|
TIME AND DATE
|
| | 11:00 a.m., local time, on September 21, 2022. | |
|
PLACE
|
| | 紐約約克敦高地,Strang Blvd.2651,Suite 100。 | |
|
BUSINESS ITEMS
|
| |
(1)
批准和通過Brookline Bancorp,Inc.(“Brookline”)和PCSB Financial Corporation(“PCSB”)之間於2022年5月23日簽署的合併協議和計劃(“合併協議”),並批准合併協議預期的交易(“合併”,以及統稱為“PCSB合併建議”);
|
|
| | | |
(2)
批准一項不具約束力的諮詢建議,批准支付給與合併有關的PCSB指定高管的薪酬(“PCSB薪酬建議”);以及
|
|
| | | |
(3)
如有需要或適當,批准PCSB特別會議休會,以在PCSB特別會議舉行時票數不足以批准PCSB合併建議時徵集額外代表,或確保對所附委託書/招股説明書的任何補充或修訂及時提供給PCSB股東(“PCSB休會建議”)。
|
|
|
RECORD DATE
|
| | PCSB董事會將2022年7月8日的閉幕時間定為PCSB特別會議的記錄日期。只有截至PCSB特別會議記錄日期收盤時的PCSB普通股記錄持有人才有權獲得PCSB特別會議或其任何延期或延期的通知。只有PCSB普通股的記錄持有人才有權在PCSB特別會議或其任何延期或延期上投票。 | |
|
PROXY VOTING
|
| | 重要的是要在會議上代表您的股份並進行投票。您可以通過互聯網、電話或通過填寫並返回發送給您的代理卡或投票指導卡來投票。在會議上行使委託書之前,您可以按照委託書中的説明隨時撤銷委託書。 | |
|
NO APPRAISAL RIGHTS
|
| | 根據馬裏蘭州的法律,PCSB普通股股東沒有評估權。 | |
|
董事會建議
|
| | PCSB董事會一致建議PCSB股東投票支持PCSB合併提案、PCSB薪酬提案和PCSB休會提案。 | |
| | | | 董事會命令, | |
| | |
Page
|
| |||
關於合併和特別會議的問答
|
| | | | 1 | | |
Brookline市場價格和股息信息
|
| | | | 6 | | |
SUMMARY
|
| | | | 7 | | |
The Companies
|
| | | | 7 | | |
The PCSB Special Meeting
|
| | | | 8 | | |
The Merger
|
| | | | 9 | | |
RISK FACTORS
|
| | | | 18 | | |
有關前瞻性信息的警示聲明
|
| | | | 23 | | |
未經審計的備考簡明合併財務信息
|
| | | | 25 | | |
THE COMPANIES
|
| | | | 32 | | |
Brookline
|
| | | | 32 | | |
PCSB
|
| | | | 32 | | |
THE PCSB SPECIAL MEETING
|
| | | | 33 | | |
會議日期、時間和地點
|
| | | | 33 | | |
Who Can Vote and Quorum
|
| | | | 33 | | |
需要投票;棄權和未投票的處理
|
| | | | 34 | | |
PCSB股份所有權,參加PCSB特別會議
|
| | | | 34 | | |
員工持股計劃和401(K)計劃參與者投票
|
| | | | 35 | | |
Proxies
|
| | | | 35 | | |
Voting by Proxy
|
| | | | 36 | | |
代理的可撤銷性
|
| | | | 36 | | |
代理材料的交付
|
| | | | 36 | | |
代理徵集
|
| | | | 37 | | |
PCSB特別會議之前的其他事項
|
| | | | 37 | | |
Appraisal Rights
|
| | | | 37 | | |
PROPOSAL NO. 1 – PCSB MERGER PROPOSAL
|
| | | | 38 | | |
General
|
| | | | 38 | | |
Background of the Merger
|
| | | | 38 | | |
Reasons for the Merger
|
| | | | 42 | | |
PCSB董事會推薦
|
| | | | 44 | | |
PCSB財務顧問意見
|
| | | | 44 | | |
某些未經審計的財務信息
|
| | | | 55 | | |
Brookline合併的原因
|
| | | | 58 | | |
Accounting Treatment
|
| | | | 59 | | |
結賬後資本化
|
| | | | 59 | | |
合併中發行的Brookline普通股上市
|
| | | | 59 | | |
普通股持有量和流通股數量
|
| | | | 60 | | |
PCSB董事和高管在合併中的利益
|
| | | | 60 | | |
金色降落傘補償
|
| | | | 67 | | |
THE MERGER AGREEMENT
|
| | | | 69 | | |
Structure of the Merger
|
| | | | 69 | | |
Closing of the Merger
|
| | | | 69 | | |
尚存公司董事會
|
| | | | 69 | | |
| | |
Page
|
| |||
Merger Consideration
|
| | | | 69 | | |
Election Procedures
|
| | | | 70 | | |
分配流程
|
| | | | 70 | | |
Brookline普通股交換PCSB股票
|
| | | | 73 | | |
PCSB股票期權的處理
|
| | | | 74 | | |
PCSB限售股的處理
|
| | | | 74 | | |
Conditions to the Merger
|
| | | | 74 | | |
No Solicitation
|
| | | | 77 | | |
Termination
|
| | | | 78 | | |
Termination Fee
|
| | | | 80 | | |
Nasdaq Listing
|
| | | | 81 | | |
賠償和保險
|
| | | | 81 | | |
待合併的業務行為
|
| | | | 81 | | |
Employee Benefits
|
| | | | 84 | | |
Other Covenants
|
| | | | 85 | | |
