SCHELL
BRAY AYCOCK ABEL & LIVINGSTON PLLC
P.O.
Box 21847
Greensboro,
North Carolina 27420
|
|
Re:
|
FNB
United Corp.
|
|
Preliminary
Proxy Statement filed December 9, 2008
|
||
File
No. 000-13823
|
Very
truly yours,
|
|
/s/ Melanie
Samson Tuttle
|
|
Melanie
Samson Tuttle
|
(in
thousands – except per share data)
|
Historical
12
Months
Ended
|
Pro
Forma
12
Months
Ended
Minimum
(1)
|
Pro
Forma
12
Months
Ended
Maximum
(1)
|
|||||||||
12/31/2007
|
12/31/2007
|
12/31/2007
|
||||||||||
Total
interest income
|
$ | 126,640 | $ | 126,640 | $ | 126,640 | ||||||
Total
interest expense (2)
|
63,028 | 62,100 | 60,245 | |||||||||
Net
interest income
|
63,612 | 64,540 | 66,395 | |||||||||
Provision
for loan and lease losses
|
5,514 | 5,514 | 5,514 | |||||||||
Net
interest income after provision for loan and lease losses
|
58,098 | 59,026 | 60,881 | |||||||||
Total
noninterest income
|
21,593 | 21,593 | 21,593 | |||||||||
Total
noninterest expense
|
61,044 | 61,044 | 61,044 | |||||||||
Applicable
income taxes (3)
|
6,286 | 6,611 | 7,260 | |||||||||
Net
income
|
12,361 | 12,964 | 14,170 | |||||||||
Dividends
on preferred stock (4)
|
0 | 1,072 | 3,215 | |||||||||
Net
income available to common shareholders
|
$ | 12,361 | $ | 11,892 | $ | 10,955 | ||||||
PER
COMMON SHARE DATA
|
||||||||||||
Earnings
per share, basic
|
$ | 1.09 | $ | 1.05 | $ | 0.97 | ||||||
Earnings
per share, diluted
|
$ | 1.09 | $ | 1.00 | $ | 0.85 | ||||||
Cash
dividends declared
|
$ | 0.60 | $ | 0.60 | $ | 0.60 | ||||||
Average
number of shares outstanding
|
11,322 | 11,322 | 11,322 | |||||||||
Average
number of shares outstanding diluted (5)
|
11,336 | 11,877 | 12,957 |
(1)
|
The
income statement effect is given assuming the cash proceeds were received
at the beginning of the period. The minimum amounts reflect the
pro forma impact assuming minimum estimated proceeds from the issuance of
preferred stock (approximately $18.1 million) and issuance of warrants for
711,000 shares. The maximum amounts reflect the pro forma
impact assuming maximum estimated proceeds from the issuance of preferred
stock (approximately $54.3 million) and issuance of warrants for 2,134,000
shares.
|
(2)
|
The
cash proceeds are assumed to be used initially to pay down short-term
borrowings at the weighted- average correspondent bank overnight lending
rate of 5.125%. Subsequent redeployment of the funds is
anticipated, but the timing of such redeployment is
uncertain.
|
(3)
|
Income
taxes on incremental income due to the pay down of short-term borrowings
are assumed to be 35%.
|
(4)
|
This
amount includes dividends paid on the preferred stock and accretion of the
discount recorded at issuance. The discount on the preferred
stock is amortized over a five-year period using the effective yield
method.
|
(5)
|
Treasury
stock method was used for purposes of evaluating the effect of the
warrants on diluted shares
outstanding.
