|
New Jersey
|
| |
6035
|
| |
26-0065262
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Christopher J. DeCresce, Esq.
Michael P. Reed, Esq. Covington & Burling LLP One CityCenter 850 Tenth Street, N.W. Washington, D.C. 20001 (202) 662-6000 |
| |
Robert A. Schwartz, Esq.
Windels Marx Lane & Mittendorf, LLP 120 Albany Street Plaza, 6th Floor New Brunswick, NJ 08901 (732) 846-7600 |
|
| Large accelerated filer | | | ☐ | | | | | | Accelerated filer | | | ☒ | |
| Non-accelerated filer | | | ☐ (do not check if a smaller reporting company) | | | Smaller reporting company | | | ☐ | | |||
| Emerging growth company | | | ☐ | | | | | | | | |
|
CALCULATION OF REGISTRATION FEE
|
| ||||||||||||||||||||||||
|
Title of Each Class of
Securities to be Registered |
| |
Amount
to be Registered(1)(2)(3) |
| |
Proposed
Maximum Offering Price per Share |
| |
Proposed
Maximum Aggregate Offering Price(4)(5)(6) |
| |
Amount of
Registration Fee(7) |
| ||||||||||||
|
Common Stock, no par value
|
| | | | 634,111(1) | | | | | | N/A | | | | | $ | 6,810,967(4) | | | | | $ | 789.39(7) | | |
|
Noncumulative Perpetual Preferred Stock, Series E, par value $0.01
|
| | | | 438,889(2) | | | | | | | | | | | $ | 1,224,500(5) | | | | | $ | 152.45(7) | | |
|
Noncumulative Perpetual Preferred Stock, Series F, par value $0.01
|
| | | | 6,465(3) | | | | | | | | | | | $ | 22,563(6) | | | | | $ | 2.81(7) | | |
| | |
BCB Common Stock
(Nasdaq: BCBP) |
| |
Implied Value
of One Share of IAB Common Stock |
| |
Value of the Cash
Consideration for One Share of IAB Common Stock |
| |||||||||
At June 6, 2017
|
| | | $ | 15.65 | | | | | $ | 2.96 | | | | | $ | 3.05 | | |
At [•], 2017
|
| | | $ | [•] | | | | | $ | [•] | | | | | $ | 3.05 | | |
| /s/ Anil Bansal | | | | |
| Anil Bansal Chairman of the Board IA Bancorp, Inc. |
| | | |
| BY ORDER OF THE BOARD OF DIRECTORS, | | | ||
|
/s/ Linda Kammerer
Linda Kammerer, Corporate Secretary
Edison, New Jersey |
| | | |
| | | | | 1 | |
| | | | | 8 | |
| | | | | 19 | |
| | | | | 21 | |
| | | | | 22 | |
| | | | | 29 | |
| | | | | 30 | |
| | | | | 33 | |
| | | | | 34 | |
| | | | | 56 | |
| | | | | 72 | |
| | | | | 76 | |
| | | | | 79 | |
| | | | | 83 | |
| | | | | 91 | |
| | | | | 92 | |
| | | | | 92 | |
| | | | | 92 | |
| | | | | 92 | |
| | | | | 92 | |
| | | | | AI-1 | |
| | | | | AII-1 | |
| | | | | II-1 | |
| | | | | II-5 | |
| | | | | II-5 | |
| | | | | II-7 |
| | |
BCB
Common Stock (Nasdaq: BCBP) |
| |
Implied Value of
One Share of IAB Common Stock |
| |
Value of the Cash
Consideration for One Share of IAB Common Stock |
| |||||||||
At June 6, 2017
|
| | | $ | 15.65 | | | | | $ | 2.96 | | | | | $ | 3.05 | | |
At [•], 2017
|
| | | $ | [•] | | | | | $ | [•] | | | | | $ | 3.05 | | |
| | |
As of June 30,
|
| |
As of December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Total assets
|
