|
Virginia
|
| |
6022
|
| |
20-1417448
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification No.) |
|
|
Mark C. Kanaly
Alston & Bird LLP One Atlantic Center 1201 W. Peachtree Street Atlanta, Georgia 30309 (404) 881-7000 |
| |
Jacob A. Lutz, III, Esq.
Seth A. Winter, Esq. Troutman Sanders LLP Troutman Sanders Building 1001 Haxall Point Richmond, Virginia 23219 (804) 697-1490 |
|
| Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☒ | |
| Non-accelerated filer | | | ☐ | | | Smaller reporting company | | | ☐ | |
| | | | | | | Emerging growth company | | | ☐ | |
|
|
| |
|
|
|
Southern National Bancorp of Virginia, Inc.
1002 Wisconsin Ave. N.W. Washington, D.C. 20007 Attention: Investor Relations Telephone: (202) 464-1130 |
| |
Eastern Virginia Bankshares, Inc.
10900 Nuckols Road, Suite 325 Glen Allen, Virginia 23060 Attention: Investor Relations Telephone: (804) 443-8400 |
|
| | | | | 1 | | | |
| | | | | 5 | | | |
| | | | | 17 | | | |
| | | | | 18 | | | |
| | | | | 20 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 33 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 39 | | | |
| | | | | 39 | | | |
| | | | | 39 | | | |
| | | | | 39 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| | | | | 43 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 47 | | | |
| | | | | 47 | | | |
| | | | | 47 | | | |
| | | | | 50 | | | |
| | | | | 52 | | | |
| | | | | 53 | | | |
| | | | | 62 | | | |
| | | | | 72 | | | |
| | | | | 73 | | | |
| | | | | 75 | | |
| | | | | 85 | | | |
| | | | | 85 | | | |
| | | | | 85 | | | |
| | | | | 86 | | | |
| | | | | 87 | | | |
| | | | | 87 | | | |
| | | | | 87 | | | |
| | | | | 87 | | | |
| | | | | 88 | | | |
| | | | | 88 | | | |
| | | | | 89 | | | |
| | | | | 93 | | | |
| | | | | 95 | | | |
| | | | | 95 | | | |
| | | | | 96 | | | |
| | | | | 97 | | | |
| | | | | 98 | | | |
| | | | | 100 | | | |
| | | | | 100 | | | |
| | | | | 100 | | | |
| | | | | 100 | | | |
| | | | | 100 | | | |
| | | | | 101 | | | |
| | | | | 101 | | | |
| | | | | 102 | | | |
| | | | | 105 | | | |
| | | | | 107 | | | |
| | | | | 108 | | | |
| | | | | 109 | | | |
| | | | | 109 | | | |
| | | | | 109 | | | |
| | | | | 110 | | | |
| | | | | 111 | | | |
| | | | | 120 | | | |
| | | | | 123 | | | |
| | | | | 127 | | | |
| | | | | 127 | | | |
| | | | | 127 | | | |
| | | | | 128 | | | |
| | | | | 128 | | | |
|
APPENDIX A
Merger Agreement
|
| | | | | | |
|
APPENDIX B
FIG Partners Fairness Opinion
|
| | | | | | |
|
APPENDIX C
Sandler O’Neill Fairness Opinion
|
| | | | | | |
| | |
SONA
Common Stock |
| |
EVBS
Common Stock |
| |
Implied Value of
One Share of EVBS Common and Preferred Stock |
| |||||||||
December 12, 2016
|
| | | $ | 15.61 | | | | | $ | 9.59 | | | | | $ | 9.85 | | |
May 9, 2017
|
| | | $ | 17.63 | | | | | $ | 11.09 | | | | | $ | 11.13 | | |
| | |
March 31,
2017 |
| |
March 31,
2016 |
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(in thousands, except per share amounts)
|
| | | |||||||||||||||||||||||||||||||||||||
Results of Operations: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Interest income
|
| | | $ | 12,545 | | | | | $ | 11,673 | | | | | $ | 48,947 | | | | | $ | 43,701 | | | | | $ | 38,091 | | | | | $ | 35,116 | | | | | $ | 37,561 | | |
Interest expense
|
| | | | 2,654 | | | | | | 1,962 | | | | | | 8,633 | | | | | | 7,077 | | | | | | 4,673 | | | | | | 4,668 | | | | | | 5,828 | | |
Net interest income
|
| | | | 9,891 | | | | | | 9,711 | | | | | | 40,314 | | | | | | 36,624 | | | | | | 33,418 | | | | | | 30,448 | | | | | | 31,733 | | |
Provision for loan losses
|
| | | | 550 | | | | | | 625 | | | | | | 4,912 | | | | | | 3,171 | | | | | | 3,444 | | | | | | 3,615 | | | | | | 6,195 | | |
Net interest income after provision for loan losses
|
| | | | 9,341 | | | | | | 9,086 | | | | | | 35,402 | | | | | | 33,453 | | | | | | 29,974 | | | | | | 26,833 | | | | | | 25,538 | | |
Noninterest income
|
| | | | (67 ) | | | | | | 501 | | | | | | 2,820 | | | | | | 3,781 | | | | | | 2,364 | | | | | | 1,753 | | | | | | 5,595 | | |
Noninterest expenses
|
| | | | 6,053 | | | | | | 6,033 | | | | | | 22,815 | | | | | | 23,278 | | | | | | 21,101 | | | | | | 19,292 | | | | | | 21,449 | | |
Income before income taxes
|
| | | | 3,221 | | | | | | 3,554 | | | | | | 15,407 | | | | | | 13,956 | | | | | | 11,237 | | | | | | 9,294 | | | | | | 9,684 | | |
Income tax expense
|
| | | | 1,167 | | | | | | 989 | | | | | | 5,095 | | | | | | 4,667 | | | | | | 3,754 | | | | | | 3,036 | | | | | | 3,115 | | |
Net income
|
| | | $ | 2,054 | | | | | $ | 2,565 | | | | | $ | 10,312 | | | | | $ | 9,289 | | | | | $ | 7,483 | | | | | $ | 6,258 | | | | | $ | 6,569 | | |
Per Share Data: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Earnings per share – Basic
|
| | | $ | 0.17 | | | | | $ | 0.21 | | | | | $ | 0.84 | | | | | $ | 0.76 | | | | | $ | 0.63 | | | | | $ | 0.54 | | | | | $ | 0.57 | | |
Earnings per share – Diluted
|
| | | $ | 0.16 | | | | | $ | 0.21 | | | | | $ | 0.83 | | | | | $ | 0.75 | | | | | $ | 0.63 | | | | | $ | 0.54 | | | | | $ | 0.57 | | |
Cash dividends paid per share
|
| | | $ | 0.08 | | | | | $ | 0.08 | | | | | $ | 0.32 | | | | | $ | 0.52 | | | | | $ | 0.60 | | | | | $ | 0.25 | | | | | $ | 0.25 | | |
Book value per share
|
| | | $ | 10.40 | | | | | $ | 9.89 | | | | | $ | 10.30 | | | | | $ | 9.78 | | | | | $ | 9.33 | | | | | $ | 9.20 | | | | | $ | 8.90 | | |
Tangible book value per share
(1)
|
| | | $ | 9.48 | | | | | $ | 8.95 | | | | | $ | 9.37 | | | | | $ | 8.83 | | | | | $ | 8.36 | | | | | $ | 8.34 | | | | | $ | 8.00 | | |
Dividend payout ratio
|
| | | | 47.06 % | | | | | | 38.10 % | | | | | | 38.10 % | | | | | | 68.42 % | | | | | | 95.24 % | | | | | | 46.30 % | | | | | | 43.86 % | | |
Weighted average shares outstanding – Basic
|
| | | | 12,307,423 | | | | | | 12,237,058 | | | | | | 12,251,804 | | | | | | 12,224,494 | | | | | | 11,846,126 | | | | | | 11,590,333 | | | | | | 11,590,212 | | |
Weighted average shares outstanding – Diluted
|
| | | | 12,611,090 | | | | | | 12,402,299 | | | | | | 12,426,783 | | | | | | 12,330,431 | | | | | | 11,927,083 | | | | | | 11,627,445 | | | | | | 11,596,176 | | |
Shares outstanding at end of period
|
| | | | 12,330,043 | | | | | | 12,244,943 | | | | | | 12,263,643 | | | | | | 12,234,443 | | | | | | 12,216,669 | | | | | | 11,590,612 | | | | | | 11,590,212 | | |
Selected Performance Ratios and Other Data: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Return on average assets
|
| | | | 0.73 % | | | | | | 1.00 % | | | | | | 0.95 % | | | | | | 0.95 % | | | | | | 0.94 % | | | | | | 0.89 % | | | | | | 0.97 % | | |
Return on average equity
|
| | | | 6.57 % | | | | | | 8.56 % | | | | | | 8.37 % | | | | | | 7.87 % | | | | | | 6.76 % | | | | | | 5.95 % | | | | | | 6.40 % | | |
Yield on earning assets
|
| | | | 4.76 % | | | | | | 4.88 % | | | | | | 4.86 % | | | | | | 4.85 % | | | | | | 5.24 % | | | | | | 5.48 % | | | | | | 6.15 % | | |
Cost of funds
|
| | | | 1.18 % | | | | | | 0.95 % | | | | | | 1.00 % | | | | | | 0.91 % | | | | | | 0.75 % | | | | | | 0.85 % | | | | | | 1.11 % | | |
Net interest margin
|
| | | | 3.75 % | | | | | | 4.06 % | | | | | | 4.00 % | | | | | | 4.07 % | | | | | | 4.60 % | | | | | | 4.75 % | | | | | | 5.19 % | | |
Efficiency ratio
(2)
|
| | | | 57.79 % | | | | | | 57.94 % | | | | | | 52.53 % | | | | | | 57.64 % | | | | | | 60.45 % | | | | | | 60.78 % | | | | | | 56.25 % | | |
Net charge-offs to average loans
|
| | | | 0.05 % | | | | | | 0.04 % | | | | | | 0.53 % | | | | | | 0.28 % | | | | | | 0.51 % | | | | | | 0.69 % | | | | | | 1.04 % | | |
Allowance for loan losses to total non-covered loans
|
| | | | 0.91 % | | | | | | 1.04 % | | | | | | 0.95 % | | | | | | 1.06 % | | | | | | 1.11 % | | | | | | 1.42 % | | | | | | 1.54 % | | |
Stockholders’ equity to total assets
|
| | | | 10.90 % | | | | | | 11.17 % | | | | | | 11.06 % | | | | | | 11.55 % | | | | | | 12.43 % | | | | | | 14.89 % | | | | | | 14.25 % | | |
Financial Condition: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Total assets
|
| | | $ | 1,177,333 | | | | | $ | 1,084,270 | | | | | $ | 1,142,443 | | | | | $ | 1,036,107 | | | | | $ | 916,645 | | | | | $ | 716,185 | | | | | $ | 723,812 | | |
Total loans, net of deferred fees
|
| | | | 974,222 | | | | | | 870,639 | | | | | | 930,415 | | | | | | 829,425 | | | | | | 703,472 | | | | | | 546,058 | | | | | | 530,151 | | |
Total deposits
|
| | | | 896,217 | | | | | | 857,538 | | | | | | 912,982 | | | | | | 825,294 | | | | | | 742,425 | | | | | | 540,359 | | | | | | 550,977 | | |
Stockholders’ equity
|
| | | | 128,288 | | | | | | 121,156 | | | | | | 126,344 | | | | | | 119,636 | | | | | | 113,979 | | | | | | 106,614 | | | | | | 103,176 | | |
| | |
Three Months Ended
March 31, (Unaudited) |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(Amounts in thousands, except for share and per share amounts)
|
| |||||||||||||||||||||||||||||||||||||||
Results of Operations | | | | | | | | | |||||||||||||||||||||||||||||||||||
Interest and dividend income
|
| | | $ | 14,013 | | | | | $ | 12,654 | | | | | $ | 51,462 | | | | | $ | 47,964 | | | | | $ | 41,918 | | | | | $ | 42,024 | | | | | $ | 45,071 | | |
Interest expense
|
| | | | 2,067 | | | | | | 1,639 | | | | | | 6,662 | | | | | | 5,589 | | | | | | 4,428 | | | | | | 8,045 | | | | | | 11,568 | | |
Net interest income
|
| | | | 11,946 | | | | | | 11,015 | | | | | | 44,800 | | | | | | 42,375 | | | | | | 37,490 | | | | | | 33,979 | | | | | | 33,503 | | |
Provision for loan losses
|
| | | | — | | | | | | 17 | | | | | | 17 | | | | | | — | | | | | | 250 | | | | | | 1,850 | | | | | | 5,658 | | |
Net interest income after provision for loan
losses |
| | | | 11,946 | | | | | | 10,998 | | | | | | 44,783 | | | | | | 42,375 | | | | | | 37,240 | | | | | | 32,129 | | | | | | 27,845 | | |
Noninterest income
|
| | | | 1,562 | | | | | | 1,551 | | | | | | 6,796 | | | | | | 6,453 | | | | | | 6,675 | | | | | | 7,748 | | | | | | 9,898 | | |
Noninterest expense
|
| | | | 10,829 | | | | | | 9,419 | | | | | | 40,410 | | | | | | 39,040 | | | | | | 35,804 | | | | | | 44,901 | | | | | | 33,346 | | |
Income (loss) before income taxes
|
| | | | 2,679 | | | | | | 3,130 | | | | | | 11,169 | | | | | | 9,788 | | | | | | 8,111 | | | | | | (5,024 ) | | | | | | 4,397 | | |
Income tax expense (benefit)
|
| | | | 899 | | | | | | 903 | | | | | | 3,410 | | | | | | 2,494 | | | | | | 2,447 | | | | | | (2,392 ) | | | | | | 945 | | |
Net income (loss)
|
| | | | 1,780 | | | | | | 2,227 | | | | | | 7,759 | | | | | | 7,294 | | | | | | 5,664 | | | | | | (2,632 ) | | | | | | 3,452 | | |
Effective dividend on preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | 386 | | | | | | 1,948 | | | | | | 1,504 | | | | | | 1,500 | | |
Net income (loss) available to common
shareholders |
| | | $ | 1,780 | | | | | $ | 2,227 | | | | | $ | 7,759 | | | | | $ | 6,908 | | | | | $ | 3,716 | | | | | $ | (4,136 ) | | | | | $ | 1,952 | | |
Financial Condition | | | | | | | | | |||||||||||||||||||||||||||||||||||
Assets
|
| | | $ | 1,446,601 | | | | | $ | 1,286,185 | | | | | $ | 1,398,593 | | | | | $ | 1,270,384 | | | | | $ | 1,181,972 | | | | | $ | 1,027,074 | | | | | $ | 1,075,553 | | |
Loans, net of unearned income
|
| | | | 1,071,456 | | | | | | 908,950 | | | | | | 1,033,231 | | | | | | 880,778 | | | | | | 820,569 | | | | | | 657,197 | | | | | | 684,668 | | |
Investment securities
|
| | | | 266,380 | | | | | | 275,013 | | | | | | 259,145 | | | | | | 269,600 | | | | | | 253,707 | | | | | | 275,979 | | | | | | 286,164 | | |
Deposits
|
| | | | 1,146,655 | | | | | | 998,880 | | | | | | 1,051,361 | | | | | | 988,719 | | | | | | 939,254 | | | | | | 834,462 | | | | | | 838,373 | | |
Shareholders’ equity
|
| | | | 132,943 | | | | | | 130,514 | | | | | | 131,200 | | | | | | 126,275 | | | | | | 134,274 | | | | | | 132,949 | | | | | | 99,711 | | |
Ratios | | | | | | | | | |||||||||||||||||||||||||||||||||||
Return on average assets
(1)
|
| | | | 0.51 % | | | | | | 0.70 % | | | | | | 0.60 % | | | | | | 0.57 % | | | | | | 0.35 % | | | | | | -0.39 % | | | | | | 0.18 % | | |