|
(in
thousands – except per share data)
|
Historical
9
Months
Ended
|
Pro
Forma
9
Months
Ended
Minimum
(1)
|
Pro
Forma
9
Months
Ended
Maximum
(1)
|
|||||||||
09/30/2008
|
09/30/2008
|
09/30/2008
|
||||||||||
Total
interest income
|
$ | 87,391 | $ | 87,391 | $ | 87,391 | ||||||
Total
interest expense(2)
|
41,410 | 41,073 | 40,401 | |||||||||
Net
interest income
|
45,981 | 46,318 | 46,990 | |||||||||
Provision
for loan and lease losses
|
12,267 | 12,267 | 12,267 | |||||||||
Net
interest income after provision for loan and lease losses
|
33,714 | 34,051 | 34,723 | |||||||||
Total
noninterest income
|
15,693 | 15,693 | 15,693 | |||||||||
Total
noninterest expense
|
48,292 | 48,292 | 48,292 | |||||||||
Applicable
income taxes (3)
|
363 | 481 | 716 | |||||||||
Net
income
|
752 | 971 | 1,408 | |||||||||
Dividends
on preferred stock (4)
|
0 | 804 | 2,411 | |||||||||
Net
income available to common shareholders
|
$ | 752 | $ | 167 | $ | (1,003 | ) | |||||
PER
COMMON SHARE DATA
|
||||||||||||
Earnings
per share, basic
|
$ | 0.07 | $ | 0.01 | $ | (0.09 | ) | |||||
Earnings
per share, diluted
|
$ | 0.07 | $ | 0.01 | $ | (0.09 | ) | |||||
Cash
dividends declared
|
$ | 0.35 | $ | 0.35 | $ | 0.35 | ||||||
Average
number of shares outstanding
|
11,408 | 11,408 | 11,408 | |||||||||
Average
number of shares outstanding diluted(5)
|
11,411 | 11,844 | 11,408 |
(1)
|
The
income statement effect is given assuming the cash proceeds were received
at the beginning of the period. The minimum amounts reflect the
pro forma impact assuming minimum estimated proceeds from the issuance of
preferred stock (approximately $18.1 million) and issuance of warrants for
711,000 shares. The maximum amounts reflect the pro forma
impact assuming maximum estimated proceeds from the issuance of preferred
stock (approximately $54.3 million) and issuance of warrants for 2,134,000
shares.
|
(2)
|
The
cash proceeds are assumed to be used initially to pay down short-term
borrowings at the weighted- average correspondent bank overnight lending
rate of 2.478%. Subsequent redeployment of the funds is
anticipated, but the timing of such redeployment is
uncertain.
|
(3)
|
Income
taxes on incremental income due to the pay down of short-term borrowings
are assumed to be 35%.
|
(4)
|
This
amount includes dividends paid on the preferred stock and accretion of the
discount recorded at issuance. The discount on the preferred
stock is amortized over a five-year period using the effective yield
method.
|
(5)
|
Treasury
stock method was used for purposes of evaluating the effect of the
warrants on diluted shares
outstanding.
|
(in
thousands – except per share data)
|
Historical
As
of
|
Pro
Forma
Minimum
(1)
|
Pro
Forma
Maximum
(1)
|
|||||||||
ASSETS
|
09/30/2008
|
09/30/2008
|
09/30/2008
|
|||||||||
Cash
and due from banks
|
$ | 35,550 | $ | 35,550 | $ | 35,550 | ||||||
Securities
|
221,384 | 221,384 | 221,384 | |||||||||
Other
short-term investments
|
207 | 207 | 207 | |||||||||
Total
portfolio loans and leases
|
1,589,101 | 1,589,101 | 1,589,101 | |||||||||
Allowances
for loans and lease losses
|
(26,750 | ) | (26,750 | ) | (26,750 | ) | ||||||
Other
assets
|
251,634 | 251,634 | 251,634 | |||||||||
Total
assets
|
$ | 2,071,126 | $ | 2,071,126 | $ | 2,071,126 | ||||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||||||
Total
deposits
|
$ | 1,519,682 | $ | 1,519,682 | $ | 1,519,682 | ||||||
Federal
Funds purchased
|
9,000 | 0 | 0 | |||||||||
Other
short-term borrowings (2)
|
49,500 | 40,400 | 4,200 | |||||||||
Other
liabilities
|
96,938 | 96,938 | 96,938 | |||||||||
Long-term
debt
|
184,589 | 184,589 | 184,589 | |||||||||
Total
liabilities
|
$ | 1,859,709 | $ | 1,841,609 | $ | 1,805,409 | ||||||
Common
stock
|
28,555 | 28,555 | 28,555 | |||||||||
Preferred
stock (3)
|
0 | 18,100 | 54,300 | |||||||||
Warrants
discount (3)
|
0 | (1,000 | ) | (3,000 | ) | |||||||
Capital
surplus
|
114,593 | 114,593 | 114,593 | |||||||||
Warrants
(3)
|
0 | 1,000 | 3,000 | |||||||||
Retained
earnings
|
70,609 | 70,609 | 70,609 | |||||||||
Accumulated
other comprehensive
|
(2,340 | ) | (2,340 | ) | (2,340 | ) | ||||||
Total
shareholders’ equity
|
$ | 211,417 | $ | 229,517 | $ | 265,717 | ||||||
Total
liabilities and shareholders’ equity
|
$ | 2,071,126 | $ | 2,071,126 | $ | 2,071,126 | ||||||
REGULATORY
CAPITAL RATIOS
|
||||||||||||
Tier
1 capital
|
7.21 | % | 8.21 | % | 10.20 | % | ||||||
Total
risk-based capital
|
10.50 | % | 11.50 | % | 13.49 | % | ||||||
Tier
1 leverage
|
6.73 | % | 7.67 | % | 9.52 | % |
(1)
|
The
balance sheet effect is given assuming the cash proceeds were received at
the balance sheet date. The minimum amounts reflect the pro
forma impact assuming minimum estimated proceeds from the issuance of
preferred stock (approximately $18.1 million). The maximum
amounts reflect the pro forma impact assuming maximum estimated proceeds
from the issuance of preferred stock (approximately $54.3
million).
