2% | | | | | | 59.5% | | | | | | 57.1% | | | | | | 44.1% | | | | | | 66.5% | | |
Return on Average Equity (Last Twelve Months)
|
| | | | 11.32% | | | | | | 12.97% | | | | | | 10.77% | | | | | | 10.70% | | | | | | 4.66% | | | | | | 17.82% | | |
Return on Average Assets (Last Twelve
Months) |
| | | | 1.02% | | | | | | 0.91% | | | | | | 1.09% | | | | | | 1.03% | | | | | | 0.51% | | | | | | 1.67% | | |
Market Performance Multiples
|
| ||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | |
Comparable Companies
|
| |||||||||||||||||||||
| | |
Peoples
|
| |
FNCB
|
| |
Median
|
| |
Average
|
| |
Minimum
|
| |
Maximum
|
| ||||||||||||||||||
Market Capitalization (in millions)
|
| | | $ | 314.8 | | | | | $ | 127.9 | | | | | $ | 457.4 | | | | | $ | 502.3 | | | | | $ | 265.1 | | | | | $ | 1,020.7 | | |
Price Change (Last Twelve Months)
|
| | | | (8.4)% | | | | | | (17.4)% | | | | | | (29.8)% | | | | | | (30.0)% | | | | | | (48.1)% | | | | | | (13.4)% | | |
Price Change (Year-to-Date)
|
| | | | (14.4)% | | | | | | (21.3)% | | | | | | (31.7)% | | | | | | (31.6)% | | | | | | (41.5)% | | | | | | (22.8)% | | |
Price / EPS (Last Twelve Months)
|
| | | | 8.9x | | | | | | 8.1x | | | | | | 6.8x | | | | | | 7.2x | | | | | | 5.2x | | | | | | 10.9x | | |
Price / 2023E Earnings Per Share(1)
|
| | | | 10.7x | | | | | | NA | | | | | | 7.9x | | | | | | 8.5x | | | | | | 5.0x | | | | | | 15.7x | | |
Price / 2024E Earnings Per Share(1)
|
| | | | 13.6x | | | | | | NA | | | | | | 8.6x | | | | | | 9.1x | | | | | | 5.4x | | | | | | 13.5x | | |
Price / Tangible Book Value
|
| | | | 117.9% | | | | | | 102.9% | | | | | | 81.3% | | | | | | 85.1% | | | | | | 56.6% | | | | | | 130.3% | | |
Price / Tangible Book Value (Excluding AOCI)
|
| | | | 98.8% | | | | | | 75.0% | | | | | | 76.0% | | | | | | 74.8% | | | | | | 53.6% | | | | | | 107.6% | | |
Dividend Yield (Last Twelve Months)
|
| | | | 3.65% | | | | | | 5.57% | | | | | | 4.84% | | | | | | 4.63% | | | | | | 0.97% | | | | | | 6.91% | | |
Average Daily Volume (in thousands)
|
| | | $ | 623 | | | | | $ | 108 | | | | | $ | 1,713 | | | | | $ | 2,060 | | | | | $ | 809 | | | | | $ | 5,400 | | |
Announcement Date
|
| |
Acquirer
|
| |
Target
|
|
07/25/2023*
03/21/2023
02/13/2023
12/14/2022
12/05/2022
11/30/2022
10/25/2022
10/11/2022
10/11/2022*
08/30/2022
08/08/2022
07/27/2022
06/21/2022
06/01/2022
05/24/2022
05/04/2022
05/04/2022
04/01/2022
03/30/2022
03/29/2022
03/24/2022
03/02/2022
02/24/2022
|
| |
Atlantic Union Bankshares Corporation
First Mid Bancshares, Inc.
United Community Banks, Inc.
First Bank
NBT Bancorp Inc.
Byline Bancorp, Inc.
Peoples Bancorp Inc.
Prosperity Bancshares, Inc.
Prosperity Bancshares, Inc.
First Commonwealth Financial Corp.
Seacoast Banking Corporation of Florida
The First Bancshares, Inc.
First Bancorp
F.N.B. Corporation
Brookline Bancorp, Inc.
Seacoast Banking Corporation of Florida
United Community Banks, Inc.
National Bank Holdings Corporation
Nicolet Bankshares, Inc.
Seacoast Banking Corporation of Florida
Farmers National Banc Corp.
Fulton Financial Corporation
Origin Bancorp, Inc.
|
| |
American National Bankshares Inc.
Blackhawk Bancorp, Inc.
First Miami Bancorp, Inc.
Malvern Bancorp, Inc.
Salisbury Bancorp, Inc.
Inland Bancorp, Inc.
Limestone Bancorp, Inc.
First Bancshares of Texas, Inc.
Lone Star State Bancshares, Inc.
Centric Financial Corporation
Professional Holding Corp.
Heritage Southeast Bancorporation, Inc.
GrandSouth Bancorporation
UB Bancorp
PCSB Financial Corporation
Drummond Banking Company
Progress Financial Corporation
Bancshares of Jackson Hole, Inc.
Charter Bankshares, Inc.
Apollo Bancshares, Inc.
Emclaire Financial Corp
Prudential Bancorp, Inc.
BT Holdings, Inc.
|
|
Announcement Date
|
| |
Acquirer
|
| |
Target
|
|
12/14/2022
08/30/2022
05/24/2022
03/24/2022
03/02/2022
07/13/2021
07/12/2021
06/30/2021
06/29/2021
|
| |
First Bank
First Commonwealth Financial Corp.
Brookline Bancorp, Inc.
Farmers National Banc Corp.
Fulton Financial Corporation
F.N.B. Corporation
Lakeland Bancorp, Inc.
Mid Penn Bancorp, Inc.
Valley National Bancorp
|
| |
Malvern Bancorp, Inc.
Centric Financial Corporation
PCSB Financial Corporation
Emclaire Financial Corp
Prudential Bancorp, Inc.
Howard Bancorp, Inc.
1st Constitution Bancorp
Riverview Financial Corporation
The Westchester Bank Holding Corp.
|
|
Announcement Date
|
| |
Acquirer
|
| |
Target
|
|
03/21/2023
12/05/2022
10/25/2022
10/11/2022*
06/21/2022
05/24/2022
05/04/2022
05/04/2022
04/01/2022
03/29/2022
03/24/2022
|
| |
First Mid Bancshares, Inc.
NBT Bancorp Inc.
Peoples Bancorp Inc.
Prosperity Bancshares, Inc.
First Bancorp
Brookline Bancorp, Inc.
United Community Banks, Inc.
Seacoast Banking Corporation of Florida
National Bank Holdings Corporation
Seacoast Banking Corporation of Florida
Farmers National Banc Corp.
|
| |
Blackhawk Bancorp, Inc.
Salisbury Bancorp, Inc.
Limestone Bancorp, Inc.
Lone Star State Bancshares, Inc.
GrandSouth Bancorporation
PCSB Financial Corporation
Progress Financial Corporation
Drummond Banking Company
Bancshares of Jackson Hole, Inc.
Apollo Bancshares, Inc.
Emclaire Financial Corp
|
|
Financial Condition and Performance(1)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
Recent
|
| |
Regional
|
| |
Performance
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
FNCB
|
| |
Median
|
| |
Average
|
| |
Minimum
|
| |
Maximum
|
| |
Median
|
| |
Average
|
| |
Minimum
|
| |
Maximum
|
| |
Median
|
| |
Average
|
| |
Minimum
|
| |
Maximum
|
| |||||||||||||||||||||||||||||||||||||||
Total Assets (in millions)
|
| | | $ | 1,862 | | | | | $ | 1,305 | | | | | $ | 1,516 | | | | | $ | 1,025 | | | | | $ | 3,076 | | | | | $ | 1,215 | | | | | $ | 1,458 | | | | | $ | 1,036 | | | | | $ | 2,600 | | | | | $ | 1,322 | | | | | $ | 1,416 | | | | | $ | 1,025 | | | | | $ | 1,985 | | |
Return on Average Assets (Last Twelve Months)
|
| | | | 0.91% | | | | | | 1.07% | | | | | | 1.02% | | | | | | 0.47% | | | | | | 1.49% | | | | | | 0.85% | | | | | | 0.86% | | | | | | 0.63% | | | | | | 1.16% | | | | | | 1.07% | | | | | | 1.13% | | | | | | 0.79% | | | | | | 1.47% | | |
Return on Average Equity (Last Twelve Months)
|
| | | | 12.97% | | | | | | 10.63% | | | | | | 10.48% | | | | | | 4.79% | | | | | | 17.81% | | | | | | 9.26% | | | | | | 8.42% | | | | | | 4.79% | | | | | | 11.32% | | | | | | 13.02% | | | | | | 12.36% | | | | | | 5.37% | | | | | | 17.81% | | |
Tangible Common Equity Ratio
|
| | | | 6.66% | | | | | | 8.20% | | | | | | 8.79% | | | | | | 4.94% | | | | | | 14.02% | | | | | | 9.92% | | | | | | 10.44% | | | | | | 6.97% | | | | | | 14.02% | | | | | | 8.10% | | | | | | 8.21% | | | | | | 4.94% | | | | | | 13.66% | | |
Non-Performing Assets / Total Assets
|
| | | | 0.29% | | | | | | 0.32% | | | | | | 0.44% | | | | | | 0.02% | | | | | | 1.63% | | | | | | 0.65% | | | | | | 0.72% | | | | | | 0.21% | | | | | | 1.21% | | | | | | 0.26% | | | | | | 0.26% | | | | | | 0.02% | | | | | | 0.44% | | |
Transaction Multiples(1)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
Recent
|
| |
Regional
|
| |
Performance
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
FNCB
|
| |
Median
|
| |
Average
|
| |
Minimum
|
| |
Maximum
|
| |
Median
|
| |
Average
|
| |
Minimum
|
| |
Maximum
|
| |
Median
|
| |
Average
|
| |
Minimum
|
| |
Maximum
|
| |||||||||||||||||||||||||||||||||||||||
Transaction Price / Tang. Book Value
(Per Share) |
| | | | 103.2% | | | | | | 162.9% | | | | | | 160.2% | | | | | | 102.4% | | | | | | 216.4% | | | | | | 131.5% | | | | | | 133.0% | | | | | | 102.4% | | | | | | 169.0% | | | | | | 174.5% | | | | | | 168.9% | | | | | | 117.6% | | | | | | 208.5% | | |
Transaction Price / Tang. Book Value
(Aggregate) |
| | | | 104.6% | | | | | | 165.2% | | | | | | 163.9% | | | | | | 102.5% | | | | | | 234.7% | | | | | | 137.9% | | | | | | 135.2% | | | | | | 102.5% | | | | | | 169.0% | | | | | | 183.5% | | | | | | 173.3% | | | | | | 118.5% | | | | | | 208.5% | | |
Transaction Price / Tang. Book Value (Per Share) Ex. AOCI
|
| | | | 76.2% | | | | | | 151.2% | | | | | | 146.3% | | | | | | 89.1% | | | | | | 205.1% | | | | | | 130.0% | | | | | | 131.4% | | | | | | 100.2% | | | | | | 169.7% | | | | | | 155.5% | | | | | | 152.1% | | | | | | 89.1% | | | | | | 197.6% | | |
Transaction Price / Tang. Book Value (Aggregate) Ex. AOCI
|
| | | | 76.2% | | | | | | 152.3% | | | | | | 150.0% | | | | | | 90.0% | | | | | | 222.5% | | | | | | 136.4% | | | | | | 133.5% | | | | | | 100.3% | | | | | | 169.7% | | | | | | 159.1% | | | | | | 156.8% | | | | | | 90.0% | | | | | | 197.6% | | |
Transaction Price / EPS (Last Twelve Months)
|
| | | | 8.2x | | | | | | 13.8x | | | | | | 14.9x | | | | | | 6.6x | | | | | | 23.2x | | | | | | 17.9x | | | | | | 16.0x | | | | | | 10.4x | | | | | | 21.4x | | | | | | 13.2x | | | | | | 14.0x | | | | | | 6.6x | | | | | | 20.3x | | |
One-Day Market Premium
(September 25, 2023) |
| | | | 0.2% | | | | | | 24.3% | | | | | | 23.6% | | | | | | 4.9% | | | | | | 42.5% | | | | | | 24.3% | | | | | | 25.1% | | | | | | 11.6% | | | | | | 42.5% | | | | | | 14.1% | | | | | | 19.2% | | | | | | 4.9% | | | | | | 41.1% | | |
Core Deposits
Premium(2) |
| | | | 0.4% | | | | | | 7.2% | | | | | | 6.5% | | | | | | 0.6% | | | | | | 11.4% | | | | | | 4.1% | | | | | | 4.5% | | | | | | 0.6% | | | | | | 9.0% | | | | | | 7.9% | | | | | | 7.3% | | | | | | 2.2% | | | | | | 11.4% | | |
| | |
Earnings Per Share Multiple
|
| |||||||||||||||||||||||||||||||||||||||||||||
Discount Rate
|
| |
6.0x
|
| |
7.0x
|
| |
8.0x
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| ||||||||||||||||||||||||
10.00%
|
| | | $ | 24.53 | | | | | $ | 27.50 | | | | | $ | 30.47 | | | | | $ | 33.44 | | | | | $ | 36.41 | | | | | $ | 39.38 | | | | | $ | 42.36 | | | | | $ | 45.33 | | |
11.00%
|
| | | $ | 23.49 | | | | | $ | 26.31 | | | | | $ | 29.14 | | | | | $ | 31.96 | | | | | $ | 34.79 | | | | | $ | 37.62 | | | | | $ | 40.44 | | | | | $ | 43.27 | | |
12.00%
|
| | | $ | 22.50 | | | | | $ | 25.19 | | | | | $ | 27.88 | | | | | $ | 30.57 | | | | | $ | 33.26 | | | | | $ | 35.95 | | | | | $ | 38.64 | | | | | $ | 41.33 | | |
12.92%
|
| | | $ | 21.63 | | | | | $ | 24.20 | | | | | $ | 26.77 | | | | | $ | 29.35 | | | | | $ | 31.92 | | | | | $ | 34.49 | | | | | $ | 37.06 | | | | | $ | 39.63 | | |
13.00%
|
| | | $ | 21.56 | | | | | $ | 24.12 | | | | | $ | 26.68 | | | | | $ | 29.25 | | | | | $ | 31.81 | | | | | $ | 34.37 | | | | | $ | 36.93 | | | | | $ | 39.49 | | |
14.00%
|
| | | $ | 20.68 | | | | | $ | 23.12 | | | | | $ | 25.56 | | | | | $ | 28.00 | | | | | $ | 30.44 | | | | | $ | 32.88 | | | | | $ | 35.32 | | | | | $ | 37.76 | | |
15.00%
|
| | | $ | 19.84 | | | | | $ | 22.16 | | | | | $ | 24.49 | | | | | $ | 26.82 | | | | | $ | 29.14 | | | | | $ | 31.47 | | | | | $ | 33.79 | | | | | $ | 36.12 | | |
| | |
Tangible Book Value Per Share Multiple
|
| |||||||||||||||||||||||||||||||||||||||||||||
Discount Rate
|
| |
70.0%
|
| |
80.0%
|
| |
90.0%
|
| |
100.0%
|
| |
110.0%
|
| |
120.0%
|
| |
130.0%
|
| |
140.0%
|
| ||||||||||||||||||||||||
10.00%
|
| | | $ | 28.20 | | | | | $ | 31.27 | | | | | $ | 34.34 | | | | | $ | 37.41 | | | | | $ | 40.48 | | | | | $ | 43.55 | | | | | $ | 46.62 | | | | | $ | 49.69 | | |
11.00%
|
| | | $ | 26.97 | | | | | $ | 29.90 | | | | | $ | 32.82 | | | | | $ | 35.74 | | | | | $ | 38.66 | | | | | $ | 41.58 | | | | | $ | 44.50 | | | | | $ | 47.42 | | |
12.00%
|
| | | $ | 25.82 | | | | | $ | 28.60 | | | | | $ | 31.38 | | | | | $ | 34.16 | | | | | $ | 36.94 | | | | | $ | 39.72 | | | | | $ | 42.50 | | | | | $ | 45.28 | | |
12.92%
|
| | | $ | 24.81 | | | | | $ | 27.46 | | | | | $ | 30.12 | | | | | $ | 32.78 | | | | | $ | 35.44 | | | | | $ | 38.09 | | | | | $ | 40.75 | | | | | $ | 43.41 | | |
13.00%
|
| | | $ | 24.72 | | | | | $ | 27.37 | | | | | $ | 30.02 | | | | | $ | 32.67 | | | | | $ | 35.31 | | | | | $ | 37.96 | | | | | $ | 40.61 | | | | | $ | 43.26 | | |
14.00%
|
| | | $ | 23.69 | | | | | $ | 26.21 | | | | | $ | 28.73 | | | | | $ | 31.26 | | | | | $ | 33.78 | | | | | $ | 36.30 | | | | | $ | 38.82 | | | | | $ | 41.34 | | |
15.00%
|
| | | $ | 22.71 | | | | | $ | 25.11 | | | | | $ | 27.52 | | | | | $ | 29.92 | | | | | $ | 32.32 | | | | | $ | 34.73 | | | | | $ | 37.13 | | | | | $ | 39.53 | | |
| | |
Earnings Per Share Multiple
|
| |||||||||||||||||||||||||||||||||||||||||||||