Return on average common shareholders’ equity
(1)
|
| | | | 6.52 % | | | | | | 8.34 % | | | | | | 7.00 % | | | | | | 6.76 % | | | | | | 3.96 % | | | | | | -4.98 % | | | | | | 2.66 % | | |
Efficiency ratio
(2)
|
| | | | 78.08 % | | | | | | 74.99 % | | | | | | 78.71 % | | | | | | 78.93 % | | | | | | 80.99 % | | | | | | 79.46 % | | | | | | 79.09 % | | |
Common equity to total assets
|
| | | | 7.70 % | | | | | | 8.47 % | | | | | | 7.84 % | | | | | | 8.24 % | | | | | | 8.35 % | | | | | | 8.51 % | | | | | | 7.04 % | | |
Tangible common equity / tangible assets
|
| | | | 6.57 % | | | | | | 7.19 % | | | | | | 6.66 % | | | | | | 6.94 % | | | | | | 6.93 % | | | | | | 7.06 % | | | | | | 5.63 % | | |
Asset Quality: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Allowance for loan losses (ALL)
|
| | | $ | 10,952 | | | | | $ | 10,936 | | | | | $ | 11,270 | | | | | $ | 11,327 | | | | | $ | 13,021 | | | | | $ | 14,767 | | | | | $ | 20,338 | | |
Nonaccrual loans
|
| | | $ | 5,606 | | | | | $ | 6,616 | | | | | $ | 5,181 | | | | | $ | 6,175 | | | | | $ | 6,622 | | | | | $ | 11,018 | | | | | $ | 11,874 | | |
Loans past due 90 days and accruing interest
|
| | | $ | 1,272 | | | | | $ | 1,127 | | | | | $ | 1,341 | | | | | $ | 1,117 | | | | | $ | 53 | | | | | $ | — | | | | | $ | — | | |
Other real estate owned
|
| | | $ | 1,631 | | | | | $ | 898 | | | | | $ | 2,656 | | | | | $ | 520 | | | | | $ | 1,838 | | | | | $ | 800 | | | | | $ | 4,747 | | |
ALL to total outstanding loans
|
| | | | 1.02 % | | | | | | 1.20 % | | | | | | 1.09 % | | | | | | 1.29 % | | | | | | 1.59 % | | | | | | 2.25 % | | | | | | 2.97 % | | |
ALL to nonaccrual loans
|
| | | | 195.37 % | | | | | | 165.31 % | | | | | | 217.53 % | | | | | | 183.43 % | | | | | | 196.63 % | | | | | | 134.03 % | | | | | | 171.29 % | | |
NPAs to total outstanding loans and other real estate owned
(3)
|
| | | | 0.79 % | | | | | | 0.95 % | | | | | | 0.89 % | | | | | | 0.89 % | | | | | | 1.04 % | | | | | | 1.80 % | | | | | | 2.41 % | | |
Net charge-offs to average outstanding loans
(1)
|
| | | | 0.12 % | | | | | | 0.18 % | | | | | | 0.01 % | | | | | | 0.20 % | | | | | | 0.28 % | | | | | | 1.11 % | | | | | | 1.32 % | | |
Per Share Data: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Basic and diluted net income (loss) per common share
|
| | | $ | 0.10 | | | | | $ | 0.12 | | | | | $ | 0.42 | | | | | $ | 0.38 | | | | | $ | 0.22 | | | | | $ | (0.45 ) | | | | | $ | 0.32 | | |
Cash dividends paid per common share
|
| | | $ | 0.03 | | | | | $ | 0.02 | | | | | $ | 0.09 | | | | | $ | 0.06 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Market value per share
|
| | | $ | 10.48 | | | | | $ | 6.69 | | | | | $ | 10.45 | | | | | $ | 7.18 | | | | | $ | 6.47 | | | | | $ | 7.00 | | | | | $ | 5.40 | | |
Book value per common share
|
| | | $ | 8.59 | | | | | $ | 8.44 | | | | | $ | 8.47 | | | | | $ | 8.11 | | | | | $ | 7.67 | | | | | $ | 7.41 | | | | | $ | 12.56 | | |
Price to earnings ratio, diluted
(4)
|
| | | | 26.20 | | | | | | 15.93 | | | | | | 24.88 | | | | | | 18.89 | | | | | | 29.41 | | | | | | -15.56 | | | | | | 16.88 | | |
Price to book value ratio
|
| | | | 122.00 % | | | | | | 79.27 % | | | | | | 123.38 % | | | | | | 88.53 % | | | | | | 84.35 % | | | | | | 94.47 % | | | | | | 42.99 % | | |
Dividend payout ratio
|
| | | | 30.94 % | | | | | | 16.41 % | | | | | | 21.26 % | | | | | | 15.86 % | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Average common shares outstanding, basic
|
| | | | 13,116,554 | | | | | | 13,035,249 | | | | | | 13,089,192 | | | | | | 13,017,175 | | | | | | 12,014,862 | | | | | | 9,204,847 | | | | | | 6,050,969 | | |
Average common shares outstanding, diluted
|
| | | | 18,356,746 | | | | | | 18,275,441 | | | | | | 18,329,384 | | | | | | 18,257,367 | | | | | | 17,255,054 | | | | | | 9,204,847 | | | | | | 6,050,969 | | |
| | |
3/31/2017
SONA |
| |
3/31/2017
EVBS |
| |
Pro Forma
Adjustments |
| |
3/31/2017
Combined Entity |
| ||||||||||||
| | |
(as reported)
|
| |
(as reported)
|
| | | | | | | |
(Pro Forma)
|
| |||||||||
ASSETS | | | | | | ||||||||||||||||||||
Cash and cash equivalents: | | | | | | ||||||||||||||||||||
Cash and due from financial institutions
|
| | | $ | 3,901 | | | | | $ | 4,797 | | | | | $ | — | | | | | $ | 8,698 | | |
Interest-bearing deposits in other financial institutions
|
| | | | 31,518 | | | | | | 16,648 | | | | | | (14,153 ) (a) | | | | | | 34,013 | | |
Federal funds sold
|
| | | | — | | | | | | 924 | | | | | | — | | | | | | 924 | | |
Total cash and cash equivalents
|
| | | | 35,419 | | | | | | 22,369 | | | | | | (14,153 ) | | | | | | 43,635 | | |
Securities available for sale, at fair value
|
| | | | 4,238 | | | | | | 230,593 | | | | | | — | | | | | | 234,831 | | |
Securities held to maturity, at amortized cost
|
| | | | 89,003 | | | | | | 26,230 | | | | | | 860 (b) | | | | | | 116,093 | | |
Restricted securities, at cost
|
| | | | 8,917 | | | | | | 9,557 | | | | | | — | | | | | | 18,474 | | |
Loans (net of deferred fees)
|
| | | | 974,222 | | | | | | 1,071,456 | | | | | | (23,004 ) (c) | | | | | | 2,022,674 | | |
Loan loss allowance
|
| | | | (8,678 ) | | | | | | (10,952 ) | | | | | | 10,952 (d) | | | | | | (8,678 ) | | |
Net loans
|
| | | | 965,544 | | | | | | 1,060,504 | | | | | | (12,052 ) | | | | | | 2,013,996 | | |
Equity investment in mortgage affiliate
|
| | | | 4,150 | | | | | | 587 | | | | | | — | | | | | | 4,737 | | |
Preferred investment in mortgage affiliate
|
| | | | 2,555 | | | | | | 750 | | | | | | — | | | | | | 3,305 | | |
Bank premises and equipment, net
|
| | | | 8,083 | | | | | | 23,965 | | | | | | — (n) | | | | | | 32,048 | | |
Goodwill
|
| | | | 10,514 | | | | | | 17,081 | | | | | | 75,420 (e) | | | | | | 103,015 | | |
Core deposit intangibles, net
|
| | | | 825 | | | | | | 477 | | | | | | 8,389 (f) | | | | | | 9,691 | | |
FDIC indemnification asset
|
| | | | 1,920 | | | | | | — | | | | | | — | | | | | | 1,920 | | |
Bank-owned life insurance
|
| | | | 23,989 | | | | | | 25,885 | | | | | | — | | | | | | 49,874 | | |
Other real estate owned
|
| | | | 8,265 | | | | | | 1,631 | | | | | | (460 ) (g) | | | | | | 9,436 | | |
Deferred tax assets, net
|
| | | | 6,669 | | | | | | 11,275 | | | | | | 73 (h) | | | | | | 18,017 | | |
Other assets
|
| | | | 7,242 | | | | | | 15,697 | | | | | | — | | | | | | 22,939 | | |
Total assets
|
| | | $ | 1,177,333 | | | | | $ | 1,446,601 | | | | | $ | 58,077 | | | | | $ | 2,682,011 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | ||||||||||||||||||||||||
Liabilities: | | | | | | ||||||||||||||||||||
Noninterest-bearing demand deposits
|
| | | $ | 101,674 | | | | | $ | 225,976 | | | | | $ | — | | | | | $ | 327,650 | | |
Interest-bearing deposits: | | | | | | | | | | | | | | | | | | | | | | | | | |
NOW accounts
|
| | | | 26,287 | | | | | | 308,479 | | | | | | — | | | | | | 334,766 | | |
Cash management accounts
|
| | | | 10,252 | | | | | | — | | | | | | — | | | | | | 10,252 | | |
Money market accounts
|
| | | | 127,052 | | | | | | 237,453 | | | | | | — | | | | | | 364,505 | | |
Savings accounts
|
| | | | 53,949 | | | | | | 110,429 | | | | | | — | | | | | | 164,378 | | |
Time deposits
|
| | | | 577,003 | | | | | | 264,318 | | | | | | — (o) | | | | | | 841,321 | | |
Total interest-bearing deposits
|
| | | | 794,543 | | | | | | 920,679 | | | | | | — | | | | | | 1,715,222 | | |
Total deposits
|
| | | | 896,217 | | | | | | 1,146,655 | | | | | | — | | | | | | 2,042,872 | | |
Federal funds purchased and repurchase agreements
|
| | | | — | | | | | | 5,460 | | | | | | — | | | | | | 5,460 | | |
Federal Home Loan Bank advances
|
| | | | 116,000 | | | | | | 123,890 | | | | | | — | | | | | | 239,890 | | |
Junior and senior subordinated debt
|
| | | | 26,075 | | | | | | 29,461 | | | | | | (2,578 ) (i) | | | | | | 52,958 | | |
Other liabilities
|
| | | | 10,753 | | | | | | 8,192 | | | | | | (3,467 ) (j) | | | | | | 15,478 | | |
Total liabilities
|
| | | | 1,049,045 | | | | | | 1,313,658 | | | | | | (6,045 ) | | | | | | 2,356,658 | | |
Stockholders’ equity: | | | | | | ||||||||||||||||||||
Preferred stock
|
| | | | — | | | | | | 10,480 | | | | | | (10,480 ) (k) | | | | | | — | | |
Common stock
|
| | | | 123 | | | | | | 25,919 | | | | | | (25,803 ) (k),(l) | | | | | | 239 | | |
Additional paid-in capital
|
| | | | 105,544 | | | | | | 49,336 | | | | | | 147,613 (k),(l),(m),(a) | | | | | | 302,493 | | |
Retained earnings
|
| | | | 23,195 | | | | | | 52,281 | | | | | | (52,281 ) (k) | | | | | | 23,195 | | |
Accumulated other comprehensive loss, net
|
| | | | (574 ) | | | | | | (5,073 ) | | | | | | 5,073 (k) | | | | | | (574 ) | | |
Total stockholders’ equity
|
| | | | 128,288 | | | | | | 132,943 | | | | | | 64,122 | | | | | | 325,353 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 1,177,333 | | | | | $ | 1,446,601 | | | | | $ | 58,077 | | | | | $ | 2,682,011 | | |
|
| | |
3/31/2017
SONA |
| |
3/31/2017
EVBS |
| |
Pro Forma
Adjustments |
| |
3/31/2017
Combined Entity |
| |
12/31/2016
SONA |
| |
12/31/2016
EVBS |
| |
Pro Forma
Adjustments |
| |
12/31/2016
Combined Entity |
| ||||||||||||||||||||||||
| | |
(as reported)
|
| |
(as reported)
|
| | | | | | | |
(Pro Forma)
|
| |
(as reported)
|
| |
(as reported)
|
| | | | | | | |
(Pro Forma)
|
| ||||||||||||||||||
Interest and Dividend Income: | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Total interest and dividend income
|
| | | $ | 12,545 | | | | | $ | 14,013 | | | | | $ | 265 (a) | | | | | $ | 26,823 | | | | | $ | 48,947 | | | | | $ | 51,462 | | | | | $ | 1,061 (a) | | | | | $ | 101,470 | | |
Total interest expense
|
| | | | 2,654 | | | | | | 2,067 | | | | | | 38 (b) | | | | | | 4,759 | | | | | | 8,633 | | | | | | 6,662 | | | | | | 151 (b) | | | | | | 15,446 | | |
Net interest income
|
| | | | 9,891 | | | | | | 11,946 | | | | | | 228 | | | | | | 22,065 | | | | | | 40,314 | | | | | | 44,800 | | | | | | 910 | | | | | | 86,024 | | |
Less: Provision for Loan Losses
|
| | | | 550 | | | | | | — | | | | | | — | | | | | | 550 | | | | | | 4,912 | | | | | | 17 | | | | | | — | | | | | | 4,929 | | |
Net interest income after provision for loan
losses |
| | | | 9,341 | | | | | | 11,946 | | | | | | 228 | | | | | | 21,515 | | | | | | 35,402 | | | | | | 44,783 | | | | | | 910 | | | | | | 81,095 | | |
Noninterest Income: | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Service charges and fees on deposit accounts
|
| | | | 213 | | | | | | 1,160 | | | | | | — | | | | | | 1,373 | | | | | | 896 | | | | | | 4,665 | | | | | | — | | | | | | 5,561 | | |
Income from bank-owned life insurance
|
| | | | 163 | | | | | | 150 | | | | | | — | | | | | | 313 | | | | | | 700 | | | | | | 635 | | | | | | — | | | | | | 1,335 | | |
Equity (loss) income from mortgage affiliate
|
| | | | (479 ) | | | | | | (52 ) | | | | | | — | | | | | | (531 ) | | | | | | 1,109 | | | | | | 154 | | | | | | — | | | | | | 1,263 | | |
Net gain on sale of bank premises and equipment
|
| | | | — | | | | | | 8 | | | | | | — | | | | | | 8 | | | | | | — | | | | | | 14 | | | | | | — | | | | | | 14 | | |
Gain on sale of available-for-sale securities, net
|
| | | | — | | | | | | 2 | | | | | | — | | | | | | 2 | | | | | | — | | | | | | 701 | | | | | | — | | | | | | 701 | | |
Other
|
| | | | 36 | | | | | | 294 | | | | | | — | | | | | | 330 | | | | | | 115 | | | | | | 627 | | | | | | — | | | | | | 742 | | |
Total noninterest income
|
| | | | (67 ) | | | | | | 1,562 | | | | | | — | | | | | | 1,495 | | | | | | 2,820 | | | | | | 6,796 | | | | | | — | | | | | | 9,616 | | |
Noninterest Expenses: | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Salaries & benefits
|
| | | | 2,898 | | | | | | 5,790 | | | | | | — | | | | | | 8,688 | | | | | | 11,675 | | | | | | 22,497 | | | | | | — | | | | | | 34,172 | | |
Occupancy and equipment expenses
|
| | | | 1,038 | | | | | | 1,476 | | | | | | — | | | | | | 2,514 | | | | | | 4,130 | | | | | | 5,861 | | | | | | — | | | | | | 9,991 | | |
Amortization of core deposit intangible
|
