|
|
| |
|
|
|
John W. Bordelon
President and Chief Executive Officer Home Bancorp, Inc. |
| |
Guy M. Labbé
Chief Executive Officer St. Martin Bancshares, Inc. |
|
| | |
PAGE
|
| |||
| | | | 1 | | | |
| | | | 8 | | | |
| | | | 17 | | | |
| | | | 19 | | | |
| | | | 22 | | | |
| | | | 24 | | | |
| | | | 32 | | | |
| | | | 38 | | | |
| | | | 40 | | | |
| | | | 42 | | | |
| | | | 44 | | | |
| | | | 47 | | | |
| | | | 48 | | | |
| | | | 75 | | | |
| | | | 85 | | | |
| | | | 85 | | | |
| | | | 89 | | | |
| | | | 92 | | | |
| | | | 119 | | | |
| | | | 121 | | | |
| | | | 122 | | | |
| | | | 134 | | | |
| | | | 137 | | | |
| | | | 138 | | | |
| | | | 138 | | | |
| | | | 138 | | | |
| | | | 139 | | | |
| | | | F-1 | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | | |
| | | | D-1 | | |
| | |
Home
Common Stock |
| |
Implied Value of
Stock Merger Consideration for One Share of St. Martin Common Stock |
| |
Aggregate Implied
Value of Stock Merger Consideration Plus Special Cash Distribution for One Share of St. Martin Common Stock |
| |||||||||
August 22, 2017
|
| | | $ | 38.37 | | | | | $ | 356.22 | | | | | $ | 450.22 | | |
October 20, 2017
|
| | | $ | 42.00 | | | | | $ | 389.92 | | | | | $ | 483.92 | | |
| | |
Home
Historical |
| |
St. Martin
Historical |
| |
Pro
Forma Combined |
| |
Per
Equivalent St. Martin Share(2) |
| ||||||||||||
For six months ended June 30, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings Per Share | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings per share
|
| | | $ | 1.36 | | | | | $ | 19.78 | | | | | $ | 1.55 | | | | | $ | 14.43 | | |
Diluted earnings per share
|
| | | $ | 1.31 | | | | | $ | 19.40 | | | | | $ | 1.51 | | | | | $ | 14.01 | | |
Cash Dividends Per Share(1)
|
| | | $ | 0.27 | | | | | $ | 13.50 | | | | | $ | 0.27 | | | | | $ | 2.51 | | |
Book Value per common share as of June 30, 2017
|
| | | $ | 25.53 | | | | | $ | 285.55 | | | | | $ | 28.20 | | | | | $ | 261.13 | | |
| | |
Home
Historical |
| |
St. Martin
Historical |
| |
Pro
Forma Combined |
| |
Per
Equivalent St. Martin Share(2) |
| ||||||||||||
For the year ended December 31, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings Per Share | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings per share
|
| | | $ | 2.34 | | | | | $ | 40.36 | | | | | $ | 2.83 | | | | | $ | 26.29 | | |
Diluted earnings per share
|
| | | $ | 2.25 | | | | | $ | 39.60 | | | | | $ | 2.75 | | | | | $ | 25.52 | | |
Cash Dividends Per Share(1)
|
| | | $ | 0.41 | | | | | $ | 36.25 | | | | | $ | 0.41 | | | | | $ | 3.81 | | |
Book Value per common share as of December 31, 2016
|
| | | $ | 24.47 | | | | | $ | 264.60 | | | | | $ | 26.95 | | | | | $ | 250.21 | | |
| | |
As of June 30,
|
| |
As of December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Selected Financial Condition Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 1,574,181 | | | | | $ | 1,545,049 | | | | | $ | 1,556,732 | | | | | $ | 1,551,912 | | | | | $ | 1,221,415 | | | | | $ | 984,241 | | | | | $ | 962,926 | | |
Cash and cash equivalents
|
| | | | 51,702 | | | | | | 26,853 | | | | | | 29,315 | | | | | | 24,798 | | | | | | 29,078 | | | | | | 32,639 | | | | | | 39,539 | | |
Interest-bearing deposits in banks
|
| | | | 1,391 | | | | | | 2,431 | | | | | | 1,884 | | | | | | 5,144 | | | | | | 5,526 | | | | | | 2,940 | | | | | | 3,529 | | |
Investment securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale
|
| | | | 197,376 | | | | | | 174,950 | | | | | | 183,730 | | | | | | 176,762 | | | | | | 174,801 | | | | | | 149,632 | | | | | | 157,256 | | |
Held to maturity
|
| | | | 13,201 | | | | | | 13,530 | | | | | | 13,365 | | | | | | 13,927 | | | | | | 11,705 | | | | | | 9,405 | | | | | | 1,665 | | |