|
(2)
|
The
cash proceeds are assumed to be used initially to pay down other
short-term borrowings. Subsequent redeployment of the funds is
anticipated, but the timing of such redeployment is
uncertain.
|
(3)
|
The
carrying values of the preferred stock and the warrants expected to be
issued to the DOT are based on their estimated relative fair
values. The fair value of the preferred stock was estimated
using a 12.00% discount rate and a ten-year expected life. The
fair value of the warrants was estimated using a Black-Scholes
valuation. The Black-Scholes valuation requires assumptions
regarding the Corporation’s common stock price, dividend yield, stock
price volatility, and a risk-free rate. The assumptions used
for these estimated fair values may be different from the assumptions used
at the time of the receipt of the cash proceeds from the DOT due to
changing economic, market and other conditions and factors set forth under
“Forward-Looking Statements” in this proxy
statement.
|
[
]
|
Preliminary
Proxy Statement
|
[ ]
|
Confidential,
for Use of the Commission Only (as permitted by Rule
14a-6(e)(2))
|
[X]
|
Definitive
Proxy Statement
|
[ ]
|
Definitive
Additional Materials
|
[ ]
|
Soliciting
Material Pursuant to Section
240.14a-12
|
[X]
|
No
fee required.
|
[ ]
|
Fee
computed on table below per Exchange Act Rules 14a-6(i)(4) and
O-11.
|
|
1)
|
Title
of each class of securities to which transaction
applies:
|
|
2)
|
Aggregate
number of securities to which transaction
applies:
|
|
3)
|
Per
unit price or other underlying value of transaction computed pursuant to
Exchange Act Rule O-11 (Set forth the amount on which the filing fee is
calculated and state how it was
determined):
|
|
4)
|
Proposed
maximum aggregate value of
transaction:
|
|
5)
|
Total
fee paid:
|
[ ]
|
Fee
paid previously with preliminary
materials.
|
[ ]
|
Check
box if any part of the fee is offset as provided by Exchange Act Rule
O-11(a)(2) and identify the filing for which the offsetting fee was paid
previously. Identify the previous filing by registration
statement number, or the Form or Schedule and the date of its
filing.
|
|
1)
|
Amount
Previously Paid:
|
|
2)
|
Form,
Schedule or Registration Statement
No.:
|
|
3)
|
Filing
Party:
|
|
4)
|
Date
Filed:
|
|
1.
|
To
consider and act upon a proposal to amend the Corporation’s articles of
incorporation to provide that the Corporation’s currently authorized
preferred stock, consisting of 200,000 shares, shall no longer be
nonvoting.
|
|
2.
|
To
consider and vote on any proposal to adjourn the special meeting to a
later date or dates, if necessary, to permit further solicitation of
proxies if there are not sufficient votes at the time of the meeting to
approve the amendment to the Corporation’s articles of
incorporation.
|
|
3.
|
To
transact any other business as may properly come before the meeting or any
adjournment thereof.
|
By
Order of the Board of Directors
|
|
/s/
R. Larry Campbell
|
|
R.