| | | | 49 | | | | | | 48 | | | | | | 146 (c) | | | | | | 243 | | | | | | 219 | | | | | | 213 | | | | | | 585 (c) | | | | | | 1,017 | | |
Virginia franchise tax expense
|
| | | | 111 | | | | | | 254 | | | | | | — | | | | | | 365 | | | | | | 387 | | | | | | 931 | | | | | | — | | | | | | 1,318 | | |
FDIC assessment
|
| | | | 137 | | | | | | 198 | | | | | | — | | | | | | 335 | | | | | | 543 | | | | | | 707 | | | | | | — | | | | | | 1,250 | | |
Professional services
|
| | | | 600 | | | | | | 155 | | | | | | — | | | | | | 755 | | | | | | 1,643 | | | | | | 727 | | | | | | — | | | | | | 2,370 | | |
Telephone & communication expense
|
| | | | 162 | | | | | | 263 | | | | | | — | | | | | | 425 | | | | | | 745 | | | | | | 846 | | | | | | — | | | | | | 1,591 | | |
Change in FDIC indemnification asset
|
| | | | 191 | | | | | | — | | | | | | — | | | | | | 191 | | | | | | 793 | | | | | | — | | | | | | — | | | | | | 793 | | |
Net loss on other real estate owned
|
| | | | 53 | | | | | | 264 | | | | | | — | | | | | | 317 | | | | | | 174 | | | | | | 35 | | | | | | — | | | | | | 209 | | |
Merger expense
|
| | | | 323 | | | | | | 478 | | | | | | (801 ) (d) | | | | | | — | | | | | | 429 | | | | | | 617 | | | | | | (1,046 ) (d) | | | | | | — | | |
Other operating expense
|
| | | | 491 | | | | | | 1,903 | | | | | | — | | | | | | 2,394 | | | | | | 2,076 | | | | | | 7,976 | | | | | | — | | | | | | 10,052 | | |
Total noninterest expenses
|
| | | | 6,053 | | | | | | 10,829 | | | | | | (655 ) | | | | | | 16,227 | | | | | | 22,815 | | | | | | 40,410 | | | | | | (461 ) | | | | | | 62,764 | | |
Income before income taxes
|
| | | | 3,221 | | | | | | 2,679 | | | | | | 882 | | | | | | 6,782 | | | | | | 15,407 | | | | | | 11,169 | | | | | | 1,371 | | | | | | 27,947 | | |
Income tax expense
|
| | | | 1,167 | | | | | | 899 | | | | | | 309 (e) | | | | | | 2,375 | | | | | | 5,095 | | | | | | 3,410 | | | | | | 480 (e) | | | | | | 8,985 | | |
Net Income
|
| | | $ | 2,054 | | | | | $ | 1,780 | | | | | $ | 573 | | | | | $ | 4,407 | | | | | $ | 10,312 | | | | | $ | 7,759 | | | | | $ | 891 | | | | | $ | 18,962 | | |
|
| Purchase Price: | | | | ||||||||||
|
EVBS common and preferred shares outstanding March 31, 2017
|
| | | | | | | | | | 18,352,585 | | |
|
Price per share, based on 0.6313 exchange ratio and SONA’s closing stock price of $17.94 as of May 5, 2017
|
| | | | | | | | | $ | 11.32 | | |
|
Total pro forma purchase price
|
| | | | | | | | | $ | 207,751 | | |
| Fair value of assets acquired: | | | | ||||||||||
|
Cash and cash equivalents
|
| | | $ | 22,369 | | | | | | | | |
|
Investment securities
|
| | | | 267,240 | | | | | | | | |
|
Loans
|
| | | | 1,048,452 | | | | | | | | |
|
Bank premises and equipment, net
|
| | | | 23,965 | | | | | | | | |
|
Core deposit intangibles, net
|
| | | | 8,866 | | | | | | | | |
|
Bank-owned life insurance
|
| | | | 25,885 | | | | |||||
|
Other real estate owned
|
| | | | 1,171 | | | | | | | | |
|
Deferred tax assets, net
|
| | | | 11,348 | | | | | | | | |
|
Other assets
|
| | | | 17,034 | | | | | | | | |
|
Total assets
|
| | | | 1,426,330 | | | | | | | | |
| Fair value of liabilities assumed: | | | | ||||||||||
|
Total deposits
|
| | | | 1,146,655 | | | | | | | | |
|
Federal funds purchased and repurchase agreements
|
| | | | 5,460 | | | | | | | | |
|
Federal Home Loan Bank advances
|
| | | | 123,890 | | | | | | | | |
|
Junior and senior subordinated debt
|
| | | | 26,883 | | | | | | | | |
|
Other liabilities
|
| | | | 8,192 | | | | |||||
|
Total liabilities
|
| | | | 1,311,080 | | | | | | | | |
|
Net assets acquired
|
| | | | | | | | | $ | 115,250 | | |
|
Preliminary Pro Forma Goodwill
|
| | | | | | | | | $ | 92,501 | | |
|
| | |
Historical
|
| |
Pro forma
Combined |
| |
Pro forma
Equivalent EVBS Share |
| |||||||||||||||
| | |
SONA
|
| |
EVBS
|
| ||||||||||||||||||
Basic earnings per common share | | | | | | ||||||||||||||||||||
Quarter ended March 31, 2017
|
| | | $ | 0.17 | | | | | $ | 0.10 | | | | | $ | 0.18 | | | | | $ | 0.09 | | |
Year ended December 31, 2016
|
| | | | 0.84 | | | | | | 0.42 | | | | | | 0.80 | | | | | | 0.38 | | |
Diluted earnings per common share | | | | | | ||||||||||||||||||||
Quarter ended March 31, 2017
|
| | | | 0.16 | | | | | | 0.10 | | | | | | 0.18 | | | | | | 0.09 | | |
Year ended December 31, 2016
|
| | | | 0.83 | | | | | | 0.42 | | | | | | 0.79 | | | | | | 0.38 | | |
Cash dividends per common share | | | | | | ||||||||||||||||||||
Quarter ended March 31, 2017
|
| | | | 0.08 | | | | | | 0.03 | | | | | | 0.11 | | | | | | 0.05 | | |
Year ended December 31, 2016
|
| | | | 0.32 | | | | | | 0.09 | | | | | | 0.41 | | | | | | 0.20 | | |
Book value per common share | | | | | | ||||||||||||||||||||
Quarter ended March 31, 2017
|
| | | | 10.40 | | | | | | 8.59 | | | | | | 13.60 | | | | | | 6.59 | | |
Year ended December 31, 2016
|
| | | | 10.30 | | | | | | 8.47 | | | | | | 12.77 | | | | | | 6.20 | | |
| | |
SONA
|
| |
EVBS
|
| ||||||
Pro Forma Shares Outstanding
(1)
|
| | | | 51.4 % | | | | | | 48.6 % | | |
Pro Forma Fully Diluted Shares
|
| | | | 53.0 % | | | | | | 47.0 % | | |
Total Assets
|
| | | | 46.3 % | | | | | | 53.7 % | | |
Net Loans
|
| | | | 49.4 % | | | | | | 50.6 % | | |
Total Deposits
|
| | | | 47.5 % | | | | | | 52.5 % | | |
Tangible Common Equity
(1)(2)
|
| | | | 49.3 % | | | | | | 50.7 % | | |
Net Income (trailing four quarters)
|
| | | | 55.7 % | | | | | | 44.3 % | | |
Market Capitalization
(1)(3)
|
| | | | 52.2 % | | | | | | 47.8 % | | |
|
Date
Announced |
| |
Acquiror
|
| |
Acquiror
State |
| |
Target
|
| |
Target
State |
|
| 10/24/16 | | | Access National Corp. | | |
VA
|
| |
Middleburg Financial Corp.
|
| |
VA
|
|
| 05/05/16 | | | Bar Harbor Bankshares | | |
ME
|
| |
Lake Sunapee Bank Group
|
| |
NH
|
|
| 12/07/15 | | | BBCN Bancorp Inc. | | |
CA
|
| | Wilshire Bancorp Inc. | | |
CA
|
|
| 09/08/15 | | | Nicolet Bankshares Inc. | | |
WI
|
| | Baylake Corp. | | |
WI
|
|
| 01/27/14 | | |
Yadkin Financial Corporation
|
| |
NC
|
| | VantageSouth Bancshares | | |
NC
|
|
| 01/21/14 | | | Center Bancorp Inc. | | |
NJ
|
| | ConnectOne Bancorp Inc. | | |
NJ
|
|
| 08/15/13 | | | Mercantile Bank Corp. | | |
MI
|
| | Firstbank Corp. | | |
MI
|
|
| 06/28/13 | | | Peoples Financial Services | | |
PA
|
| | Penseco Financial Services | | |
PA
|
|
| 04/04/13 | | |
Provident New York Bancorp
|
| |
NY
|
| | Sterling Bancorp | | |
NY
|
|
| 03/28/13 | | | CBFH Inc. | | |
TX
|
| | VB Texas Inc. | | |
TX
|
|
| | | | | | | | |
Comparable Transactions
|
| |||||||||||||||
Valuation Multiple
|
| |
EVBS Value
($000s) |
| |
Median
Multiple |
| |
Aggregate
Value ($000s) |
| |
Value Per
Share (3) |
| ||||||||||||
Tangible common equity
|
| | | $ | 116,990 | | | | | | 161.9 % | | | | | $ | 189,436 | | | | | $ | 10.32 | | |
LTM net income
(1)
|
| | | $ | 8,304 | | | | | | 16.1 x | | | | | $ | 133,279 | | | | | $ | 7.26 | | |
Total assets
|
| | | $ | 1,314,896 | | | | | | 14.6 % | | | | | $ | 191,383 | | | | | $ | 10.43 | | |
Core deposits
(2)
|
| | | $ | 886,584 | | | | | | 7.6 % | | | | | $ | 184,104 | | | | | $ | 10.03 | | |
| | |
Ranges of Values:
|
| |
Minimum
|
| | | $ | 133,279 | | | | | $ | 7.26 | | | ||||||
| | |
Maximum
|
| | | $ | 191,383 | | | | | $ | 10.43 | | | |||||||||
| | |
4 Factor Average
|
| | | | | | | | | $ | 174,551 | | | | | $ | 9.51 | | |
| | | | | | | |
1.55x
|
| | | | | ||||||||||
| | | | | | | | | | | | | | | | | | | | | | | |
|
Discount
Rate |
| | |
10.0%
|
| |
$13.76
|
| |
$14.58
|
| | |
$15.40
|
| | |
$16.22
|
| |
$17.04
|
|
|
11.0%
|
| |
$13.26
|
| |
$14.05
|
| | |
$14.84
|
| | |
$15.62
|
| |
$16.41
|
| ||||
|
12.0%
|
| |
$12.78
|
| |
$13.54
|
| | |
$14.30
|
| | |
$15.06
|
| |
$15.82
|
| ||||
|
13.0%
|
| |
$12.32
|
| |
$13.05
|
| | |
$13.78
|
| | |
$14.51
|
| |
$15.25
|
| ||||
|
14.0%
|
| |
$11.89
|
| |
$12.59
|
| | |
$13.29
|
| | |
$14.00
|
| |
$14.70
|
|
| | | | | | | |
16.0 x
|
| |
17.0 x
|
| | | | | |||||||
| | | | | | | | | | | | | | | | | | | | | | | |
|
Discount
Rate |
| | |
10.0%
|
| |
$13.81
|
| |
$14.61
|
| | |
$15.40
|
| | |
$16.20
|
| |
$17.00
|
|
|
11.0%
|
| |
$13.31
|
| |
$14.07
|
| | |
$14.84
|
| | |
$15.60
|
| |
$16.37
|
| ||||
|
12.0%
|
| |
$12.82
|
| |
$13.56
|
| | |
$14.30
|
| | |
$15.04
|
| |
$15.78
|
| ||||
|
13.0%
|
| |
$12.37
|
| |
$13.08
|
| | |
$13.79
|
| | |
$14.50
|
| |
$15.21
|
| ||||
|
14.0%
|
| |
$11.93
|
| |
$12.61
|
| | |
$13.30
|
| | |
$13.98
|
| |
$14.66
|
|
| | | | | | | |
1.80x
|
| | | | | ||||||||||
| | | | | | | | | | | | | | | | | | | | | | | |
|
Discount Rate
|
| | |
10.0%
|
| |
$16.39
|
| |
$17.24
|
| | |
$18.10
|
| | |
$18.95
|
| |
$19.80
|
|
|
11.0%
|
| |
$15.79
|
| |
$16.61
|
| | |
$17.43
|
| | |
$18.25
|
| |
$19.07
|
| ||||
|
12.0%
|
| |
$15.22
|
| |
$16.01
|
| | |
$16.79
|
| | |
$17.58
|
| |
$18.37
|
| ||||
|
13.0%
|
| |
$14.67
|
| |
$15.43
|
| | |
$16.19
|
| | |
$16.95
|
| |
$17.71
|
| ||||
|
14.0%
|
| |
$14.15
|
| |
$14.88
|
| | |
$15.61
|
| | |
$16.34
|
| |
$17.07
|
|
| | | | | | | |
16.0 x
|
| |
17.0 x
|
| | | | | |||||||
| | | | | | | | | | | | | | | | | | | | | | | |
|
Discount
Rate |
| | |
10.0%
|
| |
$16.45
|
| |
$17.41
|
| | |
$18.37
|
| | |
$19.33
|
| |
$20.29
|
|
|
11.0%
|
| |
$15.84
|
| |
$16.77
|
| | |
$17.69
|
| | |
$18.62
|
| |
$19.54
|
| ||||
|
12.0%
|
| |
$15.27
|
| |
$16.16
|
| | |
$17.05
|
| | |
$17.94
|
| |
$18.83
|
| ||||
|
13.0%
|
| |
$14.72
|
| |
$15.58
|
| | |
$16.43
|
| | |
$17.29
|
| |
$18.15
|
| ||||
|
14.0%
|
| |
$14.19
|
| |
$15.02
|
| | |
$15.85
|
| | |
$16.67
|
| |
$17.50
|
|
Company
|
| |
Ticker
|
| |
Assets
(000s) |
| |
TCE/
TA (1) |
| |
NPA/
Assets (2) |
| |
LTM
ROAA (3) |
| |
LTM
ROAE (4) |
| |
Market
Cap ($M) (5) |
| |
Price to
TBV (6) |
| |
Price to
EPS (7) |
| ||||||||||||||||||||||||
Premier Financial Bancorp Inc.
|
| | PFBI | | | | $ | 1,498.1 | | | | | | 9.4 % | | | | | | 1.95 % | | | | | | 0.81 % | | | | | | 6.94 % | | | | | $ | 208.3 | | | | | | 151.5 % | | | | | | 17.0 x | | |
Paragon Commercial Corp.
|
| | PBNC | | | | | 1,478.9 | | | | | | 9.1 | | | | | | 0.47 | | | | | | 0.93 | | | | | | 11.76 | | | | | | 228.6 | | | | | | 169.3 | | | | | | 15.8 | | |
C&F Financial Corp.
|
| | CFFI | | | | | 1,425.0 | | | | | | 8.8 | | | | | | 0.65 | | | | | | 0.90 | | | | | | 9.43 | | | | | | 158.8 | | | | | | 127.8 | | | | | | 12.5 | | |
First United Corp.
|
| | FUNC | | | | | 1,338.2 | | | | | | 6.3 | | | | | | 2.73 | | | | | | 0.92 | | | | | | 10.66 | | | | | | 81.5 | | | | | | 97.3 | | | | | | 8.1 | | |
Community Financial Corp.
|
| | TCFC | | | | | 1,281.9 | | | | | | 8.1 | | | | | | 2.16 | | | | | | 0.58 | | | | | | 6.69 | | | | | | 131.8 | | | | | | 126.7 | | | | | | 19.1 | | |
Entegra Financial
|
| | ENFC | | | | | 1,218.4 | | | | | | 11.1 | | | | | | 1.78 | | | | | | 0.54 | | | | | | 4.45 | | | | | | 125.9 | | | | | | 93.6 | | | | | | 21.3 | | |
Community Bankers Trust Corp.
|
| | ESXB | | | | | 1,204.2 | | | | | | 9.4 | | | | | | 1.73 | | | | | | 0.80 | | | | | | 8.62 | | | | | | 143.8 | | | | | | 126.8 | | | | | | 15.2 | | |
National Bankshares Inc.
|
| | NKSH | | | | | 1,203.2 | | | | | | 14.9 | | | | | | 1.11 | | | | | | 1.26 | | | | | | 8.45 | | | | | | 276.9 | | | | | | 155.5 | | | | | | 18.3 | | |
Shore Bancshares Inc.
|
| | SHBI | | | | | 1,157.9 | | | | | | 12.4 | | | | | | 2.33 | | | | | | 0.82 | | | | | | 6.19 | | | | | | 197.4 | | | | | | 139.2 | | | | | | 21.4 | | |
Peoples Bancorp of NC Inc.
|
| | PEBK | | | | | 1,097.6 | | | | | | 10.1 | | | | | | 0.56 | | | | | | 0.95 | | | | | | 9.21 | | | | | | 121.9 | | | | | | 110.2 | | | | | | 12.5 | | |
Howard Bancorp Inc.
|
| | HBMD | | | | | 1,014.8 | | | | | | 8.1 | | | | | | 1.18 | | | | | | 0.51 | | | | | | 5.49 | | | | | | 100.7 | | | | | | 122.9 | | | | | | 21.8 | | |
First South Bancorp Inc.
|
| | FSBK | | | | | 985.8 | | | | | | 8.4 | | | | | | 0.84 | | | | | | 0.69 | | | | | | 7.66 | | | | | | 107.7 | | | | | | 130.7 | | | | | | 16.7 | | |
Old Point Financial Corp.
|
| | OPOF | | | | | 905.8 | | | | | | 10.7 | | | | | | 2.10 | | | | | | 0.37 | | | | | | 3.40 | | | | | | 115.5 | | | | | | 119.8 | | | | | | 35.8 | | |
Select Bancorp Inc.
