|
New Jersey
|
0-20957
|
52-1382541
|
|
|
(State or other jurisdiction
of incorporation)
|
(Commission
File Number)
|
(IRS Employer
Identification No.)
|
|
|
350 Fellowship Rd., Suite 101, Mt. Laurel, N.J.
|
08054
|
||
|
(Address of principal executive
Offices)
|
(Zip Code)
|
||
| ☒ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
|
|
|
☐
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
|
|
|
☐
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
|
|
|
☐
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
|
|
|
Item 8.01.
|
Other Events
|
|
2017(E)
|
2018(E)
|
2019(E)
|
2020(E)
|
2021(E)
|
|
|
Earnings Per Share
|
$0.41
|
$0.54
|
$0.65
|
$0.70
|
$0.76
|
|
Dividends Per Share
|
$0.03
|
$0.04
|
$0.04
|
$0.04
|
$0.04
|
|
2017(E)
|
2018(E)
|
2019(E)
|
2020(E)
|
2021(E)
|
|
|
Earnings Per Share
|
$1.62
|
$1.86
|
$2.02
|
$2.18
|
$2.35
|
|
Dividends Per Share
|
$0.45
|
$0.68
|
$0.75
|
$0.82
|
$0.91
|
|
Financial Data as of or for the Period Ending 03/31/2017
|
Balance Sheet
|
Capital Position
|
LTM Profitability
|
Valuation
|
||||||||||||||||||||||||||||||||
|
Pricing Data as of June 28, 2017
|
Price/
|
|||||||||||||||||||||||||||||||||||
|
Company
|
City, State
|
Ticker
|
Total Assets ($mm)
|
Loans/
Deposits (%) |
NPAs1/
Total Assets (%) |
TCE/
TA (%) |
Leverage
Ratio (%) |
Total
RBC Ratio (%) |
CRE2/
Total RBC (%) |
Core3
ROAA (%) |
Core3
ROAE (%) |
Net
Interest Margin (%) |
Efficiency Ratio
(%) |
Tang.
Book Value (%) |
LTM
EPS (x) |
2017
Est. EPS4 (x) |
2018
Est. EPS4 (x) |
Current
Dividend Yield (%) |
LTM
Dividend Ratio (%) |
Market
Value ($mm) |
||||||||||||||||
|
Peapack-Gladstone Financial Corporation
|
Bedminster, NJ
|
PGC
|
3,948
|
100.3
|
0.69
|
8.56
|
8.66
|
13.41
|
537.1
|
0.77
|
9.38
|
2.71
|
58.1
|
166
|
18.6
|
17.85
|
14.25
|
0.6
|
11.6
|
562
|
||||||||||||||||
|
Financial Institutions, Inc.
|
Warsaw, NY
|
FISI
|
3,860
|
75.8
|
0.15
|
6.16
|
7.30
|
12.75
|
140.1
|
0.90
|
10.08
|
3.22
|
58.2
|
187
|
14.1
|
14.1
|
13.0
|
2.8
|
38.7
|
436
|
||||||||||||||||
|
Northfield Bancorp, Inc.