Loans receivable, net
|
| | | | 1,205,753 | | | | | | 1,206,883 | | | | | | 1,215,323 | | | | | | 1,214,818 | | | | | | 901,208 | | | | | | 700,538 | | | | | | 667,809 | | |
Deposits
|
| | | | 1,309,237 | | | | | | 1,225,004 | | | | | | 1,248,072 | | | | | | 1,244,217 | | | | | | 993,573 | | | | | | 741,312 | | | | | | 771,429 | | |
Federal Home Loan Bank advances
|
| | | | 67,493 | | | | | | 135,079 | | | | | | 118,533 | | | | | | 125,153 | | | | | | 47,500 | | | | | | 97,000 | | | | | | 46,257 | | |
Securities sold under repurchase agreements
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,371 | | | | | | — | | | | | | — | | |
Shareholders’ equity
|
| | | | 188,939 | | | | | | 173,567 | | | | | | 179,843 | | | | | | 165,046 | | | | | | 154,144 | | | | | | 141,910 | | | | | | 141,574 | | |
| | |
For the Six Months
Ending June 30, |
| |
For the Years Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(dollars in thousands, except per share data)
|
| |||||||||||||||||||||||||||||||||||||||
Selected Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 34,762 | | | | | $ | 33,914 | | | | | $ | 67,684 | | | | | $ | 58,410 | | | | | $ | 54,323 | | | | | $ | 43,721 | | | | | $ | 46,122 | | |
Interest expense
|
| | | | 2,895 | | | | | | 2,639 | | | | | | 5,268 | | | | | | 3,866 | | | | | | 3,284 | | | | | | 3,503 | | | | | | 4,914 | | |
Net interest income
|
| | | | 31,867 | | | | | | 31,275 | | | | | | 62,416 | | | | | | 54,544 | | | | | | 51,039 | | | | | | 40,218 | | | | | | 41,208 | | |
Provision for loan losses
|
| | | | 457 | | | | | | 1,900 | | | | | | 3,200 | | | | | | 2,071 | | | | | | 2,364 | | | | | | 3,653 | | | | | | 2,411 | | |
Net interest income after provision for loan losses
|
| | | | 31,410 | | | | | | 29,375 | | | | | | 59,216 | | | | | | 52,473 | | | | | | 48,675 | | | | | | 36,565 | | | | | | 38,797 | | |
Noninterest income
|
| | | | 4,990 | | | | | | 6,015 | | | | | | 11,157 | | | | | | 8,770 | | | | | | 8,175 | | | | | | 7,670 | | | | | | 7,761 | | |
Noninterest expense
|
| | | | 22,082 | | | | | | 24,197 | | | | | | 46,797 | | | | | | 42,022 | | | | | | 41,772 | | | | | | 33,205 | | | | | | 32,763 | | |
Income before income taxes
|
| | | | 14,318 | | | | | | 11,193 | | | | | | 23,576 | | | | | | 19,221 | | | | | | 15,078 | | | | | | 11,030 | | | | | | 13,795 | | |
Income taxes
|
| | | | 4,826 | | | | | | 3,827 | | | | | | 7,568 | | | | | | 6,671 | | | | | | 5,206 | | | | | | 3,736 | | | | | | 4,605 | | |
Net income
|
| | | $ | 9,492 | | | | | $ | 7,366 | | | | | $ | 16,008 | | | | | $ | 12,550 | | | | | $ | 9,872 | | | | | $ | 7,294 | | | | | $ | 9,190 | | |
Earnings per share – basic
|
| | | $ | 1.36 | | | | | $ | 1.08 | | | | | $ | 2.34 | | | | | $ | 1.87 | | | | | $ | 1.51 | | | | | $ | 1.11 | | | | | $ | 1.33 | | |
Earnings per share – diluted
|
| | | $ | 1.31 | | | | | $ | 1.04 | | | | | $ | 2.25 | | | | | $ | 1.79 | | | | | $ | 1.42 | | | | | $ | 1.06 | | | | | $ | 1.28 | | |
Cash dividends per share
|
| | | $ | 0.27 | | | | | $ | 0.19 | | | | | $ | 0.41 | | | | | $ | 0.30 | | | | | $ | 0.07 | | | | | $ | — | | | | | $ | — | | |
|
| | |
As of or for the Six
Months Ending June 30, |
| |
As of or For the Years Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
Selected Operating Ratios:(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average yield on interest-earnings assets (TE)
|
| | | | 4.78% | | | | | | 4.74% | | | | | | 4.71% | | | | | | 4.75% | | | | | | 4.84% | | | | | | 5.06% | | | | | | 5.36% | | |
Average rate on interest-bearing liabilities
|
| | | | 0.54 | | | | | | 0.49 | | | | | | 0.49 | | | | | | 0.43 | | | | | | 0.39 | | | | | | 0.54 | | | | | | 0.72 | | |