|
| | SLCT | | | | | 844.8 | | | | | | 11.4 | | | | | | 0.96 | | | | | | 0.83 | | | | | | 6.64 | | | | | | 121.9 | | | | | | 127.8 | | | | | | 18.1 | | |
ASB Bancorp Inc.
|
| | ASBB | | | | | 797.2 | | | | | | 11.5 | | | | | | 1.31 | | | | | | 0.70 | | | | | | 5.91 | | | | | | 106.0 | | | | | | 116.1 | | | | | | 19.0 | | |
Median
|
| | | | | | | 1,203.2 | | | | | | 9.4 | | | | | | 1.31 | | | | | | 0.81 | | | | | | 6.94 | | | | | | 125.9 | | | | | | 126.8 | | | | | | 18.1 | | |
Southern National Bancorp of VA
|
| | SONA | | | | | 1,135.4 | | | | | | 10.1 | | | | | | 1.08 | | | | | | 0.99 | | | | | | 8.60 | | | | | | 188.7 | | | | | | 166.1 | | | | | | 17.9 | | |
Eastern Virginia Bankshares
(8)
|
| | EVBS | | | | | 1,314.9 | | | | | | 9.0 | | | | | | 1.59 | | | | | | 0.65 | | | | | | 6.37 | | | | | | 172.6 | | | | | | 147.6 | | | | | | 21.4 | | |
Company
|
| |
Ticker
|
| |
Assets
(000s) |
| |
TCE/
TA (1) |
| |
NPA/
Assets (2) |
| |
LTM
ROAA (3) |
| |
LTM
ROAE (4) |
| |
Market
Cap ($M) (5) |
| |
Price to
TBV (6) |
| |
Price to
EPS (7) |
| ||||||||||||||||||||||||
City Holding Co.
|
| | CHCO | | | | $ | 3,866.4 | | | | | | 9.4 % | | | | | | 1.19 % | | | | | | 1.36 % | | | | | | 11.96 % | | | | | $ | 1,023.2 | | | | | | 287.8 % | | | | | | 20.2 x | | |
First Bancorp
|
| | FBNC | | | | | 3,537.5 | | | | | | 8.0 | | | | | | 1.98 | | | | | | 0.77 | | | | | | 7.30 | | | | | | 532.6 | | | | | | 191.7 | | | | | | 21.0 | | |
Xenith Bankshares Inc.
|
| | XBKS | | | | | 3,325.5 | | | | | | 13.2 | | | | | | 2.32 | | | | | | 6.38 | | | | | | 47.00 | | | | | | 621.1 | | | | | | 143.2 | | | | | | 3.4 | | |
Park Sterling Corporation
|
| | PSTB | | | | | 3,226.9 | | | | | | 9.0 | | | | | | 0.43 | | | | | | 0.62 | | | | | | 5.48 | | | | | | 562.9 | | | | | | 198.4 | | | | | | 28.5 | | |
HomeTrust Bancshares Inc.
|
| | HTBI | | | | | 2,754.1 | | | | | | 12.6 | | | | | | 1.83 | | | | | | 0.46 | | | | | | 3.52 | | | | | | 459.9 | | | | | | 133.2 | | | | | | 35.0 | | |
First Community Bancshares
|
| | FCBC | | | | | 2,450.3 | | | | | | 9.7 | | | | | | 1.43 | | | | | | 1.01 | | | | | | 7.32 | | | | | | 534.0 | | | | | | 234.4 | | | | | | 22.3 | | |
WashingtonFirst Bankshares
|
| | WFBI | | | | | 1,916.9 | | | | | | 9.4 | | | | | | 0.58 | | | | | | 0.97 | | | | | | 9.20 | | | | | | 358.1 | | | | | | 201.6 | | | | | | 21.3 | | |
Live Oak Bancshares Inc.
|
| | LOB | | | | | 1,669.7 | | | | | | 12.8 | | | | | | 0.41 | | | | | | 1.11 | | | | | | 6.85 | | | | | | 623.0 | | | | | | 290.8 | | | | | | 46.7 | | |
Summit Financial Group Inc.
|
| | SMMF | | | | | 1,657.6 | | | | | | 8.9 | | | | | | 4.07 | | | | | | 1.10 | | | | | | 11.38 | | | | | | 309.6 | | | | | | 214.4 | | | | | | 18.4 | | |
Old Line Bancshares Inc.
|
| | OLBK | | | | | 1,650.1 | | | | | | 8.5 | | | | | | 0.62 | | | | | | 0.71 | | | | | | 7.43 | | | | | | 281.0 | | | | | | 203.1 | | | | | | 26.1 | | |
American National Bankshares
|
| | AMNB | | | | | 1,615.5 | | | | | | 10.1 | | | | | | 0.42 | | | | | | 1.07 | | | | | | 8.37 | | | | | | 299.0 | | | | | | 189.2 | | | | | | 17.9 | | |
Median
|
| | | | | | | 2,450.3 | | | | | | 9.4 | | | | | | 1.19 | | | | | | 1.01 | | | | | | 7.43 | | | | | | 532.6 | | | | | | 201.6 | | | | | | 21.3 | | |
Pro Forma Institution
|
| | SONA | | | | | 2,479.3 | | | | | | 8.7 | | | | | | 1.08 | | | | | | 1.03 | | | | | | 8.79 | | | | | | 361.3 | | | | | | 176.1 | | | | | | 14.6 | | |
|
Transaction Price/Last Twelve Months Earnings Per Share:
|
| | | | 21.9 x | | |
|
Transaction Price/2016E Earnings Per Share
(1)
:
|
| | | | 23.5 x | | |
|
Transaction Price/2017E Earnings Per Share
(1)
:
|
| | | | 20.3 x | | |
|
Transaction Price/Tangible Book Value Per Share (As Converted)
(2)
:
|
| | | | 155 % | | |
|
Core Deposit Premium
(3)
:
|
| | | | 7.2 % | | |
|
One Day Market Premium to December 12, 2016 EVBS Closing Stock Price:
|
| | | | 2.8 % | | |
| | |
EVBS
(1)
|
| |
SONA
|
| ||||||
| | |
%
|
| |
%
|
| ||||||
Balance Sheet | | | | | | | | | | | | | |
Net Loans
|
| | | | 50.6 % | | | | | | 49.4 % | | |
Total Assets
|
| | | | 53.7 % | | | | | | 46.3 % | | |
Total Deposits
|
| | | | 52.5 % | | | | | | 47.5 % | | |
Tangible Equity
|
| | | | 50.7 % | | | | | | 49.3 % | | |
Income Statement | | | | | | | | | | | | | |
Year to Date Net Income
|
| | | | 43.0 % | | | | | | 57.0 % | | |
2016E Net Income
(2)
|
| | | | 41.4 % | | | | | | 58.6 % | | |
2017E Net Income
(2)
|
| | | | 44.6 % | | | | | | 55.4 % | | |
Market Capitalization
|
| | | | 47.9 % | | | | | | 52.1 % | | |
Pro Forma Ownership
|
| | | | 48.6 % | | | | | | 51.4 % | | |
| | |
Beginning
December 12, 2013 |
| |
Ending
December 12, 2016 |
| ||||||
EVBS
|
| | | | 100 % | | | | | | 137.8 % | | |
EVBS Peer Group
|
| | | | 100 % | | | | | | 157.0 % | | |
NASDAQ Bank Index
|
| | | | 100 % | | | | | | 150.9 % | | |
S&P 500 Index
|
| | | | 100 % | | | | | | 127.1 % | | |
| | |
Beginning
December 12, 2013 |
| |
Ending
December 12, 2016 |
| ||||||
SONA
|
| | | | 100 % | | | | | | 156.4 % | | |
SONA Peer Group
|
| | | | 100 % | | | | | | 156.6 % | | |
NASDAQ Bank Index
|
| | | | 100 % | | | | | | 150.9 % | | |
S&P 500 Index
|
| | | | 100 % | | | | | | 127.1 % | | |
|
Access National Corporation
|
| |
Old Line Bancshares, Inc.
|
|
|
American National Bankshares Inc.
|
| |
Old Point Financial Corporation
|
|
|
C&F Financial Corporation
|
| |
Premier Financial Bancorp, Inc.
|
|
|
City Holding Company
|
| |
Sandy Spring Bancorp, Inc.
|
|
|
Community Bankers Trust Corporation
|
| |
Severn Bancorp, Inc.
|
|
|
Community Financial Corporation
|
| |
Shore Bancshares, Inc.
|
|
|
First Community Bancshares, Inc.
|
| |
Summit Financial Group, Inc.
|
|
|
First United Corporation
|
| |
WashingtonFirst Bankshares, Inc.
|
|
|
Howard Bancorp, Inc.
|
| |
Xenith Bankshares, Inc.
|
|
|
National Bankshares, Inc.
|
| |
| | |
EVBS
|
| |
EVBS Peer
Group Median |
| |
EVBS Peer
Group Mean |
| |
EVBS Peer
Group High |
| |
EVBS Peer
Group Low |
| |||||||||||||||
Total assets (in millions)
|
| | | $ | 1,315 | | | | | $ | 1,394 | | | | | $ | 1,780 | | | | | $ | 4,811 | | | | | $ | 778 | | |
Loans/Deposits
|
| | | | 92.7 % | | | | | | 93.2 % | | | | | | 92.8 % | | | | | | 110.0 % | | | | | | 63.0 % | | |
Non-performing assets
(1)
/Total assets
|
| | | | 1.59 % | | | | | | 1.31 % | | | | | | 1.65 % | | | | | | 4.11 % | | | | | | 0.42 % | | |
Tangible common equity/Tangible assets
|
| | | | 9.02 % | | | | | | 9.42 % | | | | | | 9.81 % | | | | | | 14.88 % | | | | | | 6.31 % | | |
Leverage Ratio
|
| | | | 9.41 % | | | | | | 10.29 % | | | | | | 10.50 % | | | | | | 15.37 % | | | | | | 8.55 % | | |
Total RBC Ratio
|
| | | | 15.56 % | | | | | | 14.10 % | | | | | | 14.63 % | | | | | | 25.97 % | | | | | | 10.71 % | | |
Last Twelve Months Return on average assets
|
| | | | 0.65 % | | | | | | 0.98 % | | | | | | 1.25 % | | | | | | 6.38 % | | | | | | 0.37 % | | |
Last Twelve Months Return on average equity
|
| | | | 6.37 % | | | | | | 8.61 % | | | | | | 10.95 % | | | | | | 47.00 % | | | | | | 3.40 % | | |
Last Twelve Months Net interest margin
|
| | | | 3.72 % | | | | | | 3.56 % | | | | | | 3.73 % | | | | | | 6.33 % | | | | | | 3.11 % | | |
Last Twelve Months Efficiency ratio
|
| | | | 76.72 % | | | | | | 63.21 % | | | | | | 65.52 % | | | | | | 84.44 % | | | | | | 49.77 % | | |
Price/Tangible book value
|
| | | | 150 % | | | | | | 163 % | | | | | | 169 % | | | | | | 281 % | | | | | | 97 % | | |
Price/Last Twelve Months Earnings per share
|
| | | | 21.3 x | | | | | | 18.6 x | | | | | | 18.0 x | | | | | | 34.8 x | | | | | | 3.4 x | | |
Price/Median Analyst 2016E Earnings per share
(2)
|
| | | | 22.8 x | | | | | | 19.8 x | | | | | | 22.1 x | | | | | | 59.6 x | | | | | | 15.2 x | | |
Price/Median Analyst 2017E Earnings per share
(2)
|
| | | | 20.0 x | | | | | | 18.1 x | | | | | | 18.3 x | | | | | | 25.5 x | | | | | | 13.8 x | | |
Current Dividend Yield
|
| | | | 1.3 % | | | | | | 1.6 % | | | | | | 1.5 % | | | | | | 2.9 % | | | | | | 0.0 % | | |
Market value (in millions)
|
| | | $ | 176 | | | | | $ | 248 | | | | | $ | 316 | | | | | $ | 999 | | | | | $ | 81 | | |
| | |
SONA
|
| |
SONA Peer
Group Median |
| |
SONA Peer
Group Mean |
| |
SONA Peer
Group High |
| |
SONA Peer
Group Low |
| |||||||||||||||
Total assets (in millions)
|
| | | $ | 1,135 | | | | | $ | 1,394 | | | | | $ | 1,789 | | | | | $ | 4,811 | | | | | $ | 778 | | |
Loans/Deposits
|
| | | | 99.7 % | | | | | | 92.9 % | | | | | | 92.4 % | | | | | | 110.0 % | | | | | | 63.0 % | | |
Non-performing assets
(1)
/Total assets
|
| | | | 1.08 % | | | | | | 1.51 % | | | | | | 1.67 % | | | | | | 4.11 % | | | | | | 0.42 % | | |
Tangible common equity/Tangible assets
|
| | | | 10.11 % | | | | | | 9.41 % | | | | | | 9.76 % | | | | | | 14.88 % | | | | | | 6.31 % | | |
Leverage Ratio
|
| | | | 10.57 % | | | | | | 10.10 % | | | | | | 10.44 % | | | | | | 15.37 % | | | | | | 8.55 % | | |
Total RBC Ratio
|
| | | | 13.52 % | | | | | | 14.30 % | | | | | | 14.74 % | | | | | | 25.97 % | | | | | | 10.71 % | | |
Last Twelve Months Return on average assets
|
| | | | 0.99 % | | | | | | 0.95 % | | | | | | 1.23 % | | | | | | 6.38 % | | | | | | 0.37 % | | |
Last Twelve Months Return on average equity
|
| | | | 8.60 % | | | | | | 8.53 % | | | | | | 10.83 % | | | | | | 47.00 % | | | | | | 3.40 % | | |
Last Twelve Months Net interest margin
|
| | | | 4.05 % | | | | | | 3.56 % | | | | | | 3.71 % | | | | | | 6.33 % | | | | | | 3.11 % | | |
Last Twelve Months Efficiency ratio
|
| | | | 55.54 % | | | | | | 63.92 % | | | | | | 66.58 % | | | | | | 84.44 % | | | | | | 49.77 % | | |
Price/Tangible book value
|
| | | | 168 % | | | | | | 154 % | | | | | | 168 % | | | | | | 281 % | | | | | | 97 % | | |
Price/Last Twelve Months Earnings per share
|
| | | | 18.4 x | | | | | | 19.3 x | | | | | | 18.2 x | | | | | | 34.8 x | | | | | | 3.4 x | | |
Price/Median Analyst 2016E Earnings per share
(2)
|
| | | | — | | | | | | 19.8 x | | | | | | 22.2 x | | | | | | 59.6 x | | | | | | 15.2 x | | |
Price/Median Analyst 2017E Earnings per share
(2)
|
| | | | — | | | | | | 18.1 x | | | | | | 18.4 x | | | | | | 25.5 x | | | | | | 13.8 x | | |
Current Dividend Yield
|
| | | | 2.0 % | | | | | | 1.4 % | | | | | | 1.5 % | | | | | | 2.9 % | | | | | | 0.0 % | | |
Market value (in millions)
|
| | | $ | 191 | | | | | $ | 248 | | | | | $ | 315 | | | | | $ | 999 | | | | | $ | 81 | | |
|
Acquiror
|
| |
Target
|
|
|
Access National Corp.
|
| |
Middleburg Financial Corp.
|
|
|
BBCN Bancorp Inc.
|
| |
Wilshire Bancorp Inc.
|
|
|
Nicolet Bankshares Inc.
|
| |
Baylake Corp.
|
|
|
Yadkin Financial Corporation
|
| |
VantageSouth Bancshares
|
|
|
Center Bancorp Inc.
|
| |
ConnectOne Bancorp Inc.
|
|
|
Rockville Financial Inc.
|
| |
United Financial Bancorp
|
|
|
Mercantile Bank Corp.
|
| |
Firstbank Corp.
|
|
|
Peoples Financial Services
|
| |
Penseco Financial Services
|
|
|
Union First Market Bkshs Corp.
|
| |
StellarOne Corp.