Variance to 2028 EPS
|
| |
6.0x
|
| |
7.0x
|
| |
8.0x
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| ||||||||||||||||||||||||
20.00%
|
| | | $ | 24.72 | | | | | $ | 27.80 | | | | | $ | 30.89 | | | | | $ | 33.97 | | | | | $ | 37.06 | | | | | $ | 40.14 | | | | | $ | 43.23 | | | | | $ | 46.32 | | |
15.00%
|
| | | $ | 23.95 | | | | | $ | 26.90 | | | | | $ | 29.86 | | | | | $ | 32.82 | | | | | $ | 35.77 | | | | | $ | 38.73 | | | | | $ | 41.69 | | | | | $ | 44.64 | | |
10.00%
|
| | | $ | 23.17 | | | | | $ | 26.00 | | | | | $ | 28.83 | | | | | $ | 31.66 | | | | | $ | 34.49 | | | | | $ | 37.32 | | | | | $ | 40.14 | | | | | $ | 42.97 | | |
5.00%
|
| | | $ | 22.40 | | | | | $ | 25.10 | | | | | $ | 27.80 | | | | | $ | 30.50 | | | | | $ | 33.20 | | | | | $ | 35.90 | | | | | $ | 38.60 | | | | | $ | 41.30 | | |
0.00%
|
| | | $ | 21.63 | | | | | $ | 24.20 | | | | | $ | 26.77 | | | | | $ | 29.35 | | | | | $ | 31.92 | | | | | $ | 34.49 | | | | | $ | 37.06 | | | | | $ | 39.63 | | |
-5.00%
|
| | | $ | 20.86 | | | | | $ | 23.30 | | | | | $ | 25.75 | | | | | $ | 28.19 | | | | | $ | 30.63 | | | | | $ | 33.07 | | | | | $ | 35.52 | | | | | $ | 37.96 | | |
-10.00%
|
| | | $ | 20.09 | | | | | $ | 22.40 | | | | | $ | 24.72 | | | | | $ | 27.03 | | | | | $ | 29.35 | | | | | $ | 31.66 | | | | | $ | 33.97 | | | | | $ | 36.29 | | |
-15.00%
|
| | | $ | 19.32 | | | | | $ | 21.50 | | | | | $ | 23.69 | | | | | $ | 25.87 | | | | | $ | 28.06 | | | | | $ | 30.25 | | | | | $ | 32.43 | | | | | $ | 34.62 | | |
-20.00%
|
| | | $ | 18.55 | | | | | $ | 20.60 | | | | | $ | 22.66 | | | | | $ | 24.72 | | | | | $ | 26.77 | | | | | $ | 28.83 | | | | | $ | 30.89 | | | | | $ | 32.95 | | |
| | |
Earnings Per Share Multiple
|
| |||||||||||||||||||||||||||||||||||||||||||||
Discount Rate
|
| |
6.0x
|
| |
7.0x
|
| |
8.0x
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| ||||||||||||||||||||||||
13.00%
|
| | | $ | 4.08 | | | | | $ | 4.54 | | | | | $ | 4.99 | | | | | $ | 5.44 | | | | | $ | 5.90 | | | | | $ | 6.35 | | | | | $ | 6.81 | | | | | $ | 7.26 | | |
14.00%
|
| | | $ | 3.92 | | | | | $ | 4.35 | | | | | $ | 4.78 | | | | | $ | 5.22 | | | | | $ | 5.65 | | | | | $ | 6.08 | | | | | $ | 6.51 | | | | | $ | 6.95 | | |
15.00%
|
| | | $ | 3.76 | | | | | $ | 4.18 | | | | | $ | 4.59 | | | | | $ | 5.00 | | | | | $ | 5.41 | | | | | $ | 5.83 | | | | | $ | 6.24 | | | | | $ | 6.65 | | |
15.42%
|
| | | $ | 3.70 | | | | | $ | 4.11 | | | | | $ | 4.51 | | | | | $ | 4.91 | | | | | $ | 5.32 | | | | | $ | 5.72 | | | | | $ | 6.12 | | | | | $ | 6.53 | | |
16.00%
|
| | | $ | 3.62 | | | | | $ | 4.01 | | | | | $ | 4.40 | | | | | $ | 4.80 | | | | | $ | 5.19 | | | | | $ | 5.58 | | | | | $ | 5.98 | | | | | $ | 6.37 | | |
17.00%
|
| | | $ | 3.48 | | | | | $ | 3.85 | | | | | $ | 4.23 | | | | | $ | 4.60 | | | | | $ | 4.98 | | | | | $ | 5.35 | | | | | $ | 5.73 | | | | | $ | 6.10 | | |
18.00%
|
| | | $ | 3.35 | | | | | $ | 3.70 | | | | | $ | 4.06 | | | | | $ | 4.42 | | | | | $ | 4.78 | | | | | $ | 5.13 | | | | | $ | 5.49 | | | | | $ | 5.85 | | |
| | |
Tangible Book Value Per Share Multiple
|
| |||||||||||||||||||||||||||||||||||||||||||||
Discount Rate
|
| |
70.0%
|
| |
80.0%
|
| |
90.0%
|
| |
100.0%
|
| |
110.0%
|
| |
120.0%
|
| |
130.0%
|
| |
140.0%
|
| ||||||||||||||||||||||||
13.00%
|
| | | $ | 4.52 | | | | | $ | 4.98 | | | | | $ | 5.43 | | | | | $ | 5.88 | | | | | $ | 6.33 | | | | | $ | 6.78 | | | | | $ | 7.24 | | | | | $ | 7.69 | | |
14.00%
|
| | | $ | 4.34 | | | | | $ | 4.77 | | | | | $ | 5.20 | | | | | $ | 5.63 | | | | | $ | 6.06 | | | | | $ | 6.49 | | | | | $ | 6.92 | | | | | $ | 7.35 | | |
15.00%
|
| | | $ | 4.16 | | | | | $ | 4.58 | | | | | $ | 4.99 | | | | | $ | 5.40 | | | | | $ | 5.81 | | | | | $ | 6.22 | | | | | $ | 6.63 | | | | | $ | 7.04 | | |
15.42%
|
| | | $ | 4.09 | | | | | $ | 4.50 | | | | | $ | 4.90 | | | | | $ | 5.30 | | | | | $ | 5.70 | | | | | $ | 6.10 | | | | | $ | 6.51 | | | | | $ | 6.91 | | |
16.00%
|
| | | $ | 4.00 | | | | | $ | 4.39 | | | | | $ | 4.78 | | | | | $ | 5.17 | | | | | $ | 5.56 | | | | | $ | 5.96 | | | | | $ | 6.35 | | | | | $ | 6.74 | | |
17.00%
|
| | | $ | 3.84 | | | | | $ | 4.22 | | | | | $ | 4.59 | | | | | $ | 4.96 | | | | | $ | 5.34 | | | | | $ | 5.71 | | | | | $ | 6.08 | | | | | $ | 6.45 | | |
18.00%
|
| | | $ | 3.69 | | | | | $ | 4.05 | | | | | $ | 4.41 | | | | | $ | 4.76 | | | | | $ | 5.12 | | | | | $ | 5.47 | | | | | $ | 5.83 | | | | | $ | 6.19 | | |
| | |
Earnings Per Share Multiple
|
| |||||||||||||||||||||||||||||||||||||||||||||
Variance to 2028 EPS
|
| |
6.0x
|
| |
7.0x
|
| |
8.0x
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| ||||||||||||||||||||||||
20.00%
|
| | | $ | 4.19 | | | | | $ | 4.67 | | | | | $ | 5.16 | | | | | $ | 5.64 | | | | | $ | 6.12 | | | | | $ | 6.61 | | | | | $ | 7.09 | | | | | $ | 7.58 | | |
15.00%
|
| | | $ | 4.06 | | | | | $ | 4.53 | | | | | $ | 4.99 | | | | | $ | 5.46 | | | | | $ | 5.92 | | | | | $ | 6.39 | | | | | $ | 6.85 | | | | | $ | 7.32 | | |
10.00%
|
| | | $ | 3.94 | | | | | $ | 4.39 | | | | | $ | 4.83 | | | | | $ | 5.28 | | | | | $ | 5.72 | | | | | $ | 6.16 | | | | | $ | 6.61 | | | | | $ | 7.05 | | |
5.00%
|
| | | $ | 3.82 | | | | | $ | 4.25 | | | | | $ | 4.67 | | | | | $ | 5.09 | | | | | $ | 5.52 | | | | | $ | 5.94 | | | | | $ | 6.37 | | | | | $ | 6.79 | | |
0.00%
|
| | | $ | 3.70 | | | | | $ | 4.11 | | | | | $ | 4.51 | | | | | $ | 4.91 | | | | | $ | 5.32 | | | | | $ | 5.72 | | | | | $ | 6.12 | | | | | $ | 6.53 | | |
-5.00%
|
| | | $ | 3.58 | | | | | $ | 3.96 | | | | | $ | 4.35 | | | | | $ | 4.73 | | | | | $ | 5.11 | | | | | $ | 5.50 | | | | | $ | 5.88 | | | | | $ | 6.27 | | |
-10.00%
|
| | | $ | 3.46 | | | | | $ | 3.82 | | | | | $ | 4.19 | | | | | $ | 4.55 | | | | | $ | 4.91 | | | | | $ | 5.28 | | | | | $ | 5.64 | | | | | $ | 6.00 | | |
-15.00%
|
| | | $ | 3.34 | | | | | $ | 3.68 | | | | | $ | 4.02 | | | | | $ | 4.37 | | | | | $ | 4.71 | | | | | $ | 5.05 | | | | | $ | 5.40 | | | | | $ | 5.74 | | |
-20.00%
|
| | | $ | 3.22 | | | | | $ | 3.54 | | | | | $ | 3.86 | | | | | $ | 4.19 | | | | | $ | 4.51 | | | | | $ | 4.83 | | | | | $ | 5.16 | | | | | $ | 5.48 | | |
| | |
Earnings Per Share Multiple
|
| |||||||||||||||||||||||||||||||||||||||||||||
Discount Rate
|
| |
6.0x
|
| |
7.0x
|
| |
8.0x
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| ||||||||||||||||||||||||
9.00%
|
| | | $ | 35.07 | | | | | $ | 39.28 | | | | | $ | 43.49 | | | | | $ | 47.70 | | | | | $ | 51.91 | | | | | $ | 56.13 | | | | | $ | 60.34 | | | | | $ | 64.55 | | |
10.00%
|
| | | $ | 33.55 | | | | | $ | 37.56 | | | | | $ | 41.56 | | | | | $ | 45.57 | | | | | $ | 49.57 | | | | | $ | 53.58 | | | | | $ | 57.58 | | | | | $ | 61.59 | | |
11.00%
|
| | | $ | 32.12 | | | | | $ | 35.93 | | | | | $ | 39.74 | | | | | $ | 43.55 | | | | | $ | 47.36 | | | | | $ | 51.17 | | | | | $ | 54.98 | | | | | $ | 58.79 | | |
11.95%
|
| | | $ | 30.83 | | | | | $ | 34.46 | | | | | $ | 38.10 | | | | | $ | 41.73 | | | | | $ | 45.36 | | | | | $ | 49.00 | | | | | $ | 52.63 | | | | | $ | 56.27 | | |
12.00%
|
| | | $ | 30.76 | | | | | $ | 34.39 | | | | | $ | 38.02 | | | | | $ | 41.64 | | | | | $ | 45.27 | | | | | $ | 48.90 | | | | | $ | 52.52 | | | | | $ | 56.15 | | |
13.00%
|
| | | $ | 29.48 | | | | | $ | 32.93 | | | | | $ | 36.39 | | | | | $ | 39.84 | | | | | $ | 43.29 | | | | | $ | 46.75 | | | | | $ | 50.20 | | | | | $ | 53.65 | | |
14.00%
|
| | | $ | 28.27 | | | | | $ | 31.56 | | | | | $ | 34.85 | | | | | $ | 38.14 | | | | | $ | 41.43 | | | | | $ | 44.72 | | | | | $ | 48.00 | | | | | $ | 51.29 | | |
| | |
Tangible Book Value Per Share Multiple
|
| |||||||||||||||||||||||||||||||||||||||||||||
Discount Rate
|
| |
70.0%
|
| |
80.0%
|
| |
90.0%
|
| |
100.0%
|
| |
110.0%
|
| |
120.0%
|
| |
130.0%
|
| |
140.0%
|
| ||||||||||||||||||||||||
9.00%
|
| | | $ | 33.98 | | | | | $ | 37.43 | | | | | $ | 40.89 | | | | | $ | 44.34 | | | | | $ | 47.79 | | | | | $ | 51.25 | | | | | $ | 54.70 | | | | | $ | 58.16 | | |
10.00%
|
| | | $ | 32.51 | | | | | $ | 35.80 | | | | | $ | 39.08 | | | | | $ | 42.37 | | | | | $ | 45.65 | | | | | $ | 48.94 | | | | | $ | 52.22 | | | | | $ | 55.51 | | |
11.00%
|
| | | $ | 31.13 | | | | | $ | 34.26 | | | | | $ | 37.38 | | | | | $ | 40.51 | | | | | $ | 43.63 | | | | | $ | 46.76 | | | | | $ | 49.88 | | | | | $ | 53.01 | | |
11.95%
|
| | | $ | 29.88 | | | | | $ | 32.87 | | | | | $ | 35.85 | | | | | $ | 38.83 | | | | | $ | 41.81 | | | | | $ | 44.79 | | | | | $ | 47.77 | | | | | $ | 50.75 | | |
12.00%
|
| | | $ | 29.82 | | | | | $ | 32.80 | | | | | $ | 35.77 | | | | | $ | 38.75 | | | | | $ | 41.72 | | | | | $ | 44.70 | | | | | $ | 47.67 | | | | | $ | 50.64 | | |
13.00%
|
| | | $ | 28.59 | | | | | $ | 31.42 | | | | | $ | 34.25 | | | | | $ | 37.08 | | | | | $ | 39.92 | | | | | $ | 42.75 | | | | | $ | 45.58 | | | | | $ | 48.41 | | |
14.00%
|
| | | $ | 27.42 | | | | | $ | 30.11 | | | | | $ | 32.81 | | | | | $ | 35.51 | | | | | $ | 38.21 | | | | | $ | 40.90 | | | | | $ | 43.60 | | | | | $ | 46.30 | | |
| | |
Earnings Per Share Multiple
|
| |||||||||||||||||||||||||||||||||||||||||||||
Variance to 2028 EPS
|
| |
6.0x
|
| |
7.0x
|
| |
8.0x
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| ||||||||||||||||||||||||
20.00%
|
| | | $ | 35.19 | | | | | $ | 39.55 | | | | | $ | 43.91 | | | | | $ | 48.27 | | | | | $ | 52.63 | | | | | $ | 57.00 | | | | | $ | 61.36 | | | | | $ | 65.72 | | |
15.00%
|
| | | $ | 34.10 | | | | | $ | 38.28 | | | | | $ | 42.46 | | | | | $ | 46.64 | | | | | $ | 50.82 | | | | | $ | 55.00 | | | | | $ | 59.18 | | | | | $ | 63.36 | | |
10.00%
|
| | | $ | 33.01 | | | | | $ | 37.00 | | | | | $ | 41.00 | | | | | $ | 45.00 | | | | | $ | 49.00 | | | | | $ | 53.00 | | | | | $ | 57.00 | | | | | $ | 60.99 | | |
5.00%
|
| | | $ | 31.92 | | | | | $ | 35.73 | | | | | $ | 39.55 | | | | | $ | 43.37 | | | | | $ | 47.18 | | | | | $ | 51.00 | | | | | $ | 54.82 | | | | | $ | 58.63 | | |
0.00%
|
| | | $ | 30.83 | | | | | $ | 34.46 | | | | | $ | 38.10 | | | | | $ | 41.73 | | | | | $ | 45.36 | | | | | $ | 49.00 | | | | | $ | 52.63 | | | | | $ | 56.27 | | |
-5.00%
|
| | | $ | 29.74 | | | | | $ | 33.19 | | | | | $ | 36.64 | | | | | $ | 40.09 | | | | | $ | 43.55 | | | | | $ | 47.00 | | | | | $ | 50.45 | | | | | $ | 53.91 | | |
-10.00%
|
| | | $ | 28.65 | | | | | $ | 31.92 | | | | | $ | 35.19 | | | | | $ | 38.46 | | | | | $ | 41.73 | | | | | $ | 45.00 | | | | | $ | 48.27 | | | | | $ | 51.54 | | |
-15.00%
|
| | | $ | 27.55 | | | | | $ | 30.64 | | | | | $ | 33.73 | | | | | $ | 36.82 | | | | | $ | 39.91 | | | | | $ | 43.00 | | | | | $ | 46.09 | | | | | $ | 49.18 | | |
-20.00%
|
| | | $ | 26.46 | | | | | $ | 29.37 | | | | | $ | 32.28 | | | | | $ | 35.19 | | | | | $ | 38.10 | | | | | $ | 41.00 | | | | | $ | 43.91 | | | | | $ | 46.82 | | |
Contribution Analysis
|
| ||||||||||||||||||||||||
| | |
Peoples
Stand-alone |
| |
Peoples
% of Total |
| |
FNCB
Stand-alone |
| |
FNCB
% of Total |
| ||||||||||||
Market Capitalization | | | | | | | | | | | | | | | | | | | | | | | | | |
Market Capitalization (September 25, 2023) (in thousands)
|
| | | $ | 314,799 | | | | | | 71.1% | | | | | $ | 127,862 | | | | | | 28.9% | | |
Income Statement(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
LTM Net Income (in thousands)
|
| | | $ | 36,111 | | | | | | 69.5% | | | | | $ | 15,822 | | | | | | 30.5% | | |
2023E Net Income (in thousands)
|
| | | $ | 29,800 | | | | | | 67.1% | | | | | $ | 14,601 | | | | | | 32.9% | | |
2024E Net Income (in thousands)
|
| | | $ | 23,250 | | | | | | 62.7% | | | | | $ | 13,852 | | | | | | 37.3% | | |
2025E Net Income (in thousands)
|
| | | $ | 28,377 | | | | | | 63.9% | | | | | $ | 16,055 | | | | | | 36.1% | | |
Balance Sheet(2) | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Assets (in thousands)
|
| | | $ | 3,681,775 | | | | | | 68.9% | | | | | $ | 1,661,872 | | | | | | 31.1% | | |
Gross Loans, Incl. Loans HFS (in thousands)
|
| | | $ | 2,843,238 | | | | | | 70.3% | | | | | $ | 1,200,595 | | | | | | 29.7% | | |
Total Deposits (in thousands)
|
| | | $ | 3,229,481 | | | | | | 68.6% | | | | | $ | 1,476,064 | | | | | | 31.4% | | |
Tangible Common Equity (in thousands)
|
| | | $ | 268,369 | | | | | | 68.4% | | | | | $ | 124,059 | | | | | | 31.6% | | |
Average Contribution .
|
| | | | | | | | | | 67.8% | | | | | | | | | | | | 32.2% | | |
Median Contribution .