陳述和保修
|
| | | | 85 | | |
Expenses
|
| | | | 87 | | |
Waiver / Amendments
|
| | | | 87 | | |
合併需要監管部門的批准
|
| | | | 87 | | |
THE VOTING AGREEMENTS
|
| | | | 89 | | |
合併的重大美國聯邦所得税後果
|
| | | | 90 | | |
合併的税務後果
|
| | | | 91 | | |
收到獨家Brookline普通股
|
| | | | 91 | | |
Receipt of Solely Cash
|
| | | | 91 | | |
收到Brookline普通股和現金
|
| | | | 92 | | |
零碎股份套現
|
| | | | 92 | | |
Tax Opinions
|
| | | | 92 | | |
信息報告和備份扣留
|
| | | | 93 | | |
Other Tax Consequences
|
| | | | 93 | | |
Brookline的股本説明
|
| | | | 94 | | |
股權對比
|
| | | | 95 | | |
提案2 - PCSB補償方案
|
| | | | 102 | | |
提案3 - PCSB休會提案
|
| | | | 103 | | |
LEGAL MATTERS
|
| | | | 104 | | |
EXPERTS
|
| | | | 104 | | |
未來股東提案
|
| | | | 104 | | |
您可以在哪裏找到更多信息
|
| | | | 105 | | |
MISCELLANEOUS
|
| | | | 107 | | |
Annex A – Merger Agreement
|
| | | | A-1 | | |
Annex B – Opinion of Piper Sandler & Co.
|
| | | | B-1 | | |
| | |
At March 31, 2022
|
| |||||||||||||||||||||||||||
| | |
Brookline
Historical |
| |
PCSB
Historical |
| |
Adjustments
(1)(2) |
| | | | | | | |
Proforma
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和短期投資
|
| | | $ | 293,271 | | | | | $ | 158,892 | | | | | $ | (135,011) | | | | | | (3) | | | | | $ | 317,152 | | |
Securities
|
| | | | 730,558 | | | | | | 448,081 | | | | | | (47,480) | | | | | | (4) | | | | | | 1,131,159 | | |
扣除遞延費用和成本後的貸款
|
| | | | 7,223,130 | | | | | | 1,294,597 | | | | | | (27,172) | | | | | | (5) | | | | | | 8,490,555 | | |
信貸損失準備
|
| | | | (95,463) | | | | | | (8,711) | | | | | | (5,388) | | | | | | (6) | | | | | | (109,562) | | |
銀行房舍和設備
|
| | | | 69,365 | | | | | | 18,904 | | | | | | 500 | | | | | | (7) | | | | | | 88,769 | | |
Goodwill
|
| | | | 160,427 | | | | | | 6,106 | | | | | | 67,513 | | | | | | (8) | | | | | | 234,046 | | |
可識別無形資產
|
| | | | 2,142 | | | | | | 102 | | | | | | 25,491 | | | | | | (9) | | | | | | 27,735 | | |
Other assets
|
| | | | 250,306 | | | | | | 66,570 | | | | | | 13,175 | | | | | | (10) | | | | | | 330,051 | | |
Total Assets
|
| | | $ | 8,633,736 | | | | | $ | 1,984,541 | | | | | $ | (108,372) | | | | | | | | | | | $ | 10,509,905 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 7,094,378 | | | | | $ | 1,624,719 | | | | | $ | 316 | | | | | | (11) | | | | | $ | 8,719,413 | | |
Borrowings
|
| | | | 392,897 | | | | | | 57,101 | | | | | | — | | | | | | | | | | | | 449,998 | | |
Other liabilities
|
| | | | 164,526 | | | | | | 26,329 | | | | | | — | | | | | | | | | | | | 190,855 | | |
Stockholders’ equity
|
| | | | 981,935 | | | | | | 276,392 | | | | | | (108,688) | | | | | | (12) | | | | | | 1,149,639 | | |
總負債和股東權益
|
| | | $ | 8,633,736 | | | | | $ | 1,984,541 | | | | | $ | (108,372) | | | | | | | | | | | $ | 10,509,905 | | |
| | |
Twelve Months Ended December 31, 2021
|
| |||||||||||||||||||||||||||
| | |
Brookline
Historical |
| |
PCSB
Historical |
| |
Adjustments
(1)(2) |
| | | | | | | |
Pro Forma
|
| ||||||||||||
利息和股息收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and leases