|
|
|
Provident New York Bancorp
|
| |
Sterling Bancorp
|
|
| | |
EVBS/
SONA |
| |
Precedent
Transactions Median |
| |
Precedent
Transactions Mean |
| |
Precedent
Transactions High |
| |
Precedent
Transactions Low |
| |||||||||||||||
Transaction price/Last Twelve Months earnings per share:
|
| | | | 21.9 x | | | | | | 18.5 x | | | | | | 25.2 x | | | | | | 53.1 x | | | | | | 13.9 x | | |
Transaction price/Tangible book value per share:
|
| | | | 155 % | | | | | | 154 % | | | | | | 165 % | | | | | | 224 % | | | | | | 140 % | | |
Core deposit premium:
|
| | | | 7.2 % | | | | | | 7.6 % | | | | | | 10.4 % | | | | | | 22.9 % | | | | | | 6.0 % | | |
1-Day market premium
(1)
:
|
| | | | 2.8 % | | | | | | 14.7 % | | | | | | 15.7 % | | | | | | 26.1 % | | | | | | 5.2 % | | |
|
Discount Rate
|
| |
16.0x
|
| |
17.0x
|
| |
18.0x
|
| |
19.0x
|
| |
20.0x
|
| |
21.0x
|
| |||||||||||||||||||||
| | | 9.0 % | | | | | $ | 8.44 | | | | | $ | 8.94 | | | | | $ | 9.44 | | | | | $ | 9.94 | | | | | $ | 10.43 | | | | | $ | 10.93 | | |
| | | 10.0 % | | | | | $ | 8.12 | | | | | $ | 8.60 | | | | | $ | 9.08 | | | | | $ | 9.56 | | | | | $ | 10.04 | | | | | $ | 10.53 | | |
| | | 11.0 % | | | | | $ | 7.82 | | | | | $ | 8.28 | | | | | $ | 8.75 | | | | | $ | 9.21 | | | | | $ | 9.67 | | | | | $ | 10.13 | | |
| | | 12.0 % | | | | | $ | 7.54 | | | | | $ | 7.98 | | | | | $ | 8.43 | | | | | $ | 8.87 | | | | | $ | 9.32 | | | | | $ | 9.76 | | |
| | | 13.0 % | | | | | $ | 7.26 | | | | | $ | 7.69 | | | | | $ | 8.12 | | | | | $ | 8.55 | | | | | $ | 8.98 | | | | | $ | 9.41 | | |
|
Discount Rate
|
| |
100%
|
| |
125%
|
| |
150%
|
| |
175%
|
| |
200%
|
| |
225%
|
| |||||||||||||||||||||
| | | 9.0 % | | | | | $ | 6.26 | | | | | $ | 7.71 | | | | | $ | 9.17 | | | | | $ | 10.62 | | | | | $ | 12.07 | | | | | $ | 13.53 | | |
| | | 10.0 % | | | | | $ | 6.03 | | | | | $ | 7.43 | | | | | $ | 8.82 | | | | | $ | 10.22 | | | | | $ | 11.62 | | | | | $ | 13.02 | | |
| | | 11.0 % | | | | | $ | 5.81 | | | | | $ | 7.15 | | | | | $ | 8.50 | | | | | $ | 9.84 | | | | | $ | 11.19 | | | | | $ | 12.54 | | |
| | | 12.0 % | | | | | $ | 5.60 | | | | | $ | 6.89 | | | | | $ | 8.19 | | | | | $ | 9.48 | | | | | $ | 10.78 | | | | | $ | 12.07 | | |
| | | 13.0 % | | | | | $ | 5.39 | | | | | $ | 6.64 | | | | | $ | 7.89 | | | | | $ | 9.14 | | | | | $ | 10.38 | | | | | $ | 11.63 | | |
|
Annual
Budget Variance |
| |
16.0x
|
| |
17.0x
|
| |
18.0x
|
| |
19.0x
|
| |
20.0x
|
| |
21.0x
|
| |||||||||||||||||||||
| | | (20.0 %) | | | | | $ | 5.94 | | | | | $ | 6.28 | | | | | $ | 6.63 | | | | | $ | 6.98 | | | | | $ | 7.32 | | | | | $ | 7.67 | | |
| | | (15.0 %) | | | | | $ | 6.28 | | | | | $ | 6.65 | | | | | $ | 7.02 | | | | | $ | 7.39 | | | | | $ | 7.75 | | | | | $ | 8.12 | | |
| | | (10.0 %) | | | | | $ | 6.63 | | | | | $ | 7.02 | | | | | $ | 7.41 | | | | | $ | 7.80 | | | | | $ | 8.19 | | | | | $ | 8.58 | | |
| | | (5.0 %) | | | | | $ | 6.98 | | | | | $ | 7.39 | | | | | $ | 7.80 | | | | | $ | 8.21 | | | | | $ | 8.62 | | | | | $ | 9.03 | | |
| | | 0.0 % | | | | | $ | 7.32 | | | | | $ | 7.75 | | | | | $ | 8.19 | | | | | $ | 8.62 | | | | | $ | 9.05 | | | | | $ | 9.48 | | |
| | | 5.0 % | | | | | $ | 7.67 | | | | | $ | 8.12 | | | | | $ | 8.58 | | | | | $ | 9.03 | | | | | $ | 9.48 | | | | | $ | 9.94 | | |
| | | 10.0 % | | | | | $ | 8.01 | | | | | $ | 8.49 | | | | | $ | 8.96 | | | | | $ | 9.44 | | | | | $ | 9.92 | | | | | $ | 10.39 | | |
| | | 15.0 % | | | | | $ | 8.36 | | | | | $ | 8.86 | | | | | $ | 9.35 | | | | | $ | 9.85 | | | | | $ | 10.35 | | | | | $ | 10.85 | | |
| | | 20.0 % | | | | | $ | 8.71 | | | | | $ | 9.22 | | | | | $ | 9.74 | | | | | $ | 10.26 | | | | | $ | 10.78 | | | | | $ | 11.30 | | |
|
Discount Rate
|
| |
16.0x
|
| |
17.0x
|
| |
18.0x
|
| |
19.0x
|
| |
20.0x
|
| |
21.0x
|
| |||||||||||||||||||||
| | | 9.0 % | | | | | $ | 14.19 | | | | | $ | 15.00 | | | | | $ | 15.82 | | | | | $ | 16.63 | | | | | $ | 17.44 | | | | | $ | 18.25 | | |
| | | 10.0 % | | | | | $ | 13.67 | | | | | $ | 14.45 | | | | | $ | 15.23 | | | | | $ | 16.02 | | | | | $ | 16.80 | | | | | $ | 17.58 | | |
| | | 11.0 % | | | | | $ | 13.17 | | | | | $ | 13.92 | | | | | $ | 14.68 | | | | | $ | 15.43 | | | | | $ | 16.18 | | | | | $ | 16.93 | | |
| | | 12.0 % | | | | | $ | 12.70 | | | | | $ | 13.42 | | | | | $ | 14.15 | | | | | $ | 14.87 | | | | | $ | 15.59 | | | | | $ | 16.32 | | |
| | | 13.0 % | | | | | $ | 12.24 | | | | | $ | 12.94 | | | | | $ | 13.64 | | | | | $ | 14.34 | | | | | $ | 15.03 | | | | | $ | 15.73 | | |
|
Discount Rate
|
| |
100%
|
| |
125%
|
| |
150%
|
| |
175%
|
| |
200%
|
| |
225%
|
| |||||||||||||||||||||
| | | 9.0 % | | | | | $ | 9.69 | | | | | $ | 11.81 | | | | | $ | 13.93 | | | | | $ | 16.04 | | | | | $ | 18.16 | | | | | $ | 20.28 | | |
| | | 10.0 % | | | | | $ | 9.34 | | | | | $ | 11.38 | | | | | $ | 13.42 | | | | | $ | 15.45 | | | | | $ | 17.49 | | | | | $ | 19.53 | | |
| | | 11.0 % | | | | | $ | 9.01 | | | | | $ | 10.97 | | | | | $ | 12.93 | | | | | $ | 14.89 | | | | | $ | 16.85 | | | | | $ | 18.81 | | |
| | | 12.0 % | | | | | $ | 8.69 | | | | | $ | 10.58 | | | | | $ | 12.46 | | | | | $ | 14.35 | | | | | $ | 16.24 | | | | | $ | 18.12 | | |
| | | 13.0 % | | | | | $ | 8.38 | | | | | $ | 10.20 | | | | | $ | 12.02 | | | | | $ | 13.84 | | | | | $ | 15.65 | | | | | $ | 17.47 | | |
|
Annual Budget
Variance |
| |
16.0x
|
| |
17.0x
|
| |
18.0x
|
| |
19.0x
|
| |
20.0x
|
| |
21.0x
|
| |||||||||||||||||||||
| | | (20.0 %) | | | | | $ | 10.09 | | | | | $ | 10.66 | | | | | $ | 11.22 | | | | | $ | 11.78 | | | | | $ | 12.34 | | | | | $ | 12.90 | | |
| | | (15.0 %) | | | | | $ | 10.66 | | | | | $ | 11.25 | | | | | $ | 11.85 | | | | | $ | 12.45 | | | | | $ | 13.05 | | | | | $ | 13.64 | | |
| | | (10.0 %) | | | | | $ | 11.22 | | | | | $ | 11.85 | | | | | $ | 12.48 | | | | | $ | 13.12 | | | | | $ | 13.75 | | | | | $ | 14.38 | | |
| | | (5.0 %) | | | | | $ | 11.78 | | | | | $ | 12.45 | | | | | $ | 13.12 | | | | | $ | 13.78 | | | | | $ | 14.45 | | | | | $ | 15.12 | | |
| | | 0.0 % | | | | | $ | 12.34 | | | | | $ | 13.05 | | | | | $ | 13.75 | | | | | $ | 14.45 | | | | | $ | 15.15 | | | | | $ | 15.86 | | |
| | | 5.0 % | | | | | $ | 12.90 | | | | | $ | 13.64 | | | | | $ | 14.38 | | | | | $ | 15.12 | | | | | $ | 15.86 | | | | | $ | 16.60 | | |
| | | 10.0 % | | | | | $ | 13.47 | | | | | $ | 14.24 | | | | | $ | 15.01 | | | | | $ | 15.79 | | | | | $ | 16.56 | | | | | $ | 17.33 | | |
| | | 15.0 % | | | | | $ | 14.03 | | | | | $ | 14.84 | | | | | $ | 15.65 | | | | | $ | 16.45 | | | | | $ | 17.26 | | | | | $ | 18.07 | | |
| | | 20.0 % | | | | | $ | 14.59 | | | | | $ | 15.44 | | | | | $ | 16.28 | | | | | $ | 17.12 | | | | | $ | 17.97 | | | | | $ | 18.81 | | |
| | |
Projected annual growth rate
for fiscal years 2018 to 2020 |
| |||
Total assets
|
| | | | 4.0 % | | |
Net income
|
| | | | 10.0 % | | |
Name
|
| |
Cash
(1)
|
| |
Equity
(2)
|
| |
Pension/
NQDC (3) |
| |
Perquisites/
benefits |
| |
Tax
reimbursement (4) |
| |
Other
|
| |
Total
|
| |||||||||||||||||||||
Georgia S. Derrico
|
| | | $ | 2,213,720 | | | | | | — | | | | | $ | 673,420 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 2,887,140 | | |
R. Roderick Porter
|
| | | $ | 1,001,550 | | | | | | — | | | | | $ | 478,875 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 1,480,425 | | |
Thomas Baker
|
| | | $ | 335,040 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 335,040 | | |
Name
|
| |
Cash
|
| |
Equity
(1)
|
| |
Pension/
NQDC (2),(3) |
| |
Perquisites/
benefits |
| |
Tax
reimbursement (4) |
| |
Other
|
| |
Total
(5)
|
| |||||||||||||||||||||
Joe A. Shearin
(6)
|
| | | | — | | | | | $ | 556,094 | | | | | $ | 874,005 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 1,430,099 | | |
J. Adam Sothen
(7)
|
| | | | — | | | | | $ | 149,776 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 149,776 | | |
Mark C. Hanna
|
| | | $ | 459,000 (8) | | | | | $ | 45,540 | | | | | $ | 367,015 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 871,555 | | |
Douglas R. Taylor
|
| | | $ | 156,827 (9) | | | | | $ | 149,776 | | | | | | — | | | | | $ | 6,264 (10) | | | | | | — | | | | | | — | | | | | $ | 312,867 | | |
James S. Thomas
|
| | | $ | 473,126 (11) | | | | | $ | 149,776 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 622,902 | | |
| | |
SONA Common Stock
|
| |
EVBS Common Stock
|
| ||||||||||||||||||||||||||||||
| | |
Sales Price
|
| |
Dividends
Declared Per Share |
| |
Sales Price
|
| |
Dividends
Declared Per Share |
| ||||||||||||||||||||||||
| | |
High
|
| |
Low
|
| |
High
|
| |
Low
|
| ||||||||||||||||||||||||
2017 | | | | | | | | ||||||||||||||||||||||||||||||
First Quarter
|
| | | $ | 17.50 | | | | | $ | 15.51 | | | | | $ | 0.08 | | | | | $ | 11.10 | | | | | $ | 9.76 | | | | | $ | 0.03 | | |
Second Quarter (through May 9, 2017)
|
| | | $ | 18.48 | | | | | $ | 16.42 | | | | | $ | — | | | | | $ | 11.71 | | | | | $ | 10.24 | | | | | $ | 0.03 | | |
2016 | | | | | | | | ||||||||||||||||||||||||||||||
First Quarter
|
| | | $ | 13.40 | | | | | $ | 11.92 | | | | | $ | 0.08 | | | | | $ | 7.10 | | | | | $ | 6.60 | | | | | $ | 0.02 | | |
Second Quarter
|
| | | $ | 12.77 | | | | | $ | 11.60 | | | | | $ | 0.08 | | | | | $ | 7.75 | | | | | $ | 6.60 | | | | | $ | 0.02 | | |
Third Quarter
|
| | | $ | 13.59 | | | | | $ | 11.95 | | | | | $ | 0.08 | | | | | $ | 8.69 | | | | | $ | 7.16 | | | | | $ | 0.02 | | |
Fourth Quarter
|
| | | $ | 16.78 | | | | | $ | 12.74 | | | | | $ | 0.08 | | | | | $ | 10.50 | | | | | $ | 7.60 | | | | | $ | 0.03 | | |
2015 | | | | | | | | ||||||||||||||||||||||||||||||
First Quarter
|
| | | $ | 12.50 | | | | | $ | 10.80 | | | | | $ | 0.08 | | | | | $ | 6.50 | | | | | $ | 6.12 | | | | | $ | 0.01 | | |
Second Quarter
|
| | | $ | 12.22 | | | | | $ | 11.03 | | | | | $ | 0.08 | | | | | $ | 6.57 | | | | | $ | 5.80 | | | | | $ | 0.01 | | |
Third Quarter
|
| | | $ | 12.00 | | | | | $ | 10.98 | | | | | $ | 0.08 | | | | | $ | 7.24 | | | | | $ | 6.12 | | | | | $ | 0.02 | | |
Fourth Quarter
|
| | | $ | 13.54 | | | | | $ | 11.14 | | | | | $ | 0.28 | | | | | $ | 7.24 | | | | | $ | 6.25 | | | | | $ | 0.02 | | |
2014 | | | | | | | | ||||||||||||||||||||||||||||||
First Quarter
|
| | | $ | 10.24 | | | | | $ | 9.81 | | | | | $ | 0.07 | | | | | $ | 7.25 | | | | | $ | 6.00 | | | | | | — | | |
Second Quarter
|
| | | $ | 11.70 | | | | | $ | 10.05 | | | | | $ | 0.07 | | | | | $ | 6.95 | | | | | $ | 6.20 | | | | | | — | | |
Third Quarter
|
| | | $ | 11.70 | | | | | $ | 10.37 | | | | | $ | 0.08 | | | | | $ | 6.44 | | | | | $ | 6.08 | | | | | | — | | |
Fourth Quarter
|
| | | $ | 13.13 | | | | | $ | 10.98 | | | | | $ | 0.38 | | | | | $ | 6.57 | | | | | $ | 5.33 | | | | | | — | | |
| | |
SONA
Common Stock |
| |
EVBS
Common Stock |
| |
Equivalent Market Value
Per Share of EVBS |
| |||||||||
December 12, 2016
|
| | | $ | 15.61 | | | | | $ | 9.59 | | | | | $ | 9.85 | | |
May 9, 2017
|
| | | $ | 17.63 | | | | | $ | 11.09 | | | | | $ | 11.13 | | |
|
Authorized Capital Stock
|
| |||
|
SONA
|
| |
EVBS
|
|
|
The authorized capital stock of SONA consists of (1) 5,000,000 shares of preferred stock, par value $0.01 per share, and (2) 45,000,000 shares of common stock, par value $0.01 per share. SONA’s articles of incorporation authorize the board of directors to issue the preferred stock in one or more series and to fix the rights, preferences, privileges and restrictions of each series of preferred stock.