|
| | | | | | | | | | 68.6% | | | | | | | | | | | | 31.4% | | |
Pro Forma Ownership | | | | | | | | | | | | | | | | | | | | | | | | | |
Merger Transaction – Actual
|
| | | | | | | | | | 70.9% | | | | | | | | | | | | 29.1% | | |
|
Transaction Value / Reported Tangible Book Value (at June 30, 2023)
|
| | | | 1.02x | | |
|
Transaction Value / Year-To-Date Annualized (“YTDA”) Core Earnings(1)
|
| | | | 9.8x | | |
|
Transaction Value / 2023 Estimated Earnings(2)
|
| | | | 9.3x | | |
|
Transaction Value / 2024 Estimated Earnings(2)
|
| | | | 8.5x | | |
|
Implied Market Premium (FNCB Spot Price)(3)
|
| | | | 5.3% | | |
|
Implied Market Premium (FNCB 10-Day Volume Weighted Average Price
(“VWAP”))(3) |
| | | | 3.9% | | |
|
Implied Market Premium (FNCB 20-Day VWAP)(3)
|
| | | | 6.7% | | |
|
Implied Market Premium (FNCB YTD VWAP)(3)
|
| | | | 0.8% | | |
|
Core Deposit Premium(4)
|
| | | | 0.3% | | |
As of Metric
|
| |
PFIS
Price p/share ($) |
| |
Negotiated
Exchange Ratio (x) |
| |
Indicative
Value to FNCB ($) |
| |
Implied
FNCB P/TBV (x) |
| |
Premium to
FNCB Spot ($6.07) (% ) |
| |
FNCB YTD
VWAP ($6.34) (% ) |
| ||||||||||||||||||
Market data as of September 26, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Spot
|
| | | $ | 43.78 | | | | | | 0.1460x | | | | | $ | 6.39 | | | | | | 1.02x | | | | | | 5% | | | | | | 1% | | |
5-Day VWAP
|
| | | $ | 44.14 | | | | | | 0.1460x | | | | | $ | 6.44 | | | | | | 1.03x | | | | | | 6% | | | | | | 2% | | |
10-Day VWAP
|
| | | $ | 44.18 | | | | | | 0.1460x | | | | | $ | 6.45 | | | | | | 1.03x | | | | | | 6% | | | | | | 2% | | |
20-Day VWAP
|
| | | $ | 44.13 | | | | | | 0.1460x | | | | | $ | 6.44 | | | | | | 1.03x | | | | | | 6% | | | | | | 2% | | |
30-Day VWAP
|
| | | $ | 44.22 | | | | | | 0.1460x | | | | | $ | 6.46 | | | | | | 1.03x | | | | | | 6% | | | | | | 2% | | |
YTD VWAP
|
| | | $ | 44.32 | | | | | | 0.1460x | | | | | $ | 6.47 | | | | | | 1.03x | | | | | | 7% | | | | | | 2% | | |
Yearly VWAPS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2019
|
| | | $ | 45.81 | | | | | | 0.1460x | | | | | $ | 6.69 | | | | | | 1.06x | | | | | | 10% | | | | | | 5% | | |
2020
|
| | | $ | 37.98 | | | | | | 0.1460x | | | | | $ | 5.55 | | | | | | 0.88x | | | | | | (9)% | | | | | | (13)% | | |
2021
|
| | | $ | 44.64 | | | | | | 0.1460x | | | | | $ | 6.52 | | | | | | 1.04x | | | | | | 7% | | | | | | 3% | | |
2022
|
| | | $ | 51.27 | | | | | | 0.1460x | | | | | $ | 7.49 | | | | | | 1.19x | | | | | | 23% | | | | | | 18% | | |
2023 YTD .
|
| | | $ | 44.32 | | | | | | 0.1460x | | | | | $ | 6.47 | | | | | | 1.03x | | | | | | 7% | | | | | | 2% | | |
2019 – 2023 YTD
|
| | | $ | 44.65 | | | | | | 0.1460x | | | | | $ | 6.52 | | | | | | 1.04x | | | | | | 7% | | | | | | 3% | | |
| | |
PEOPLES
|
| |
FNCB
|
| ||||||||||||||||||
| | |
($M)
|
| |
As a % of
Combined Company |
| |
($M)
|
| |
As a % of
Combined Company |
| ||||||||||||
Balance Sheet | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Assets
|
| | | $ | 3,682 | | | | | | 66% | | | | | $ | 1,862 | | | | | | 34% | | |
Net Loans
|
| | | $ | 2,820 | | | | | | 70% | | | | | $ | 1,188 | | | | | | 30% | | |
Market Demographic Weighted Net Loans(1)
|
| | | $ | 2,927 | | | | | | 75% | | | | | $ | 995 | | | | | | 25% | | |
3 Year Trailing Commercial Loan Growth
|
| | | $ | 327 | | | | | | 72% | | | | | $ | 130 | | | | | | 28% | | |
Deposits
|
| | | $ | 3,229 | | | | | | 69% | | | | | $ | 1,476 | | | | | | 31% | | |
Insured Deposits
|
| | | $ | 2,411 | | | | | | 74% | | | | | $ | 851 | | | | | | 26% | | |
Insured Deposits (excl. Public Funds)(2)
|
| | | $ | 2,875 | | | | | | 71% | | | | | $ | 1,146 | | | | | | 29% | | |
Tangible Common Equity
|
| | | $ | 268 | | | | | | 68% | | | | | $ | 124 | | | | | | 32% | | |
Profitability | | | | | | | | | | | | | | | | | | | | | | | | | |
2023Q1 Core Earnings(3)
|
| | | $ | 7.5 | | | | | | 72% | | | | | $ | 3.0 | | | | | | 28% | | |
2023Q2 Core Earnings(3)
|
| | | $ | 7.3 | | | | | | 67% | | | | | $ | 3.6 | | | | | | 33% | | |
YTD 2023Q2 Core Earnings(3)
|
| | | $ | 14.8 | | | | | | 69% | | | | | $ | 6.5 | | | | | | 31% | | |
2024 Est. Earnings(4)
|
| | | $ | 27.0 | | | | | | 64% | | | | | $ | 15.1 | | | | | | 36% | | |
Market Capitalization | | | | | | | | | | | | | | | | | | | | | | | | | |
Spot Price
|
| | | $ | 312.2 | | | | | | 72% | | | | | $ | 119.9 | | | | | | 28% | | |
20-Day VWAP
|
| | | $ | 314.7 | | | | | | 73% | | | | | $ | 118.3 | | | | | | 27% | | |
YTD VWAP
|
| | | $ | 316.0 | | | | | | 72% | | | | | $ | 125.2 | | | | | | 28% | | |
Pro Forma Ownership (Based on 0.1460 Exchange Ratio)
|
| | | | | | | | | | 71% | | | | | | | | | | | | 29% | | |
| Capital Bancorp Inc. (CBNK) | | | Codorus Valley Bancorp Inc. (CVLY) | |
| Meridian Corp. (MRBK) | | | ESSA Bancorp Inc. (ESSA) | |
| Evans Bancorp Inc. (EVBN) | | | Norwood Financial Corp. (NWFL) | |
| Penns Woods Bancorp Inc. (PWOD) | | | Hanover Bancorp Inc. (HNVR) | |
| Parke Bancorp Inc. (PKBK) | | | First United Corp. (FUNC) | |
| Princeton Bancorp (BPRN) | | | Franklin Financial Services (FRAF) | |
| CB Financial Services Inc. (CBFV) | | | Pathfinder Bancorp Inc. (PBHC) | |
| AmeriServ Financial Inc. (ASRV) | | | Union Bankshares Inc. (UNB) | |
| | |
FNCB
|
| |
25th
Percentile |
| |
Median
|
| |
75th
Percentile |
| ||||||||||||
Total Assets
|
| | | $ | 1,862 | | | | | $ | 1,660 | | | | | $ | 2,052 | | | | | $ | 2,162 | | |
TCE / TA
|
| | | | 6.7% | | | | | | 6.8% | | | | | | 7.5% | | | | | | 8.6% | | |
Loans / Deposits
|
| | | | 81.3% | | | | | | 86.7% | | | | | | 92.3% | | | | | | 105.0% | | |
NPA / Assets(1)
|
| | | | 0.29% | | | | | | 0.77% | | | | | | 0.48% | | | | | | 0.27% | | |
LTM Core ROAA(2)
|
| | | | 0.95% | | | | | | 0.95% | | | | | | 1.05% | | | | | | 1.34% | | |
LTM Core ROATCE(2)
|
| | | | 13.6% | | | | | | 11.9% | | | | | | 14.9% | | | | | | 16.5% | | |
Market Capitalization
|
| | | $ | 120 | | | | | $ | 109 | | | | | $ | 138 | | | | | $ | 181 | | |
Price / Tangible Book Value
|
| | | | 0.97x | | | | | | 0.77x | | | | | | 0.90x | | | | | | 1.06x | | |
Price / LTM Core EPS(2)
|
| | | | 7.2x | | | | | | 6.4x | | | | | | 7.5x | | | | | | 7.8x | | |
| Arrow Financial Corp. (AROW) | | | Bar Harbor Bankshares (BHB) | |
| BCB Bancorp Inc. (BCBP) | | | Bankwell Financial Group Inc. (BWFG) | |
| Orrstown Financial Services (ORRF) | | | Citizens Financial Services (CZFS) | |
| The First Bancorp (FNLC) | | | First Bank (FRBA) | |
| Northeast Bank (NBN) | | | Chemung Financial Corp. (CHMG) | |
| Unity Bancorp Inc. (UNTY) | | | Orange County Bancorp Inc. (OBT) | |
| Citizens & Northern Corp. (CZNC) | | | Fidelity D & D Bancorp Inc. (FDBC) | |
| ACNB Corp. (ACNB) | | | Capital Bancorp Inc. (CBNK) | |
| Codorus Valley Bancorp Inc. (CVLY) | | | ESSA Bancorp Inc. (ESSA) | |
| Evans Bancorp Inc. (EVBN) | | | Norwood Financial Corp. (NWFL) | |
| | |
Peoples
|
| |
25th
Percentile |
| |
Median
|
| |
75th
Percentile |
| ||||||||||||
Total Assets
|
| | | $ | 3,682 | | | | | $ | 2,341 | | | | | $ | 2,613 | | | | | $ | 2,921 | | |
TCE / TA
|
| | | | 7.4% | | | | | | 6.8% | | | | | | 7.5% | | | | | | 8.9% | | |
Loans / Deposits
|
| | | | 88.0% | | | | | | 86.3% | | | | | | 92.3% | | | | | | 99.8% | | |
NPA / Assets(1)
|
| | | | 0.05% | | | | | | 0.54% | | | | | | 0.37% | | | | | | 0.16% | | |
LTM Core ROAA(2)
|
| | | | 1.07% | | | | | | 1.08% | | | | | | 1.25% | | | | | | 1.36% | | |
LTM Core ROATCE(2)
|
| | | | 14.8% | | | | | | 14.5% | | | | | | 17.0% | | | | | | 17.9% | | |
Market Capitalization
|
| | | $ | 312 | | | | | $ | 189 | | | | | $ | 244 | | | | | $ | 269 | | |
Price / Tangible Book Value
|
| | | | 1.16x | | | | | | 0.95x | | | | | | 1.11x | | | | | | 1.31x | | |
Price / LTM Core EPS(2)
|
| | | | 8.3x | | | | | | 6.1x | | | | | | 7.1x | | | | | | 7.6x | | |
| | |
Implied Per Share Value
|
| |
Implied Exchange Ratio
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Peoples
|
| |
FNCB
|
| | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||
| | |
Low
|
| |
Middle
|
| |
High
|
| |
Low
|
| |
Middle
|
| |
High
|
| |
Low
|
| |
Middle
|
| |
High
|
| |||||||||||||||||||||||||||
Net Present Value per
Share |
| | | $ | 46.70 | | | | | $ | 52.69 | | | | | $ | 59.21 | | | | | $ | 6.61 | | | | | $ | 7.54 | | | | | $ | 8.55 | | | | | | 0.1117x | | | | | | 0.1431x | | | | | | 0.1830x | | |
Exchange Ratio in Transaction
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.1460 | | | | | | | | |
| | |
Implied Per Share Value
|
| |||||||||||||||||||||
| | |
2023Q1
|
| |
2023Q2
|
| ||||||||||||||||||
| | |
Peoples
|
| |
FNCB
|
| |
Peoples
|
| |
FNCB
|
| ||||||||||||
Return on Equity(1)
|
| | | | 9.4% | | | | | | 6.9% | | | | | | 9.1% | | | | | | 8.4% | | |
Regression Implied Price /Tangible Book Value
(“TBV”) |
| | | | 1.65x | | | | | | 1.40x | | | | | | 1.62x | | | | | | 1.55x | | |
Estimated TBV per Share @ Close
|
| | | $ | 39.08 | | | | | $ | 6.62 | | | | | $ | 39.08 | | | | | $ | 6.62 | | |
Implied Value per Share
|
| | | $ | 64.51 | | | | | $ | 9.26 | | | | | $ | 63.30 | | | | | $ | 10.62 | | |
Implied Exchange Ratio
|
| |
0.1436x
|
| |
0.1621x
|
| ||||||||||||||||||
Exchange Ratio in Transaction
|
| |
0.1460
|
|
Comparison of Public Trading Multiples Analysis
|
| |
Range of Implied Exchange Ratios
|
|
Current P/TBV
|
| | 0.0976x – 0.1866x | |
5 Year Average P/TBV
|
| | 0.1033x – 0.1920x | |
10 Year Average P/TBV
|
| | 0.1151x – 0.1980x | |
Current LTM Core P/E
|
| | 0.1553x – 0.2332x | |
5 Year Average LTM Core P/E
|
| | 0.1452x – 0.2316x | |
10 Year Average LTM Core P/E
|
| | 0.1464x – 0.2248x | |
P/TBV Regression
|
| | 0.1436x – 0.1621x | |
Discounted Cash Flow Analysis
|
| | 0.1117x – 0.1830x | |
Name
|
| |
Position at Peoples (pre-merger)
|
| |
Position at Surviving Corporation
|
|
Craig W. Best | | | Chief Executive Officer | | | Chief Executive Officer | |
Thomas P. Tulaney | | | President and Chief Operating Officer | | | Chief Operating Officer | |
John R. Anderson, III | | | Executive Vice President and Chief Financial Officer | | | Executive Vice President and Chief Financial Officer | |
Name
|
| |
Position at Peoples Bank (pre-merger)
|
| |
Position at Resulting Institution
|
|
Craig W. Best | | | Chief Executive Officer | | | Chief Executive Officer | |
Thomas P. Tulaney | | | President and Chief Operating Officer | | | Chief Operating Officer | |
John R. Anderson, III | | | Executive Vice President and Chief Financial Officer | | | Executive Vice President and Chief Financial Officer | |
Named Executive Officer
|
| |
Cash ($)(1)
|
| |
Benefits ($)(2)
|
| |
Total ($)
|
| |||||||||
John R. Anderson, III
|
| | | | 589,833 | | | | | | 48,748 | | | | | | 638,581 | | |
Name
|
| |
Position at Surviving Corporation
|
|
Craig W. Best | | | Chief Executive Officer | |
Gerard A. Champi | | | President | |
Thomas P. Tulaney | | | Chief Operating Officer | |
John R. Anderson, III | | | Chief Financial Officer | |
James M. Bone Jr., CPA | | | Chief Operations Officer | |
Name
|
| |
Position at Resulting Institution
|
|
Craig W. Best | | | Chief Executive Officer | |
Gerard A. Champi | | | President | |
Thomas P. Tulaney | | | Chief Operating Officer | |
John R. Anderson, III | | | Chief Financial Officer | |
James M. Bone Jr., CPA | | | Chief Operations Officer | |
Executive Officer(1)
|
| |
Shares of Unvested
Restricted Stock (#) |
| |
Estimated Value of
Unvested Restricted Stock ($) |
| ||||||
Gerard A. Champi
|
| | | | 42,172 | | | | | $ | 249,068 | | |
James M. Bone, Jr., CPA
|
| | | | 20,214 | | | | | $ | 119,384 | | |
James F. Burke
|
| | | | 12,793 | | | | | $ | 75,555 | | |
Cathy J. Loomis
|
| | | | 8,909 | | | | | $ | 52,617 | | |
Mary Griffin Cummings, Esq.
|
| | | | 15,681 | | | | | $ | 92,612 | | |
Aaron J. Cunningham
|
| | | | 15,681 | | | | | $ | 92,612 | | |
Richard D. Drust
|
| | | | 8,531 | | | | | $ | 50,384 | | |
Mary Ann Gardner, CRCM
|
| | | | 7,252 | | | | | $ | 42,830 | | |
Dawn D. Gronski
|
| | | | 7,147 | | | | | $ | 42,210 | | |
Lisa L. Kinney
|
| | | | 9,193 | | | | | $ | 54,294 | | |
Brian C. Mahlstedt
|
| | | | 19,860 | | | | | $ | 117,293 | | |
William A. McGuigan, CPA
|
| | | | 6,855 | | | | | $ | 40,486 | | |
Stephanie A. Westington, CPA
|
| | | | 9,333 | | | | | $ | 55,121 | | |
Donna Yanuzzi
|
| | | | 5,908 | | | | | $ | 34,893 | | |
Name
|
| |
Cash
|
| |
Equity(1)
|
| |
Pension/
NQDC(2) |
| |
Perquisites/
Benefits |
| |
Tax
Reimbursement |
| |
Other
|
| |
Total
|
| |||||||||||||||||||||
Gerard A. Champi
|
| | | $ | —(3) | | | | | $ | 249,068 | | | | | $ | — | | | | | $ | —(4) | | | | | $ | — | | | | | $ | — | | | | | $ | 249,068 | | |
James M. Bone, Jr.