Larry Campbell
|
|
Secretary
|
|
●
|
By
completing the accompanying form of proxy and returning it in the envelope
provided;
|
|
●
|
By
submitting your vote by telephone;
|
|
●
|
By
submitting your vote electronically via the Internet;
or
|
|
●
|
By
attending the Special Meeting and casting your vote in
person.
|
|
rank
senior to common stock,
|
|
for
bank holding companies like FNB United, pay cumulative compounded
quarterly dividends at the rate of 5% per annum for five years and 9% per
annum thereafter,
|
|
entitle
their holder(s) to elect two directors if the participating institution
fails to pay dividends on the Program preferred shares for six quarterly
dividend periods, whether or not consecutive, in which event the
authorized number of directors of the participating institution would
automatically be increased by two pursuant to the terms of the Program
preferred shares, and
|
|
will
otherwise be non-voting, other than having class voting rights on the
issuance of any shares ranking senior to the Program preferred shares, any
amendment that adversely affects the terms of the Program preferred
shares, or any merger, exchange or similar transaction which would
adversely affect the rights of the Program preferred
shares.
|
|
without
the consent of the DOT, until the third anniversary of the date of
issuance of the Program preferred shares, increase the amount of dividends
paid on any shares ranking junior to the Program preferred shares, unless
the DOT has transferred the Program preferred shares to third
parties;
|
|
without
the consent of the DOT, redeem any shares ranking junior to the Program
preferred shares until the third anniversary of the date of issuance,
other than shares repurchased in connection with any employee benefit
plans, unless prior to that time the DOT has transferred the Program
preferred shares to third parties,
or
|
|
pay
dividends on or redeem any shares ranking junior to the Program preferred
shares, unless all accrued dividends on the Program preferred shares have
been paid in full.
|
|
limit
the amount of severance paid to its CEO, CFO and three other most-highly
compensated executive officers (the “covered officers”) to no more than
three times the officer’s average W-2 compensation over the five years
prior to separation;
|
|
require
its compensation committees to periodically evaluate the institution’s
compensation program with the assistance of its chief risk officer to
ensure that no incentive compensation plan could lead the covered officers
to take unnecessary and excessive risks that could threaten the value of
the company;
|
|
require
any bonus plan to provide that any covered officer must surrender any
bonus or incentive compensation paid on account of inaccurate financial
statements or metric; and
|
|
prohibit
any participating institution from taking a deduction for federal tax
purposes for compensation paid to any of the covered officers in excess of
$500,000 in any year.
|
|
requiring
the Corporation to apply a portion of its cash resources to fund the
payment of dividends on the Program preferred
shares,
|
|
restricting
the Corporation’s ability to increase the amount of dividends it pays on
its common shares prior to the third anniversary of the Corporation’s
investment in the Capital Purchase
Program,
|
|
prohibiting
the Corporation from paying any dividends on its common shares if the
Corporation is not current in the payment of dividends on the Program
preferred shares,
|
|
limiting
the Corporation’s ability to redeem any common shares, subject to certain
exceptions,
|
|
permitting
the holders of the Program preferred shares to elect two directors, if the
Corporation does not pay dividends for six dividend periods, and to vote
as a class on certain amendments to the Corporation’s articles of
incorporation adversely affecting the Program preferred shares and certain
mergers, exchanges or similar transactions adversely affecting the rights
of the Program preferred shares,
|
|
requiring
the Corporation to reserve additional common shares for issuance upon the
exercise of the 10-year warrant to purchase common shares that it would be
required to issue in connection with the Corporation’s participation in
the Capital Purchase Program, and to register these shares for immediate
resale under the Securities Act of 1933,
and,
|
|
providing
the holders of the Preferred program shares with preferential liquidation
rights.