Average interest rate spread (TE)(2)
|
| | | | 4.24 | | | | | | 4.25 | | | | | | 4.22 | | | | | | 4.32 | | | | | | 4.45 | | | | | | 4.52 | | | | | | 4.64 | | |
Net interest margin (TE)(3)
|
| | | | 4.38 | | | | | | 4.37 | | | | | | 4.34 | | | | | | 4.43 | | | | | | 4.54 | | | | | | 4.65 | | | | | | 4.79 | | |
Average interest-earning assets to average interest-bearing liabilities
|
| | | | 135.60 | | | | | | 133.26 | | | | | | 134.34 | | | | | | 136.76 | | | | | | 133.91 | | | | | | 132.63 | | | | | | 126.81 | | |
Noninterest expense to average assets
|
| | | | 2.82 | | | | | | 3.13 | | | | | | 3.04 | | | | | | 3.14 | | | | | | 3.38 | | | | | | 3.45 | | | | | | 3.38 | | |
Efficiency ratio(4)
|
| | | | 59.91 | | | | | | 64.89 | | | | | | 63.61 | | | | | | 66.37 | | | | | | 70.54 | | | | | | 69.34 | | | | | | 66.91 | | |
Return on average assets
|
| | | | 1.22 | | | | | | 0.95 | | | | | | 1.04 | | | | | | 0.94 | | | | | | 0.80 | | | | | | 0.76 | | | | | | 0.95 | | |
Return on average equity
|
| | | | 10.25 | | | | | | 8.67 | | | | | | 9.19 | | | | | | 7.83 | | | | | | 6.65 | | | | | | 5.14 | | | | | | 6.60 | | |
Common stock dividend payout ratio
|
| | | | 20.61 | | | | | | 18.27 | | | | | | 18.22 | | | | | | 16.76 | | | | | | 4.93 | | | | | | — | | | | | | — | | |
Average equity to average assets
|
| | | | 11.86 | | | | | | 11.00 | | | | | | 11.30 | | | | | | 11.99 | | | | | | 12.02 | | | | | | 14.74 | | | | | | 14.38 | | |
Asset Quality Ratios:(5)(6) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-performing loans as a percent of total loans
receivable |
| | | | 1.58% | | | | | | 1.82% | | | | | | 1.39% | | | | | | 0.71% | | | | | | 0.55% | | | | | | 1.17% | | | | | | 0.43% | | |
Non-performing assets as a percent of total assets
|
| | | | 1.14 | | | | | | 1.33 | | | | | | 1.07 | | | | | | 0.51 | | | | | | 0.56 | | | | | | 0.81 | | | | | | 0.63 | | |
Allowance for loan losses as a percent of non-performing loans as of end of period
|
| | | | 89.1 | | | | | | 72.8 | | | | | | 99.4 | | | | | | 162.35 | | | | | | 191.03 | | | | | | 96.18 | | | | | | 234.68 | | |
Allowance for loan losses as a percent of net loans
as of end of period |
| | | | 1.40 | | | | | | 1.33 | | | | | | 1.38 | | | | | | 1.15 | | | | | | 1.04 | | | | | | 1.12 | | | | | | 1.01 | | |
Capital Ratios:(5)(7) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 risk-based capital ratio
|
| | | | 13.86% | | | | | | 12.24% | | | | | | 12.91% | | | | | | 11.61% | | | | | | 16.94% | | | | | | 20.84% | | | | | | 20.97% | | |
Leverage capital ratio
|
| | | | 10.45 | | | | | | 9.34 | | | | | | 9.94 | | | | | | 8.74 | | | | | | 11.96 | | | | | | 14.17 | | | | | | 13.67 | | |
Total risk-based capital ratio
|
| | | | 14.98 | | | | | | 13.22 | | | | | | 13.96 | | | | | | 12.43 | | | | | | 17.85 | | | | | | 21.88 | | | | | | 21.83 | | |
| | |
Six Months
Ended June 30, |
| |
As of and for the Year Ended
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(Unaudited)
|
| | | | | | ||||||||||||||||||||||||||||||||||
| | |
(Dollars in thousands, except share and per share data)
|
| |||||||||||||||||||||||||||||||||||||||
Income statement data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 13,882 | | | | | $ | 13,601 | | | | | $ | 27,352 | | | | | $ | 26,301 | | | | | $ | 23,994 | | | | | $ | 21,046 | | | | | $ | 19,771 | | |
Interest expense
|
| | | | 1,225 | | | | | | 1,140 | | | | | | 2,377 | | | | | | 2,077 | | | | | | 1,969 | | | | | | 2,052 | | | | | | 2,076 | | |
Net interest income
|
| | | | 12,657 | | | | | | 12,461 | | | | | | 24,976 | | | | | | 24,225 | | | | | | 22,025 | | | | | | 18,994 | | | | | | 17,695 | | |