|
| | | $ | —(5) | | | | | $ | 119,384 | | | | | $ | — | | | | | $ | —(6) | | | | | $ | — | | | | | $ | — | | | | | $ | 119,384 | | |
James F. Burke
|
| | | $ | —(7) | | | | | $ | 75,556 | | | | | $ | 81,359 | | | | | $ | —(8) | | | | | $ | — | | | | | $ | — | | | | | $ | 156,914 | | |
Name
|
| |
Position at Surviving Corporation
|
|
Craig W. Best | | | Chief Executive Officer | |
Gerard A. Champi | | | President | |
Thomas P. Tulaney | | | Chief Operating Officer | |
John R. Anderson, III | | | Chief Financial Officer | |
James M. Bone Jr., CPA | | | Chief Operations Officer | |
Name
|
| |
Position at Resulting Institution
|
|
Craig W. Best | | | Chief Executive Officer | |
Gerard A. Champi | | | President | |
Thomas P. Tulaney | | | Chief Operating Officer | |
John R. Anderson, III | | | Chief Financial Officer | |
James M. Bone Jr., CPA | | | Chief Operations Officer | |
Name
|
| |
Position at Surviving Corporation
|
|
Craig W. Best | | | Chief Executive Officer | |
Gerard A. Champi | | | President | |
Thomas P. Tulaney | | | Chief Operating Officer | |
John R. Anderson, III | | | Chief Financial Officer | |
James M. Bone Jr., CPA | | | Chief Operations Officer | |
Name
|
| |
Position at Resulting Institution
|
|
Craig W. Best | | | Chief Executive Officer | |
Gerard A. Champi | | | President | |
Thomas P. Tulaney | | | Chief Operating Officer | |
John R. Anderson, III | | | Chief Financial Officer | |
James M. Bone Jr., CPA | | | Chief Operations Officer | |
| | |
Peoples
|
| |
FNCB
|
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| | | ||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Cash and cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Cash and due from banks
|
| | | $ | 39,285 | | | | | $ | 42,081 | | | | | $ | — | | | | | | | | $ | 81,366 | | | | | ||||
Interest-bearing deposits in other banks
|
| | | | 9,550 | | | | | | 34,990 | | | | | | — | | | | | | | | | 44,540 | | | | | ||||
Federal funds sold
|
| | | | 205,700 | | | | | | — | | | | | | — | | | | | | | | | 205,700 | | | | | ||||
Total cash and cash equivalents
|
| | | | 254,535 | | | | | | 77,071 | | | | | | — | | | | | | | | | 331,606 | | | | | ||||
Investment securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Available-for-sale
|
| | | | 382,135 | | | | | | 437,142 | | | | | | — | | | | (3) | | | | | 819,277 | | | | | ||||
Equity investments carried at fair value
|
| | | | 92 | | | | | | 6,104 | | | | | | — | | | | | | | | | 6,196 | | | | | ||||
Held-to-maturity
|
| | | | 86,338 | | | | | | — | | | | | | — | | | | | | | | | 86,338 | | | | | ||||
Total investment securities
|
| | | | 468,565 | | | | | | 443,246 | | | | | | — | | | | | | | | | 911,811 | | | | | ||||
Loans
|
| | | | 2,870,969 | | | | | | 1,205,752 | | | | | | (53,185) | | | | (4) | | | | | 4,023,536 | | | | | ||||
Less: allowance for credit losses
|
| | | | 23,010 | | | | | | 12,149 | | | | | | 9,469 | | | | (5) | | | | | 44,628 | | | | | ||||
Net loans and leases
|
| | | | 2,847,959 | | | | | | 1,193,603 | | | | | | (62,654) | | | | | | | | | 3,978,908 | | | | | ||||
Goodwill
|
| | | | 63,370 | | | | | | — | | | | | | 9,750 | | | | (1) | | | | | 73,120 | | | | | ||||
Premises and equipment, net
|
| | | | 61,936 | | | | | | 14,790 | | | | | | 4,254 | | | | (6) | | | | | 80,980 | | | | | ||||
Bank owned life insurance
|
| | | | 49,123 | | | | | | 37,111 | | | | | | — | | | | | | | | | 86,234 | | | | | ||||
Deferred tax assets
|
| | | | 17,956 | | | | | | 18,444 | | | | | | 7,267 | | | | (7) | | | | | 43,667 | | | | | ||||
Accrued interest receivable
|
| | | | 12,769 | | | | | | 6,599 | | | | | | — | | | | | | | | | 19,368 | | | | | ||||
Intangible assets, net
|
| | | | 19 | | | | | | — | | | | | | 34,615 | | | | (8) | | | | | 34,634 | | | | | ||||
Other assets
|
| | | | 49,567 | | | | | | 35,909 | | | | | | 403 | | | | (9) | | | | | 85,879 | | | | | ||||
Total assets
|
| | | $ | 3,825,799 | | | | | $ | 1,826,773 | | | | | $ | (6,365) | | | | | | | | $ | 5,646,207 | | | | | ||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Noninterest-bearing
|
| | | $ | 691,071 | | | | | $ | 297,740 | | | | | $ | — | | | | | | | | $ | 988,811 | | | | | ||||
Interest-bearing
|
| | | | 2,674,012 | | | | | | 1,204,635 | | | | | | (1,455) | | | | (10) | | | | | 3,877,192 | | | | | ||||
Total deposits
|
| | | | 3,365,083 | | | | | | 1,502,375 | | | | | | (1,455) | | | | | | | | | 4,866,003 | | | | | ||||
Short-term borrowings
|
| | | | 27,020 | | | | | | 116,590 | | | | | | — | | | | | | | | | 143,610 | | | | | ||||
Long-term debt
|
| | | | 25,000 | | | | | | 63,523 | | | | | | (831) | | | | (11) | | | | | 87,692 | | | | | ||||
Trust preferred
|
| | | | — | | | | | | 10,310 | | | | | | (1,682) | | | | (12) | | | | | 8,628 | | | | | ||||
Subordinated debentures
|
| | | | 33,000 | | | | | | — | | | | | | — | | | | | | | | | 33,000 | | | | | ||||
Accrued interest payable
|
| | | | 4,777 | | | | | | 1,001 | | | | | | — | | | | | | | | | 5,778 | | | | | ||||
Other liabilities
|
| | | | 46,529 | | | | | | 15,172 | | | | | | 17,448 | | | | (13) | | | | | 79,149 | | | | | ||||
Total liabilities
|
| | | | 3,501,409 | | | | | | 1,708,971 | | | | | | 13,480 | | | | | | | | | 5,223,860 | | | | | ||||
Shareholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Common stock
|
| | | | 14,093 | | | | | | 24,725 | | | | | | (18,873) | | | | (1)(2) | | | | | 19,945 | | | | | ||||
Capital surplus
|
| | | | 121,870 | | | | | | 78,050 | | | | | | 33,436 | | | | (1)(2) | | | | | 233,356 | | | | | ||||
Retained earnings
|
| | | | 247,857 | | | | | | 70,221 | | | | | | (89,602) | | | | (2)(5)(13) | | | | | 228,476 | | | | | ||||
Accumulated other comprehensive loss
|
| | | | (59,430) | | | | | | (55,194) | | | | | | 55,194 | | | | (2) | | | | | (59,430) | | | | | ||||
Total shareholders’ equity
|
| | | | 324,390 | | | | | | 117,802 | | | | | | (19,845) | | | | | | | | | 422,347 | | | | | ||||
Total liabilities and shareholders’ equity
|
| | | $ | 3,825,799 | | | | | $ | 1,826,773 | | | | | $ | (6,365) | | | | | | | | $ | 5,646,207 | | | | | ||||
Per Share Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Shares Outstanding
|
| | | | 7,040,851 | | | | | | 19,780,317 | | | | | | (16,854,175) | | | | (1) | | | | | 9,966,993 | | | | | ||||
Book Value Per Share
|
| | | $ | 46.07 | | | | | $ | 5.96 | | | | | | | | | | | | | | $ | 42.37 | | | | | | | | |
| | |
Peoples
|
| |
FNCB
|
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||
Interest and Dividend Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and fees on loans:
|
| | | $ | 99,488 | | | | | $ | 47,642 | | | | | $ | 10,652 | | | | (4) | | | | $ | 157,782 | | |
Interest and dividends on investment securities:
|
| | | | 7,187 | | | | | | 11,618 | | | | | | 8,366 | | | | (3) | | | | | 27,171 | | |
Interest on interest-bearing deposits in other banks
|
| | | | 190 | | | | | | — | | | | | | — | | | | | | | | | 190 | | |
Interest on federal funds sold
|
| | | | 2,914 | | | | | | 672 | | | | | | — | | | | | | | | | 3,586 | | |
Total interest and dividend income
|
| | | | 109,779 | | | | | | 59,932 | | | | | | 19,018 | | | | | | | | | 188,729 | | |
Interest Expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest on deposits
|
| | | | 39,805 | | | | | | 16,968 | | | | | | 702 | | | | (10) | | | | | 57,475 | | |
Interest on short-term borrowings
|
| | | | 1,590 | | | | | | 6,466 | | | | | | — | | | | | | | | | 8,056 | | |
Interest on long-term debt
|
| | | | 569 | | | | | | 546 | | | | | | 504 | | | | (11) | | | | | 1,619 | | |
Interest on subordinated debt
|
| | | | 1,330 | | | | | | 531 | | | | | | 54 | | | | (12) | | | | | 1,915 | | |
Total interest expense
|
| | | | 43,294 | | | | | | 24,511 | | | | | | 1,260 | | | | | | | | | 69,065 | | |
Net interest income
|
| | | | 66,485 | | | | | | 35,421 | | | | | | 17,758 | | | | | | | | | 119,664 | | |
(Credit to) provision for credit losses
|
| | | | (1,103) | | | | | | 1,504 | | | | | | — | | | | (5) | | | | | 401 | | |
Net interest income after (credit to) provision for credit losses
|
| | | | 67,588 | | | | | | 33,917 | | | | | | 17,758 | | | | | | | | | 119,263 | | |
Noninterest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Service charges, fees, commissions and other
|
| | | | 5,847 | | | | | | 3,319 | | | | | | — | | | | | | | | | 9,166 | | |
Merchant services income
|
| | | | 542 | | | | | | 464 | | | | | | — | | | | | | | | | 1,006 | | |
Commission and fees on fiduciary activities
|
| | | | 1,691 | | | | | | — | | | | | | — | | | | | | | | | 1,691 | | |
Wealth management income
|
| | | | 1,177 | | | | | | 720 | | | | | | — | | | | | | | | | 1,897 | | |
Mortgage banking income
|
| | | | 295 | | | | | | 2 | | | | | | — | | | | | | | | | 297 | | |
Increase in cash surrender value of life insurance
|
| | | | 790 | | | | | | 612 | | | | | | — | | | | | | | | | 1,402 | | |
Interest rate swap revenue
|
| | | | 512 | | | | | | 49 | | | | | | — | | | | | | | | | 561 | | |
Net losses on equity investment securities
|
| | | | (17) | | | | | | (1,773) | | | | | | — | | | | | | | | | (1,790) | | |
Net gains on sale of investment securities available for sale
|
| | | | 81 | | | | | | 252 | | | | | | — | | | | | | | | | 333 | | |
Other income
|
| | | | — | | | | | | 719 | | | | | | (86) | | | | (9) | | | | | 633 | | |
Total noninterest income
|
| | | | 10,918 | | | | | | 4,364 | | | | | | (86) | | | | | | | | | 15,196 | | |
Noninterest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits expense
|
| | | | 26,346 | | | | | | 14,859 | | | | | | — | | | | | | | | | 41,205 | | |
Net occupancy and equipment expense
|
| | | | 12,678 | | | | | | 2,320 | | | | | | 80 | | | | (6) | | | | | 15,078 | | |
Acquisition related expenses
|
| | | | 990 | | | | | | 537 | | | | | | (1,527) | | | | (13) | | | | | — | | |
Amortization of intangible assets
|
| | | | 86 | | | | | | — | | | | | | 4,720 | | | | (8) | | | | | 4,806 | | |
Net gains on sale of other real estate owned
|
| | | | (18) | | | | | | — | | | | | | — | | | | | | | | | (18) | | |
Professional fees and outside services
|
| | | | 1,960 | | | | | | 781 | | | | | | — | | | | | | | | | 2,741 | | |
FDIC insurance and assessments
|
| | | | 1,565 | | | | | | 808 | | | | | | — | | | | | | | | | 2,373 | | |
Donations
|
| | | | 1,254 | | | | | | 154 | | | | | | — | | | | | | | | | 1,408 | | |
Other expenses
|
| | | | 5,361 | | | | | | 6,864 | | | | | | — | | | | | | | | | 12,225 | | |
Total noninterest expense
|
| | | | 50,222 | | | | | | 26,323 | | | | | | 3,273 | | | | | | | | | 79,818 | | |
Income before income taxes
|
| | | | 28,284 | | | | | | 11,958 | | | | | | 14,398 | | | | | | | | | 54,640 | | |
Provision for income tax expense
|
| | | | 4,534 | | | | | | 2,277 | | | | | | 2,979 | | | | (7)(13) | | | | | 9,790 | | |
Net income
|
| | | | 23,750 | | | | | | 9,681 | | | | | | 11,419 | | | | | | | | | 44,850 | | |
Basic earnings per common share
|
| | | $ | 3.33 | | | | | $ | 0.49 | | | | | $ | — | | | | | | | | $ | 4.46 | | |
Diluted earnings per common share
|
| | | $ | 3.31 | | | | | $ | 0.49 | | | | | $ | — | | | | | | | | $ | 4.44 | | |
Basic weighted average common shares outstanding
|
| | | | 7,130,506 | | | | | | 19,724,956 | | | | | | (16,798,814) | | | | (1) | | | | | 10,056,648 | | |
Diluted weighted average common shares outstanding
|
| | | | 7,165,570 | | | | | | 19,727,790 | | | | | | (16,801,648) | | | | (1) | | | | | 10,091,712 | | |
| | |
Peoples
|
| |
FNCB
|
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||
Interest and Dividend Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and fees on loans:
|
| | | $ | 100,589 | | | | | $ | 47,193 | | | | | $ | 14,202 | | | | (4) | | | | $ | 161,984 | | |
Interest and dividends on investment securities:
|
| | | | 10,302 | | | | | | 13,492 | | | | | | 11,154 | | | | (3) | | | | | 34,948 | | |
Interest on interest-bearing deposits in other banks
|
| | | | 101 | | | | | | 91 | | | | | | — | | | | | | | | | 192 | | |
Interest on federal funds sold
|
| | | | 342 | | | | | | — | | | | | | — | | | | | | | | | 342 | | |
Total interest and dividend income
|
| | | | 111,334 | | | | | | 60,776 | | | | | | 25,356 | | | | | | | | | 197,466 | | |
Interest Expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest on deposits
|
| | | | 12,632 | | | | | | 3,970 | | | | | | 936 | | | | (10) | | | | | 17,538 | | |
Interest on short-term borrowings
|
| | | | 1,103 | | | | | | 2,392 | | | | | | — | | | | | | | | | 3,495 | | |
Interest on long-term debt
|
| | | | 76 | | | | | | 12 | | | | | | 607 | | | | (11) | | | | | 695 | | |
Interest on subordinated debt
|
| | | | 1,774 | | | | | | 358 | | | | | | 72 | | | | (12) | | | | | 2,204 | | |
Total interest expense
|
| | | | 15,585 | | | | | | 6,732 | | | | | | 1,615 | | | | | | | | | 23,932 | | |
Net interest income
|
| | | | 95,749 | | | | | | 54,044 | | | | | | 23,741 | | | | | | | | | 173,534 | | |
(Credit to) provision for credit
losses |
| | | | (449) | | | | | | 1,962 | | | | | | — | | | | (5) | | | | | 1,513 | | |
Net interest income after (credit to) provision for credit losses
|
| | | | 96,198 | | | | | | 52,082 | | | | | | 23,741 | | | | | | | | | 172,021 | | |
Noninterest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Service charges, fees, commissions and other
|
| | | | 7,076 | | | | | | 4,415 | | | | | | — | | | | | | | | | 11,491 | | |
Merchant services income
|
| | | | 964 | | | | | | 712 | | | | | | — | | | | | | | | | 1,676 | | |
Commission and fees on fiduciary activities
|
| | | | 2,229 | | | | | | — | | | | | | — | | | | | | | | | 2,229 | | |
Wealth management income
|
| | | | 1,430 | | | | | | 563 | | | | | | — | | | | | | | | | 1,993 | | |
Mortgage banking income
|
| | | | 511 | | | | | | 205 | | | | | | — | | | | | | | | | 716 | | |
Increase in cash surrender value of life insurance
|
| | | | 1,020 | | | | | | 710 | | | | | | — | | | | | | | | | 1,730 | | |
Interest rate swap revenue
|
| | | | 622 | | | | | | 169 | | | | | | — | | | | | | | | | 791 | | |
Net losses on equity investment
securities |
| | | | (31) | | | | | | (34) | | | | | | — | | | | | | | | | (65) | | |
Net gains on sale of investment securities
available for sale |
| | | | (1,976) | | | | | | (223) | | | | | | — | | | | | | | | | (2,199) | | |
Other income
|
| | | | — | | | | | | 1,461 | | | | | | (115) | | | | (9) | | | | | 1,346 | | |
Total noninterest income
|
| | | | 11,845 | | | | | | 7,978 | | | | | | (115) | | | | | | | | | 19,708 | | |
Noninterest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits
expense |
| | | | 33,553 | | | | | | 19,283 | | | | | | — | | | | | | | | | 52,836 | | |
Net occupancy and equipment
expense |
| | | | 16,578 | | | | | | 3,388 | | | | | | 106 | | | | (6) | | | | | 20,072 | | |
| | |
Peoples
|
| |
FNCB
|
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||
Amortization of intangible assets
|
| | | | 363 | | | | | | — | | | | | | 6,294 | | | | (8) | | | | | 6,657 | | |
Net gains on sale of other real estate owned
|
| | | | (478) | | | | | | 9 | | | | | | — | | | | | | | | | (469) | | |
Professional fees and outside
services |
| | | | 2,715 | | | | | | 1,273 | | | | | | — | | | | | | | | | 3,988 | | |
FDIC insurance and assessments
|
| | | | 1,300 | | | | | | 811 | | | | | | — | | | | | | | | | 2,111 | | |
Donations
|
| | | | 1,381 | | | | | | 642 | | | | | | — | | | | | | | | | 2,023 | | |
Other expenses
|
| | | | 7,265 | | | | | | 10,065 | | | | | | — | | | | | | | | | 17,330 | | |
Total noninterest expense
|
| | | | 62,677 | | | | | | 35,471 | | | | | | 6,400 | | | | | | | | | 104,548 | | |
Income before income taxes
|
| | | | 45,366 | | | | | | 24,589 | | | | | | 17,226 | | | | | | | | | 87,181 | | |
Provision for income tax expense
|
| | | | 7,276 | | | | | | 4,144 | | | | | | 3,617 | | | | (7) | | | | | 15,037 | | |
Net income
|
| | | $ | 38,090 | | | | | | 20,445 | | | | | | 13,609 | | | | | | | | | 72,144 | | |
Basic earnings per common shares
|
| | | $ | 5.31 | | | | | $ | 1.04 | | | | | | — | | | | | | | | | 7.15 | | |
Diluted earnings per common share
|
| | | $ | 5.28 | | | | | $ | 1.03 | | | | | | — | | | | | | | | | 7.12 | | |
Basic weighted average common shares outstanding
|
| | | | 7,168,092 | | | | | | 19,744,477 | | | | | | (16,818,335) | | | | (1) | | | | | 10,094,234 | | |
Diluted weighted average common shares
outstanding |
| | | | 7,211,643 | | | | | | 19,762,566 | | | | | | (16,836,424) | | | | (1) | | | | | 10,137,785 | | |
| | |
Peoples
|
| |
FNCB
|
| |
Pro Forma
Combined (A) |
| | | | |
Pro Forma
Equivalent FNCB Share (A) |
| | | | ||||||||||||
For The Nine Months Ended September 30, 2023:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income per share
(Basic) |
| | | $ | 3.33 | | | | | $ | 0.49 | | | | | $ | 4.46 | | | | (A) | | | | $ | 0.65 | | | | (A) | |
Net income per share (Diluted)
|
| | | $ | 3.31 | | | | | $ | 0.49 | | | | | $ | 4.44 | | | | (A) | | | | $ | 0.65 | | | | (A) | |
Book Value per common share as of September 30, 2023
|
| | | $ | 46.07 | | | | | $ | 5.96 | | | | | $ | 42.37 | | | | (A) | | | | $ | 6.19 | | | | (A) | |
| | |
Peoples
|
| |
FNCB
|
| |
Pro Forma
Combined (A) |
| | | | |
Pro Forma
Equivalent FNCB Share (A) |
| | | | ||||||||||||
For The Twelve Months Ended December 31, 2022:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income per share
(Basic) |
| | | $ | 5.31 | | | | | $ | 1.04 | | | | | $ | 7.15 | | | | (A) | | | | $ | 1.04 | | | | (A) | |
Net income per share (Diluted)
|
| | | $ | 5.28 | | | | | $ | 1.03 | | | | | $ | 7.12 | | | | (A) | | | | $ | 1.04 | | | | (A) | |
Book Value per common share as of December 31, 2022
|
| | | $ | 44.06 | | | | | $ | 6.04 | | | | | $ | 41.10 | | | | (A) | | | | $ | 6.00 | | | | (A) | |
(dollars in thousands, except per share data)
|
| | | | | | |
Purchase price | | | | | | | |