|
Woodbridge, NJ
|
NFBK
|
3,844
|
113.4
|
0.71
|
15.52
|
15.63
|
19.37
|
361.8
|
0.87
|
5.35
|
2.99
|
57.9
|
144
|
24.8
|
28.0
|
26.5
|
1.8
|
45.7
|
848
|
||||||||||||||||
|
First of Long Island Corporation
|
Glen Head, NY
|
FLIC
|
3,607
|
97.4
|
0.09
|
8.77
|
8.82
|
16.17
|
289.6
|
0.93
|
10.57
|
2.89
|
48.8
|
213
|
20.8
|
18.9
|
17.1
|
2.0
|
40.8
|
679
|
||||||||||||||||
|
Bryn Mawr Bank Corporation
|
Bryn Mawr, PA
|
BMTC
|
3,293
|
96.9
|
0.45
|
8.32
|
8.77
|
12.30
|
310.0
|
1.24
|
10.48
|
3.72
|
61.2
|
269
|
19.4
|
17.4
|
14.6
|
2.0
|
38.6
|
710
|
||||||||||||||||
|
Arrow Financial Corporation
|
Glens Falls, NY
|
AROW
|
2,656
|
80.2
|
0.23
|
8.06
|
9.37
|
14.98
|
111.9
|
1.05
|
11.70
|
3.14
|
58.0
|
202
|
16.1
|
15.25
|
13.15
|
3.1
|
50.0
|
429
|
||||||||||||||||
|
CNB Financial Corporation
|
Clearfield, PA
|
CCNE
|
2,592
|
94.2
|
1.10
|
7.56
|
8.50
|
15.12
|
224.5
|
0.95
|
10.87
|
3.71
|
62.0
|
188
|
15.8
|
15.8
|
12.8
|
2.8
|
44.0
|
362
|
||||||||||||||||
|
Peoples Financial Services Corp.
|
Scranton, PA
|
PFIS
|
2,024
|
96.6
|
0.58
|
9.82
|
10.16
|
13.35
|
244.8
|
1.02
|
7.80
|
3.74
|
58.3
|
169
|
16.6
|
NA
|
NA
|
2.8
|
47.0
|
324
|
||||||||||||||||
|
Republic First Bancorp, Inc.
|
Philadelphia, PA
|
FRBK
|
1,969
|
59.6
|
1.74
|
10.86
|
12.21
|
18.27
|
176.2
|
0.31
|
3.64
|
3.10
|
86.2
|
248
|
NM
|
NM
|
34.4
|
0.0
|
0.0
|
530
|
||||||||||||||||
|
BCB Bancorp, Inc.
|
Bayonne, NJ
|
BCBP
|
1,805
|
102.1
|
2.32
|
6.54
|
7.61
|
10.80
|
467.5
|
0.53
|
6.95
|
3.30
|
76.6
|
148
|
21.5
|
NA
|
NA
|
3.6
|
77.8
|
175
|
||||||||||||||||
|
ESSA Bancorp, Inc.
|
Stroudsburg, PA
|
ESSA
|
1,759
|
98.3
|
1.22
|
9.34
|
9.48
|
14.73
|
92.4
|
0.40
|
4.02
|
2.83
|
78.6
|
105
|
22.1
|
21.25
|
NA
|
2.4
|
53.7
|
172
|
||||||||||||||||
|
Chemung Financial Corporation
|
Elmira, NY
|
CHMG
|
1,736
|
79.9
|
1.10
|
7.23
|
7.95
|
12.10
|
349.0
|
0.68
|
7.97
|
3.36
|
72.7
|
161
|
19.2
|
15.85
|
13.15
|
2.5
|
48.1
|
196
|
||||||||||||||||
|
Codorus Valley Bancorp, Inc.
|
York, PA
|
CVLY
|
1,671
|
101.3
|
0.42
|
9.33
|
10.40
|
13.50
|
301.3
|
0.90
|
8.85
|
3.85
|
63.8
|
152
|
17.3
|
NA
|
NA
|
1.9
|
31.2
|
236
|
||||||||||||||||
| (1) |
Nonperforming assets defined as nonaccrual loans and leases, renegotiated loans and leases, and real estate owned
|
| (2) |
CRE defined as total non-owner-occupied CRE loans (including CLD loans), as defined in the 2006 FED guidance; most recent regulatory data available used
|
| (3) |
Core income defined as net income after taxes and before extraordinary items, less net income attributable to non-controlling interest, gain on the sale of held to maturity and available for sale securities, amortization of intangibles, goodwill and nonrecurring items
|
| (4) |
Price/ forward earnings multiples per analyst consensus median estimates from CapitalIQ
|
| (5) |
Price/ forward earnings multiples per analyst consensus median estimates from SNL Financial
|
| Note: |
Includes banks and thrifts traded on the NYSE or NASDAQ headquartered in New Jersey, New York, or Pennsylvania with assets between $1.5Bn and $4.0Bn (excluding targets of announced mergers)
|
| Note: |
"NM" is defined as having an earnings multiple that is either negative or in excess of 40x
|
| Source: |
SNL Financial
|
|
Financial Data as of or for the Period Ending 03/31/2017
|
Balance Sheet
|
Capital Position
|
LTM Profitability
|
Valuation
|
||||||||||||||||||||||||||||||||
|
Pricing Data as of June 28, 2017
|
Price/
|
|||||||||||||||||||||||||||||||||||
|
Company
|
City, State
|
Ticker
|
Total Assets ($mm)
|
Loans/
Deposits (%) |
NPAs1/
Total Assets (%) |
TCE/
TA (%) |
Leverage
Ratio (%) |
Total
RBC Ratio (%) |
CRE2/
Total RBC (%) |
Core3
ROAA (%) |
Core3
ROAE (%) |
Net
Interest Margin (%) |
Efficiency Ratio
(%) |
Tang.