| | | $ | 1,815,843 | | | | | $ | 1,738,343 | | | | | $ | 1,708,208 | | | | | $ | 1,618,406 | | | | | $ | 1,301,900 | | | | | $ | 1,207,959 | | | | | $ | 1,171,358 | | |
Cash and cash equivalents
|
| | | | 75,047 | | | | | | 235,774 | | | | | | 65,038 | | | | | | 132,635 | | | | | | 32,123 | | | | | | 29,844 | | | | | | 34,147 | | |
Securities
|
| | | | 105,803 | | | | | | 18,365 | | | | | | 94,765 | | | | | | 9,623 | | | | | | 9,768 | | | | | | 115,320 | | | | | | 165,888 | | |
Loans receivable, net
|
| | | | 1,577,181 | | | | | | 1,424,891 | | | | | | 1,485,159 | | | | | | 1,420,118 | | | | | | 1,207,850 | | | | | | 1,020,344 | | | | | | 922,301 | | |
Deposits
|
| | | | 1,496,260 | | | | | | 1,394,305 | | | | | | 1,392,205 | | | | | | 1,273,929 | | | | | | 1,028,556 | | | | | | 968,670 | | | | | | 940,786 | | |
Borrowings
|
| | | | 178,124 | | | | | | 204,124 | | | | | | 179,124 | | | | | | 204,124 | | | | | | 163,124 | | | | | | 132,124 | | | | | | 131,124 | | |
Stockholders’ equity
|
| | | | 132,781 | | | | | | 132,306 | | | | | | 131,081 | | | | | | 133,544 | | | | | | 102,252 | | | | | | 100,060 | | | | | | 91,581 | | |
| | |
As of and for the
Six Months Ended June 30, |
| |
As of and for the
Years Ended December 31, |
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(In thousands, except for per share amounts)
|
| |||||||||||||||||||||||||||||||||||||||
Net interest income(1)
|
| | | $ | 29,668 | | | | | $ | 27,061 | | | | | $ | 55,060 | | | | | $ | 53,511 | | | | | $ | 49,888 | | | | | $ | 46,779 | | | | | $ | 41,700 | | |
Provision for credit losses
|
| | | | 1,274 | | | | | | 226 | | | | | | 27 | | | | | | 2,280 | | | | | | 2,800 | | | | | | 2,750 | | | | | | 4,900 | | |
Non-interest income (loss)
|
| | | | 4,335 | | | | | | 3,160 | | | | | | 6,123 | | | | | | 7,065 | | | | | | 3,958 | | | | | | 3,375 | | | | | | (7,225) | | |
Non-interest expense
|
| | | | 23,710 | | | | | | 23,903 | | | | | | 47,895 | | | | | | 46,452 | | | | | | 38,409 | | | | | | 31,437 | | | | | | 33,889 | | |
Income tax expense
(credit) |
| | | | 3,593 | | | | | | 2,476 | | | | | | 5,258 | | | | | | 4,814 | | | | | | 5,047 | | | | | | 6,551 | | | | | | (2,252) | | |
Net income (loss)
|
| | | | 5,426 | | | | | | 3,616 | | | | | | 8,003 | | | | | | 7,030 | | | | | | 7,590 | | | | | | 9,416 | | | | | | (2,062) | | |
Net income (loss) per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 0.46 | | | | | | 0.28 | | | | | | 0.63 | | | | | | 0.69 | | | | | | 0.81 | | | | | | 1.06 | | | | | | (0.23) | | |
Diluted
|
| | | | 0.45 | | | | | | 0.28 | | | | | | 0.63 | | | | | | 0.69 | | | | | | 0.81 | | | | | | 1.06 | | | | | | (0.23) | | |
Common Dividends declared per share
|
| | | | 0.28 | | | | | | 0.28 | | | | | | 0.56 | | | | | | 0.56 | | | | | | 0.54 | | | | | | 0.48 | | | | | | 0.48 | | |
| | |
As of and for the
Six Months Ended June 30, |
| |
As of and for the