Common shares of FNCB as of September 30,2023
|
| | | | 19,780,317 | | |
Restricted shares of FNCB as of September 30, 2023
|
| | | | 261,753 | | |
Total shares of FNCB
|
| | | | 20,042,070 | | |
Exchange ratio
|
| | | | 0.1460 | | |
Peoples shares to be issued
|
| | | | 2,926,142 | | |
Price per share of Peoples common stock (closing stock price as of September 29,
2023) |
| | | $ | 40.10 | | |
Purchase price consideration for common stock
|
| | | $ | 117,338 | | |
| | |
FNCB
Book Value September 30, 2023 |
| |
Fair Value
Adjustments |
| | | | |
FNCB
Fair Value September 30, 2023 |
| |||||||||
Total purchase price consideration
|
| | | | | | | | | | | | | | | | | | $ | 117,338 | | |
Recognized amounts of identifiable assets acquired and liabilities assumed
|
| | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 77,071 | | | | | $ | — | | | | | | | | $ | 77,071 | | |
Federal funds sold
|
| | | | — | | | | | | — | | | | | | | | | — | | |
Securities, available for sale
|
| | | | 437,142 | | | | | | — | | | | (3) | | | | | 437,142 | | |
Equity securities
|
| | | | 6,104 | | | | | | — | | | | | | | | | 6,104 | | |
Loans gross
|
| | | | 1,205,752 | | | | | | (53,185) | | | | (4) | | | | | 1,152,567 | | |
Allowance credit losses
|
| | | | (12,149) | | | | | | 658 | | | | (5) | | | | | (11,491) | | |
Loans, net of allowance
|
| | | | 1,193,603 | | | | | | (52,527) | | | | | | | | | 1,141,076 | | |
Restricted stock
|
| | | | 8,842 | | | | | | — | | | | | | | | | 8,842 | | |
Premises and equipment
|
| | | | 14,790 | | | | | | 4,254 | | | | (6) | | | | | 19,044 | | |
Accrued interest receivable
|
| | | | 6,599 | | | | | | — | | | | | | | | | 6,599 | | |
Core deposit intangibles
|
| | | | — | | | | | | 34,615 | | | | (8) | | | | | 34,615 | | |
Deferred tax asset
|
| | | | 18,444 | | | | | | 2,484 | | | | (7) | | | | | 20,928 | | |
Other assets
|
| | | | 64,178 | | | | | | 403 | | | | (9) | | | | | 64,581 | | |
Total identifiable assets acquired
|
| | | | 1,826,773 | | | | | | (10,771) | | | | | | | | | 1,816,002 | | |
Deposits
|
| | | | 1,502,375 | | | | | | (1,455) | | | | (10) | | | | | 1,500,920 | | |
Borrowings
|
| | | | 180,113 | | | | | | (831) | | | | (11) | | | | | 179,282 | | |
Trust Preferred
|
| | | | 10,310 | | | | | | (1,682) | | | | (12) | | | | | 8,628 | | |
Accrued interest payable
|
| | | | 1,001 | | | | | | — | | | | | | | | | 1,001 | | |
Other liabilities
|
| | | | 15,172 | | | | | | 3,411 | | | | (13) | | | | | 18,583 | | |
Total liabilities assumed
|
| | | | 1,708,971 | | | | | | (557) | | | | | | | | | 1,708,414 | | |
Total identifiable net assets
|
| | | $ | 117,802 | | | | | $ | (10,214) | | | | | | | | | 107,588 | | |
Goodwill
|
| | | | | | | | | | | | | | | | | | $ | 9,750 | | |
| | | | | | | | |
Balance Sheet
September 30, 2023 |
| |||
Transaction accounting adjustment for common stock | | | | | | | | | | | | | |
Reversal of FNCB common stock
|
| | | | | | | | | $ | (24,725) | | |
Number of shares of Peoples common stock issued
|
| | | | 2,926,142 | | | | | | | | |
Par value of Peoples common stock
|
| | | $ | 2.00 | | | | | | | | |
Par value of Peoples shares issued for merger
|
| | | | | | | | | | 5,852 | | |
Total transaction accounting adjustment for common stock
|
| | | | | | | | | $ | (18,873) | | |
| | | | | | | | |
Balance Sheet
September 30, 2023 |
| |||
Transaction accounting adjustment for APIC | | | | | | | | | | | | | |
Reversal of FNCB common stock to APIC
|
| | | | | | | | | $ | 24,725 | | |
Reversal of FNCB retained earnings to APIC
|
| | | | | | | | | | 70,221 | | |
Reversal of FNCB accumulated other comprehensive loss to APIC
|
| | | | | | | | | | (55,194) | | |
Reversal of FNCB treasury stock to APIC
|
| | | | | | | | | | — | | |
Net change in noncontrolling interest in consolidated subsidiaries
|
| | | | | | | | | | — | | |
Issued and outstanding shares of FNCB common stock (including restricted stock awards)
|
| | | | 20,042,070 | | | | | | | | |
Exchange ratio
|
| | | | 0.146 | | | | | | | | |
Number of Peoples Shares issued
|
| | | | 2,926,142 | | | | | | | | |
Closing price of Peoples common stock on September 29, 2023
|
| | | $ | 40.10 | | | | | | | | |
Purchase price consideration for common stock
|
| | | | 117,338 | | | | | | | | |
FNCB stock options outstanding
|
| | | | — | | | | | | | | |
Total purchase price
|
| | | | 117,338 | | | | | | | | |
Less: par value of Peoples common stock
|
| | | | 5,852 | | | | | | | | |
APIC adjustment for Peoples shares issued
|
| | | | 111,486 | | | | | | | | |
Less: FNCB Equity
|
| | | | (117,802) | | | | | | | | |
Net adjustment to APIC for stock consideration
|
| | | | | | | | | | (6,316) | | |
Total transaction accounting adjustment for APIC
|
| | | | | | | | | $ | 33,436 | | |
| | |
Balance Sheet
September 30, 2023 |
| |||
Transaction accounting adjustment for retained earnings | | | | | | | |
Reversal of FNCB retained earnings
|
| | | $ | (70,221) | | |
Peoples merger costs
|
| | | | (11,380) | | |
Provision for loan losses for non-PCD (as defined below) loans, net of tax
|
| | | | (8,001) | | |
Total transaction accounting adjustment for retained earnings
|
| | | $ | (89,602) | | |
| | |
Balance Sheet
|
| |||
| | |
September 30,
2023 |
| |||
Transaction accounting adjustment for accumulated other comprehensive loss | | | | | | | |
Reversal of FNCB accumulated other comprehensive loss
|
| | | $ | 55,194 | | |
Total transaction accounting adjustment for accumulated other comprehensive loss
|
| | | $ | 55,194 | | |
| | |
Balance Sheet
|
| |
Statements of Income
|
| ||||||||||||
| | |
September 30,
2023 |
| |
Nine Months
Ended September 30, 2023 |
| |
Twelve Months
Ended December 31, 2022 |
| |||||||||
| | | | | |||||||||||||||
Securities available for sale
|
| | | $ | — | | | | | $ | 8,366 | | | | | $ | 11,154 | | |
Total investment securities
|
| | | $ | — | | | | | $ | 8,366 | | | | | $ | 11,154 | | |
| | |
Balance Sheet
|
| |
Statements of Income
|
| ||||||||||||
| | |
September 30,
2023 |
| |
Nine Months
Ended September 30, 2023 |
| |
Twelve Months
Ended December 31, 2022 |
| |||||||||
Fair value adjustments on loans acquired | | | | | | | | | | | | | | | | | | | |
Fair value adjustment assigned to Non-PCD loans
|
| | | $ | (42,295) | | | | | $ | 9,063 | | | | | $ | 12,084 | | |
Fair value adjustment assigned to PCD loans
|
| | | | (20,686) | | | | | | 1,951 | | | | | | 2,602 | | |
Total fair value adjustments for loans
|
| | | | (62,981) | | | | | | 11,015 | | | | | | 14,686 | | |
Fair value of PCD loans assigned to allowance for credit losses
|
| | | | 11,491 | | | | | | — | | | | | | — | | |
Reversal of existing deferred fees and costs
|
| | | | (1,695) | | | | | | (363) | | | | | | (484) | | |
Total loan adjustments
|
| | | $ | (53,185) | | | | | $ | 10,652 | | | | | $ | 14,202 | | |
| | |
Balance Sheet
|
| |
Statements of Income
|
| ||||||||||||
| | |
September 30,
2023 |
| |
Nine Months
Ended September 30, 2023 |
| |
Twelve Months
Ended December 31, 2022 |
| |||||||||
Allowance for credit losses | | | | | | | | | | | | | | | | | | | |
Reversal of existing allowance for credit losses
|
| | | $ | 12,149 | | | | | $ | — | | | | | $ | — | | |
Fair value of PCD Accruing loans assigned to allowance for credit losses
|
| | | | (10,250) | | | | | | — | | | | | | — | | |
Fair value of PCD Non-Accruing loans assigned to
allowance for credit losses |
| | | | (1,241) | | | | | | — | | | | | | — | | |
CECL Credit Double Count
|
| | | | (10,127) | | | | | | — | | | | | | — | | |
Total adjustments to allowance for credit losses
|
| | | $ | (9,469) | | | | | $ | — | | | | | $ | — | | |
| | |
Balance Sheet
|
| |
Statements of Income
|
| ||||||||||||
| | |
September 30,
2023 |
| |
Nine Months
Ended September 30, 2023 |
| |
Twelve Months
Ended December 31, 2022 |
| |||||||||
Premises
|
| | | $ | 4,254 | | | | | $ | 80 | | | | | $ | 106 | | |
Total adjustments to premises
|
| | | $ | 4,254 | | | | | $ | 80 | | | | | $ | 106 | | |
| | |
Balance Sheet
|
| |
Statements of Income
|
| ||||||||||||
| | |
September 30,
2023 |
| |
Nine Months
Ended September 30, 2023 |
| |
Twelve Months
Ended December 31, 2022 |
| |||||||||
Tax impact | | | | | | | | | | | | | | | | | | | |
Fair value adjustments
|
| | | $ | 2,484 | | | | | $ | 2,703 | | | | | $ | 3,617 | | |
Peoples Financial Services, Inc. merger costs
|
| | | | 2,656 | | | | | | — | | | | | | — | | |
Allowance for loan losses for Non-PCD loans
|
| | | | 2,127 | | | | | | — | | | | | | — | | |
Reversal of merger related expenses
|
| | | | — | | | | | | 276 | | | | | | — | | |
Total tax impact
|
| | | $ | 7,267 | | | | | $ | 2,979 | | | | | $ | 3,617 | | |
| | |
Balance Sheet
|
| |
Statements of Income
|
| ||||||||||||
| | |
September 30,
2023 |
| |
Nine Months
Ended September 30, 2023 |
| |
Twelve Months
Ended December 31, 2022 |
| |||||||||
Core deposit intangible asset
|
| | | | 34,615 | | | | | | 4,720 | | | | | | 6,294 | | |
Total core deposit intangible asset
|
| | | $ | 34,615 | | | | | $ | 4,720 | | | | | $ | 6,294 | | |
| | |
Balance Sheet
|
| |
Statements of Income
|
| ||||||||||||
| | |
September 30,
2023 |
| |
Nine Months
Ended September 30, 2023 |
| |
Twelve Months
Ended December 31, 2022 |
| |||||||||
Fair Value of Mortgage Servicing Rights
|
| | | $ | 403 | | | | | $ | (86) | | | | | $ | (115) | | |
Total adjustments to other assets
|
| | | $ | 403 | | | | | $ | (86) | | | | | $ | (115) | | |
| | |
Balance Sheet
|
| |
Statements of Income
|
| ||||||||||||
| | |
September 30,
2023 |
| |
Nine Months
Ended September 30, 2023 |
| |
Twelve Months
Ended December 31, 2022 |
| |||||||||
Certificates of deposit
|
| | | $ | (1,455) | | | | | $ | 702 | | | | | $ | 936 | | |
Total certificates of deposits
|
| | | $ | (1,455) | | | | | $ | 702 | | | | | $ | 936 | | |
| | |
Balance Sheet
|
| |
Statements of Income
|
| ||||||||||||
| | |
September 30,
2023 |
| |
Nine Months
Ended September 30, 2023 |
| |
Twelve Months
Ended December 31, 2022 |
| |||||||||
Borrowings | | | | | | | | | | | | | | | | | | | |
Borrowings fair value
|
| | | $ | (831) | | | | | $ | 504 | | | | | $ | 607 | | |
Total borrowings
|
| | | $ | (831) | | | | | $ | 504 | | | | | $ | 607 | | |
| | |
Balance Sheet
|
| |
Statements of Income
|
| ||||||||||||
| | |
September 30,
2023 |
| |
Nine Months
Ended September 30, 2023 |
| |
Twelve Months
Ended December 31, 2022 |
| |||||||||
Subordinated debt
|
| | | | | | | | | | | | | | | | | | |
Subordinated debt fair value
|
| | | $ | (1,682) | | | | | $ | 54 | | | | | $ | 72 | | |
Total Subordinated debt
|
| | | $ | (1,682) | | | | | $ | 54 | | | | | $ | 72 | | |
| | |
Balance Sheet
|
| |
Statements of Income
|
| ||||||||||||
| | |
September 30,
2023 |
| |
Nine Months
Ended September 30, 2023 |
| |
Twelve Months
Ended December 31, 2022 |
| |||||||||
Other Liabilities | | | | | | | | | | | | | | | | | | | |
Peoples accrual for one-time merger related charges
|
| | | $ | 14,037 | | | | | $ | — | | | | | $ | — | | |
FNCB for one-time merger related charges
|
| | | | 3,411 | | | | | | — | | | | | | — | | |
Total other liabilities adjustments
|
| | | $ | 17,448 | | | | | $ | — | | | | | $ | — | | |
| | |
FNCB
|
| |
Peoples
|
|
Authorized Capital Stock
|
| | The total number of shares of all classes of stock that FNCB has authority to issue is 70,000,000, consisting of 50,000,000 shares of common stock, par value $1.25 per share, and 20,000,000 shares of preferred stock, par value $1.25 per share. As of the date of this joint proxy statement/prospectus, there were [ ] shares of FNCB common stock outstanding and no shares of FNCB preferred stock outstanding. | | | The aggregate number of shares of all classes of stock that Peoples is authorized to issue consists of 25,500,000 shares consisting of 25,000,000 shares of common stock, par value $2.00, and 500,000 preferred shares, without par value. As of the date of this joint proxy statement/prospectus, there were [ ] shares of Peoples common stock outstanding and no shares of Peoples preferred stock outstanding. | |
Voting
|
| |
The FNCB bylaws provide that shareholders are entitled to one vote for each share of capital stock owned by them as reflected on the books of FNCB and entitled to vote at the particular meeting of shareholders at which the shareholder is present, in person or by proxy.
The FNCB articles of incorporation provide that cumulative voting rights do not exist with respect to the election of directors of FNCB.
|
| |
The Peoples bylaws provide that Peoples shareholders have the right to one vote for every share having voting power standing in his name on the books of Peoples on the record dated fixed for the meeting, shareholders at which the shareholder is present, in person or by proxy.
The Peoples articles of incorporation provide that cumulative voting rights do not exist with respect to the election of directors of Peoples.
|
|
Size of Board of Directors
|
| | The PBCL provides that the board of directors a corporation must consist of one or more members. The number of directors must be fixed by, or in the manner provided in, the bylaws. If not so fixed, the number of directors must be the same as that stated in the FNCB articles of incorporation or three if no number is so stated. | | | The PBCL provides that the board of directors a corporation must consist of one or more members. The number of directors must be fixed by, or in the manner provided in, the bylaws. If not so fixed, the number of directors must be the same as that stated in the Peoples articles of incorporation or three if no number is so stated. | |
| | |
FNCB
|
| |
Peoples
|
|
| | | The FNCB bylaws provide that the number of members of FNCB’s board of directors shall be designated from time to time by resolution of such board but may consist of no fewer than three members. | | | Peoples’ bylaws provide that the number of directors that shall constitute the whole board of directors shall be not less than five nor more than 25. | |
Classes of Directors
|
| |
The PBCL permits corporations to classify their board of directors. Except as otherwise provided in a corporation’s articles of incorporation, each class must be as nearly equal in number as possible, the term of office of at least one class will expire in each year, and the members of a class may not be elected for a longer period than four years.
FNCB’s board of directors consists of 11 members and is divided into three classes, with each class to be as nearly equal in number as possible, and with one class of directors elected each year.
|
| |
The PBCL permits corporations to classify their board of directors. Except as otherwise provided in a corporation’s articles of incorporation, each class must be as nearly equal in number as possible, the term of office of at least one class will expire in each year, and the members of a class may not be elected for a longer period than four years.
Peoples board of directors consists of eight directors and is divided into three classes, each class to be as nearly equal in number as possible and each class to be elected for a term of three years.
|
|
Director Eligibility and Mandatory Retirement
|
| | Neither the FNCB articles of incorporation and nor the FNCB bylaws provide rules related to mandatory retirement of directors. | | | Peoples bylaws provide, that except as may otherwise be provided in Section 11.5 of its bylaws, no person may serve as a director after the age of 73 years. Section 11.5 provides that upon reaching the mandatory retirement age of 73 years, directors shall be permitted to serve as a director for the remainder of their term after which they shall no longer be eligible to serve as a director. Notwithstanding the foregoing, each director appointed to Peoples board in connection with the merger agreement and Section 11.3 thereof shall be eligible to stand for election to one additional three year term, regardless of their age, unless the board shall determine otherwise upon the approval of 80% of the directors of the entire board. | |
| | |
FNCB
|
| |
Peoples
|
|
| | | | | | Both the merger agreement and the Peoples’ bylaws amendments provide that effective as of the effective time, William E. Aubrey, II will continue to serve as Chair of the board of directors of the surviving corporation and that Louis A. DeNaples, Sr. will become the Vice Chair of the board of directors of the surviving corporation. The Peoples bylaws amendments further provides that these requirements may be waived by the approval of at least 80% of the members of the surviving corporation’s directors then in office. | |
Removal of Directors
|
| |
The PBCL provides that, unless otherwise provided in a bylaw adopted by the shareholders, the entire board of directors, or a class of the board where the board is classified with respect to the power to select directors, or any individual director of a business corporation may be removed from office without assigning any cause by the vote of shareholders, or of the holders of a class or series of shares, entitled to elect directors, or the class of directors. In case the board or a class of the board or any one or more directors are so removed, new directors may be elected at the same meeting. Notwithstanding the foregoing, unless otherwise provided in such corporation’s articles of incorporation by a specific and unambiguous statement that directors may be removed from office without assigning any cause, the entire board of directors, or any class of the board, or any individual director of a corporation having a board classified as permitted by Section 1724(b) of the PBCL, may be removed from office by vote of the shareholders entitled to vote thereon only for cause, if such classification has been effected in the articles or by a bylaw adopted by the shareholders.