Book Value (%) |
LTM
EPS (x) |
2017
Est. EPS4 (x) |
2018
Est. EPS4 (x) |
Current
Dividend Yield (%) |
LTM
Dividend Ratio (%) |
Market
Value ($mm) |
||||||||||||||||
|
State Bank Financial Corporation
|
Atlanta, GA
|
STBZ
|
4,203
|
83.7
|
0.33
|
12.91
|
13.04
|
15.49
|
285.9
|
1.44
|
9.38
|
4.68
|
58.4
|
200
|
21.0
|
19.2
|
15.7
|
2.1
|
43.1
|
1,062
|
||||||||||||||||
|
Oritani Financial Corp.
|
Township of Washington, NJ
|
ORIT
|
4,126
|
132.9
|
0.26
|
13.49
|
13.64
|
16.13
|
549.8
|
1.11
|
7.85
|
2.86
|
39.1
|
142
|
13.4
|
17.2
|
17.3
|
4.1
|
93.0
|
791
|
||||||||||||||||
|
Northfield Bancorp, Inc.
|
Woodbridge, NJ
|
NFBK
|
3,844
|
113.4
|
0.71
|
15.52
|
15.63
|
19.37
|
361.8
|
0.87
|
5.35
|
2.99
|
57.9
|
144
|
24.8
|
28.0
|
26.5
|
1.8
|
45.7
|
848
|
||||||||||||||||
|
First Financial Corporation
|
Terre Haute, IN
|
THFF
|
2,957
|
75.0
|
0.72
|
13.37
|
13.63
|
18.64
|
82.9
|
1.16
|
8.28
|
4.04
|
60.4
|
149
|
16.8
|
16.3
|
16.1
|
2.1
|
35.5
|
581
|
||||||||||||||||
|
Blue Hills Bancorp, Inc.
|
Norwood, MA
|
BHBK
|
2,497
|
107.0
|
0.53
|
15.55
|
15.64
|
20.45
|
157.7
|
0.46
|
2.73
|
2.69
|
73.6
|
125
|
30.0
|
36.0
|
28.1
|
1.1
|
23.3
|
483
|
||||||||||||||||
|
Territorial Bancorp Inc.
|
Honolulu, HI
|
TBNK
|
1,936
|
88.4
|
0.31
|
12.02
|
12.56
|
27.50
|
11.8
|
0.89
|
7.24
|
3.24
|
55.5
|
133
|
17.6
|
16.7
|
15.5
|
2.5
|
52.2
|
311
|
||||||||||||||||
|
Waterstone Financial, Inc.