Provision for possible loan losses
|
| | | | 510 | | | | | | 298 | | | | | | 1,277 | | | | | | 1,032 | | | | | | 1,261 | | | | | | 300 | | | | | | — | | |
Non-interest income
|
| | | | 2,020 | | | | | | 1,902 | | | | | | 4,429 | | | | | | 4,223 | | | | | | 3,617 | | | | | | 3,817 | | | | | | 3,785 | | |
Non-interest expense
|
| | | | 7,851 | | | | | | 6,885 | | | | | | 15,238 | | | | | | 14,801 | | | | | | 12,860 | | | | | | 12,144 | | | | | | 11,394 | | |
Income before income taxes
|
| | | | 6,316 | | | | | | 7,180 | | | | | | 12,889 | | | | | | 12,615 | | | | | | 11,521 | | | | | | 10,367 | | | | | | 10,086 | | |
Income tax expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income
|
| | | | 6,316 | | | | | | 7,180 | | | | | | 12,889 | | | | | | 12,615 | | | | | | 11,521 | | | | | | 10,367 | | | | | | 10,086 | | |
Balance sheet data (period-end): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | | 597,290 | | | | | | 555,372 | | | | | | 581,219 | | | | | | 539,348 | | | | | | 526,690 | | | | | | 422,095 | | | | | | 401,357 | | |
Loans
|
| | | | 455,456 | | | | | | 438,177 | | | | | | 442,993 | | | | | | 419,037 | | | | | | 395,658 | | | | | | 312,372 | | | | | | 288,203 | | |
Allowance for loan losses
|
| | | | (6,088) | | | | | | (5,702) | | | | | | (5,756) | | | | | | (5,620) | | | | | | (4,868) | | | | | | (3,523) | | | | | | (3,650) | | |
Investment securities
|
| | | | 57,556 | | | | | | 56,459 | | | | | | 51,788 | | | | | | 49,901 | | | | | | 53,536 | | | | | | 52,467 | | | | | | 46,969 | | |
Total deposits
|
| | | | 507,793 | | | | | | 469,216 | | | | | | 494,585 | | | | | | 461,250 | | | | | | 455,025 | | | | | | 344,980 | | | | | | 329,397 | | |
Other borrowed funds
|
| | | | 25,128 | | | | | | 26,055 | | | | | | 27,244 | | | | | | 23,183 | | | | | | 20,000 | | | | | | 22,066 | | | | | | 25,524 | | |
Stockholders’ equity
|
| | | | 59,267 | | | | | | 55,436 | | | | | | 54,919 | | | | | | 50,555 | | | | | | 45,724 | | | | | | 40,394 | | | | | | 37,477 | | |
Per share data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per share
|
| | | | 30.43 | | | | | | 34.60 | | | | | | 62.10 | | | | | | 60.78 | | | | | | 55.51 | | | | | | 49.95 | | | | | | 48.59 | | |
Book value per common share
|
| | | | 285.55 | | | | | | 267.10 | | | | | | 264.60 | | | | | | 243.58 | | | | | | 220.30 | | | | | | 194.62 | | | | | | 180.57 | | |
Dividends – common
|
| | | | 2,802 | | | | | | 2,906 | | | | | | 7,524 | | | | | | 7,783 | | | | | | 7,161 | | | | | | 6,278 | | | | | | 5,397 | | |
Shares outstanding at end of
period |
| | | | 207,552 | | | | | | 207,552 | | | | | | 207,552 | | | | | | 207,552 | | | | | | 207,552 | | | | | | 207,552 | | | | | | 207,552 | | |
Weighted average common shares outstanding
|
| | | | 207,552 | | | | | | 207,552 | | | | | | 207,552 | | | | | | 207,552 | | | | | | 207,552 | | | | | | 207,552 | | | | | | 207,552 | | |
| | |
Six Months
Ended June 30, |
| |
As of and for the Year Ended
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(Unaudited)
|
| | | | | | ||||||||||||||||||||||||||||||||||
| | |
(Dollars in thousands, except share and per share data)
|
| |||||||||||||||||||||||||||||||||||||||
Annualized performance ratios | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Return on average assets(1)
|
| | | | 2.14% | | | | | | 2.60% | | | | | | 2.30% | | | | | | 2.37% | | | | | | 2.48% | | | | | | 2.50% | | | | | | 2.71% | | |
Return on average equity(1)
|
| | | | 22.15 | | | | | | 27.10 | | | | | | 23.73 | | | | | | 25.76 | | | | | | 25.94 | | | | | | 26.06 | | | | | | 27.35 | | |
Net interest margin
|
| | | | 4.52 | | | | | | 4.76 | | | | | | 4.69 | | | | | | 4.81 | | | | | | 5.07 | | | | | | 4.91 | | | | | | 5.16 | | |