Further, the board of directors of a corporation may be removed at any time with or without cause by the unanimous vote or consent of shareholders entitled to vote thereon, and its articles of incorporation may
|
| |
The PBCL provides that, unless otherwise provided in a bylaw adopted by the shareholders, the entire board of directors, or a class of the board where the board is classified with respect to the power to select directors, or any individual director of a business corporation may be removed from office without assigning any cause by the vote of shareholders, or of the holders of a class or series of shares, entitled to elect directors, or the class of directors. In case the board or a class of the board or any one or more directors are so removed, new directors may be elected at the same meeting. Notwithstanding the foregoing, unless otherwise provided in such corporation’s articles of incorporation by a specific and unambiguous statement that directors may be removed from office without assigning any cause, the entire board of directors, or any class of the board, or any individual director of a corporation having a board classified as permitted by Section 1724(b) of the PBCL, may be removed from office by vote of the shareholders entitled to vote thereon only for cause, if such classification has been effected in the articles or by a bylaw adopted by the shareholders.
Further, the board of directors of a corporation may be removed at any time with or without cause by the unanimous vote or consent of shareholders entitled to vote thereon, and its articles of incorporation may
|
|
| | |
FNCB
|
| |
Peoples
|
|
| | |
not prohibit the removal of directors by the shareholders for cause.
The PBCL provides that, unless otherwise provided in a bylaw adopted by the shareholders, the board of directors may declare vacant the office of a director who has been judicially declared of unsound mind or who has been convicted of an offense punishable by imprisonment for a term of more than one year or for any other proper cause which the bylaws may specify or if, within 60 days or such other time as the bylaws may specify after notice of his selection, he or she does not accept the office either in writing or by attending a meeting of the board of directors and fulfill such other requirements of qualification as the bylaws may specify.
Neither the FNCB articles of incorporation and nor the FNCB bylaws alter the default provisions of the PBCL with respect to removal of directors.
|
| |
not prohibit the removal of directors by the shareholders for cause.
The PBCL provides that, unless otherwise provided in a bylaw adopted by the shareholders, the board of directors may declare vacant the office of a director who has been judicially declared of unsound mind or who has been convicted of an offense punishable by imprisonment for a term of more than one year or for any other proper cause which the bylaws may specify or if, within 60 days or such other time as the bylaws may specify after notice of his selection, he or she does not accept the office either in writing or by attending a meeting of the board of directors and fulfill such other requirements of qualification as the bylaws may specify.
Neither the Peoples articles of incorporation and nor the Peoples bylaws alter the default provisions of the PBCL with respect to removal of directors.
|
|
Filling Vacancies on the Board of Directors
|
| |
The PBCL provides that, except as otherwise provided in a corporation’s bylaws, vacancies in a board of directors, including vacancies resulting from an increase in the number of directors, may be filled by a majority vote of the remaining members of the board though less than a quorum, or by a sole remaining director, and each person so selected will hold office until the next selection of the class for which such director has been chosen, and until his or her successor has been selected and qualified or until his or her earlier death, resignation or removal. In the case of a corporation having a classified board of directors, any director chosen to fill a vacancy will hold office until the next selection of the class for which such director has been chosen.
Neither the FNCB articles of incorporation and nor the FNCB bylaws alter the default provisions of the PBCL with respect to the authority
|
| |
The PBCL provides that, except as otherwise provided in a corporation’s bylaws, vacancies in a board of directors, including vacancies resulting from an increase in the number of directors, may be filled by a majority vote of the remaining members of the board though less than a quorum, or by a sole remaining director, and each person so selected will hold office until the next selection of the class for which such director has been chosen, and until his or her successor has been selected and qualified or until his or her earlier death, resignation or removal. In the case of a corporation having a classified board of directors, any director chosen to fill a vacancy will hold office until the next selection of the class for which such director has been chosen.
Section 11.3 of Peoples’ bylaws provides that from and after the effective time until the date that is three years after the closing date of the
|
|
| | |
FNCB
|
| |
Peoples
|
|
| | | of the FNCB board to fill vacancies on the FNCB board. | | | merger, no vacancy on the Peoples board may be filled unless (x) in the case of a vacancy created by the cessation of service of a Peoples continuing director, not less than a majority of the Peoples continuing directors have approved the appointment or nomination (as applicable) of the individual appointed or nominated (as applicable) to fill such vacancy, in which case the FNCB continuing directors shall vote to approve the appointment or nomination (as applicable) of such individual, and (y) in the case of a vacancy created by the cessation of service of a FNCB continuing director, not less than a majority of the FNCB continuing directors have approved the appointment or nomination (as applicable) of the individual appointed or nominated (as applicable) to fill such vacancy, in which case the Peoples continuing directors shall vote to approve the appointment or nomination (as applicable) of such individual; provided, that any such appointment or nomination pursuant to clause (x) or (y) shall be made in accordance with applicable laws and the rules of Nasdaq (or another national securities exchange on which Peoples’ securities are listed). | |
Control Share Acquisition Provisions
|
| |
Under the PBCL, in the case of a merger or share exchange, with some exceptions, the FNCB board of directors must submit the plan of merger or share exchange to the shareholders for approval, and the approval of the plan of merger or share exchange generally requires the approval of the shareholders at a meeting at which a quorum consisting of at least a majority of the shares entitled to vote on the plan exists.
Provisions of the PBCL applicable to FNCB provide, among other things, that: (1) FNCB may not engage in a business combination with an “interested shareholder” (generally defined as a holder of 20% of a corporation’s voting stock, during the
|
| |
Under the PBCL, in the case of a merger or share exchange, with some exceptions, the Peoples board of directors must submit the plan of merger or share exchange to the shareholders for approval, and the approval of the plan of merger or share exchange generally requires the approval of the shareholders at a meeting at which a quorum consisting of at least a majority of the shares entitled to vote on the plan exists.
Provisions of the PBCL applicable to Peoples provide, among other things, that: (1) Peoples may not engage in a business combination with an “interested shareholder” (generally defined as a holder of 20% of a corporation’s voting stock, during the
|
|
| | |
FNCB
|
| |
Peoples
|
|
| | |
five-year period after the interested shareholder became such) except under certain specified circumstances; (2) holders of FNCB common stock may object to a “control transaction” involving FNCB (a control transaction is defined as the acquisition by a person or group of persons acting in concert of at least 20% of the outstanding voting stock of a corporation), and demand that they be paid a cash payment for the “fair value” of their shares from the “controlling person or group”; (3) holders of “control shares” will not be entitled to voting rights with respect to any shares in excess of specified thresholds, including 20% voting control, until the voting rights associated with such shares are restored by the affirmative vote of a majority of disinterested shares and the outstanding voting shares of FNCB; and (4) any “profit,” as defined, realized by any person or group who is or was a “controlling person or group” with respect to us from the disposition of any equity securities of within 18 months after the person or group became a “controlling person or group” will belong to and be recoverable by FNCB.
Pennsylvania corporations may exempt themselves from these and other anti-takeover provisions. The FNCB articles of incorporation do not provide for exemption from the applicability of these or other anti-takeover provisions in the PBCL.
|
| |
five-year period after the interested shareholder became such) except under certain specified circumstances; (2) holders of Peoples common stock may object to a “control transaction” involving Peoples (a control transaction is defined as the acquisition by a person or group of persons acting in concert of at least 20% of the outstanding voting stock of a corporation), and demand that they be paid a cash payment for the “fair value” of their shares from the “controlling person or group”; (3) holders of “control shares” will not be entitled to voting rights with respect to any shares in excess of specified thresholds, including 20% voting control, until the voting rights associated with such shares are restored by the affirmative vote of a majority of disinterested shares and the outstanding voting shares of Peoples; and (4) any “profit,” as defined, realized by any person or group who is or was a “controlling person or group” with respect to us from the disposition of any equity securities of within 18 months after the person or group became a “controlling person or group” will belong to and be recoverable by Peoples.
Pennsylvania corporations may exempt themselves from these and other anti-takeover provisions. The Peoples articles of incorporation do not provide for exemption from the applicability of these or other anti-takeover provisions in the PBCL.
|
|
Combinations and Transactions with Interested Shareholders
|
| | The FNCB articles of incorporation contain certain super-majority requirements to approve a merger or consolidation of FNCB. Under the FNCB articles of incorporation, the affirmative vote of the holders of not less than 75% of FNCB’s outstanding common stock is required to authorize any merger or sale of all, or substantially all, assets of FNCB, unless approval of such proposed transaction is recommended by at least a majority of the entire board of | | | Peoples’ articles of incorporation contain certain super-majority requirements to approve a merger or consolidation of Peoples. Under Peoples’ articles of incorporation, the affirmative vote of the holders of not less than 75% of Peoples’ outstanding common stock is required to authorize: (i) any merger or consolidation of Peoples into any other corporation; (ii) any share exchange in which a corporation, person or entity acquires the issued or outstanding shares of | |
| | |
FNCB
|
| |
Peoples
|
|
| | | directors of FNCB. In addition, the FNCB articles of incorporation provide that its board of directors may issue “blank check” preferred stock without shareholder approval. Some of the rights and preferences of these shares of preferred stock would be superior to the rights and preferences of shares of FNCB common stock. The FNCB articles of incorporation also provide for a “classified” board of directors with staggered three-year terms of office. The FNCB board of directors is divided into three classes, with each class to be as nearly equal in number as possible. The terms of the separate classes expire in successive years. Thus, at each annual meeting of shareholders, successors to the class of directors whose term then expires are elected to hold office for a term of three years. Therefore, the term of office of one class of directors expires in each year. | | |
capital stock of Peoples pursuant to a vote of shareholders; (iii) any sale, lease, exchange or other transfer of all, or substantially all, of the assets of Peoples to any other corporation, person or entity; (iv) any complete liquidation or dissolution of this corporation; or (v) any transaction similar to, or having similar effect as, any of the foregoing transactions. However, should any of the foregoing transactions be otherwise approved by at least 662∕3% of the entire Peoples board, then the affirmative vote of shareholders entitled to cast at least a majority of the votes which all shareholders of Peoples are entitled to cast shall be required to approve any such transaction. This supermajority requirement may not be repealed, altered or amended, in any respect whatsoever, unless such repeal, alteration or amendment is approved by either (a) the affirmative vote of shareholders entitled to cast at least 75% of the votes which all shareholders of Peoples are entitled to cast or (b) the affirmative vote of at least 662∕3% of the members of the Peoples board of directors and the affirmative vote of shareholders entitled to cast at least a majority of the votes which all shareholders of Peoples are entitled to cast.
In addition, the Peoples articles of incorporation provide that its board of directors may issue “blank check” preferred stock without shareholder approval. Some of the rights and preferences of these shares of preferred stock would be superior to the rights and preferences of shares of Peoples common stock. The Peoples articles of incorporation also provide for a “classified” board of directors with staggered three-year terms of office. The Peoples board of directors is divided into three classes, with each class to be as nearly equal in number as possible. The terms of the separate classes expire in successive years. Thus, at each annual meeting of shareholders, successors to the class of directors
|
|
| | |
FNCB
|
| |
Peoples
|
|
| | | | | | whose term then expires are elected to hold office for a term of three years. Therefore, the term of office of one class of directors expires in each year. | |
Calling Special Meetings of Shareholders
|
| | The FNCB bylaws provide that special meetings of the shareholders may be called only by the board of directors, the executive committee of the board of directors, the chair of the board or the president and only the items listed in the notice of such meeting, or matters germane thereto, may be transacted at such special meeting. As such, FNCB shareholders are not permitted to call special meetings of the shareholders. | | | Peoples’ bylaws provide that special meetings of the shareholders may be called by only the chair of the Peoples board of directors, the President, a majority of the Board of Directors or of its Executive Committee and only the items listed in the notice of such meeting, or matters germane thereto, may be transacted at such special meeting. As such, Peoples shareholders are not permitted to call special meetings of the shareholders. | |
Quorum for Shareholder Meetings
|
| |
Unless otherwise provided in a bylaw adopted by the shareholders, the PBCL provides that a quorum for the purposes of consideration and action on a particular matter at a meeting consists of the presence of shareholders entitled to cast at least a majority of the votes that all shareholders are entitled to cast on the matter. The FNCB bylaws provide that at any meeting of the shareholders, the holders of a majority of FNCB’s outstanding stock then having voting rights, present in person or by proxy, constitutes a quorum for all purposes.
The FNCB bylaws further provide that if a quorum is not present, in person or by proxy, at a meeting of shareholders, those present may adjourn from time to time to reconvene at such date, time and place as they may determine. The shareholders present at any duly organized meeting of shareholders may continue to transact business until adjournment, notwithstanding the withdrawal of sufficient shareholders to otherwise render the remaining shareholders less than a quorum.
|
| |
Unless otherwise provided in a bylaw adopted by the shareholders, the PBCL provides that a quorum for the purposes of consideration and action on a particular matter at a meeting consists of the presence of shareholders entitled to cast at least a majority of the votes that all shareholders are entitled to cast on the matter.
Peoples’ bylaws provide that the presence, in person or by proxy, of shareholders entitled to cast at least a majority of the votes which all shareholders are entitled to cast on the particular matter shall constitute a quorum for purposes of considering such matter.
If, however, any meeting of shareholders cannot be organized because of lack of a quorum, those present, in person or by proxy, may adjourn the meeting to such time and place as they may determine, without notice other than an announcement at the meeting, until the requisite number of shareholders for a quorum shall be present, in person or by proxy, except that in the case of any meeting called for the election of directors such meeting may be adjourned only for periods not exceeding 15 days as the holders, present in person or by proxy, of shares entitled to cast at least a
|
|
| | |
FNCB
|
| |
Peoples
|
|
| | | | | | majority of the votes which all shareholders are entitled to cast, shall direct, and those who attend the second of such adjourned meetings, although less than a quorum, shall nevertheless constitute a quorum for the purpose of electing directors. At any adjourned meeting at which a quorum shall be present or so represented, any business may be transacted which might have been transacted at the original meeting if a quorum had been present. The shareholders present, in person or by proxy, at a duly organized meeting can continue to do business until adjournment, notwithstanding the withdrawal of enough shareholders to leave less than a quorum. | |
Notice of Shareholder Meetings
|
| |
Under the PBCL, notice of every meeting of the shareholders must be given by, or at the direction of, the secretary or other authorized person to each shareholder of record entitled to vote at the meeting at least: (a) ten days prior to the day named for a meeting that will consider a certain entity transactions, such as a merger, or fundamental changes, such as an amendment of the articles of incorporation; or (b) five days prior to the day named for the meeting in any other case.
The FNCB bylaws provide that, subject to certain exceptions, written notice of every meeting of shareholders must be given in any manner permitted by law or at the direction of the Secretary or such other person as is authorized by the FNCB board of directors to each shareholder of record entitled to receipt thereof, at least five days prior to the day named for the meeting, unless a greater period of notice is required by law in a particular case. Such notice must set forth the place (or if held by means of the Internet or other electronic communications technology, the means of remote communications by which shareholders and proxyholders may be deemed to be present in person and vote at such meeting), date and time of each
|
| |
Under the PBCL, notice of every meeting of the shareholders must be given by, or at the direction of, the secretary or other authorized person to each shareholder of record entitled to vote at the meeting at least: (a) ten days prior to the day named for a meeting that will consider a certain entity transactions, such as a merger, or fundamental changes, such as an amendment of the articles of incorporation; or (b) five days prior to the day named for the meeting in any other case.
Peoples’ bylaws provide that, subject to certain exceptions, written notice of every meeting of shareholders must be given setting forth the place (or if held by means of the Internet or other electronic communications technology, the means of remote communications by which shareholders and proxyholders may be deemed to be present in person and vote at such meeting), date, hour, and in the case of special meetings, general nature of the business to be transacted. Such notice must be provided at least ten days before such meeting unless a greater period is required by statute or the bylaws. No notice of any meeting of shareholders need be given to any shareholder who properly waives notice, whether before or after the
|
|
| | |
FNCB
|
| |
Peoples
|
|
| | | meeting of shareholders and, in the case of a special meeting, the general nature of the business to be transacted in accordance with any requirements set forth in the PBCL. No notice of any meeting of shareholders need be given to any shareholder who properly waives notice, whether before or after the meeting and whether in writing or by electronic transmission or otherwise. Neither the business to be transacted at, nor the purpose of, any meeting need be specified in a waiver of notice. | | | meeting and whether in writing or by electronic transmission or otherwise. Neither the business to be transacted at, nor the purpose of, any meeting need be specified in a waiver of notice. | |
Advance Notice of Shareholder Nominations
|
| | The FNCB bylaws provide that notice of nominations or other business to be brought before any meeting must be delivered to FNCB’s principal executive offices: (1) in the case of an annual meeting of shareholders, not earlier than the close of business on the 90th day and not later than the close of business on the 70th day prior to the first anniversary of the preceding year’s annual meeting; provided, however, that in the event that no annual meeting was held in the previous year or the date of the annual meeting is more than 30 days before or more than 30 days after such anniversary date, notice by the shareholder to be timely must be so delivered not earlier than the close of business on the 90th day prior to the date of such annual meeting and not later than (a) the 70th day prior to such meeting or (b) if the notice of such meeting is mailed or public announcement of the date of such meeting is made less than 70 days prior to the date of such meeting, the 10th day following the day on which notice of the meeting was mailed or public announcement of the date of such meeting was made; and (2) in the case of a special meeting of shareholders, not earlier that the close of business on the 90th day prior to such special meeting and not later than (a) the 70th day prior to such meeting or (b) if the notice of such meeting is mailed or public announcement of the date of such meeting is made less than 70 days prior to the date of such | | | Pursuant to Peoples’ bylaws, any Peoples shareholder wishing to nominate a candidate for director to Peoples’ board must follow the procedures outlined in Article 11 of Peoples’ bylaws. Any shareholder nominating a candidate for director to Peoples’ board must submit a written notice to Peoples’ secretary or president at least 60 days, but not more than 90 days prior to the first anniversary of the previous year’s annual meeting. However, if the date of the annual meeting is advanced more than thirty days prior to or delayed by more than thirty days after the anniversary of the preceding year’s, notice by the shareholder must be received not later than the close of business on the 5th day following the earlier of the day on which notice of the date of the meeting was mailed or public disclosure of the meeting date was made. In the case of a special meeting, such shareholder notice must be received not later than the close of business on the 5th day following the earlier of the day on which notice of the date of the meeting was mailed or public disclosure of the meeting date was made. | |
| | |
FNCB
|
| |
Peoples
|
|
| | | meeting, the 10th day following the day on which notice of the meeting was mailed or public announcement of the date of such meeting was made. | | | | |
Limitation of Personal Liability of Directors and Officers
|
| |
Section 1713 of the PBCL provides that, if a company’s shareholders adopt a bylaw so permitting, directors will not be personally liable for monetary damages for any action taken, or any failure to take any action, unless the director has breached or failed to perform the duties of his or her office under such company’s articles or bylaws or applicable provisions of law and the breach or failure to perform constitutes self-dealing, willful misconduct or recklessness.