|
Wauwatosa, WI
|
WSBF
|
1,727
|
126.3
|
1.11
|
24.00
|
23.91
|
33.35
|
170.4
|
1.60
|
6.94
|
2.79
|
73.8
|
134
|
18.3
|
17.35
|
14.35
|
2.5
|
38.8
|
557
|
||||||||||||||||
|
People's Utah Bancorp
|
American Fork, UT
|
PUB
|
1,718
|
78.4
|
0.63
|
13.61
|
14.10
|
20.11
|
204.9
|
1.54
|
11.08
|
4.65
|
55.2
|
206
|
19.6
|
19.2
|
17.3
|
1.2
|
21.9
|
481
|
||||||||||||||||
|
BankFinancial Corporation
|
Burr Ridge, IL
|
BFIN
|
1,603
|
99.8
|
0.48
|
12.56
|
11.58
|
16.65
|
365.9
|
0.55
|
4.12
|
3.24
|
73.8
|
136
|
38.2
|
25.5
|
21.3
|
1.9
|
56.4
|
274
|
||||||||||||||||
|
Veritex Holdings, Inc.
|
Dallas, TX
|
VBTX
|
1,522
|
83.6
|
0.22
|
14.35
|
14.66
|
21.23
|
177.9
|
1.05
|
8.02
|
3.52
|
54.1
|
187
|
24.5
|
22.8
|
15.6
|
0.0
|
0.0
|
399
|
||||||||||||||||
|
Charter Financial Corporation
|
West Point, GA
|
CHFN
|
1,485
|
84.7
|
0.58
|
12.14
|
12.92
|
17.93
|
242.8
|
1.15
|
8.05
|
3.75
|
64.6
|
150
|
19.5
|
18.95
|
14.45
|
1.5
|
23.9
|
265
|
||||||||||||||||
|
Clifton Bancorp Inc.
|
Clifton, NJ
|
CSBK
|
1,432
|
120.0
|
0.39
|
20.72
|
21.22
|
36.91
|
88.2
|
0.35
|
1.53
|
2.31
|
70.8
|
127
|
NM
|
NM
|
39.7
|
1.4
|
114.3
|
372
|
||||||||||||||||
|
National Bankshares, Inc.
|
Blacksburg, VA
|
NKSH
|
1,243
|
62.3
|
1.00
|
14.31
|
15.30
|
27.47
|
127.6
|
1.22
|
8.17
|
3.46
|
51.8
|
162
|
19.3
|
18.25
|
15.75
|
2.7
|
54.2
|
287
|
||||||||||||||||
|
Citizens & Northern Corporation
|
Wellsboro, PA
|
CZNC
|
1,234
|
77.7
|
1.12
|
14.35
|
14.29
|
23.72
|
79.1
|
1.22
|
8.00
|
3.75
|
59.2
|
164
|
18.3
|
18.05
|
14.85
|
4.4
|
80.6
|
287
|
||||||||||||||||
| (1) |
Nonperforming assets defined as nonaccrual loans and leases, renegotiated loans and leases, and real estate owned
|
| (2) |
CRE defined as total non-owner-occupied CRE loans (including CLD loans), as defined in the 2006 FED guidance; most recent regulatory data available used
|
| (3) |
Core income defined as net income after taxes and before extraordinary items, less net income attributable to non-controlling interest, gain on the sale of held to maturity and available for sale securities, amortization of intangibles, goodwill and nonrecurring items
|
| (4) |
Price/ forward earnings multiples per analyst consensus median estimates from CapitalIQ
|
| (5) |
Price/ forward earnings multiples per analyst consensus median estimates from SNL Financial
|
| Note: |
Includes banks and thrifts traded on the NYSE or NASDAQ with assets between $1.2Bn and $4.5Bn and TCE / TA greater than 12.0% (excluding targets of announced mergers and Cass Information Systems due to their unique business model)
|
|
Financial Data as of or for the Period Ending 03/31/2017
|
Balance Sheet
|
Capital Position
|
LTM Profitability
|
Valuation
|
||||||||||||||||||||||||||||||||
|
Pricing Data as of June 28, 2017
|
Price/
|
|||||||||||||||||||||||||||||||||||
|
Company
|
City, State
|
Ticker
|
Total Assets ($mm)
|
Loans/
Deposits (%) |
NPAs1/
Total Assets (%) |
TCE/
TA (%) |
Leverage
Ratio (%) |
Total
RBC Ratio (%) |
CRE2/
Total RBC (%) |
Core3
ROAA (%) |
Core3
ROAE (%) |
Net
Interest Margin (%) |
Efficiency Ratio
(%) |
Tang.