Years Ended December 31, |
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
Selected Financial Ratios and Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Return (loss) on average assets
|
| | | | 0.61% | | | | | | 0.43% | | | | | | 0.47% | | | | | | 0.48% | | | | | | 0.61% | | | | | | 0.80% | | | | | | (0.17)% | | |
Return (loss) on average stockholders’ equity
|
| | | | 8.17 | | | | | | 5.47 | | | | | | 6.11 | | | | | | 6.52 | | | | | | 7.42 | | | | | | 10.18 | | | | | | (2.26) | | |
Non-interest income (loss) to average assets
|
| | | | 0.49 | | | | | | 0.37 | | | | | | 0.36 | | | | | | 0.48 | | | | | | 0.32 | | | | | | 0.29 | | | | | | (0.61) | | |
Non-interest expense to average assets
|
| | | | 2.66 | | | | | | 2.82 | | | | | | 2.81 | | | | | | 3.15 | | | | | | 3.09 | | | | | | 2.68 | | | | | | 2.86 | | |
Net interest rate spread
|
| | | | 3.27 | | | | | | 3.10 | | | | | | 3.14 | | | | | | 3.50 | | | | | | 3.94 | | | | | | 3.89 | | | | | | 3.44 | | |
Net interest margin
|
| | | | 3.44 | | | | | | 3.28 | | | | | | 3.32 | | | | | | 3.72 | | | | | | 4.11 | | | | | | 4.06 | | | | | | 3.60 | | |
Ratio of average interest-earning assets to average interest-bearing liabilities
|
| | | | 118.07 | | | | | | 117.91 | | | | | | 118.02 | | | | | | 118.42 | | | | | | 119.75 | | | | | | 118.32 | | | | | | 115.23 | | |
Cash dividend payout ratio
|
| | | | 60.73 | | | | | | 96.13 | | | | | | 86.87 | | | | | | 76.50 | | | | | | 68.67 | | | | | | 45.28 | | | | | | (208.70) | | |
Asset Quality Ratios: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Non-accrual loans to total loans at end of period
|
| | | | 0.97 | | | | | | 1.45 | | | | | | 1.23 | | | | | | 1.63 | | | | | | 1.60 | | | | | | 1.98 | | | | | | 2.45 | | |
Allowance for credit losses to non-performing
loans at end of period |
| | | | 116.23 | | | | | | 87.05 | | | | | | 110.59 | | | | | | 76.95 | | | | | | 82.39 | | | | | | 69.74 | | | | | | 54.00 | | |
Allowance for credit losses to total loans at end
of period |
| | | | 1.13 | | | | | | 1.27 | | | | | | 1.14 | | | | | | 1.25 | | | | | | 1.32 | | | | | | 1.38 | | | | | | 1.32 | | |
Capital Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stockholders’ equity to total assets at end of period
|
| | | | 7.31 | | | | | | 7.61 | | | | | | 7.63 | | | | | | 8.25 | | | | | | 7.85 | | | | | | 8.28 | | | | | | 7.82 | | |
Average stockholders’ equity to average total assets
|
| | | | 7.45 | | | | | | 7.80 | | | | | | 7.70 | | | | | | 7.30 | | | | | | 8.22 | | | | | | 7.89 | | | | | | 7.72 | | |
Tier 1 capital (to average assets)(2)
|
| | | | 7.65 | | | | | | 7.88 | | | | | | 8.10 | | | | | | 8.61 | | | | | | 8.33 | | | | | | 8.70 | | | | | | 8.38 | | |
Tier 1 capital (to risk weighted assets)(2)
|
| | | | 9.63 | | | | | | 10.40 | | | | | | 10.09 | | | | | | 10.81 | | | | | | 10.48 | | | | | | 12.41 | | | | | | 12.79 | | |