|
| | | $ | 297,927 | | | | | $ | 49,499 | | | | | $ | 5,244 | | | | | | (13) | | | | | $ | 352,670 | | |
債務和股權證券
|
| | | | 13,350 | | | | | | 7,693 | | | | | | 10,000 | | | | | | (14) | | | | | | 31,043 | | |
Short term investments
|
| | | | 252 | | | | | | 416 | | | | | | — | | | | | | | | | | | | 668 | | |
利息和股息收入合計
|
| | | | 311,529 | | | | | | 57,608 | | | | | | 15,244 | | | | | | | | | | | | 384,381 | | |
INTEREST EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 20,713 | | | | | | 5,947 | | | | | | (105) | | | | | | (15) | | | | | | 26,555 | | |
Borrowed Funds
|
| | | | 8,443 | | | | | | 1,650 | | | | | | — | | | | | | | | | | | | 10,093 | | |
Total Interest Expense
|
| | | | 29,156 | | | | | | 7,597 | | | | | | (105) | | | | | | | | | | | | 36,648 | | |
Net Interest Income
|
| | | | 282,373 | | | | | | 50,011 | | | | | | 15,349 | | | | | | | | | | | | 347,733 | | |
Less – (Credit) Provision for Credit
Losses |
| | | | (7,837) | | | | | | (612) | | | | | | 13,145 | | | | | | (16) | | | | | | 4,696 | | |
計提貸款損失準備後的淨利息收入
|
| | | | 290,210 | | | | | | 50,623 | | | | | | 2,204 | | | | | | | | | | | | 343,037 | | |
非利息收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fees and service charges
|
| | | | 12,673 | | | | | | 1,551 | | | | | | — | | | | | | | | | | | | 14,224 | | |
貸款級別衍生收益
|
| | | | 4,680 | | | | | | — | | | | | | — | | | | | | | | | | | | 4,680 | | |
Gain (Loss) on investment
securities, net |
| | | | (38) | | | | | | 113 | | | | | | — | | | | | | | | | | | | 75 | | |
Gain on sales of loans
|
| | | | 3,737 | | | | | | 47 | | | | | | — | | | | | | | | | | | | 3,784 | | |
其他非利息收入
|
| | | | 5,937 | | | | | | 1,257 | | | | | | — | | | | | | | | | | | | 7,194 | | |
非利息收入合計
|
| | | | 26,989 | | | | | | 2,968 | | | | | | — | | | | | | | | | | | | 29,957 | | |
非利息支出 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
薪酬和員工福利
|
| | | | 106,786 | | | | | | 23,006 | | | | | | — | | | | | | | | | | | | 129,792 | | |
入住率、設備和數據處理
|
| | | | 33,283 | | | | | | 7,517 | | | | | | — | | | | | | | | | | | | 40,800 | | |
專業服務
|
| | | | 4,694 | | | | | | 1,600 | | | | | | — | | | | | | | | | | | | 6,294 | | |
FDIC Assessment
|
| | | | 2,980 | | | | | | 474 | | | | | | — | | | | | | | | | | | | 3,454 | | |
廣告和營銷
|
| | | | 4,167 | | | | | | 400 | | | | | | — | | | | | | | | | | | | 4,567 | | |
其他非利息支出
|
| | | | 10,698 | | | | | | 1,871 | | | | | | 4,653 | | | | | | (17) | | | | | | 17,222 | | |
非利息支出總額
|
| | | | 162,608 | | | | | | 34,868 | | | | | | 4,653 | | | | | | | | | | | | 202,129 | | |
所得税前收入
|
| | | | 154,591 | | | | | | 18,723 | | | | | | (2,449) | | | | | | | | | | | | 170,865 | | |
所得税撥備
|
| | | | 39,151 | | | | | | 3,819 | | | | | | (618) | | | | | | (18) | | | | | | 42,352 | | |
NET INCOME
|
| | | $ | 115,440 | | | | | $ | 14,904 | | | | | $ | (1,831) | | | | | | | | | | | $ | 128,513 | | |
Basic Earnings Per Share
|