Efficiency ratio(2)
|
| | | | 53.49 | | | | | | 47.94 | | | | | | 51.82 | | | | | | 52.03 | | | | | | 50.15 | | | | | | 53.24 | | | | | | 53.05 | | |
Provision for loan losses to average
loans |
| | | | 0.23% | | | | | | 0.14% | | | | | | 0.29% | | | | | | 0.25% | | | | | | 0.36% | | | | | | 0.10% | | | | | | — | | |
Asset quality ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Nonperforming assets to total assets
|
| | | | 2.25% | | | | | | 2.48% | | | | | | 2.31% | | | | | | 1.94% | | | | | | 1.84% | | | | | | 2.60% | | | | | | 2.47% | | |
Nonperforming loans to total
loans |
| | | | 2.85 | | | | | | 3.00 | | | | | | 3.01 | | | | | | 2.47 | | | | | | 2.42 | | | | | | 3.32 | | | | | | 3.44 | | |
Allowance for loan losses to nonperforming loans
|
| | | | 46.89 | | | | | | 43.43 | | | | | | 43.17 | | | | | | 54.32 | | | | | | 50.90 | | | | | | 33.95 | | | | | | 36.77 | | |
Allowance for loan losses to total loans
|
| | | | 1.34 | | | | | | 1.30 | | | | | | 1.30 | | | | | | 1.34 | | | | | | 1.23 | | | | | | 1.13 | | | | | | 1.27 | | |
Net charge-offs as a percentage of average total loans
|
| | | | 0.06 | | | | | | 0.08 | | | | | | 0.20 | | | | | | 0.05 | | | | | | 0.02 | | | | | | 0.10 | | | | | | 0.06 | | |
Capital ratios (bank-level only): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 capital to average assets
|
| | | | 9.36% | | | | | | 9.32% | | | | | | 9.07% | | | | | | 8.93% | | | | | | 8.30% | | | | | | 9.53% | | | | | | 9.83% | | |
Common equity tier 1 capital to risk-weighted assets
|
| | | | 10.94 | | | | | | 10.48 | | | | | | 10.34 | | | | | | 9.88 | | | | | | n/a | | | | | | n/a | | | | | | n/a | | |
Tier 1 capital to risk-weighted assets
|
| | | | 10.94 | | | | | | 10.48 | | | | | | 10.34 | | | | | | 9.88 | | | | | | 11.42 | | | | | | 13.30 | | | | | | 13.74 | | |
Total capital to risk-weighted
assets |
| | | | 12.14 | | | | | | 11.65 | | | | | | 11.48 | | | | | | 11.05 | | | | | | 12.68 | | | | | | 14.47 | | | | | | 15.00 | | |
| | |
Home
|
| |
St. Martin
|
| |
Adjustments
|
| |
Pro Forma
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 53,093 | | | | | $ | 61,601 | | | | | $ | (20,620)(1) | | | | | $ | 94,074 | | |
Investments AFS
|
| | | | 197,376 | | | | | | 60,102 | | | | | | (386)(2) | | | | | | 257,092 | | |
Investments HTM
|
| | | | 13,201 | | | | | | — | | | | | | — | | | | | | 13,201 | | |
Mortgages held for sale
|
| | | | 4,298 | | | | | | — | | | | | | — | | | | | | 4,298 | | |
Loans and Leases
|
| | | | 1,218,763 | | | | | | 455,469 | | | | | | (7,145)(3) | | | | | | 1,667,087 | | |
Allowance for loan and lease losses
|
| | | | (13,010) | | | | | | (6,088) | | | | | | 6,088(4) | | | | | | (13,010) | | |
Net loans
|
| | | | 1,205,753 | | | | | | 449,381 | | | | | | (1,057) | | | | | | 1,654,077 | | |
Premises and equipment
|
| | | | 38,533 | | | | | | 6,174 | | | | | | 718(5) | | | | | | 45,425 | | |
Bank owned life insurance
|
| | | | 20,390 | | | | | | 8,163 | | | | | | — | | | | | | 28,553 | | |
Other assets
|
| | | | 41,537 | | | | | | 11,869 | | | | | | 44,701(6)(7)(8)(9) | | | | | | 98,107 | | |
Total assets
|
| | | $ | 1,574,181 | | | | | $ | 597,290 | | | | | $ | 23,356 | | | | | $ | 2,194,827 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing
|
| | | $ | 306,674 | | | | | $ | 168,906 | | | | | $ | — | | | | | $ | 475,580 | | |
Interest-bearing
|
| | | | 1,002,564 | | | | | | 338,887 | | | | | | (240)(10) | | | | | | 1,341,211 | | |
Total deposits
|
| | | | 1,309,238 | | | | | | 507,793 | | | | | | (240) | | | | | | 1,816,791 | | |
FHLB advances
|
| | | | 67,493 | | | | | | 22,478 | | | | | | (225)(11) | | | | | | 89,746 | | |