| | |
As of and for the Six Months
Ended June 30, |
| |
As of and for the Years
Ended December 31, |
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
Non-GAAP Reconciliation (Unaudited) | | | | | | | | | |||||||||||||||||||||||||||||||||||
Net interest income
|
| | | | 29,668 | | | | | | 27,061 | | | | | | 55,060 | | | | | | 53,511 | | | | | | 49,888 | | | | | | 46,779 | | | | | | 41,700 | | |
Non-interest income
|
| | | | 4,335 | | | | | | 3,160 | | | | | | 6,123 | | | | | | 7,065 | | | | | | 3,958 | | | | | | 3,375 | | | | | | (7,225) | | |
Net revenue
|
| | | | 34,003 | | | | | | 30,221 | | | | | | 61,183 | | | | | | 60,576 | | | | | | 53,846 | | | | | | 50,154 | | | | | | 34,475 | | |
| | |
BCB Common Stock
|
| |||||||||||||||
| | |
High
|
| |
Low
|
| |
Cash
Dividends Declared |
| |||||||||
2015 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 12.47 | | | | | $ | 11.11 | | | | | $ | 0.14 | | |
Second Quarter
|
| | | | 12.50 | | | | | | 11.74 | | | | | | 0.14 | | |
Third Quarter
|
| | | | 12.29 | | | | | | 9.74 | | | | | | 0.14 | | |
Fourth Quarter
|
| | | | 11.33 | | | | | | 9.70 | | | | | | 0.14 | | |
2016 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 10.76 | | | | | $ | 9.75 | | | | | $ | 0.14 | | |
Second Quarter
|
| | | | 10.60 | | | | | | 9.97 | | | | | | 0.14 | | |
Third Quarter
|
| | | | 11.30 | | | | | | 10.18 | | | | | | 0.14 | | |
Fourth Quarter
|
| | | | 13.50 | | | | | | 11.01 | | | | | | 0.14 | | |
2017 | | | | | |||||||||||||||
First Quarter
|
| | | $ | 17.05 | | | | | $ | 12.70 | | | | | $ | 0.14 | | |
Second Quarter
|
| | | | 16.60 | | | | | | 14.75 | | | | | | 0.14 | | |
Third Quarter (through [•], 2017)
|
| | | | [•] | | | | | | [•] | | | | | | 0.14 | | |
| | | | | | | | |
Selected Companies(4)
|
| |||||||||||||||||||||
| | |
IAB(1)
|
| |
Bottom
Quartile |
| |
Median
|
| |
Average
|
| |
Top
Quartile |
| |||||||||||||||
LTM Core Return on Average Assets(2)
|
| | | | (0.41%) | | | | | | 0.26% | | | | | | 0.31% | | | | | | 0.27% | | | | | | 0.36% | | |
LTM Core Return on Average Equity(2)
|
| | | | (4.96%) | | | | | | 2.36% | | | | | | 3.40% | | | | | | 2.63% | | | | | | 3.87% | | |
LTM Core Return on Average Tangible Common
Equity(2) |
| | | | (4.96%) | | | | | | 2.36% | | | | | | 3.65% | | | | | | 2.73% | | | | | | 4.10% | | |
LTM Net Interest Margin
|
| | | | 3.56% | | | | | | 3.09% | | | | | | 3.28% | | | | | | 3.46% | | | | | | 3.94% | | |
LTM Fee Income / Revenue Ratio(3)
|
| | | | 15.9% | | | | | | 8.1% | | | | | | 10.9% | | | | | | 11.5% | | | | | | 14.0% | | |
LTM Efficiency Ratio
|
| | | | 104.9% | | | | | | 86.9% | | | | | | 81.9% | | | | | | 85.1% | | | | | | 79.4% | | |
| | | | | | | | |
Selected Companies(2)
|
| |||||||||||||||||||||
| | |
IAB(1)
|
| |
Bottom
Quartile |
| |
Median
|
| |
Average
|
| |
Bottom
Quartile |
| |||||||||||||||