| | | $ | 1.48 | | | | | $ | 1.03 | | | | | $ | — | | | | | | | | | | | $ | 1.43 | | |
稀釋後每股收益
|
| | | $ | 1.48 | | | | | $ | 1.03 | | | | | $ | — | | | | | | | | | | | $ | 1.43 | | |
Basic Average Shares
|
| | | | 77,974,851 | | | | | | 14,438,369 | | | | | | (2,571,387) | | | | | | (19) | | | | | | 89,841,833 | | |
Diluted Average Shares
|
| | | | 78,243,416 | | | | | | 14,475,424 | | | | | | (2,608,442) | | | | | | (19) | | | | | | 90,110,398 | | |
| | |
Three Months Ended March 31, 2022
|
| |||||||||||||||||||||||||||
| | |
Brookline
Historical |
| |
PCSB
Historical |
| |
Adjustments
(1)(2) |
| | | | | | | |
Pro Forma
|
| ||||||||||||
利息和股息收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and leases
|
| | | $ | 71,721 | | | | | $ | 11,943 | | | | | $ | 1,311 | | | | | | (13) | | | | | $ | 84,975 | | |
債務和股權證券
|
| | | | 3,324 | | | | | | 2,152 | | | | | | 2,500 | | | | | | (14) | | | | | | 7,976 | | |
Short term investments
|
| | | | 66 | | | | | | 105 | | | | | | — | | | | | | | | | | | | 171 | | |
利息和股息收入合計
|
| | | | 75,111 | | | | | | 14,200 | | | | | | 3,811 | | | | | | | | | | | | 93,122 | | |
INTEREST EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 3,771 | | | | | | 1,217 | | | | | | (26) | | | | | | (15) | | | | | | 4,962 | | |
Borrowed Funds
|
| | | | 1,492 | | | | | | 266 | | | | | | — | | | | | | | | | | | | 1,758 | | |
Total Interest Expense
|
| | | | 5,263 | | | | | | 1,483 | | | | | | (26) | | | | | | | | | | | | 6,720 | | |
Net Interest Income
|
| | | | 69,848 | | | | | | 12,717 | | | | | | 3,837 | | | | | | | | | | | | 86,402 | | |
Less – (Credit) Provision for Credit
Losses |
| | | | (160) | | | | | | 286 | | | | | | — | | | | | | (16) | | | | | | 126 | | |
計提貸款損失準備後的淨利息收入
|
| | | | 70,008 | | | | | | 12,431 | | | | | | 3,837 | | | | | | | | | | | | 86,276 | | |
非利息收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fees and service charges
|
| | | | 3,247 | | | | | | 390 | | | | | | — | | | | | | | | | | | | 3,637 | | |
貸款級別衍生收益
|
| | | | 686 | | | | | | 333 | | | | | | — | | | | | | | | | | | | 1,019 | | |
Loss (Gain) on investment
securities, net |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Gain on sales of loans
|
| | | | 344 | | | | | | 9 | | | | | | — | | | | | | | | | | | | 353 | | |
其他非利息收入
|
| | | | 1,252 | | | | | | 191 | | | | | | — | | | | | | | | | | | | 1,443 | | |
非利息收入合計
|
| | | | 5,529 | | | | | | 923 | | | | | | — | | | | | | | | | | | | 6,452 | | |
非利息支出 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
薪酬和員工福利
|
| | | | 26,884 | | | | | | 5,737 | | | | | | — | | | | | | | | | | | | 32,621 | | |
入住率、設備和數據處理
|
| | | | 9,362 | | | | | | 1,987 | | | | | | — | | | | | | | | | | | | 11,349 | | |
專業服務
|
| | | | 1,226 | | | | | | 543 | | | | | | — | | | | | | | | | | | | 1,769 | | |
FDIC Assessment
|
| | | | 728 | | | | | | 125 | | | | | | — | | | | | | | | | | | | 853 | | |
廣告和營銷
|
| | | | 1,272 | | | | | | 100 | | | | | | — | | | | | | | | | | | | 1,372 | | |