Other borrowings
|
| | | | — | | | | | | 2,650 | | | | | | — | | | | | | 2,650 | | |
Other liabilities
|
| | | | 8,511 | | | | | | 5,102 | | | | | | 9,647(12) | | | | | | 23,260 | | |
Total liabilities
|
| | | | 1,385,242 | | | | | | 538,023 | | | | | | 9,182 | | | | | | 1,932,447 | | |
Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Common stock
|
| | | | 74 | | | | | | 208 | | | | | | (189)(13) | | | | | | 93 | | |
Additional paid in capital
|
| | | | 80,766 | | | | | | 5,369 | | | | | | 70,048(14) | | | | | | 156,183 | | |
Common stock acquired by benefits plans
|
| | | | (4,129) | | | | | | — | | | | | | — | | | | | | (4,129) | | |
Retained earnings
|
| | | | 112,111 | | | | | | 54,532 | | | | | | (56,527)(15) | | | | | | 110,116 | | |
Accumulated other comprehensive income
|
| | | | 117 | | | | | | (842) | | | | | | 842(16) | | | | | | 117 | | |
Total shareholders’ equity
|
| | | | 188,939 | | | | | | 59,267 | | | | | | 14,174 | | | | | | 262,380 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 1,574,181 | | | | | $ | 597,290 | | | | | $ | 23,356 | | | | | $ | 2,194,827 | | |
Book value per share
|
| | | $ | 25.53 | | | | | $ | 285.55 | | | | | | | | | | | $ | 28.13 | | |
Tangible book value per share
|
| | | $ | 23.85 | | | | | $ | 253.26 | | | | | | | | | | | $ | 21.31 | | |
Purchase Price
|
| |
(In Thousands)
|
| |||
Value of Home common stock to be issued
|
| | | $ | 75,436 | | |
Cash consideration for St. Martin common stock
|
| | | | 19,510 | | |
Cash consideration for St. Martin stock options and fractional shares
|
| | | | 1,110 | | |
Purchase price as of August 22, 2017
|
| | | $ | 96,056 | | |
St. Martin’s net assets: | | | | | | | |
St. Martin’s stockholders’ equity
|
| | | | 59,267 | | |
Costs paid by St. Martin prior to closing, including estimated quarterly dividends
|
| | | | (7,651) | | |
St. Martin’s stockholders’ equity, net of transaction costs
|
| | | | 51,616 | | |
Fair value adjustments: | | | | | | | |
Securities
|
| | | | (386) | | |
Loans
|
| | | | (1,057) | | |
Premises and equipment
|
| | | | 718 | | |
Goodwill
|
| | | | (6,442) | | |
Core deposit intangible
|
| | | | 4,371 | | |
Other assets
|
| | | | (1,380) | | |
Interest-bearing deposits
|
| | | | 240 | | |
FHLB advances
|
| | | | 225 | | |
Tax effect of fair value adjustment
|
| | | | 1,595 | | |
Total adjustments of net assets acquired
|
| | | | (2,116) | | |
Fair value of assets acquired
|
| | | | 49,500 | | |
Estimated goodwill
|
| | | $ | 46,556 | | |
|
| | |
For the Six Months Ended June 30, 2017
|
| |||||||||||||||||||||
| | |
Home
|
| |
St. Martin
|
| |
Adjustments(1)
|
| |
Pro Forma
|
| ||||||||||||
Interest income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, including fees
|
| | | $ | 32,411 | | | | | $ | 13,234 | | | | | $ | 383(2) | | | | | $ | 46,028 | | |
Investment securities
|
| | | | 2,143 | | | | | | 501 | | | | | | 25(2) | | | | | | 2,669 | | |
Other investments and deposits
|
| | | | 208 | | | | | | 275 | | | | | | — | | | | | | 483 | | |
Total interest income
|
| | | | 34,762 | | | | | | 14,010 | | | | | | 408 | | | | | | 49,180 | | |
Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 2,142 | | | | | | 992 | | | | | | (68)(2) | | | | | | 3,066 | | |
Federal Home Loan Bank advances
|
| | | | 753 | | | | | | 184 | | | | | | (29)(2) | | | | | | 908 | | |
Other borrowings
|
| | | | — | | | | | | 49 | | | | | | — | | | | | | 49 | | |
Total interest expense
|
| | | | 2,895 | | | | | | 1,225 | | | | | | (97) | | | | | | 4,023 | | |
Net interest income
|
| | | | 31,867 | | | | | | 12,785 | | | | | | 505 | | | | | | 45,157 | | |
Provision for loan losses
|