Tangible Common Equity / Tangible Assets
|
| | | | 8.07% | | | | | | 6.70% | | | | | | 8.69% | | | | | | 8.50% | | | | | | 9.09% | | |
Total Capital Ratio
|
| | | | 10.74% | | | | | | 12.04% | | | | | | 13.34% | | | | | | 15.08% | | | | | | 18.42% | | |
Loans / Deposits
|
| | | | 99.6% | | | | | | 75.6% | | | | | | 90.4% | | | | | | 86.0% | | | | | | 99.4% | | |
Loan Loss Reserve / Gross Loans
|
| | | | 1.07% | | | | | | 1.09% | | | | | | 1.14% | | | | | | 1.19% | | | | | | 1.25% | | |
Nonperforming Assets / Loans + OREO
|
| | | | 3.69% | | | | | | 3.96% | | | | | | 3.86% | | | | | | 3.94% | | | | | | 3.77% | | |
LTM Net Charge-Offs / Average Loans
|
| | | | 0.35% | | | | | | 0.09% | | | | | | 0.05% | | | | | | 0.09% | | | | | | 0.00% | | |
| | |
Selected Companies
|
| |||||||||||||||||||||
| | |
Bottom
Quartile |
| |
Median
|
| |
Average
|
| |
Top
Quartile |
| ||||||||||||
One-Year Stock Price Change
|
| | | | (2.0%) | | | | | | 20.7% | | | | | | 19.0% | | | | | | 35.0% | | |
Year-To-Date Stock Price Change
|
| | | | 9.7% | | | | | | 16.9% | | | | | | 22.9% | | | | | | 32.0% | | |
Stock Price / Book Value per Share
|
| | | | 0.92x | | | | | | 0.97x | | | | | | 0.98x | | | | | | 1.11x | | |
Stock Price / Tangible Book Value per Share
|
| | | | 0.93x | | | | | | 0.98x | | | | | | 0.99x | | | | | | 1.11x | | |
Stock Price / LTM EPS
|
| | | | 16.7x | | | | | | 19.6x | | | | | | 19.4x | | | | | | 22.4x | | |
Dividend Yield
|
| | | | 0.0% | | | | | | 0.2% | | | | | | 0.9% | | | | | | 1.3% | | |
LTM Dividend Payout
|
| | | | 0.0% | | | | | | 1.7% | | | | | | 18.6% | | | | | | 36.3% | | |
| Kearny Financial Corp. | | | ConnectOne Bancorp, Inc. | |
| Bridge Bancorp, Inc. | | |
Peapack-Gladstone Financial Corporation
|
|
| Northfield Bancorp, Inc. | | | First of Long Island Corporation | |
| Sun Bancorp, Inc. | | | Clifton Bancorp Inc. | |
| First Bank | | | 1st Constitution Bancorp | |
| | | | | | | | |
Selected Companies(4)
|
| |||||||||||||||||||||
| | |
BCB
|
| |
Bottom
Quartile |
| |
Median
|
| |
Average
|
| |
Top
Quartile |
| |||||||||||||||
LTM Core Return on Average Assets(1)(2)
|
| | | | 0.53% | | | | | | 0.49% | | | | | | 0.72% | | | | | | 0.69% | | | | | | 0.90% | | |
LTM Core Return on Average Equity(1)(2)
|
| | | | 6.95% | | | | | | 3.60% | | | | | | 6.92% | | | | | | 6.40% | | | | | | 9.27% | | |
LTM Core Return on Average Tangible Common
Equity(1)(2) |
| | | | 7.12% | | | | | | 4.06% | | | | | | 8.13% | | | | | | 7.25% | | | | | | 10.04% | | |
LTM Net Interest Margin
|
| | | | 3.30% | | | | | | 2.76% | | | | | | 2.97% | | | | | | 3.00% | | | | | | 3.30% | | |
LTM Fee Income / Revenue Ratio(3)
|
| | | | 9.7% | | | | | | 6.5% | | | | | | 10.2% | | | | | | 11.3% | | | | | | 16.0% | | |
LTM Efficiency Ratio
|
| | | | 76.6% | | | | | | 68.1% | | | | | | 58.5% | | | | | | 61.8% | | | | | | 55.9% | | |