No holder of SONA capital stock has preemptive rights to subscribe for or purchase any part of any new or additional issue of stock of any class whatsoever of SONA, or of treasury shares, or of securities convertible into stock of any class of SONA.
|
| |
The authorized capital stock of EVBS consists of (1) 10,000,000 shares of preferred stock, par value $2.00 per share, 24,000 of which are designated as shares of Fixed Rate Cumulative Perpetual Preferred Stock, Series A, and 5,250,000 of which are designated as shares of Non-Voting Mandatorily Convertible Non-Cumulative Preferred Stock, Series B, and (2) 50,000,000 shares of common stock, par value $2.00 per share. The EVBS articles of incorporation authorize the board of directors to issue the preferred stock in one or more series and to fix the preferences, limitations and relative rights of each series of preferred stock.
No holder of any class of EVBS capital stock has preemptive or other preferential rights to subscribe for or purchase (1) any shares of any class of stock of EVBS, whether now or hereafter authorized, (2) any warrants, rights or options to purchase any such stock or (3) any obligations convertible into any such stock or warrants, rights or options to purchase any such stock.
|
|
|
Number and Classes of Board of Directors
|
| |||
|
SONA
|
| |
EVBS
|
|
| The SONA board of directors is divided into three classes, apportioned as evenly as possible, with directors serving staggered three-year terms. The SONA bylaws require the board of directors to have not less than five nor more than 15 directors. The SONA board of directors may increase and decrease the number of directors by a vote of a | | | The EVBS board of directors is not divided into classes and all directors serve one-year terms. The EVBS bylaws require the board of directors to have not less than ten nor more than 17 directors, with the exact size set by resolution of the majority of the EVBS board of directors or by resolution of a majority of EVBS shareholders at any meeting | |
|
majority of the board of directors. Currently, the SONA board of directors consists of eight directors.
On or prior to the effective date of the merger, the SONA board of directors will cause the number of directors that will comprise the full board of SONA at the effective date to be fixed at eleven directors, consisting of (i) six currently-serving SONA directors, including the current Chief Executive Officer and Chairman of the SONA board of directors and the current President and Vice Chairman of the SONA board of directors, and (ii) five currently-serving EVBS directors to be agreed upon by SONA and EVBS, including the current President and Chief Executive Officer of EVBS, and one observer to SONA’s board of directors designated by EVBS.
|
| | thereof. Currently, the EVBS board of directors consists of twelve individuals, subject to increase by one director if Castle Creek exercises its right to maintain one representative on the EVBS board of directors. | |
|
Voting Rights
|
| |||
|
SONA
|
| |
EVBS
|
|
| The holders of SONA common stock have one vote for each share held on any matter presented for consideration by the holders of common stock at a shareholder meeting. | | |
The holders of EVBS common stock have one vote for each share held on any matter presented for consideration by the holders of common stock at a shareholder meeting.
The holders of EVBS Series B preferred stock have no voting power and are not entitled to vote on any matter presented for consideration by EVBS shareholders, except as required by applicable law and with respect to proposals (1) to increase the authorized number of shares of EVBS Series B preferred stock; (2) to enter into any agreement, contract or understanding or otherwise incur any obligation which by its terms would violate or be in conflict in any material respect with, or significantly and adversely affect, the powers, rights or preferences of the Series B preferred stock; (3) to amend the EVBS articles of incorporation or the EVBS bylaws, if such amendment would significantly and adversely alter, change or affect the powers, preferences or rights of the holders of the EVBS Series B preferred stock; or (4) to amend or waive any provision of Article II, Paragraph F of the EVBS articles of incorporation applicable to the holders of EVBS Series B preferred stock.
|
|
|
Election of Directors
|
| |||
|
SONA
|
| |
EVBS
|
|
|
SONA directors are elected by a plurality of the votes cast by the shares entitled to vote on the election of directors at an annual meeting at which a quorum is present.
Holders of SONA common stock are not entitled to cumulative voting in the election of directors.
|
| |
EVBS directors are elected by a plurality of the votes cast by the shares entitled to vote on the election of directors at an annual meeting at which a quorum is present.
Holders of EVBS common stock are not entitled to cumulative voting in the election of directors.
|
|
|
Qualifications of Directors
|
| |||
|
SONA
|
| |
EVBS
|
|
| A person is not required to own shares of SONA stock to be qualified as a SONA director. | | | The EVBS bylaws provide that, except for individuals who were directors of EVBS on March 15, 2007, no person who is 75 years old or older will be eligible to stand for election or reelection to the EVBS board of directors. A person is not required to own shares of EVBS stock to be qualified as a director. | |
|
Removal of Directors
|
| |||
|
SONA
|
| |
EVBS
|
|
| SONA’s articles of incorporation provide that directors of SONA may be removed by shareholders of SONA only for cause and with the affirmative vote of at least 75% of the outstanding shares entitled to vote generally in the election of directors. Cause for removal exists only if a director whose removal is proposed has been either declared incompetent by an order of a court, convicted of a felony or of an offense punishable by imprisonment for a term of more than one year, or deemed liable by a court for gross negligence or misconduct in the performance of such director’s duties to SONA. | | | Under the Virginia SCA, the common shareholders of EVBS, at a special meeting called for such purpose, may remove any member of the EVBS board of directors elected by the common shareholders of EVBS with or without cause. | |
|
Vacancies on the Board of Directors
|
| |||
|
SONA
|
| |
EVBS
|
|
| SONA’s articles of incorporation provide that any vacancy occurring in the board of directors, including any vacancy created by an increase in the number of directors, may be filled by a majority of the directors then in office, whether or not less than a quorum, or by a sole remaining director. Any director so chosen will hold office for the remainder of the term to which the director has been selected and until such director’s successor has been elected and qualified. No decrease in the number of directors will shorten the term of any incumbent director. | | | Except with respect to the contractual rights of holders of shares of EVBS Series B preferred stock to designate the replacement for any vacancy left by a director originally designated by such holder, the EVBS articles of incorporation provide that any vacancy on the EVBS board of directors, including a vacancy due to an increase in the number of directors, will be filled only by the affirmative vote of the directors then remaining in office, even if less than a quorum of the EVBS board of directors. | |
|
Amendment of Articles of Incorporation
|
| |||
|
SONA
|
| |
EVBS
|
|
| Amendment of SONA’s articles of incorporation requires the approval of a majority of the board of directors and the affirmative vote of the holders of a majority of the outstanding shares of common stock entitled to vote. | | | Amendment of the EVBS articles of incorporation requires the approval of a majority vote of the votes entitled to be cast by each voting group entitled to vote on the amendment, provided that if the amendment was not approved by at least two-thirds of EVBS’s directors, holders of more than two-thirds of the issued and outstanding shares of EVBS common stock must vote in favor of the amendment. | |
|
Amendment of Bylaws
|
| |||
|
SONA
|
| |
EVBS
|
|
| Amendment of SONA’s bylaws requires the approval of a majority of the board of directors or the affirmative vote of the holders of a majority of the outstanding shares of common stock entitled to vote. | | | The EVBS bylaws may be amended or altered by a majority vote of directors at a meeting of the board of directors where a quorum is present. EVBS shareholders entitled to vote in the election of directors, however, have the power to rescind, alter, amend or repeal any bylaws and to enact bylaws which, if expressly so provided, may not be amended, altered or repealed by the EVBS board of directors, in each case by a majority vote of the votes cast. | |
|
Shareholder Meetings
|
| |||
|
SONA
|
| |
EVBS
|
|
|
SONA’s bylaws provide that an annual meeting of shareholders to provide for the election of directors and for the transaction of such other business as may properly come before the meeting is to be held each year on the third Thursday of April of each year, or on such other date, time and at a place determined by the board of directors.
Special meetings of shareholders may be called by (i) the chairman of the board of directors, (ii) the President, (iii) resolution adopted by the affirmative vote of at least three-fourths of the directors then in office, or (iv) by the holders of record of not less than 40% of SONA’s outstanding shares entitled to vote.
|
| |
The EVBS bylaws provide that an annual meeting of shareholders for the election for the election of directors and for the transaction of such other business as may properly come before the meeting shall be held each year on a date during the month of March, April or May, or at such other time as the board of directors may determine, the exact date, place and hour to be fixed by the board of directors.
The EVBS bylaws provide that a special meeting of shareholders may be called for any purpose or purposes whatsoever at any time, but only by (i) the President, (ii) the chairman or vice chairman of the board of directors or (iii) a majority of the directors then in office. No business may be transacted and no corporate action taken at a special meeting of shareholders other than that stated in the notice of the special meeting.
|
|
|
Notice of Shareholder Meetings
|
| |||
|
SONA
|
| |
EVBS
|
|
|
Written notice stating the date, time and place, if any, of a meeting of shareholders and, in the case of a special meeting, the purpose, shall be delivered not less than ten days and not more than 60 days before the date of the meeting, provided that notice of a shareholder meeting to act on an amendment to the articles of incorporation, plan of merger, share exchange, entity conversion, sale of assets or dissolution, shall be given not less than 25 and not more than 60 days before the date of the meeting.
If any annual or special meeting is adjourned for 30 days or more, or if a new record date is fixed for an adjourned meeting, notice of the adjourned meeting shall be as given as in the case of the original meeting. If any meeting is adjourned for less than 30 days, no notice is required other than an announcement at the meeting at which such adjournment is taken.
|
| |
Notice stating the date, time and place of a meeting of shareholders and, in the case of a special meeting, the purpose or purposes for which the meeting is called shall be given to each shareholder of record entitled to vote at the meeting not less than ten days and not more than 60 days before the date of such meeting, except as different notice periods may be required by law.
If there is not a quorum at the time for which a shareholder meeting has been called, the meeting may be adjourned or postponed from time to time by the chairman of the meeting or by a majority of shareholders present or represented by proxy, without notice other than by announcement at the meeting, until there is a quorum. Notwithstanding the foregoing, if a new record date is fixed for the adjourned meeting, not less than ten days before the
|
|
Name
|
| |
Position With the Company
and the Bank |
| |
Number of
Shares of Common Stock Owned |
| |
Percentage
Beneficially Owned (1) |
| ||||||
5% or Greater Holders: | | | | | ||||||||||||
E.S. Barr & Company
1999 Richmond Road, Suite 1B Lexington, Kentucky 40502 |
| | Investor | | | | | 650,739 (2) | | | | | | 5.3 % | | |
Corbyn Investment Management, Inc., et al Suite 108
2330 W. Joppa Road Lutherville, Maryland 21093 |
| | Investor | | | | | 613,394 (3) | | | | | | 5.0 % | | |
Directors and Executive Officers: | | | | | ||||||||||||
Georgia S. Derrico
(4)
|
| |
Chairman of the Board and Chief Executive
Officer of the Company and the Bank |
| | | | 726,143 (5) | | | | | | 5.9 % | | |
R. Roderick Porter
(4)
|
| |
Vice Chairman of the Board and President
and Chief Operating Officer of the Company and the Bank |
| | | | 726,143 (6) | | | | | | 5.9 % | | |
Neil J. Call
|
| | Director of the Company and the Bank | | | | | 126,598 (7) | | | | | | 1.0 % | | |
Charles A. Kabbash
|
| | Director of the Company and the Bank | | | | | 107,070 (8) | | | | | | * | | |
John J. Forch
|
| | Director of the Company and the Bank | | | | | 57,311 (9) | | | | | | * | | |
Frederick L. Bollerer
|
| | Director of the Company and the Bank | | | | | 27,746 (10) | | | | | | * | | |
W. Bruce Jennings
|
| | Director of the Company and the Bank | | | | | 39,833 (11) | | | | | | * | | |
Robert Y. Clagett
|
| | Director of the Company and the Bank | | | | | 23,795 | | | | | | * | | |
William H. Lagos
|
| | Senior Vice President and Chief Financial Officer of the Company and the Bank | | | | | 58,652 (12) | | | | | | * | | |
William H. Stevens
|
| | Executive Vice President and Chief Credit Risk Officer of the Bank | | | | | 24,017 (13) | | | | | | * | | |
Thomas P. Baker
|
| | Senior Vice President and Chief Credit Officer of the Bank | | | | | 61,139 (14) | | | | | | * | | |
Directors, Director Nominees and Named Executive Officers as a Group (11 persons)
|
| | | | | | | 1,252,304 | | | | | | 10.2 % | | |
| | |
EVBS Common Stock
|
| |||||||||
| | |
Amount and Nature of
Beneficial Ownership |
| |
Percent of Class
(1)
|
| ||||||
Directors: | | | | ||||||||||
John F. Biagas
|
| | | | 54,712 (2) | | | | | | * | | |
W. Rand Cook
|
| | | | 22,008 (3) | | | | | | * | | |
William G. Cox
|
| | | | 21,592 (4) | | | | | | * | | |
Michael E. Fiore, P.E.
|
| | | | 13,041 | | | | | | * | | |
F. L. Garrett, III
|
| | | | 33,219 (5) | | | | | | * | | |
Boris M. Gutin
|
| | | | 21,577 (6) | | | | | | * | | |
Ira C. Harris, Ph.D., CPA
|
| | | | 10,511 (7) | | | | | | * | | |
Eric A. Johnson
|
| | | | 36,955 (8) | | | | | | * | | |
W. Leslie Kilduff, Jr.
|
| | | | 53,038 (9) | | | | | | * | | |
Joe A. Shearin
|
| | | | 100,743 (10) | | | | | | * | | |
Leslie E. Taylor, CPA
|
| | | | 12,131 (11) | | | | | | * | | |
Jay T. Thompson, III
|
| | | | 65,236 (12) | | | | | | * | | |
Non-Director Named Executive Officers: | | | | ||||||||||
Mark C. Hanna
|
| | | | 14,247 (13) | | | | | | * | | |
J. Adam Sothen
|
| | | | 24,396 (14) | | | | | | * | | |
Douglas R. Taylor
|
| | | | 22,923 (15) | | | | | | * | | |
James S. Thomas
|
| | | | 27,518 (16) | | | | | | * | | |
All Directors and Executive Officers as a Group (19 persons)
|
| | | | 580,659 (17) | | | | | | 4.43 % | | |
| | |
EVBS Common Stock
|
| |||||||||
| | |
Amount and Nature of
Beneficial Ownership |
| |
Percent of Class
(1)
|
| ||||||
Castle Creek Capital Partners IV, LP
6051 El Tordo Rancho Santa Fe, CA 92067 |
| | | | 1,061,225 (2 ) | | | | | | 8.09 % | | |
EJF Capital LLC
2107 Wilson Blvd., Suite 410 Arlington, VA 22201 |
| | | | 660,784 (3 ) | | | | | | 5.04 % | | |
GCP III EVB LLC
600 Lexington Ave., 31 st Floor New York, NY 10022 |
| | | | 1,122,756 (4 ) | | | | | | 8.56 % | | |
Wellington Management Company, LLP
280 Congress Street Boston, MA 02210 |
| | | | 941,671 (5 ) | | | | | | 7.18 % | | |
|
Southern National Bancorp of Virginia, Inc.
1002 Wisconsin Ave. N.W. Washington, D.C. 20007 Attention: Investor Relations |
| |
Eastern Virginia Bankshares, Inc.