The FNCB bylaws provide that a director serving on the FNCB board of directors shall not be personally liable, as such, for monetary damages for any action taken, or any failure to take any action, unless (a) the director has breached or failed to perform the duties of his office under Article 5 of the FNCB bylaws; and (b) the breach or failure to perform constitutes self-dealing, willful misconduct or recklessness.
Notwithstanding the foregoing, such limitation does not apply to (x) the responsibility or liability of a director pursuant to any criminal statute; or (y) the liability of a director for the payment of taxes pursuant to local, State or Federal law.
|
| |
Peoples’ bylaws do not contain a provision addressing the limitation of personal liability of directors and officers. The Peoples bylaws proposal would amend Peoples’ bylaws to include provisions to limit the personal liability of directors and officers pursuant to the PBCL.
Section 1713 of the PBCL provides that, if a company’s shareholders adopt a bylaw so permitting, directors will not be personally liable for monetary damages for any action taken, or any failure to take any action, unless the director has breached or failed to perform the duties of his or her office under such company’s articles or bylaws or applicable provisions of law and the breach or failure to perform constitutes self-dealing, willful misconduct or recklessness.
As of January 2023, Section 1735 of the PBCL also provides that if a company’s shareholders adopt a bylaw so permitting, officers will not be personally liable for monetary damages for any action taken, or any failure to take any action, unless the director has breached or failed to perform the duties of his or her office under such company’s articles or bylaws or applicable provisions of law and the breach or failure to perform constitutes self-dealing, willful misconduct or recklessness. While the PBCL has historically permitted shareholders to limit the liability of directors of a corporation, similar limitations on liability were not permitted for officers. Section 1735 addressed this inconsistent treatment by affording officers limitations on liability similar to that for directors.
If the Peoples bylaws proposal is approved by the Peoples shareholders, a new Article 25 would be added to the Peoples bylaws to provide, that, to the
|
|
| | |
FNCB
|
| |
Peoples
|
|
| | | | | | fullest extent that the law of Pennsylvania permits for the elimination or limitation of the liability of directors and officers of Peoples, no director or officer of the Peoples will be personally liable for monetary damages as such for any action taken, or any failure to take any action, as a director or officer, respectively. | |
Indemnification of Directors and Officers
|
| |
The PBCL requires that to the extent that a present or former director, officer or another representative has been successful on the merits or otherwise in defense of any action or proceeding referred to in Section 1741 of the PBCL (relating to third-party actions) or Section 1742 of the PBCL (relating to derivative actions) or in defense of any claim, issue or matter therein, that director or officer shall be indemnified against expenses (including attorney fees) actually and reasonably incurred by the director or officer in connection therewith. The FNCB bylaws further provide that the right to indemnification includes the right to have expenses incurred by a director or officer in connection with participating in a civil or criminal action, suit or proceeding described above shall be paid by FNCB in advance of the final disposition of such action, suit or proceeding upon receipt of an undertaking by or on behalf of such person to repay such amount if it shall ultimately be determined that the person is not entitled to be indemnified by FNCB, subject to any limitations prescribed by state or federal law, rule or regulation or interpretations thereof.
The FNCB bylaws also provide that FNCB will indemnify any person who was or is a party to or witness in, or is threatened to be made a party to or a witness in, any threatened, pending or completed action, suit or proceeding, including actions by FNCB or in the right of FNCB, whether civil, criminal, administrative or investigative, by reason of the fact that such person is or was a director or officer of FNCB, or is or was serving while director or officer
|
| |
The PBCL requires that to the extent that a present or former director, officer or another representative has been successful on the merits or otherwise in defense of any action or proceeding referred to in Section 1741 of the PBCL (relating to third-party actions) or Section 1742 of the PBCL (relating to derivative actions) or in defense of any claim, issue or matter therein, that director or officer shall be indemnified against expenses (including attorney fees) actually and reasonably incurred by the director or officer in connection therewith. Peoples bylaws provide that expenses incurred in defending a civil or criminal action, suit or proceeding may be paid by Peoples in advance of the final disposition of such action, suit or proceeding as authorized in the manner provided under Peoples bylaws upon receipt of an undertaking by or on behalf of the director, officer and/or employee to repay such amount unless it shall ultimately be determined that the person is entitled to be indemnified by Peoples.
Peoples bylaws require that Peoples indemnify, to the fullest extent permitted by Pennsylvania law and federal law, any person who was or is a party to, or is threatened to be made a party to or witness to, or who is called to be a witness in connection with, any threatened, pending or completed action, suit or proceeding, whether civil, criminal, administrative or investigative (other than an action by or in the right of Peoples) by reason of the fact that such person is or was a director, officer and /or employee of Peoples, or is or was serving at the
|
|
| | |
FNCB
|
| |
Peoples
|
|
| | |
at FNCB’s request as a director, officer, employee, agent, fiduciary or other representative of another corporation, partnership, joint venture, trust, employee benefit plan or other enterprise, against expenses (including attorneys’ fees), judgments, fines, excise taxes and amounts paid in settlement actually and reasonably incurred by such person in connection with such action, suit or proceeding.
Indemnification shall not be made in respect of any claim, issue or matter as to which the person has been adjudged to be liable to FNCB unless and only to the extent that a court determines that, despite the adjudication of liability but in view of all the circumstances of the case, the person is fairly and reasonably entitled to indemnity for the expenses that the court deems proper. Nor shall indemnification be made in any case where the act or failure to act giving rise to the claim for indemnification is determined by a court to have constituted self-dealing, willful misconduct or recklessness, subject to any limitations prescribed by state or federal law, rule or regulation or interpretations thereof.
|
| |
request of Peoples as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise, against expenses (including attorney’s fees), judgments, fines and amounts paid in settlement actually and reasonably incurred by them in connection with such action, suit or proceeding if they acted in good faith and in a manner they reasonably believed to be in, or not opposed to, the best interests of Peoples, and, with respect to any criminal action or proceeding, had no reasonable cause to believe their conduct was unlawful.
Peoples’ bylaws further provide that it shall indemnify, to the fullest extent permitted by Pennsylvania law and federal law, any director, officer and/or employee, who was or is a party to, or is threatened by to be made a party to, or who is called as a witness in connection with any threatened, pending or completed action or suit by or in the right of Peoples to procure a judgment in its favor by reason of the fact that such person is or was a director, officer and/or employee or agent of another corporation, partnership, joint venture, trust or other enterprise against amounts paid in settlement and expenses (including attorney’s fees) actually and reasonably incurred by such person in connection with the defense or settlement of, or serving as a witness in, such action or suit if he acted in good faith and in a manner he reasonably believed to be in, or not opposed to, the best interests of Peoples and except that no indemnification shall be made in respect of any such claim, issue or matter as to which such person shall have been adjudged to be liable for misconduct in the performance of such person’s duty to Peoples.
Except as may be otherwise ordered by a court, there shall be a presumption that any director, officer and/or employee is entitled to indemnification as provided in the Peoples bylaws
|
|
| | |
FNCB
|
| |
Peoples
|
|
| | | | | | unless either a majority of the directors who are not involved in such proceedings (“disinterested directors”) or, if there are less than three disinterested directors, then the holders of one-third of the outstanding shares of Peoples determine that the person is not entitled to such presumption by certifying such determination in writing to the secretary of Peoples. In such event the disinterested director(s) or, in the event of certification by shareholders, the secretary of Peoples shall request of independent counsel, who may be the outside general counsel of Peoples, a written opinion as to whether or not the parties involved are entitled to indemnification under the Peoples bylaws. | |
Dissenters’ Rights
|
| | Under the PBCL, shareholders are generally entitled to object and receive payment of the fair value of their stock in the event of certain corporate actions, including the following: merger, transfer of all or substantially all of the corporation’s assets, participation in a share exchange as the corporation the stock of which is to be acquired, or an amendment to the articles of incorporation that reduces the number of shares of a class or series owned by shareholders to a fraction of a share if the corporation has the obligation or right to repurchase the fractional shares. However, with limited exceptions, appraisal rights are not available to shareholders in the event of one of the foregoing corporate actions if the stock is (i) listed on a national securities exchange registered under section 6 of the Exchange Act, or (ii) held beneficially or of record by more than 2,000 persons. | | | Under the PBCL, shareholders are generally entitled to object and receive payment of the fair value of their stock in the event of certain corporate actions, including the following: merger, transfer of all or substantially all of Peoples’ assets, participation in a share exchange as the corporation the stock of which is to be acquired, or an amendment to the articles of incorporation that reduces the number of shares of a class or series owned by shareholders to a fraction of a share if the corporation has the obligation or right to repurchase the fractional shares. However, with limited exceptions, appraisal rights are not available to shareholders in the event of one of the foregoing corporate actions if the stock is (i) listed on a national securities exchange registered under section 6 of the Exchange Act, or (ii) held beneficially or of record by more than 2,000 persons. | |
Dividends
|
| | Subject to the rights that may be applicable to any outstanding preferred stock and all other classes of stock at the time outstanding having prior rights as to dividends, the holders of FNCB common stock are entitled to receive ratably such dividends, if any, as | | | Subject to the rights that may be applicable to any outstanding preferred stock and all other classes of stock at the time outstanding having prior rights as to dividends, the holders of Peoples common stock are entitled to receive ratably such dividends, if any, as | |
| | |
FNCB
|
| |
Peoples
|
|
| | |
may be declared from time to time by the board of directors, subject to certain prohibitions on FNCB’s ability to pay dividends under Pennsylvania corporate law.
In addition, as a bank holding company, any dividends paid by FNCB are subject to various federal and state regulatory limitations and also may be subject to the ability of FNCB Bank to make distributions or pay dividends to FNCB. FNCB Bank is also subject to various legal, regulatory and other restrictions on its ability to pay dividends and make other distributions and payments to FNCB. FNCB’s ability to pay dividends is limited by minimum capital and other requirements prescribed by law and regulation. Further, FNCB is generally prohibited under Pennsylvania corporate law from making a distribution to shareholders to the extent that, at the time of the distribution, after giving effect to the distribution, FNCB would not be able to pay debts as they become due in the usual course of business or total assets would be less than the sum of total liabilities plus (unless the articles of incorporation permits otherwise) the amount that would be needed, if FNCB were to be dissolved at the time of the distribution, to satisfy the preferential rights upon dissolution of any shareholders who may have preferential rights superior to those receiving the distribution. In addition, financing arrangements that FNCB may enter into in the future may include restrictive covenants that may limit FNCB’s ability to pay dividends.
|
| |
may be declared from time to time by the board of directors, subject to certain prohibitions on Peoples’ ability to pay dividends under Pennsylvania corporate law.
In addition, as a bank holding company, any dividends paid by People are subject to various federal and state regulatory limitations and also may be subject to the ability of Peoples Bank to make distributions or pay dividends to Peoples. Peoples Bank is also subject to various legal, regulatory and other restrictions on its ability to pay dividends and make other distributions and payments to Peoples. Peoples’ ability to pay dividends is limited by minimum capital and other requirements prescribed by law and regulation. Further, Peoples is generally prohibited under Pennsylvania corporate law from making a distribution to shareholders to the extent that, at the time of the distribution, after giving effect to the distribution, Peoples would not be able to pay debts as they become due in the usual course of business or total assets would be less than the sum of total liabilities plus (unless the articles of incorporation permits otherwise) the amount that would be needed, if Peoples were to be dissolved at the time of the distribution, to satisfy the preferential rights upon dissolution of any shareholders who may have preferential rights superior to those receiving the distribution. In addition, financing arrangements that Peoples may enter into in the future may include restrictive covenants that may limit Peoples’ ability to pay dividends.
|
|
Amendments to Articles and Certain Transactions
|
| | The PBCL generally requires that amendments to a corporation’s articles be submitted to shareholders for approval, unless the PBCL provides an exception to the shareholder approval requirement. Except as provided in the FNCB articles of incorporation, and subject to the voting rights, any amendment to the FNCB articles of incorporation submitted for | | | The PBCL generally requires that amendments to a corporation’s articles be submitted to shareholders for approval, unless the PBCL provides an exception to the shareholder approval requirement. Except as provided in the Peoples articles of incorporation or bylaws, and subject to the voting rights, any amendment to the Peoples articles of incorporation submitted for | |
| | |
FNCB
|
| |
Peoples
|
|
| | | shareholder approval at a shareholders’ meeting is generally approved if the number of votes cast in favor of the amendment exceeds the number of votes cast against the amendment. The FNCB articles of incorporation require the approval of at least 75% of the outstanding shares of FNCB common stock for the amendment of certain provisions of provisions relating to business combinations not approved by the board of directors. | | | shareholder approval at a shareholders’ meeting is generally approved if the number of votes cast in favor of the amendment exceeds the number of votes cast against the amendment. The Peoples articles of incorporation require the approval of at least 75% of the outstanding shares of Peoples common stock for the amendment of certain provisions of provisions relating to business combinations not approved by at least 662∕3 of the board of directors. | |
Amendments to Bylaws
|
| | Shareholders may amend the FNCB bylaws only upon the affirmative vote of the holders of at least 75% of FNCB’s outstanding common stock. Additionally, the board of directors may amend the FNCB bylaws upon the affirmative vote of a majority of the directors then in office, subject to the power of the shareholders to change such actions by the board of directors by the affirmative vote of the holders of 75% of the outstanding shares of FNCB common stock. | | | Shareholders may amend the Peoples bylaws only upon the affirmative vote of the holders of at least 75% of the outstanding shares of Peoples common stock. Additionally, the board of directors may amend the Peoples bylaws upon the affirmative vote of a majority of the directors then in office, except for amendments to Article 11 of the bylaws, which for a three year period following the effective time of the merger as proposed by the merger agreement, requires the affirmative vote of 80% or more of the board of directors. Any action by the board to amend the bylaws is subject to the power of the shareholders to change such actions by the board of directors by the affirmative vote of the holders of 75% of the outstanding shares of Peoples common stock. | |
Ownership Limitation
|
| | FNCB is a bank holding company. A holder of common stock (or group of holders acting in concert) that (i) directly or indirectly owns, controls or has the power to vote more than 5% of the total voting power FNCB, (ii) directly or indirectly owns, controls or has the power to vote 10% or more of any class of voting securities of FNCB, if certain presumptions are not rebutted, (iii) directly or indirectly owns, controls or has the power to vote 25% or more of any class of voting securities, (iv) owns a combination of voting and non-voting securities representing one-third or more of the total equity of FNCB, or (v) is | | | Peoples is a bank holding company. A holder of common stock (or group of holders acting in concert) that (i) directly or indirectly owns, controls or has the power to vote more than 5% of the total voting power Peoples, (ii) directly or indirectly owns, controls or has the power to vote 10% or more of any class of voting securities of Peoples, if certain presumptions are not rebutted, (iii) directly or indirectly owns, controls or has the power to vote 25% or more of any class of voting securities, (iv) owns a combination of voting and non-voting securities representing one-third or more of the total equity of Peoples, or (v) is | |
| | |
FNCB
|
| |
Peoples
|
|
| | | otherwise deemed to “control” FNCB under applicable regulatory standards may be subject to important restrictions, such as prior regulatory notice or approval requirements and applicable provisions of the FDIC and Interagency Statements. | | | otherwise deemed to “control” Peoples under applicable regulatory standards may be subject to important restrictions, such as prior regulatory notice or approval requirements and applicable provisions of the FDIC and Interagency Statements. | |
Action by Written Consent of Shareholders
|
| |
The PBCL provides that, unless otherwise restricted in the bylaws, any action required or permitted to be taken at a meeting of the shareholders or of a class of shareholders of a business corporation may be taken without a meeting if a consent or consents to the action in record form are signed, before, on or after the effective time of the action by all of the shareholders who would be entitled to vote at a meeting for such purpose.
The FNCB bylaws provide that no action, including the authorization of any business or the expression of consent or dissent to any corporate action, may be taken by the shareholders of FNCB without a meeting, whether by written consent or otherwise, except by the unanimous consent of all holders of capital stock of FNCB entitled to vote upon such action.
|
| |
The PBCL provides that, unless otherwise restricted in the bylaws, any action required or permitted to be taken at a meeting of the shareholders or of a class of shareholders of a business corporation may be taken without a meeting if a consent or consents to the action in record form are signed, before, on or after the effective time of the action by all of the shareholders who would be entitled to vote at a meeting for such purpose.
Peoples’ bylaws provide that any action required to be taken at a meeting of shareholders, or of a class of shareholders, may be taken without a meeting, if a consent or consents in writing setting forth the action so taken shall be signed by all of the shareholders who would be entitled to vote at a meeting for such purpose and shall be filed with Peoples’ secretary.
|
|
Shareholder Rights Plan
|
| | FNCB does not currently have a shareholders’ rights plan in effect. | | | Peoples does not currently have a shareholder’s rights plan in effect. | |
Forum Selection Bylaw
|
| | The FNCB bylaws provide that, unless FNCB consents in writing to the selection of an alternative forum, (a) the state courts of the Commonwealth of Pennsylvania in and for Lackawanna County will be the sole and exclusive forum, to the extent permitted by law, for (i) any derivative action or proceeding brought on behalf of FNCB; (ii) any action asserting a claim of a breach of fiduciary duty owed by any of FNCB’s directors or officers to FNCB or its shareholders; (iii) any action asserting a claim against FNCB arising pursuant to any provision of the PBCL, the FNCB articles of incorporation or FNCB bylaws, (iv) any action seeking to | | | Peoples’ bylaws provide that unless it consents in writing to the selection of an alternate forum, the state courts of the Commonwealth of Pennsylvania in and for Lackawanna County shall be the sole and exclusive forum, to the fullest extent permitted by law, for (i) any derivative action or proceeding brought on behalf of Peoples; (ii) any action asserting a claim of a breach of fiduciary duty owed by any director or officer of Peoples to Peoples or Peoples’ shareholders; (iii) any action asserting a claim against Peoples arising pursuant to any provision of the PBCL, the Peoples articles of incorporation of the Peoples bylaws; (iv) any action seeking to interpret, | |
| | |
FNCB
|
| |
Peoples
|
|
| | | interpret, apply, enforce or determine the validity of the FNCB articles of incorporation or FNCB bylaws and (v) any action asserting a claim against FNCB governed by the internal affairs doctrine and (b) the federal district courts of the United States shall be the exclusive forum for the resolution of any complaint asserting a cause of action arising under the Securities Act. This provision does not apply to claims brought pursuant to the Exchange Act, or the rules and regulations promulgated thereunder, or any other claim for which the U.S. federal courts have exclusive jurisdiction. | | |
apply, enforce or determine the validity of the Peoples article of incorporation or the Peoples bylaws; or (v) any action asserting a claim against Peoples governed by the internal affairs doctrine.