| | | | 457 | | | | | | 510 | | | | | | — | | | | | | 967 | | |
Net interest income after provision for loan losses
|
| | | | 31,410 | | | | | | 12,275 | | | | | | 505 | | | | | | 44,190 | | |
Noninterest income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Service fees and charges
|
| | | | 1,927 | | | | | | 1,200 | | | | | | — | | | | | | 3,127 | | |
Bank card fees
|
| | | | 1,450 | | | | | | 674 | | | | | | — | | | | | | 2,124 | | |
Gain on sale of loans, net
|
| | | | 616 | | | | | | — | | | | | | — | | | | | | 616 | | |
Income from bank-owned life insurance
|
| | | | 240 | | | | | | 96 | | | | | | — | | | | | | 336 | | |
(Loss) gain on the closure or sale of assets, net
|
| | | | (104) | | | | | | — | | | | | | — | | | | | | (104) | | |
Loss on sale of securities, net
|
| | | | — | | | | | | (1) | | | | | | — | | | | | | (1) | | |
Other income
|
| | | | 861 | | | | | | 185 | | | | | | — | | | | | | 1,046 | | |
Total noninterest income
|
| | | | 4,990 | | | | | | 2,154 | | | | | | — | | | | | | 7,144 | | |
Noninterest expense: | | | | | | | | | | | | | | | | | | | | | | | | | |
Compensation and benefits
|
| | | | 13,668 | | | | | | 4,353 | | | | | | — | | | | | | 18,021 | | |
Occupancy
|
| | | | 2,492 | | | | | | 1,008 | | | | | | 22(3) | | | | | | 3,522 | | |
Marketing and advertising
|
| | | | 514 | | | | | | 239 | | | | | | — | | | | | | 753 | | |
Data processing and communication
|
| | | | 2,149 | | | | | | 882 | | | | | | — | | | | | | 3,031 | | |
Professional services
|
| | | | 413 | | | | | | 320 | | | | | | — | | | | | | 733 | | |
Forms, printing and supplies
|
| | | | 291 | | | | | | 170 | | | | | | — | | | | | | 461 | | |
Franchise and shares tax
|
| | | | 394 | | | | | | 216 | | | | | | — | | | | | | 610 | | |
Regulatory fees
|
| | | | 635 | | | | | | 176 | | | | | | — | | | | | | 811 | | |
Foreclosed assets, net
|
| | | | (160) | | | | | | 61 | | | | | | — | | | | | | (99) | | |
Other expenses
|
| | | | 1,686 | | | | | | 689 | | | | | | 171(4) | | | | | | 2,546 | | |
Total noninterest expense
|
| | | | 22,082 | | | | | | 8,114 | | | | | | 193(5) | | | | | | 30,389 | | |
Income before income taxes
|
| | | | 14,318 | | | | | | 6,315 | | | | | | 312 | | | | | | 20,945 | | |
Income taxes
|
| | | | 4,827 | | | | | | 2,210(6) | | | | | | 109(7) | | | | | | 7,146 | | |
Net income
|
| | | $ | 9,491 | | | | | $ | 4,105 | | | | | $ | 203 | | | | | $ | 13,799 | | |
|
| | |
For the Six Months Ended June 30, 2017
|
| ||||||||||||||||||
| | |
Home
|
| |
St. Martin
|
| |
Adjustments(1)
|
| |
Pro Forma
|
| |||||||||
Earnings per share – basic
|
| | | $ | 1.36 | | | | | $ | 19.78 | | | | | | | | $ | 1.55 | | |
Earnings per share – diluted
|
| | | $ | 1.31 | | | | | $ | 19.40 | | | | | | | | $ | 1.51 | | |
Weighted average common shares outstanding: | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 6,954,348 | | | | | | 207,552 | | | | | | | | | 8,881,206 | | |
Diluted
|
| | | | 7,220,762 | | | | | | 211,552 | | | | | | | | | 9,147,620 | | |
| | |
Year Ended December 31, 2016
|
| ||||||||||||||||||||||||
| | |
Home
|
| |
St. Martin
|
| |
Adjustments(1)
|
| |
Pro Forma
|
| | ||||||||||||||
Interest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Loans, including fees
|
| | | $ | 63,732 | | | | | $ | 26,700 | | | | | $ | 835(2) | | | | | $ | 91,267 | | | | ||
Investment securities
|
| | | | 3,676 | | | | | | 936 | | | | | | 50(2) | | | | | | 4,662 | | | | ||
Other investments and deposits
|
| | | | 276 | | | | | | 243 | | | | | | — | | | | | | 519 | | | | ||
Total interest income
|
| | | | 67,684 | | | | | | 27,879 | | | | | | 885 | | | | | | 96,448 | | | | ||
Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Deposits