10900 Nuckols Road, Suite 325 Glen Allen, Virginia 23060 Attention: Investor Relations |
|
| | |
Page
|
| |||
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-2 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-4 | | | |
| | | | A-5 | | | |
| | | | A-6 | | | |
| | | | A-6 | | | |
| | | | A-7 | | | |
| | | | A-7 | | | |
| | | | A-8 | | | |
| | | | A-8 | | | |
| | | | A-8 | | | |
| | | | A-9 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-24 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-27 | | | |
| | | | A-28 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-31 | | |
| | |
Page
|
| |||
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-35 | | | |
| | | | A-35 | | | |
| | | | A-35 | | | |
| | | | A-35 | | | |
| | | | A-36 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-40 | | | |
| | | | A-40 | | |
| 2017 Contribution | | |
Section 5.9(d)
|
|
| 401(k) Plan | | |
Section 5.9(c)
|
|
| ACA | | |
Section 3.3(o)(ii)
|
|
| Acquisition Proposal | | |
Section 5.5(c)
|
|
| Agreement | | |
Recitals
|
|
| Articles of Merger | | |
Section 1.3
|
|
| Bank Merger | | |
Section 1.5(a)
|
|
| Bank Merger Agreement | | |
Section 1.5(a)
|
|
| Bank Reports | | |
Section 3.3(g)
|
|
| Benefit Plans | | |
Section 3.3(o)(i)
|
|
| Book-Entry Shares | | |
Section 2.3(c)
|
|
| Certificates | | |
Section 2.3(c)
|
|
| Change in EVBS Recommendation | | |
Section 5.5(e)
|
|
| Change in SONA Recommendation | | |
Section 5.5(e)
|
|
| Closing | | |
Section 1.2
|
|
| Closing Date | | |
Section 1.2
|
|
| Code | | |
Recitals
|
|
| Common Stock Merger Consideration | | |
Section 2.1(c)
|
|
| Computer Systems | | |
Section 3.3(dd)(i)
|
|
| Confidentiality Agreement | | |
Section 5.2(c)
|
|
| Continuing Corporation | | |
Section 1.1
|
|
| Continuing Corporation Common Stock | | |
Section 2.1(c)
|
|
| Continuing Corporation Non-Voting Common Stock | | |
Section 2.1(d)
|
|
| Derivative Contract | | |
Section 3.3(u)
|
|
| Disclosure Letter | | |
Section 3.1(a)
|
|
| Effective Date | | |
Section 1.3
|
|
| Election Deadline | | |
Section 2.2
|
|
| Environmental Claim | | |
Section 3.3(r)(iv)(1)
|
|
| Environmental Laws | | |
Section 3.3(r)(iv)(2)
|
|
| ERISA | | |
Section 3.3(o)(iii)
|
|
| EVB | | |
Section 1.5(a)
|
|
| EVB Directors | | |
Section 1.5(c)
|
|
| EVBS | | |
Recitals
|
|
| EVBS 401(k) Plan | | |
Section 5.9(c)
|
|
| EVBS Affiliates | | |
Section 5.8(a)
|
|
| EVBS Board Recommendation | | |
Section 5.3(b)
|
|
| EVBS Cancelled Shares | | |
Section 2.1(b)
|
|
| EVBS Cash Balance Plan | | |
Section 5.9(d)
|
|
| EVBS Common Stock | | |
Section 2.1(b)
|
|
| EVBS Continuing Employees | | |
Section 5.9(a)
|
|
| EVBS Directors | | |
Section 1.4(a)
|
|
| EVBS DRSPP | | |
Section 4.1(d)(ii)
|
|
| EVBS DRSPP Suspension Date | | |
Section 5.21(b)
|
|
| EVBS ESPP | | |
Section 4.1(d)(ii)
|
|
| EVBS ESPP Suspension Date | | |
Section 5.21(a)
|
|
| EVBS Insiders | | |
Section 5.20
|
|
| EVBS Series B Preferred Stock | | |
Section 2.1(d)
|
|
| EVBS Shareholder Approval | | |
Section 3.3(c)(i)(1)
|
|
| EVBS Shareholders Meeting | | |
Section 5.4(b)
|
|
| EVBS Stock Award | | |
Section 2.5(c)
|
|
| EVBS Stock Option | | |
Section 2.5(a)
|
|
| EVBS Stock Plan | | |
Section 2.5(a)
|
|
| Exchange Act | | |
Section 3.3(c)(v)
|
|
| Exchange Agent | | |
Section 2.3(a)
|
|
| Exchange Fund | | |
Section 2.3(b)
|
|
| Exchange Ratio | | |
Section 2.1(c)
|
|
| FDIC | | |
Section 3.3(b)
|
|
| Financial Statements | | |
Section 3.3(f)(ii)
|
|
| GAAP | | |
Section 3.3(f)(ii)
|
|
| Governmental Authority | | |
Section 3.3(k)
|
|
| IIPI | | |
Section 3.3(cc)
|
|
| Indemnified Party | | |
Section 5.11(a)
|
|
| Intellectual Property | | |
Section 3.3(t)
|
|
| Joint Proxy Statement | | |
Section 3.3(c)(v)
|
|
| Knowledge | | |
Section 3.2(c)
|
|
| Loan | | |
Section 3.3(q)(vii)
|
|
| Loan Loss Allowance | | |
Section 3.3(q)(iii)
|
|
| Material Adverse Effect | | |
Section 3.2(b)
|
|
| Material Contract | | |
Section 3.3(j)
|
|
| Materials of Environmental Concern | | |
Section 3.3(r)(iv)(3)
|
|
| Merger | | |
Recitals
|
|
| Merger Consideration | | |
Section 2.1(d)
|
|
| MPPP | | |
Section 5.9(d)
|
|
| No Election Shares | | |
Section 2.2
|
|
| Notice of Recommendation Change | | |
Section 5.5(f)(ii)
|
|
| OREO | | |
Section 3.3(q)(iv)
|
|
| Organizational Documents | | |
Section 3.3(a)
|
|
| Permitted Issuances | | |
Section 4.1(d)(ii)
|
|
| Plan of Merger | | |
Section 1.1
|
|
| Preferred Stock Merger Consideration | | |
Section 2.1(d)
|
|
| Registration Statement | | |
Section 3.3(c)(v)
|
|
| Regulatory Agencies | | |
Section 3.3(g)
|
|
| Regulatory Approvals | | |
Section 5.6(a)
|
|
| Rights | | |
Section 3.3(d)(iv)
|
|
| SCC | | |
Section 1.3
|
|
| SEC | | |
Section 3.3(c)(iv)
|
|
| SEC Reports | | |
Section 3.3(f)(i)
|
|
| Section 16 Information | | |
Section 5.20
|
|
| Securities Act | | |
Section 3.3(c)(v)
|
|
| Series B Voting Agreement and Election | | |
Section 5.8(c)
|
|
| SONA | | |
Recitals
|
|
| Sonabank | | |
Section 1.5(a)
|
|
| Sonabank Directors | | |
Section 1.5(c)
|
|
| SONA 401(k) Plan | | |
Section 5.9(c)
|
|
| SONA Affiliates | | |
Section 5.8(a)
|
|
| SONA Articles of Incorporation Amendment | | |
Section 1.4(c)
|
|
| SONA Board Recommendation | | |
Section 5.4(a)
|
|
| SONA CIC Agreement | | |
Section 5.12(e)
|
|
| SONA Common Stock | | |
Section 2.1(a)
|
|
| SONA Directors | | |
Section 1.4(a)
|
|
| SONA Employment Arrangements | | |
Section 5.12(c)
|
|
| SONA Shareholder Approvals | | |
Section 3.3(c)(i)(2)
|
|
| SONA Shareholders Meeting | | |
Section 5.4(a)
|
|
| SONA Stock Plan | | |
Section 3.3(d)(iii)
|
|
| Subsidiary | | |
Section 3.3(b)
|
|
| Superior Proposal | | |
Section 5.5(d)
|
|
| Takeover Laws | | |
Section 3.3(x)
|
|
| Tax or Taxes | | |
Section 3.3(l)(i)
|
|
| Tax Returns | | |
Section 3.3(l)(i)
|
|
| Technology Systems | | |
Section 3.3(t)
|
|
| Termination Fee | | |
Section 7.4(a)
|
|
| VSCA | | |
Section 1.1
|
|
| | | |
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
|
|
| | | |
By:
/s/ Georgia S. Derrico
Georgia S. Derrico
Chairman of the Board and Chief Executive Officer |
|
| | | | EASTERN VIRGINIA BANKSHARES, INC. | |
| | | |
By:
/s/ Joe A. Shearin
Joe A. Shearin
President and Chief Executive Officer |
|
| | | | SONABANK | | |||
| | | | By: | | |
|
|
| | | | Name: | | |
|
|
| | | | Title: | | |
|
|
| | | | EVB | | |||
| | | | By: | | |
|
|
| | | | Name: | | |
|
|
| | | | Title: | | |
|
|
| | | |
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
|
|
| | | |
By:
/s/ Georgia S. Derrico
Georgia S. Derrico
Chairman of the Board and Chief Executive Officer |
|
| | | | EASTERN VIRGINIA BANKSHARES, INC. | |
| | | |
By:
/s/ Joe A. Shearin
Joe A. Shearin
President and Chief Executive Officer |
|
| | | |
SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC.
|
|
| | | |
By:
/s/ Georgia S. Derrico
Georgia S. Derrico
Chairman of the Board and Chief Executive Officer |
|
| | | | EASTERN VIRGINIA BANKSHARES, INC. | |
| | | |
By:
/s/ Joe A. Shearin
Joe A. Shearin
President and Chief Executive Officer |
|
Exhibit No.
|
| |
Description of Exhibit
|
|
2.1
|
| | Agreement and Plan of Merger dated as of December 13, 2016, by and between Southern National Bancorp of Virginia, Inc. and Eastern Virginia Bankshares, Inc. (included in Appendix A to this joint proxy statement/prospectus, which is part of this registration statement) | |
2.1.1
|
| | Amendment No.1 to Agreement and Plan of Merger, dated as of March 8, 2017, by and between Southern National Bancorp of Virginia, Inc. and Eastern Virginia Bankshares, Inc. (included in Appendix A to this joint proxy statement/prospectus, which is part of this registration statement) | |
2.1.2
|
| | Amendment No. 2 to Agreement and Plan of Merger, dated as of April 5, 2017, by and between Southern National Bancorp of Virginia, Inc. and Eastern Virginia Bankshares, Inc. (included in Appendix A to this joint proxy statement/prospectus, which is part of this registration statement) | |
3.1
|
| | Articles of Incorporation (incorporated herein by reference to Exhibit 3.1 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
3.2
|
| | Certificate of Amendment to the Articles of Incorporation dated January 31, 2005 (incorporated herein by reference to Exhibit 3.2 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
3.3
|
| | Certificate of Amendment to the Articles of Incorporation dated April 13, 2006 (incorporated herein by reference to Exhibit 3.3 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
3.4
|
| | Amended and Restated Bylaws (incorporated by reference to Exhibit 3.4 to Southern National Bancorp of Virginia, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2006) | |
3.5
|
| | Amendment No. 1 to Amended and Restated Bylaws (incorporated herein by reference to Exhibit 3.1 to Southern National Bancorp of Virginia, Inc.’s Current Report on Form 8-K filed on October 14, 2009) | |
3.6
|
| | Amendment No. 2 to Amended and Restated Bylaws (incorporated herein by reference to Exhibit 3.1 to Southern National Bancorp of Virginia, Inc.’s Current Report on Form 8-K filed on April 5, 2017) | |
4.1
|
| | Specimen Stock Certificate of Southern National Bancorp of Virginia, Inc. (incorporated herein by reference to Exhibit 4.1 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
4.2
|
| | Form of Warrant Agreement (incorporated herein by reference to Exhibit 4.2 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
4.3
|
| | Form of Amendment to Warrant Agreement (incorporated herein by reference to Exhibit 4.3 to Southern National Bancorp of Virginia Inc.’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
5.1
|
| |
Opinion and Consent of Alston & Bird LLP as to the validity of the securities being registered*
|
|
8.1
|
| | Opinion and Consent of Alston & Bird LLP regarding certain tax matters* | |
8.2
|
| | Opinion and Consent of Troutman Sanders LLP regarding certain tax matters* | |
10.1
|
| | Form of Affiliate Agreement, dated as of December 13, 2016, between Southern National Bancorp of Virginia, Inc., Eastern Virginia Bankshares, Inc. and certain shareholders of Southern National Bancorp of Virginia, Inc. (incorporated herein by reference to Exhibit 99.1 to Southern National Bancorp of Virginia, Inc.’s Current Report on Form 8-K filed on December 14, 2016) | |
Exhibit No.
|
| |
Description of Exhibit
|
|
10.2
|
| | Form of Affiliate Agreement, dated as of December 13, 2016, between Southern National Bancorp of Virginia, Inc., Eastern Virginia Bankshares, Inc. and certain shareholders of Eastern Virginia Bankshares, Inc. (incorporated herein by reference to Exhibit 99.2 to Southern National Bancorp of Virginia, Inc.’s Current Report on Form 8-K filed on December 14, 2016) | |
10.3
|
| | Form of Voting and Election of Consideration, dated as of December 13, 2016, by and among Southern National Bancorp of Virginia, Inc., Eastern Virginia Bankshares, Inc. and certain shareholders of Eastern Virginia Bankshares, Inc. (incorporated herein by reference to Exhibit 99.3 to Southern National Bancorp of Virginia, Inc.’s Current Report on Form 8-K filed on December 14, 2016) | |
10.4
|
| | Agreement and Plan of Merger among Southern National Bancorp of Virginia, Inc., Prince George’s Federal Savings Bank, Sonabank and SONA Interim Federal Savings Bank, dated as of January 8, 2014 (incorporated herein by reference to Appendix A to the proxy statement/prospectus contained in Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-4 filed on March 14, 2014 (Registration No. 333-194564)) | |
10.5
|
| | First Amendment to the Agreement and Plan of Merger by and among Prince George’s Federal Savings Bank, Southern National Bancorp of Virginia, Inc., Sonabank and SONA Interim Federal Savings Bank, dated as of February 20, 2014 (incorporated herein by reference to Appendix A to the proxy statement/prospectus contained in Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-4 filed on March 14, 2014 (Registration No. 333-194564)) | |
10.6
|
| | Southern National Bancorp of Virginia, Inc. 2004 Stock Option Plan (incorporated herein by reference to Exhibit 10.1 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
10.7
|
| | Form of Change in Control Agreement with Georgia S. Derrico and R. Roderick Porter (incorporated herein by reference to Exhibit 10.2 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
10.8
|
| | Form of Southern National Bancorp of Virginia, Inc. Incentive Stock Option Agreement (incorporated herein by reference to Exhibit 10.3 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-1/A filed on October 29, 2009 (Registration No. 333-162467)) | |
10.9
|
| | Supplemental Executive Retirement Plan for Georgia Derrico (incorporated herein by reference to Exhibit 10.4 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-1/A filed on October 29, 2009 (Registration No. 333-162467)) | |
10.10
|
| | Supplemental Executive Retirement Plan for Rod Porter (incorporated herein by reference to Exhibit 10.5 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-1/A filed on October 29, 2009 (Registration No. 333-162467)) | |
10.11
|
| | Southern National Bancorp of Virginia, Inc. 2010 Stock Awards and Incentive Plan (incorporated herein by reference to Exhibit 4.2 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-8 (Registration No. 333-166511)) | |
10.12
|
| | Form of Southern National Bancorp of Virginia, Inc. Incentive Stock Option Agreement (incorporated herein by reference to Exhibit 4.3 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-8 (Registration No. 333-166511)) | |
21.1
|
| | Subsidiaries of Southern National Bancorp of Virginia, Inc. (attached as exhibit 21 to Southern National Bancorp of Virginia, Inc.’s Form 10-K for the year ended December 31, 2016 filed with the Commission on March 16, 2017 and incorporated herein by reference) | |
23.1
|
| | Consent of Dixon Hughes Goodman LLP** | |
23.2
|
| | Consent of Yount, Hyde & Barbour, P.C.** | |
23.3
|
| | Consent of Alston & Bird LLP (included in Exhibit 5.1)* | |
Exhibit No.
|
| |
Description of Exhibit
|
|
23.4
|
| | Consent of Alston & Bird LLP (included in Exhibit 8.1)* | |
23.5
|
| | Consent of Troutman Sanders LLP (included in Exhibit 8.2)* | |
24.1
|
| | Power of Attorney (included on the signature page of this registration statement)* | |
99.1
|
| | Consent of FIG Partners LLC** | |
99.2
|
| | Consent of Sandler O’Neill & Partners, L.P.** | |
99.3
|
| | Form of Proxy Card of Southern National Bancorp of Virginia, Inc.** | |
99.4
|
| | Form of Proxy Card of Eastern Virginia Bankshares, Inc.* | |
99.5
|
| | Rule 438 consent of John F. Biagas, W. Rand Cook, F.L. Garrett, III, Eric A. Johnson, and Joe A. Shearin* | |
| | | | SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC. | | |||
| | | | By: | | |
/s/ Georgia S. Derrico
Georgia S. Derrico
Chairman of the Board and Chief Executive Officer |
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Georgia S. Derrico
Georgia S. Derrico
|
| |
Chairman of the Board
and Chief Executive Officer (Principal Executive Officer) |
| |
May 10, 2017
|
|
|
/s/ William H. Lagos
William H. Lagos
|
| |
Senior Vice President and
Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) |
| |
May 10, 2017
|
|
|
*
R. Roderick Porter
|
| |
Vice Chairman of the Board
and President |
| |
May 10, 2017
|
|
|
*
Frederick L. Bollerer
|
| |
Director
|
| |
May 10, 2017
|
|
|
*
Neil J. Call
|
| |
Director
|
| |
May 10, 2017
|
|
|
*
John J. Forch
|
| |
Director
|
| |
May 10, 2017
|
|
|
*
Charles A. Kabbash
|
| |
Director
|
| |
May 10, 2017
|
|
|
*
W. Bruce Jennings
|
| |
Director
|
| |
May 10, 2017
|
|
|
*
Robert Y. Clagett
|
| |
Director
|
| |
May 10, 2017
|
|
| * | | |
/s/ Georgia S. Derrico
Georgia S. Derrico
Attorney-in-Fact |
| | | | | | |
Exhibit No.