| | | | | |
Selected Companies(1)
|
| |||||||||||||||||||||
| | |
BCB
|
| |
Bottom
Quartile |
| |
Median
|
| |
Average
|
| |
Top
Quartile |
| ||||||||||||
Tangible Common Equity / Tangible Assets
|
| |
6.54% / 7.03%(1)
|
| | | | 8.61% | | | | | | 9.25% | | | | | | 12.23% | | | | | | 14.85% | | |
Leverage Ratio
|
| |
7.61% / 8.10%(1)
|
| | | | 8.70% | | | | | | 10.45% | | | | | | 12.85% | | | | | | 15.34% | | |
Total Capital Ratio
|
| |
10.80% / 11.46%(1)
|
| | | | 13.49% | | | | | | 15.50% | | | | | | 19.24% | | | | | | 21.25% | | |
Loans / Deposits
|
| |
102.1%
|
| | | | 94.0% | | | | | | 99.1% | | | | | | 100.5% | | | | | | 108.7% | | |
Loan Loss Reserve / Gross Loans
|
| |
1.13%
|
| | | | 0.85% | | | | | | 0.98% | | | | | | 0.94% | | | | | | 1.08% | | |
Nonperforming Assets / Loans + OREO
|
| |
2.70%
|
| | | | 0.87% | | | | | | 0.74% | | | | | | 0.86% | | | | | | 0.46% | | |
LTM Net Charge-Offs / Average Loans
|
| |
0.07%
|
| | | | 0.05% | | | | | | 0.03% | | | | | | 0.14% | | | | | | 0.02% | | |
| | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
BCB
|
| |
Bottom
Quartile |
| |
Median
|
| |
Average
|
| |
Top
Quartile |
| ||||||||||||
One-Year Stock Price Change
|
| |
47.8%
|
| | | | 7.8% | | | | | | 23.3% | | | | | | 27.0% | | | | | | 37.3% | | |
Year-To-Date Stock Price Change
|
| |
20.4%
|
| | | | (11.9%) | | | | | | (7.0%) | | | | | | (8.3%) | | | | | | (4.4%) | | |
Stock Price / Book Value per Share
|
| |
1.50x / 1.47x(1)
|
| | | | 1.28x | | | | | | 1.37x | | | | | | 1.42x | | | | | | 1.51x | | |
Stock Price / Tangible Book Value per Share
|
| |
1.50x / 1.47x(1)
|
| | | | 1.39x | | | | | | 1.51x | | | | | | 1.58x | | | | | | 1.76x | | |
Stock Price / LTM EPS(2)
|
| |
21.7x
|
| | | | 17.1x | | | | | | 17.8x | | | | | | 18.9x | | | | | | 20.4x | | |
Stock Price / 2017 Estimated EPS
|
| |
15.3x / 15.8x(1)
|
| | | | 16.1x | | | | | | 16.7x | | | | | | 17.7x | | | | | | 18.1x | | |
Stock Price / 2018 Estimated EPS
|
| |
12.5x / 13.3x(1)
|
| | | | 12.7x | | | | | | 14.6x | | | | | | 15.2x | | | | | | 15.1x | | |
Dividend Yield
|
| |
3.6%
|
| | | | 0.7% | | | | | | 1.3% | | | | | | 1.3% | | | | | | 1.8% | | |
LTM Dividend Payout
|
| |
77.8%
|
| | | | 14.0% | | | | | | 34.9% | | | | | | 38.5% | | | | | | 46.5% | | |
Acquiror
|
| |
Acquired Company
|
| |
Announcement Date
|
|
First Guaranty Bancshares, Inc. | | | Premier Bancshares, Inc. | | | 1/30/2017 | |
Suncrest Bank | | | Security First Bank | | | 9/2/2016 | |
United Community Bancorp, Inc. | | | Illini Corporation | | | 6/8/2016 | |
Mackinac Financial Corporation | | | First National Bank of Eagle River | | | 1/19/2016 | |
County Bancorp, Inc. | | | Fox River Valley Bancorp, Inc. | | | 11/20/2015 | |
HCBF Holding Company, Inc. | | | OGS Investments, Inc. | | | 7/20/2015 | |
Heartland Financial USA, Inc. | | |
Community Bancorporation of New Mexico, Inc.