|
| | | | 3,701 | | | | | | 1,857 | | | | | | (124)(2) | | | | | | 5,434 | | | | ||
Federal Home Loan Bank advances
|
| | | | 1,567 | | | | | | 121 | | | | | | (57)(2) | | | | | | 1,631 | | | | ||
Other borrowings
|
| | | | — | | | | | | 399 | | | | | | — | | | | | | 399 | | | | ||
Total interest expense
|
| | | | 5,268 | | | | | | 2,377 | | | | | | (181) | | | | | | 7,464 | | | | ||
Net interest income
|
| | | | 62,416 | | | | | | 25,502 | | | | | | 1,066 | | | | | | 88,984 | | | | ||
Provision for loan losses
|
| | | | 3,200 | | | | | | 1,277 | | | | | | — | | | | | | 4,477 | | | | ||
Net interest income after provision for loan losses
|
| | | | 59,216 | | | | | | 24,225 | | | | | | 1,066 | | | | | | 84,507 | | | | ||
Noninterest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Service fees and charges
|
| | | | 4,061 | | | | | | 2,247 | | | | | | — | | | | | | 6,308 | | | | ||
Bank card fees
|
| | | | 2,603 | | | | | | 1,222 | | | | | | — | | | | | | 3,825 | | | | ||
Gain on sale of loans, net
|
| | | | 1,770 | | | | | | — | | | | | | — | | | | | | 1,770 | | | | ||
Income from bank-owned life insurance
|
| | | | 482 | | | | | | 201 | | | | | | — | | | | | | 683 | | | | ||
Gain on the closure or sale of assets, net
|
| | | | 596 | | | | | | 7 | | | | | | — | | | | | | 603 | | | | ||
Gain on sale of securities, net
|
| | | | — | | | | | | 181 | | | | | | — | | | | | | 181 | | | | ||
Other income
|
| | | | 1,645 | | | | | | 539 | | | | | | — | | | | | | 2,184 | | | | ||
Total noninterest income
|
| | | | 11,157 | | | | | | 4,397 | | | | | | — | | | | | | 15,554 | | | | ||
Noninterest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Compensation and benefits
|
| | | | 27,634 | | | | | | 8,794 | | | | | | — | | | | | | 36,428 | | | | ||
Occupancy
|
| | | | 5,255 | | | | | | 1,867 | | | | | | 43(3) | | | | | | 7,165 | | | | ||
Marketing and advertising
|
| | | | 1,063 | | | | | | 444 | | | | | | — | | | | | | 1,507 | | | | ||
Data processing and communication
|
| | | | 4,967 | | | | | | 1,560 | | | | | | — | | | | | | 6,527 | | | | ||
Professional services
|
| | | | 983 | | | | | | 560 | | | | | | — | | | | | | 1,543 | | | | ||
Forms, printing and supplies
|
| | | | 623 | | | | | | 311 | | | | | | — | | | | | | 934 | | | | ||
Franchise and shares tax
|
| | | | 821 | | | | | | 385 | | | | | | — | | | | | | 1,206 | | | | ||
Regulatory fees
|
| | | | 1,317 | | | | | | 376 | | | | | | 1,693 | | | | | |||||||
Foreclosed assets, net
|
| | | | 140 | | | | | | 65 | | | | | | — | | | | | | 205 | | | | ||
Other expenses
|
| | | | 3,994 | | | | | | 1,372 | | | | | | 333(4) | | | | | | 5,699 | | | | ||
Total noninterest expense
|
| | | | 46,797 | | | | | | 15,734 | | | | | | 376(5) | | | | | | 62,907 | | | | ||
Income before income taxes
|
| | | | 23,576 | | | | | | 12,888 | | | | | | 690 | | | | | | 37,154 | | | | ||
Income taxes
|
| | | | 7,568 | | | | | | 4,511(6) | | | | | | 241(7) | | | | | | 12,320 | | | | ||
Net income
|
| | | $ | 16,008 | | | | | $ | 8,377 | | | | | $ | 449 | | | | | $ | 24,834 | | | | ||
|
| | |
Year Ended December 31, 2016
|
| |||||||||||||||||||||
| | |
Home
|
| |
St. Martin
|
| |
Adjustments(1)
|
| |
Pro Forma
|
| | |||||||||||
Earnings per share – basic
|
| | | $ | 2.34 | | | | | $ | 40.36 | | | | | | | | $ | 2.83 | | | | ||
Earnings per share – diluted
|
| | | $ | 2.25 | | | | | $ | 39.60 | | | | | | | | $ | 2.75 | | | | ||
Weighted average common shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | ||
Basic
|
| | | | 6,842,437 | | | | | | 207,552 | | | | | | | | | 8,769,295 | | | | ||
Diluted
|
| | | | 7,107,374 | | | | | | 211,552 | | | | | | | | | 9,034,232 | | | |