Additionally, Peoples’ bylaws provide that unless it consents in writing to the selection of an alternative forum, the federal district courts of the United States of America shall be the exclusive forum for the resolution of any complaint asserting a cause of action arising under the Securities Act. Any person or entity purchasing or otherwise acquiring any interest in any Peoples securities shall be deemed to have notice of and consented to this provision.
|
|
|
if you are a Peoples shareholder
|
| |
if you are a FNCB shareholder:
|
|
|
Peoples Financial Services Corp.
150 North Washington Avenue Scranton, PA 18503 Attention: Marie Luciani, Investor Relations Officer (570) 346-7741 ext. 2352 marie.luciani@psbt.com |
| |
FNCB Bancorp, Inc.
102 E. Drinker St. Dunmore, PA 18512 Attention: Secretary (570) 346-7667 |
|
|
Peoples filings (SEC File No. 001-36388)
|
| |
Periods Covered or Date of Filing with the SEC
|
|
| Form 10-K | | | Fiscal year ended December 31, 2022, filed on March 15, 2023 | |
| Quarterly Reports on Form 10-Q | | |
For the quarter ended March 31, 2023, filed on May 10, 2023
For the quarter ended June 30, 2023, filed on August 8, 2023
For the quarter ended September 30, 2023, filed on November 9, 2023
|
|
| Definitive Proxy Statement on Schedule 14A | | | Filed on April 5, 2023 | |
| Current Reports on Forms 8-K | | | Filed on November 2, 2023, September 28, 2023 and May 17, 2023 | |
| The description of Peoples common stock set forth in Exhibit 4.2 to its Annual Report on Form 10-K for the fiscal year ended December 31, 2022, filed on March 15, 2023, including any amendment or report filed with the SEC for the purpose of updating this description. | | | | |
|
FNCB filings (SEC File No. 001-16587)
|
| |
Periods Covered or Date of Filing with the SEC
|
|
| Annual Report on Form 10-K | | | Fiscal year ended December 31, 2022, filed on March 10, 2023 | |
| Quarterly Reports on Form 10-Q | | |
For the quarter ended March 31, 2023, filed on May 5, 2023
For the quarter ended June 30, 2023, filed on August 4, 2023
For the quarter ended September 30, 2023, filed on November 3, 2023
|
|
| Definitive Proxy Statement on Schedule 14A | | | Filed on April 10, 2023 | |
| Current Reports on Form 8-K | | | Filed on October 25, 2023, September 28, 2023, July 26, 2023, May 17, 2023, April 26, 2023, January 30, 2023, January 27, 2023, January 25, 2023 | |
| The description of FNCB common stock set forth in Exhibit 4.4 to its Annual Report on Form 10-K for the fiscal year ended December 31, 2022, filed on March 10, 2020, including any amendment or report filed with the SEC for the purpose of updating this description. | | | | |
|
if you are a Peoples shareholder
|
| |
if you are a FNCB shareholder:
|
|
|
Peoples Financial Services Corp.
150 North Washington Avenue Scranton, PA 18503 Attention: Marie Luciani, Investor Relations Officer (570) 346-7741 ext. 2352, marie.luciani@psbt.com |
| |
FNCB Bancorp, Inc.
102 E. Drinker St. Dunmore, PA 18512 Attention: Secretary (570) 346-7667 |
|
| | | | | A-1 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-4 | | | |
| | | | | A-4 | | | |
| | | | | A-4 | | | |
|
ARTICLE II
|
| | | | | | |
|
EXCHANGE OF SHARES
|
| | | | | | |
| | | | | A-4 | | | |
| | | | | A-4 | | | |
|
ARTICLE III
|
| | | | | | |
|
REPRESENTATIONS AND WARRANTIES OF FNCB
|
| | | | | | |
| | | | | A-6 | | | |
| | | | | A-8 | | | |
| | | | | A-9 | | | |
| | | | | A-10 | | | |
| | | | | A-10 | | | |
| | | | | A-11 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-13 | | | |
| | | | | A-14 | | | |
| | | | | A-16 | | | |
| | | | | A-17 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-21 | | | |
| | | | | A-22 | | |
| | | | | A-22 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-25 | | | |
|
ARTICLE IV
|
| | | | | | |
|
REPRESENTATIONS AND WARRANTIES OF PFIS
|
| | | | | | |
| | | | | A-25 | | | |
| | | | | A-26 | | | |
| | | | | A-27 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-29 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-31 | | | |
| | | | | A-32 | | | |
| | | | | A-34 | | | |
| | | | | A-35 | | | |
| | | | | A-36 | | | |
| | | | | A-37 | | | |
| | | | | A-37 | | | |
| | | | | A-37 | | | |
| | | | | A-37 | | | |
| | | | | A-38 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-41 | | | |
| | | | | A-41 | | | |
| | | | | A-41 | | | |
| | | | | A-42 | | |
|
ARTICLE V
|
| | | | | | |
|
COVENANTS RELATING TO CONDUCT OF BUSINESS
|
| | | | | | |
| | | | | A-42 | | | |
| | | | | A-42 | | | |
| | | | | A-45 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
|
ARTICLE VI
|
| | | | | | |
|
ADDITIONAL AGREEMENTS
|
| | | | | | |
| | | | | A-48 | | | |
| | | | | A-49 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-52 | | | |
| | | | | A-54 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-57 | | | |
| | | | | A-58 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-60 | | | |
|
ARTICLE VII
|
| | | | | | |
|
CONDITIONS PRECEDENT
|
| | | | | | |
| | | | | A-60 | | | |
| | | | | A-60 | | | |
| | | | | A-61 | | | |
|
ARTICLE VIII
|
| | | | | | |
|
TERMINATION AND AMENDMENT
|
| | | | | | |
| | | | | A-62 | | | |
| | | | | A-64 | | |
|
ARTICLE IX
|
| | | | | | |
|
GENERAL PROVISIONS
|
| | | | | | |
| | | | | A-65 | | | |
| | | | | A-65 | | | |
| | | | | A-66 | | | |
| | | | | A-66 | | | |
| | | | | A-66 | | | |
| | | | | A-67 | | | |
| | | | | A-67 | | | |
| | | | | A-68 | | | |
| | | | | A-68 | | | |
| | | | | A-68 | | | |
| | | | | A-68 | | | |
| | | | | A-68 | | | |
| | | | | A-69 | | | |
| | | | | A-69 | | | |
| | | | | A-69 | | | |
| Exhibit A – Bank Merger Agreement | | | | | | | |
| Exhibit B – Form of FNCB Support Agreement | | | | | | | |
| Exhibit C – Form of PFIS Support Agreement | | | | | | | |
| Exhibit D-1 – Form of PFIS Bylaws Amendment | | | | | | | |
| Exhibit D-2 – Form of Peoples Bank Bylaws Amendment | | | | | | | |
| Exhibit E – Corporate Governance Matters | | | | | | | |
| | |
Page
|
| |||
Acquisition Proposal
|
| | | | 77 | | |
Adjustment Notice
|
| | | | 84 | | |
affiliate
|
| | | | 90 | | |
Agreement
|
| | | | 1 | | |
Assumed FNCB Restricted Stock Award
|
| | | | 4 | | |
Average Closing Price
|
| | | | 85 | | |
Bank Merger
|
| | | | 1 | | |
Bank Merger Agreement
|
| | | | 1 | | |
Bank Merger Certificate
|
| | | | 5 | | |
BHC Act
|
| | | | 8 | | |
BOLI
|
| | | | 32 | | |
Borrower
|
| | | | 31 | | |
business day
|
| | | | 90 | | |
CARES Act
|
| | | | 16 | | |
Cedar Hill
|
| | | | 40 | | |
Chosen Courts
|
| | | | 91 | | |
Closing
|
| | | | 2 | | |
Closing Date
|
| | | | 2 | | |
Code
|
| | | | 1 | | |
Confidentiality Agreement
|
| | | | 66 | | |
Continuing Employees
|
| | | | 69 | | |
Continuing FNCB Directors
|
| | | | 75 | | |
Continuing PFIS Directors
|
| | | | 75 | | |
D.A. Davidson
|
| | | | 40 | | |
Determination Date
|
| | | | 85 | | |
DIF
|
| | | | 10 | | |
DOL
|
| | | | 19 | | |
Effective Time
|
| | | | 2 | | |
Election Period
|
| | | | 85 | | |
Environmental Laws
|
| | | | 26 | | |
ERISA
|
| | | | 19 | | |
Exchange Act
|
| | | | 15 | | |
Exchange Agent
|
| | | | 5 | | |
Exchange Fund
|
| | | | 5 | | |
Exchange Ratio
|
| | | | 3 | | |
FDIC
|
| | | | 10 | | |
Federal Reserve Board
|
| | | | 12 | | |
FNCB
|
| | | | 1 | | |
FNCB 2013 LTIP
|
| | | | 10 | | |
FNCB Articles
|
| | | | 9 | | |
FNCB Bank
|
| | | | 1 | | |
| | |
Page
|
| |||
FNCB Benefit Plans
|
| | | | 19 | | |
FNCB Board Recommendation
|
| | | | 67 | | |
FNCB Bylaws
|
| | | | 9 | | |
FNCB Common Stock
|
| | | | 3 | | |
FNCB Contract
|
| | | | 24 | | |
FNCB Disclosure Schedule
|
| | | | 8 | | |
FNCB Equity Plans
|
| | | | 10 | | |
FNCB ERISA Affiliate
|
| | | | 19 | | |
FNCB Indemnified Parties
|
| | | | 73 | | |
FNCB Insiders
|
| | | | 80 | | |
FNCB Leased Real Property
|
| | | | 27 | | |
FNCB Meeting
|
| | | | 67 | | |
FNCB Owned Properties
|
| | | | 27 | | |
FNCB Preferred Stock
|
| | | | 10 | | |
FNCB PTO Policies
|
| | | | 72 | | |
FNCB Qualified Plans
|
| | | | 19 | | |
FNCB Real Estate Leases
|
| | | | 27 | | |
FNCB Regulatory Agreement
|
| | | | 25 | | |
FNCB Reports
|
| | | | 14 | | |
FNCB Restricted Stock Award
|
| | | | 3 | | |
FNCB Subsidiary
|
| | | | 10 | | |
FNCB Support Agreements
|
| | | | 1 | | |
FNCB Systems
|
| | | | 28 | | |
GAAP
|
| | | | 9 | | |
Governmental Entity
|
| | | | 13 | | |
Index Group
|
| | | | 85 | | |
Index Price
|
| | | | 85 | | |
Index Ratio
|
| | | | 85 | | |
Initial Index Price
|
| | | | 85 | | |
Intellectual Property
|
| | | | 28 | | |
IRS
|
| | | | 19 | | |
Joint Proxy Statement
|
| | | | 13 | | |
knowledge
|
| | | | 90 | | |
Laws
|
| | | | 22 | | |
Licensed Intellectual Property
|
| | | | 28 | | |
Lien
|
| | | | 11 | | |
Litigation
|
| | | | 75 | | |
Loan Participation
|
| | | | 31 | | |
Loans
|
| | | | 31 | | |
Material Adverse Effect
|
| | | | 8 | | |
Materially Burdensome Regulatory Condition
|
| | | | 65 | | |
Merger
|
| | | | 1 | | |
Merger Consideration
|
| | | | 3 | | |
| | |
Page
|
| |||
Multiemployer Plan
|
| | | | 20 | | |
Multiple Employer Plan
|
| | | | 20 | | |
NASDAQ
|
| | | | 7 | | |
New Certificates
|
| | | | 5 | | |
New Plans
|
| | | | 71 | | |
Old Certificate
|
| | | | 3 | | |
ordinary course
|
| | | | 90 | | |
ordinary course of business
|
| | | | 90 | | |
Owned Intellectual Property
|
| | | | 28 | | |
PAC
|
| | | | 2 | | |
Pandemic
|
| | | | 9 | | |
Pandemic Measures
|
| | | | 9 | | |
PBGC
|
| | | | 19 | | |
PDOBs
|
| | | | 13 | | |
Pennsylvania Department
|
| | | | 2 | | |
Peoples Bank
|
| | | | 1 | | |
Permitted Encumbrances
|
| | | | 27 | | |
person
|
| | | | 90 | | |
PFIS
|
| | | | 1 | | |
PFIS 2017 Equity Incentive Plan
|
| | | | 35 | | |
PFIS 2023 Equity Incentive Plan
|
| | | | 35 | | |
PFIS Advisors
|
| | | | 40 | | |
PFIS Articles
|
| | | | 4 | | |
PFIS Benefit Plans
|
| | | | 42 | | |
PFIS Board Recommendation
|
| | | | 67 | | |
PFIS Bylaws
|
| | | | 34 | | |
PFIS Bylaws Amendment
|
| | | | 4 | | |
PFIS Common Stock
|
| | | | 3 | | |
PFIS Contract
|
| | | | 48 | | |
PFIS Disclosure Schedule
|
| | | | 33 | | |
PFIS Equity Awards
|
| | | | 35 | | |
PFIS Equity Incentive Plans
|
| | | | 35 | | |
PFIS ERISA Affiliate
|
| | | | 42 | | |
PFIS Leased Real Property
|
| | | | 50 | | |
PFIS Meeting
|
| | | | 67 | | |
PFIS Owned Properties
|
| | | | 50 | | |
PFIS Preferred Stock
|
| | | | 34 | | |
PFIS PTO Policy
|
| | | | 72 | | |
PFIS Qualified Plan
|
| | | | 43 | | |
PFIS Ratio
|
| | | | 85 | | |
PFIS Real Estate Leases
|
| | | | 50 | | |
PFIS Reports
|
| | | | 38 | | |
PFIS Subsidiary
|
| | | | 34 | | |
| | |
Page
|
| |||
PFIS Support Agreements
|
| | | | 2 | | |
PFIS Systems
|
| | | | 51 | | |
Premium Cap
|
| | | | 73 | | |
PTO
|
| | | | 72 | | |
Recommendation Change
|
| | | | 67 | | |
Regulatory Agencies
|
| | | | 13 | | |
Representatives
|
| | | | 76 | | |
Requisite FNCB Vote
|
| | | | 12 | | |
Requisite PFIS Vote
|
| | | | 36 | | |
Requisite Regulatory Approvals
|
| | | | 65 | | |
Restrictive Covenant
|
| | | | 21 | | |
S-4
|
| | | | 13 | | |
Sarbanes-Oxley Act
|
| | | | 14 | | |
SEC
|
| | | | 13 | | |
Securities Act
|
| | | | 14 | | |
Significant Subsidiaries
|
| | | | 9 | | |
SRO
|
| | | | 13 | | |
Starting Date
|
| | | | 85 | | |
Starting Price
|
| | | | 85 | | |
Statement of Merger
|
| | | | 2 | | |
Stephens
|
| | | | 16 | | |
Subsidiary
|
| | | | 9 | | |
Superior Proposal
|
| | | | 77 | | |
Surviving Corporation
|
| | | | 1 | | |
Takeover Statutes
|
| | | | 30 | | |
Tax
|
| | | | 18 | | |
Tax Return
|
| | | | 18 | | |
Taxes
|
| | | | 18 | | |
Terminated Plan
|
| | | | 71 | | |
Termination Date
|
| | | | 83 | | |
Termination Fee
|
| | | | 86 | | |
Termination Notice
|
| | | | 84 | | |
Total Borrower Commitment
|
| | | | 31 | | |
Trading Day
|
| | | | 85 | | |
transactions contemplated by this Agreement
|
| | | | 90 | | |
transactions contemplated hereby
|
| | | | 90 | | |
Name
|
| |
Position at Surviving Corporation
|
|
Craig W. Best | | | Chief Executive Officer | |
Gerard A. Champi | | | President | |
Thomas P. Tulaney | | | Chief Operating Officer | |
John R. Anderson, III | | | Chief Financial Officer | |
James M. Bone Jr., CPA | | | Chief Operations Officer | |
Name
|
| |
Position at Surviving Bank
|
|
Craig W. Best | | | Chief Executive Officer | |
Gerard A. Champi | | | President | |
Thomas P. Tulaney | | | Chief Operating Officer | |
John R. Anderson, III | | | Chief Financial Officer | |
James M. Bone Jr., CPA | | | Chief Operations Officer | |
| | | | Peoples Financial Services Corp. | | |||
| | | | By: | | |
/s/ Craig W. Best
|
|
| | | | | | |
Craig W. Best
Chief Executive Officer (Principal Executive Officer) |
|
| | | | By: | | |
/s/ John R. Anderson, III
|
|
| | | | | | |
John R. Anderson, III
Executive Vice President and Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) |
|
|
Signatures
|
| |
Title
|
|
|
/s/ William E. Aubrey II
William E. Aubrey II
|
| | Director and Chair | |
|
/s/ Craig W. Best
Craig W. Best
|
| |
Director & Chief Executive Officer
(Principal Executive Officer) |
|
|
/s/ John R. Anderson, III
John R. Anderson, III
|
| |
Executive Vice President and Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
|
|
/s/ Sandra L. Bodnyk
Sandra L. Bodnyk
|
| | Director | |
|
Signatures
|
| |
Title
|
|
|
/s/ Ronald G. Kukuchka
Ronald G. Kukuchka
|
| | Director | |
|
/s/ Richard S. Lochen, Jr.
Richard S. Lochen, Jr.
|
| | Director | |
|
/s/ James B. Nicholas
James B. Nicholas
|
| | Director | |
|
/s/ Elisa Zúñiga Ramirez
Elisa Zúñiga Ramirez
|
| | Director | |
|
/s/ Joseph T. Wright, Jr.
Joseph T. Wright, Jr.
|
| | Director | |