|
| | 4/16/2015 | |
Wintrust Financial Corporation | | | Suburban Illinois Bancorp, Inc. | | | 4/2/2015 | |
Wintrust Financial Corporation | | | North Bank | | | 3/30/2015 | |
National Bank Holdings Corporation
|
| | Pine River Bank Corp. | | | 1/30/2015 | |
| | | | | |
Selected Transactions
|
| |||||||||||||||||||||
| | |
IAB
|
| |
Bottom
Quartile |
| |
Median
|
| |
Average
|
| |
Top
Quartile |
| ||||||||||||
Transaction Value / Tangible Book Value (%)
|
| |
1.07x(1)
|
| | | | 1.11x | | | | | | 1.20x | | | | | | 1.26x | | | | | | 1.39x | | |
Core Deposit Premium (%)
|
| |
0.8%(1)
|
| | | | 2.1% | | | | | | 3.0% | | | | | | 2.7% | | | | | | 3.3% | | |
Transaction Value / LTM Earnings (x)
|
| |
NM(2)
|
| | | | 36.6x | | | | | | 43.6x | | | | | | 42.4x | | | | | | 48.4x | | |
| | |
BCB as a
% of Total |
| |
IAB as a
% of Total |
| ||||||
Ownership (Excluding Conversion of IAB Series C Preferred) | | | | ||||||||||
80% stock / 20% cash
|
| | | | 95.0% | | | | | | 5.0% | | |
100% stock
|
| | | | 93.8% | | | | | | 6.2% | | |
Ownership (Including Conversion of IAB Series C Preferred) | | | | ||||||||||
80% stock / 20% cash
|
| | | | 94.4% | | | | | | 5.6% | | |
100% stock
|
| | | | 93.2% | | | | | | 6.8% | | |
Balance Sheet | | | | ||||||||||
Total Assets
|
| | | | 88.5% | | | | | | 11.5% | | |
Gross Loans Held For Investment
|
| | | | 89.1% | | | | | | 10.9% | | |
Deposits
|
| | | | 88.6% | | | | | | 11.4% | | |
Tangible Common Equity
|
| | | | 91.5%(1) | | | | | | 8.5% | | |
Tangible Common Equity + IAB Series C Preferred
|
| | | | 90.9%(1) | | | | | | 9.1%(2) | | |
Income Statement | | | | ||||||||||
LTM GAAP Net Income
|
| | | | NM | | | | | | NM | | |
2017 GAAP Net Income to Common
|
| | | | 94.4%(1) | | | | | | 5.6% | | |
2017 GAAP Net Income to Common (IAB Series D Preferred Dividend Resumed)
|
| | | | 97.5%(1) | | | | | | 2.5%(3) | | |
2018 GAAP Net Income to Common
|
| | | | 95.2%(1) | | | | | | 4.8% | | |
2018 GAAP Net Income to Common (IAB Series D Preferred Dividend Resumed)
|
| | | | 97.8%(1) | | | | | | 2.2%(3) | | |
Name
|
| |
Golden Parachute Compensation
|
| |||||||||
|
Cash
($)(1) |
| |
Total
($) |
| ||||||||
James Atieh
President & CEO |
| | | $ | 17,308 | | | | | $ | 17,308 | | |
Julie Nuttall
SVP, Treasurer & CFO |
| | | $ | 40,000 | | | | | | 40,000 | | |
Vincent Bagarozza
SVP Chief Lending Officer |
| | | $ | 29,177 | | | | | | 29,177 | | |