|
(in
thousands – except per share data)
|
Historical
12
Months
Ended
|
Pro
Forma
12
Months
Ended
Minimum
(1)
|
Pro
Forma
12
Months
Ended
Maximum
(1)
|
|||||||||
12/31/2007
|
12/31/2007
|
12/31/2007
|
||||||||||
Total
interest income
|
$ | 126,640 | $ | 126,640 | $ | 126,640 | ||||||
Total
interest expense (2)
|
63,028 | 62,100 | 60,245 | |||||||||
Net
interest income
|
63,612 | 64,540 | 66,395 | |||||||||
Provision
for loan and lease losses
|
5,514 | 5,514 | 5,514 | |||||||||
Net
interest income after provision for loan and lease
losses
|
58,098 | 59,026 | 60,881 | |||||||||
Total
noninterest income
|
21,593 | 21,593 | 21,593 | |||||||||
Total
noninterest expense
|
61,044 | 61,044 | 61,044 | |||||||||
Applicable
income taxes (3)
|
6,286 | 6,611 | 7,260 | |||||||||
Net
income
|
12,361 | 12,964 | 14,170 | |||||||||
Dividends
on preferred stock (4)
|
0 | 1,038 | 3,115 | |||||||||
Net
income available to common shareholders
|
$ | 12,361 | $ | 11,926 | $ | 11,055 | ||||||
PER
COMMON SHARE DATA
|
||||||||||||
Earnings
per share, basic
|
$ | 1.09 | $ | 1.05 | $ | 0.98 | ||||||
Earnings
per share, diluted
|
$ | 1.09 | $ | 1.00 | $ | 0.85 | ||||||
Cash
dividends declared
|
$ | 0.60 | $ | 0.60 | $ | 0.60 | ||||||
Average
number of shares outstanding
|
11,322 | 11,322 | 11,322 | |||||||||
Average
number of shares outstanding diluted (5)
|
11,336 | 11,877 | 12,957 |
(1)
|
The
income statement effect is given assuming the cash proceeds were received
at the beginning of the period. The minimum amounts reflect the
pro forma impact assuming minimum estimated proceeds from the issuance of
preferred stock (approximately $18.1 million) and issuance of warrants for
711,000 shares. The maximum amounts reflect the pro forma
impact assuming maximum estimated proceeds from the issuance of preferred
stock (approximately $54.3 million) and issuance of warrants for 2,134,000
shares.
|
(2)
|
The
cash proceeds are assumed to be used initially to pay down short-term
borrowings at the weighted- average correspondent bank overnight lending
rate of 5.125%. Subsequent redeployment of the funds is
anticipated, but the timing of such redeployment is
uncertain.
|
(3)
|
Income
taxes on incremental income due to the pay down of short-term borrowings
are assumed to be 35%.
|
(4)
|
This
amount includes dividends paid on the preferred stock and accretion of the
discount recorded at issuance. The discount on the preferred
stock is amortized over a five-year period using the effective yield
method.
|
(5)
|
Treasury
stock method was used for purposes of evaluating the effect of the
warrants on diluted shares
outstanding.
|
(in
thousands – except per share data)
|
Historical
9
Months
Ended
|
Pro
Forma
9
Months
Ended
Minimum
(1)
|
Pro
Forma
9
Months
Ended
Maximum
(1)
|
|||||||||
09/30/2008
|
09/30/2008
|
09/30/2008
|
||||||||||
Total
interest income
|
$ | 87,391 | $ | 87,391 | $ | 87,391 | ||||||
Total
interest expense(2)
|
41,410 | 41,073 | 40,401 | |||||||||
Net
interest income
|
45,981 | 46,318 | 46,990 | |||||||||
Provision
for loan and lease losses
|
12,267 | 12,267 | 12,267 | |||||||||
Net
interest income after provision for loan and lease
losses
|
33,714 | 34,051 | 34,723 | |||||||||
Total
noninterest income
|
15,693 | 15,693 | 15,693 | |||||||||
Total
noninterest expense
|
48,292 | 48,292 | 48,292 | |||||||||
Applicable
income taxes (3)
|
363 | 481 | 716 | |||||||||
Net
income
|
752 | 971 | 1,408 | |||||||||
Dividends
on preferred stock (4)
|
0 | 779 | 2,336 | |||||||||
Net
income available to common shareholders
|
$ | 752 | $ | 192 | $ | (928 | ) | |||||
PER
COMMON SHARE DATA
|
||||||||||||
Earnings
per share, basic
|
$ | 0.07 | $ | 0.02 | $ | (0.08 | ) | |||||
Earnings
per share, diluted
|
$ | 0.07 | $ | 0.02 | $ | (0.08 | ) | |||||
Cash
dividends declared
|
$ | 0.35 | $ | 0.35 | $ | 0.35 | ||||||
Average
number of shares outstanding
|
11,408 | 11,408 | 11,408 | |||||||||
Average
number of shares outstanding diluted(5)
|
11,411 | 11,844 | 11,408 |
(1)
|
The
income statement effect is given assuming the cash proceeds were received
at the beginning of the period. The minimum amounts reflect the
pro forma impact assuming minimum estimated proceeds from the issuance of
preferred stock (approximately $18.1 million) and issuance of warrants for
711,000 shares. The maximum amounts reflect the pro forma
impact assuming maximum estimated proceeds from the issuance of preferred
stock (approximately $54.3 million) and issuance of warrants for 2,134,000
shares.