Book Value (%) |
LTM
EPS (x) |
2017
Est. EPS4 (x) |
2018
Est. EPS4 (x) |
Current
Dividend Yield (%) |
LTM
Dividend Ratio (%) |
Market
Value ($mm) |
||||||||||||||||
|
NBT Bancorp Inc.
|
Norwich, NY
|
NBTB
|
8,945
|
87.2
|
0.62
|
7.46
|
9.08
|
12.40
|
149.5
|
0.96
|
9.24
|
3.42
|
60.0
|
248
|
19.2
|
18.9
|
18.0
|
2.5
|
49.7
|
1,600
|
||||||||||||||||
|
Community Bank System, Inc.
|
De Witt, NY
|
CBU
|
8,914
|
67.2
|
0.29
|
8.16
|
10.35
|
18.79
|
54.3
|
1.28
|
9.07
|
3.70
|
59.0
|
343
|
22.4
|
22.5
|
20.8
|
2.3
|
54.0
|
2,817
|
||||||||||||||||
|
S&T Bancorp, Inc.
|
Indiana, PA
|
STBA
|
7,065
|
105.7
|
0.85
|
8.26
|
8.92
|
12.02
|
374.2
|
1.10
|
8.89
|
3.46
|
52.6
|
225
|
16.9
|
16.1
|
14.8
|
2.2
|
37.0
|
1,261
|
||||||||||||||||
|
First Commonwealth Financial Corporation
|
Indiana, PA
|
FCF
|
6,809
|
98.8
|
0.84
|
8.52
|
9.85
|
12.25
|
233.4
|
0.98
|
8.71
|
3.36
|
58.6
|
201
|
17.2
|
16.6
|
14.8
|
2.5
|
40.8
|
1,236
|
||||||||||||||||
|
Flushing Financial Corporation
|
Uniondale, NY
|
FFIC
|
6,231
|
112.8
|
0.56
|
8.19
|
8.92
|
14.52
|
548.0
|
0.69
|
8.17
|
2.96
|
60.8
|
159
|
19.7
|
16.9
|
16.5
|
2.6
|
29.5
|
812
|
||||||||||||||||
|
Dime Community Bancshares, Inc.
|
Brooklyn, NY
|
DCOM
|
6,095
|
127.6
|
0.23
|
8.57
|
9.91
|
12.98
|
906.5
|
0.71
|
7.36
|
2.63
|
48.9
|
141
|
17.5
|
15.2
|
13.4
|
2.9
|
61.5
|
738
|
||||||||||||||||
|
Beneficial Bancorp, Inc.
|
Philadelphia, PA
|
BNCL
|
5,862
|
96.1
|
0.41
|
15.07
|
16.18
|
23.03
|
175.9
|
0.61
|
3.36
|
3.06
|
71.6
|
134
|
32.1
|
33.4
|
28.1
|
1.6
|
46.2
|
1,152
|
||||||||||||||||
|
Lakeland Bancorp, Inc.
|
Oak Ridge, NJ
|
LBAI
|
5,248
|
92.5
|
0.57
|
8.20
|
8.97
|
13.29
|
375.3
|
0.97
|
9.38
|
3.37
|
56.1
|
213
|
18.0
|
17.9
|
15.7
|
2.1
|
37.6
|
890
|
||||||||||||||||
|
TrustCo Bank Corp NY
|
Glenville, NY
|
TRST
|
4,887
|
82.1
|
0.85
|
8.97
|
9.12
|
19.15
|
22.4
|
0.88
|
9.80
|
3.11
|
55.6
|
169
|
17.4
|
17.1⁵
|
13.8⁵
|
3.4
|
58.3
|
739
|
||||||||||||||||
|
Kearny Financial Corp.