|
| |
Description of Exhibit
|
|
2.1
|
| | Agreement and Plan of Merger dated as of December 13, 2016, by and among Southern National Bancorp of Virginia, Inc. and Eastern Virginia Bankshares, Inc. (included in Appendix A to this joint proxy statement/prospectus, which is part of this registration statement) | |
2.1.1
|
| | Amendment No. 1 to Agreement and Plan of Merger, dated as of March 8, 2017, by and between Southern National Bancorp of Virginia, Inc. and Eastern Virginia Bankshares, Inc. (included in Appendix A to this joint proxy statement/prospectus, which is part of this registration statement) | |
2.1.2
|
| | Amendment No. 2 to Agreement and Plan of Merger, dated as of April 5, 2017, by and between Southern National Bancorp of Virginia, Inc. and Eastern Virginia Bankshares, Inc. (included in Appendix A to this joint proxy statement/prospectus, which is part of this registration statement) | |
3.1
|
| | Articles of Incorporation (incorporated herein by reference to Exhibit 3.1 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
3.2
|
| | Certificate of Amendment to the Articles of Incorporation dated January 31, 2005 (incorporated herein by reference to Exhibit 3.2 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
3.3
|
| | Certificate of Amendment to the Articles of Incorporation dated April 13, 2006 (incorporated herein by reference to Exhibit 3.3 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
3.4
|
| | Amended and Restated Bylaws (incorporated by reference to Exhibit 3.4 to Southern National Bancorp of Virginia, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2006) | |
3.5
|
| | Amendment No. 1 to Amended and Restated Bylaws (incorporated herein by reference to Exhibit 3.1 to Southern National Bancorp of Virginia, Inc.’s Current Report on Form 8-K filed on October 14, 2009) | |
3.6
|
| | Amendment No. 2 to Amended and Restated Bylaws (incorporated herein by reference to Exhibit 3.1 to Southern National Bancorp of Virginia, Inc.’s Current Report on Form 8-K filed on April 5, 2017) | |
4.1
|
| | Specimen Stock Certificate of Southern National Bancorp of Virginia, Inc. (incorporated herein by reference to Exhibit 4.1 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
4.2
|
| | Form of Warrant Agreement (incorporated herein by reference to Exhibit 4.2 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
4.3
|
| | Form of Amendment to Warrant Agreement (incorporated herein by reference to Exhibit 4.3 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
5.1
|
| | Opinion and Consent of Alston & Bird LLP as to the validity of the securities being registered* | |
8.1
|
| | Opinion and Consent of Alston & Bird LLP regarding certain tax matters* | |
8.2
|
| | Opinion and Consent of Troutman Sanders LLP regarding certain tax matters* | |
10.1
|
| | Form of Affiliate Agreement, dated as of December 13, 2016, between Southern National Bancorp of Virginia, Inc., Eastern Virginia Bankshares, Inc. and certain shareholders of Southern National Bancorp of Virginia, Inc. (incorporated herein by reference to Exhibit 99.1 to Southern National Bancorp of Virginia, Inc.’s Current Report on Form 8-K filed on December 14, 2016) | |
Exhibit No.
|
| |
Description of Exhibit
|
|
10.2
|
| | Form of Affiliate Agreement, dated as of December 13, 2016, between Southern National Bancorp of Virginia, Inc., Eastern Virginia Bankshares, Inc. and certain shareholders of Eastern Virginia Bankshares, Inc. (incorporated herein by reference to Exhibit 99.2 to Southern National Bancorp of Virginia, Inc.’s Current Report on Form 8-K filed on December 14, 2016) | |
10.3
|
| | Form of Voting and Election of Consideration, dated as of December 13, 2016, by and among Southern National Bancorp of Virginia, Inc., Eastern Virginia Bankshares, Inc. and certain shareholders of Eastern Virginia Bankshares, Inc. (incorporated herein by reference to Exhibit 99.3 to Southern National Bancorp of Virginia, Inc.’s Current Report on Form 8-K filed on December 14, 2016) | |
10.4
|
| | Agreement and Plan of Merger among Southern National Bancorp of Virginia, Inc., Prince George’s Federal Savings Bank, Sonabank and SONA Interim Federal Savings Bank, dated as of January 8, 2014 (incorporated herein by reference to Appendix A to the proxy statement/prospectus contained in Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-4 filed on March 14, 2014 (Registration No. 333-194564)) | |
10.5
|
| | First Amendment to the Agreement and Plan of Merger by and among Prince George’s Federal Savings Bank, Southern National Bancorp of Virginia, Inc., Sonabank and SONA Interim Federal Savings Bank, dated as of February 20, 2014 (incorporated herein by reference to Appendix A to the proxy statement/prospectus contained in Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-4 filed on March 14, 2014 (Registration No. 333-194564)) | |
10.6
|
| | Southern National Bancorp of Virginia, Inc. 2004 Stock Option Plan (incorporated herein by reference to Exhibit 10.1 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
10.7
|
| | Form of Change in Control Agreement with Georgia S. Derrico and R. Roderick Porter (incorporated herein by reference to Exhibit 10.2 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-1 (Registration No. 333-136285)) | |
10.8
|
| | Form of Southern National Bancorp of Virginia, Inc. Incentive Stock Option Agreement (incorporated herein by reference to Exhibit 10.3 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-1/A filed on October 29, 2009 (Registration No. 333-162467)) | |
10.9
|
| | Supplemental Executive Retirement Plan for Georgia Derrico (incorporated herein by reference to Exhibit 10.4 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-1/A filed on October 29, 2009 (Registration No. 333-162467)) | |
10.10
|
| | Supplemental Executive Retirement Plan for Rod Porter (incorporated herein by reference to Exhibit 10.5 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-1/A filed on October 29, 2009 (Registration No. 333-162467)) | |
10.11
|
| | Southern National Bancorp of Virginia, Inc. 2010 Stock Awards and Incentive Plan (incorporated herein by reference to Exhibit 4.2 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-8 (Registration No. 333-166511)) | |
10.12
|
| | Form of Southern National Bancorp of Virginia, Inc. Incentive Stock Option Agreement (incorporated herein by reference to Exhibit 4.3 to Southern National Bancorp of Virginia, Inc.’s Registration Statement on Form S-8 (Registration No. 333-166511)) | |
21.1
|
| | Subsidiaries of Southern National Bancorp of Virginia, Inc. (attached as exhibit 21 to Southern National Bancorp of Virginia, Inc.’s Form 10-K for the year ended December 31, 2016 filed with the Commission on March 16, 2017 and incorporated herein by reference) | |
23.1
|
| | Consent of Dixon Hughes Goodman LLP** | |
23.2
|
| | Consent of Yount, Hyde & Barbour, P.C.** | |
23.3
|
| | Consent of Alston & Bird LLP (included in Exhibit 5.1)* | |
Exhibit No.
|
| |
Description of Exhibit
|
|
23.4
|
| | Consent of Alston & Bird LLP (included in Exhibit 8.1)* | |
23.5
|
| | Consent of Troutman Sanders LLP (included in Exhibit 8.2)* | |
24.1
|
| | Power of Attorney (included on the signature page of this registration statement)* | |
99.1
|
| | Consent of FIG Partners LLC** | |
99.2
|
| | Consent of Sandler O’Neill & Partners, L.P.** | |
99.3
|
| | Form of Proxy Card of Southern National Bancorp of Virginia, Inc.** | |
99.4
|
| | Form of Proxy Card of Eastern Virginia Bankshares, Inc.* | |
99.5
|
| | Rule 438 consent of John F. Biagas, W. Rand Cook, F.L. Garrett, III, Eric A. Johnson, and Joe A. Shearin* | |
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Board of Directors
Southern National Bancorp of Virginia, Inc.
We consent to the incorporation by reference in this Amendment No. 2 to the Registration Statement on Form S-4 of Southern National Bancorp of Virginia, Inc. of our reports dated March 16, 2017, with respect to the consolidated balance sheets of Southern National Bancorp of Virginia, Inc. as of December 31, 2016 and 2015 and the related consolidated statements of income and comprehensive income, changes in stockholders’ equity and cash flows for each of the years in the three-year period ended December 31, 2016 and the effectiveness of internal control over financial reporting as of December 31, 2016, which reports appear in Southern National Bancorp of Virginia, Inc.’s 2016 Annual Report on Form 10-K, and to the reference to our firm under the heading “Experts” in the registration statement.
/s/ Dixon Hughes Goodman LLP
Atlanta, Georgia
May 10, 2017
Exhibit 23.2
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the incorporation by reference in this Amendment No. 2 to the Registration Statement on Form S-4 (File No. 333-217163) of Southern National Bancorp of Virginia, Inc. of our reports dated March 15, 2017, relating to our audits of the consolidated financial statements and internal control over financial reporting of Eastern Virginia Bankshares, Inc. and Subsidiaries, appearing in the Annual Report on Form 10-K of Eastern Virginia Bankshares, Inc. for the year ended December 31, 2016. We also consent to the reference to our firm under the heading “Experts” in such Registration Statement.
/s/ Yount, Hyde & Barbour, P.C.
Winchester, Virginia
May 10, 2017
Exhibit 99.1
Consent of FIG Partners, LLC
We hereby consent to the inclusion of our opinion letter to the board of directors of Southern National Bancorp of Virginia, Inc. (“SONA”) as an Appendix to Amendment No. 2 to the Registration Statement (File No. 333-217163), which includes a proxy statement/prospectus relating to the proposed merger of SONA with EVBS described in the SONA Registration Statement on Form S-4 as filed with the Securities and Exchange Commission, and to the references to our firm and such opinion in such Registration Statement. In giving such consent, we do not admit that we come within the category of persons whose consent is required under Section 7 of the Securities Act of 1933, as amended (the “Act”), or the rules and regulations of the Securities and Exchange Commission thereunder (the “Regulations”), nor do we admit that we are experts with respect to any part of such Registration Statement within the meaning of the term “experts” as used in the Act or the Regulations.
FIG PARTNERS, LLC | |
May 10, 2017 |
Exhibit 99.2
CONSENT OF SANDLER O’NEILL & PARTNERS, L.P.
We hereby consent to the inclusion of our opinion letter to the Board of Directors of Eastern Virginia Bankshares, Inc. (the “Company”) as Appendix C to the Joint Proxy Statement/Prospectus relating to the proposed merger of the Company with Southern National Bancorp of Virginia, Inc. contained in the Amendment No. 2 to the Registration Statement on Form S-4 (File No. 333-217163), as filed with the Securities and Exchange Commission, and to references to such opinion and the quotation or summarization of such opinion in such Joint Proxy Statement/Prospectus and Amendment No. 2 to the Registration Statement. In giving such consent, we do not admit that we come within the category of persons whose consent is required under Section 7 of the Securities Act of 1933, as amended (the “Act”), or the rules and regulations of the Securities and Exchange Commission thereunder (the “Regulations”), nor do we admit that we are experts with respect to any part of such Joint Proxy Statement/Prospectus and Amendment No. 2 to the Registration Statement within the meaning of the term “experts” as used in the Act or the Regulations.
/s/ Sandler O’Neill & Partners, L.P.
New York, New York
May 10, 2017
Exhibit 99.3
[FORM OF PROXY]
C123456789 000000000.000000 ext 000000000.000000 ext 000000000.000000 ext 000000000.000000 ext 000000000.000000 ext 000000000.000000 ext 000004 IMPORTANT SPECIAL MEETING INFORMATION ENDORSEMENT_LINE______________ SACKPACK_____________ MR A SAMPLE DESIGNATION (IF ANY) ADD 1 ADD 2 ADD 3 ADD 4 ADD 5 ADD 6 Electronic Voting Instructions Available 24 hours a day, 7 days a week! Instead of mailing your proxy, you may choose one of the voting methods outlined below to vote your proxy. VALIDATION DETAILS ARE LOCATED BELOW IN THE TITLE BAR. Proxies submitted by the Internet or telephone must be received by 11:59 p.m., EST, on June 20, 2017. Vote by Internet • Go to www.investorvote.com/SONA • Or scan the QR code with your smartphone • Follow the steps outlined on the secure website Vote by telephone • Call toll free 1-800-652-VOTE (8683) within the USA, US territories & Canada on a touch tone telephone • Follow the instructions provided by the recorded message Using a black ink pen, mark your votes with an X as shown in this example. Please do not write outside the designated areas. X Special Meeting Proxy Card 1234 5678 9012 345 IF YOU HAVE NOT VOTED VIA THE INTERNET OR TELEPHONE, FOLD ALONG THE PERFORATION, DETACH AND RETURN THE BOTTOM PORTION IN THE ENCLOSED ENVELOPE. A Proposals — The Board of Directors recommends a vote FOR Proposals 1, 2 and 3. + 1. To approve the Agreement and Plan of Merger, dated as of December 13, 2016, between the Company and Eastern Virginia Bankshares, Inc., as amended. 2. To approve the adjournment of the Company’s special meeting, if necessary or appropriate, to permit further solicitation of proxies if there are insufficient votes at the time of such adjournment to approve the merger agreement. 3. To approve a non-binding advisory vote on certain compensation that may become payable to the Company’s named executive officers in connection with the merger. For Against Abstain For Against Abstain B Non-Voting Items Change of Address — Please print your new address below. Comments — Please print your comments below. Mark here if you no longer wish to receive paper materials and instead view them online. Meeting Attendance Mark the box to the right if you plan to attend the Special Meeting. C Authorized Signatures — This section must be completed for your vote to be counted. — Date and Sign Below Please sign your name exactly as it appears below. If shares are held jointly, all joint owners must sign. If shares are held by a corporation, please sign the full corporate name by the president or any other authorized corporate officer. If shares are held by a partnership, please sign the full partnership name by an authorized person. If you are signing as attorney, executor, administrator, trustee or guardian, please set forth your full title as such. Date (mm/dd/yyyy) — Please print date below. Signature 1 — Please keep signature within the box. Signature 2 — Please keep signature within the box. C 1234567890 J N T MR A SAMPLE (THIS AREA IS SET UP TO ACCOMMODATE 140 CHARACTERS) MR A SAMPLE AND MR A SAMPLE AND MR A SAMPLE AND MR A SAMPLE AND MR A SAMPLE AND MR A SAMPLE AND MR A SAMPLE AND MR A SAMPLE AND + 1 U PX 3 3 1 2 3 3 1 |
IMPORTANT SPECIAL MEETING INFORMATION IMPORTANT NOTICE REGARDING THE AVAILABILITY OF PROXY MATERIALS FOR THE SPECIAL STOCKHOLDER MEETING TO BE HELD ON JUNE 21, 2017 THIS PROXY STATEMENT IS AVAILABLE AT: WWW.EDOCUMENTVIEWER.COM/SONA IF YOU HAVE NOT VOTED VIA THE INTERNET OR TELEPHONE, FOLD ALONG THE PERFORATION, DETACH AND RETURN THE BOTTOM PORTION IN THE ENCLOSED ENVELOPE. REVOCABLE PROXY — SOUTHERN NATIONAL BANCORP OF VIRGINIA, INC. SPECIAL MEETING OF STOCKHOLDERS TO BE HELD ON WEDNESDAY, JUNE 21, 2017 THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS. The Special Meeting of Stockholders of Southern National Bancorp of Virginia, Inc. (the “Company”) will be held at International Country Club at 13200 Lee Jackson Highway, Fairfax, Virginia 22033, on Wednesday, June 21, 2017, beginning at 3:00 p.m. (local time). The undersigned stockholder hereby appoints Georgia S. Derrico and R. Roderick Porter, and each of them, attorneys and agents, with full power of substitution, to vote as proxy all shares of Common Stock, par value $0.01 per share, of the Company owned of record by the undersigned and otherwise to act on behalf of the undersigned at the Special Meeting of Stockholders and any postponement or adjournment thereof in accordance with the directions set forth herein and with discretionary authority with respect to such other matters as may properly come before such meeting or any postponement or adjournment(s) thereof. The Board of Directors recommends a vote FOR proposals 1, 2 and 3. This proxy is solicited by the Board of Directors and will be voted in accordance with the undersigned’s directions set forth herein. If no direction is made, this proxy will be voted FOR proposals 1, 2 and 3. PLEASE COMPLETE, DATE, SIGN, AND MAIL THIS PROXY CARD IN THE ENCLOSED POSTAGE-PAID ENVELOPE |