|
(2)
|
The
cash proceeds are assumed to be used initially to pay down short-term
borrowings at the weighted- average correspondent bank overnight lending
rate of 2.478%. Subsequent redeployment of the funds is
anticipated, but the timing of such redeployment is
uncertain.
|
(3)
|
Income
taxes on incremental income due to the pay down of short-term borrowings
are assumed to be 35%.
|
(4)
|
This
amount includes dividends paid on the preferred stock and accretion of the
discount recorded at issuance. The discount on the preferred
stock is amortized over a five-year period using the effective yield
method.
|
(5)
|
Treasury
stock method was used for purposes of evaluating the effect of the
warrants on diluted shares
outstanding.
|
(in
thousands – except per share data)
|
Historical
As
of
|
Pro
Forma
Minimum
(1)
|
Pro
Forma
Maximum
(1)
|
|||||||||
ASSETS
|
09/30/2008
|
09/30/2008
|
09/30/2008
|
|||||||||
Cash
and due from banks
|
$ | 35,550 | $ | 35,550 | $ | 35,550 | ||||||
Securities
|
221,384 | 221,384 | 221,384 | |||||||||
Other
short-term investments
|
207 | 207 | 207 | |||||||||
Total
portfolio loans and leases
|
1,589,101 | 1,589,101 | 1,589,101 | |||||||||
Allowances
for loans and lease losses
|
(26,750 | ) | (26,750 | ) | (26,750 | ) | ||||||
Other
assets
|
251,634 | 251,634 | 251,634 | |||||||||
Total
assets
|
$ | 2,071,126 | $ | 2,071,126 | $ | 2,071,126 | ||||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||||||
Total
deposits
|
$ | 1,519,682 | $ | 1,519,682 | $ | 1,519,682 | ||||||
Federal
Funds purchased
|
9,000 | 0 | 0 | |||||||||
Other
short-term borrowings (2)
|
49,500 | 40,400 | 4,200 | |||||||||
Other
liabilities
|
96,938 | 96,938 | 96,938 | |||||||||
Long-term
debt
|
184,589 | 184,589 | 184,589 | |||||||||
Total
liabilities
|
$ | 1,859,709 | $ | 1,841,609 | $ | 1,805,409 | ||||||
Common
stock
|
28,555 | 28,555 | 28,555 | |||||||||
Preferred
stock (3)
|
0 | 18,100 | 54,300 | |||||||||
Discount
on preferred stock (3)
|
0 | (833 | ) | (2,500 | ) | |||||||
Capital
surplus
|
114,593 | 114,593 | 114,593 | |||||||||
Warrants
(3)
|
0 | 833 | 2,500 | |||||||||
Retained
earnings
|
70,609 | 70,609 | 70,609 | |||||||||
Accumulated
other comprehensive
|
(2,340 | ) | (2,340 | ) | (2,340 | ) | ||||||
Total
shareholders’ equity
|
$ | 211,417 | $ | 229,517 | $ | 265,717 | ||||||
Total
liabilities and shareholders’ equity
|
$ | 2,071,126 | $ | 2,071,126 | $ | 2,071,126 | ||||||
REGULATORY
CAPITAL RATIOS
|
||||||||||||
Tier
1 capital
|
7.21 | % | 8.21 | % | 10.20 | % | ||||||
Total
risk-based capital
|
10.50 | % | 11.50 | % | 13.49 | % | ||||||
Tier
1 leverage
|
6.73 | % | 7.67 | % | 9.52 | % |
(1)
|
The
balance sheet effect is given assuming the cash proceeds were received at
the balance sheet date. The minimum amounts reflect the pro
forma impact assuming minimum estimated proceeds from the issuance of
preferred stock (approximately $18.1 million). The maximum
amounts reflect the pro forma impact assuming maximum estimated proceeds
from the issuance of preferred stock (approximately $54.3
million).