|
Fairfield, NJ
|
KRNY
|
4,796
|
109.4
|
0.52
|
21.02
|
21.92
|
32.35
|
226.7
|
0.42
|
1.70
|
2.40
|
68.6
|
132
|
NM
|
NM
|
NM
|
0.8
|
42.9
|
1,287
|
||||||||||||||||
|
ConnectOne Bancorp, Inc.
|
Englewood Cliffs, NJ
|
CNOB
|
4,461
|
106.4
|
1.85
|
9.08
|
9.44
|
11.83
|
523.2
|
0.68
|
5.77
|
3.36
|
43.8
|
185
|
23.9
|
14.1
|
12.2
|
1.3
|
28.6
|
723
|
||||||||||||||||
|
Univest Corporation of Pennsylvania
|
Souderton, PA
|
UVSP
|
4,274
|
99.3
|
0.62
|
8.06
|
8.75
|
12.44
|
210.2
|
0.93
|
7.54
|
3.79
|
67.7
|
243
|
28.0
|
17.6
|
14.7
|
2.7
|
84.2
|
801
|
||||||||||||||||
|
Oritani Financial Corp.
|
Township of Washington, NJ
|
ORIT
|
4,126
|
132.9
|
0.26
|
13.49
|
13.64
|
16.13
|
549.8
|
1.11
|
7.85
|
2.86
|
39.1
|
142
|
18.0
|
17.2
|
17.3
|
4.1
|
93.0
|
791
|
||||||||||||||||
|
TriState Capital Holdings, Inc.
|
Pittsburgh, PA
|
TSC
|
4,075
|
106.6
|
0.45
|
7.31
|
7.56
|
12.39
|
314.7
|
0.79
|
8.49
|
2.20
|
66.0
|
242
|
23.9
|
20.6
|
15.7
|
0.0
|
0.0
|
710
|
||||||||||||||||
| (1) |
Nonperforming assets defined as nonaccrual loans and leases, renegotiated loans and leases, and real estate owned
|
| (2) |
CRE defined as total non-owner-occupied CRE loans (including CLD loans), as defined in the 2006 FED guidance; most recent regulatory data available used
|
| (3) |
Core income defined as net income after taxes and before extraordinary items, less net income attributable to non-controlling interest, gain on the sale of held to maturity and available for sale securities, amortization of intangibles, goodwill and nonrecurring items
|
| (4) |
Price/ forward earnings multiples per analyst consensus median estimates from CapitalIQ
|
| (5) |
Price/ forward earnings multiples per analyst consensus median estimates from SNL Financial
|
| Note: |
Includes banks and thrifts traded on the NYSE or NASDAQ headquartered in New Jersey, New York, or Pennsylvania with assets between $3.5Bn and $9.0Bn (excluding targets of announced mergers)
|
| Note: |
"NM" is defined as having an earnings multiple that is either negative or in excess of 40x
|
| Source: |
SNL Financial
|
|
Risk Free Rate
|
2.14%
|
Based on Normalized 10yr US Treasury
|
||||
|
Equity Risk Premium
|
5.86%
|
Per Duff & Phelps 2017 Valuation Handbook
|
||||
|
Size Premium
|
3.67%
|
Per Duff & Phelps 2017 Valuation Handbook
|
||||
|
Industry Premium
|
1.09%
|
Per Duff & Phelps 2017 Valuation Handbook
|
||||
|
Discount Rate
|
12.76%
|
|||||
|
Risk Free Rate
|
2.14%
|
Based on Normalized 10yr US Treasury
|
||||
|
Equity Risk Premium
|
5.86%
|
Per Duff & Phelps 2017 Valuation Handbook
|
||||
|
Size Premium
|
1.75%
|
Per Duff & Phelps 2017 Valuation Handbook
|
||||
|
Industry Premium
|
1.09%
|
Per Duff & Phelps 2017 Valuation Handbook
|
||||
|
Discount Rate
|
10.84%
|
|||||