|
(2)
|
The
cash proceeds are assumed to be used initially to pay down other
short-term borrowings. Subsequent redeployment of the funds is
anticipated, but the timing of such redeployment is
uncertain.
|
(3)
|
The
carrying values of the preferred stock and the warrants expected to be
issued to the DOT are based on their estimated relative fair
values. The fair value of the preferred stock was estimated
using a 12.00% discount rate and a five-year expected life. The
fair value of the warrants was estimated using a Black-Scholes
valuation. The Black-Scholes valuation requires assumptions
regarding the Corporation’s common stock price, dividend yield, stock
price volatility, and a risk-free rate. The assumptions used
for these estimated fair values may be different from the assumptions used
at the time of the receipt of the cash proceeds from the DOT due to
changing economic, market and other conditions and factors set forth under
“Forward-Looking Statements” in this proxy
statement.
|
Amount
and Nature of
|
Percent
|
|||||||
Name
|
Beneficial
Ownership (1) (2)
|
of
Class
|
||||||
Jacob
F. Alexander III
|
3,751 | * | ||||||
Robert
O. Bratton
|
- | * | ||||||
Larry
E. Brooks
|
21,626 | * | ||||||
James
M. Campbell, Jr.
|
84,193 | * | ||||||
R.
Larry Campbell
|
80,238 | (3) | * | |||||
Darrell
L. Frye
|
15,750 | * | ||||||
R.
Mark Hensley
|
17,764 | * | ||||||
Hal
F. Huffman, Jr.
|
43,402 | * | ||||||
Thomas
A. Jordan
|
55,485 | * | ||||||
Jerry
A. Little
|
12,049 | * | ||||||
Lynn
S. Lloyd
|
23,944 | * | ||||||
H.
Ray McKenney, Jr.
|
91,399 | * | ||||||
Eugene
B. McLaurin, II
|
17,841 | * | ||||||
Michael
C. Miller
|
124,780 | (4) | 1.09 | % | ||||
R.
Reynolds Neely, Jr.
|
161,160 | (5) | 1.41 | % | ||||
J.
M. Ramsay III
|
90,411 | * | ||||||
Suzanne
B. Rudy
|
1,400 | * | ||||||
Mark
A. Severson
|
10,616 | * | ||||||
Carl
G. Yale
|
14,500 | * | ||||||
Directors
and executive officers
|
870,309 | (3)(4)(5) | 7.52 | % | ||||
as a group (19 persons)
|
(1)
|
Includes
shares held by directors’ and executive officers’ immediate families,
including spouse and/or children residing in same
household. Does not include 1,000 shares owned by the Ferree
Educational and Welfare Fund, of which Mr. Miller is a trustee and
treasurer.
|
(2)
|
Includes
shares subject to stock options exercisable as of December 18, 2008 or
within 60 days thereafter for Mr. J. Campbell (13,500 shares), Mr. R.
Campbell (19,500 shares), Mr. Frye (13,500 shares), Mr. Jordan (13,500
shares), Mr. McKenney (5,287 shares), Mr. McLaurin (4,500 shares), Mr.
Miller (53,500 shares), Mr. Neely (13,500 shares), Mr. Ramsay (5,000
shares), Mr. Hensley (12,500 shares), Mr. Severson (1,500 shares) and all
directors and executive officers as a group (155,787
shares). With respect to executive officers, also includes
shares allocated to such persons’ individual accounts under the
Corporation’s 401(k) plan as follows: Mr. Miller (8,783
shares), Mr. Campbell (3,924 shares), Mr. Hensley (1,097 shares) and Mr.
Severson (116 shares).
|
(3)
|
22,000
of these shares are pledged to Silverton Bank to secure a loan made to Mr.
Campbell.
|
(4)
|
19,440
of these shares are pledged to Silverton Bank to secure a loan made to Mr.
Miller.
|
(5)
|
Includes
70,143 shares held of record by the estate of Mr. Neely’s mother, Stella
H. Neely, and over which Mr. Neely and his sister have joint voting and
dispository control as co-executors. All of these 70,143 shares
are pledged to CommunityONE Bank to secure a loan made to the Stella H.
Neely Estate.
|
By
Order of the Board of Directors
|
|
/s/
Michael C. Miller
|
|
Michael
C. Miller
|
|
Chairman
and President
|