其他非利息支出
|
| | | | 3,015 | | | | | | 464 | | | | | | 1,163 | | | | | | (17) | | | | | | 4,642 | | |
非利息支出總額
|
| | | | 42,487 | | | | | | 8,956 | | | | | | 1,163 | | | | | | | | | | | | 52,606 | | |
所得税前收入
|
| | | | 33,050 | | | | | | 4,398 | | | | | | 2,674 | | | | | | | | | | | | 40,122 | | |
所得税撥備
|
| | | | 8,345 | | | | | | 924 | | | | | | 675 | | | | | | (18) | | | | | | 9,944 | | |
NET INCOME
|
| | | $ | 24,705 | | | | | $ | 3,474 | | | | | $ | 1,999 | | | | | | | | | | | $ | 30,178 | | |
Basic Earnings Per Share
|
| | | $ | 0.32 | | | | | $ | 0.25 | | | | | $ | — | | | | | | | | | | | $ | 0.34 | | |
稀釋後每股收益
|
| | | $ | 0.32 | | | | | $ | 0.24 | | | | | $ | — | | | | | | | | | | | $ | 0.34 | | |
Basic Average Shares
|
| | | | 77,617,227 | | | | | | 14,165,775 | | | | | | (2,298,793) | | | | | | (19) | | | | | | 89,484,209 | | |
Diluted Average Shares
|
| | | | 77,926,822 | | | | | | 14,197,716 | | | | | | (2,330,734) | | | | | | (19) | | | | | | 89,793,804 | | |
|
控制合同和遣散費合同變更
|
| | | $ | 10.2 | | |
|
終止供應商和系統合同
|
| | | | 2.7 | | |
|
專業費用和律師費
|
| | | | 9.4 | | |
|
其他收購相關費用
|
| | | | 3.3 | | |
|
Pre-tax merger costs
|
| | | | 25.6 | | |
|
Taxes
|
| | | | 4.2 | | |
|
Total merger costs
|
| | | $ | 21.4 | | |
|
沖銷歷史上PCSB的信貸損失撥備
|
| | | $ | 8.7 | | |
|
增加購買的信用惡化(“PCD”)貸款和租賃估計終身信用損失總額的信貸損失準備
|
| | | | (1.0) | | |
|
非PCD貸款和租賃的終身信貸損失估計準備金
|
| | | | (13.1) | | |
| | | | | $ | (5.4) | | |
|
取消PCSB的股東權益
|
| | | $ | (276,392) | | |
|
以反映合併中Brookline普通股的發行情況
|
| | | | 177,530 | | |
|
調整非PCD收購貸款的信貸損失準備,扣除税項
|
| | | | (9,826) | | |
| | | | | $ | (108,688) | | |
| | |
At or for the
Year Ended December 31, 2021 |
| |
At or for the Three
Months Ended March 31, 2022 |
| ||||||
Book value per share: | | | | | | | | | | | | | |
Brookline historical
|
| | | $ | 12.82 | | | | | $ | 12.65 | | |
PCSB historical
|
| | | | 17.92 | | | | | | 18.02 | | |
Pro forma combined
|
| | | | 12.98 | | | | | | 12.85 | | |
相當於PCSB形式的
|
| | | | 17.24 | | | | | | 17.07 | | |
每股有形賬面價值: | | | | | | | | | | | | | |
Brookline historical
|
| | | $ | 10.73 | | | | | $ | 10.56 | | |
PCSB historical
|
| | | | 17.51 | | | | | | 17.62 | | |
Pro forma combined
|
| | | | 10.05 | | | | | | 9.92 | | |
相當於PCSB形式的
|
| | | | 13.35 | | | | | | 13.18 | | |
宣佈的每股現金股息: | | | | | | | | | | | | | |
Brookline historical
|
| | | $ | 0.48 | | | | | $ | 0.125 | | |
PCSB historical
|
| | | | 0.22 | | | | | $ | 0.060 | | |
Pro forma combined
|
| | | | 0.48 | | | | | $ | 0.125 | | |
相當於PCSB形式的
|
| | | | 0.64 | | | | | $ | 0.166 | | |
每股基本淨收入: | | | | | | | | | | | | | |
Brookline historical
|
| | | $ | 1.48 | | | | | $ | 0.32 | | |
PCSB historical
|
| | | | 1.03 | | | | | | 0.25 | | |
Pro forma combined
|
| | | | 1.43 | | | | | | 0.34 | | |
相當於PCSB形式的
|
| | | | 1.90 | | | | | | 0.45 | | |
稀釋後每股淨收益: | | | | | | | | | | | | | |
Brookline historical
|
| | | $ | 1.48 | | | | | $ | 0.32 | | |
PCSB historical
|
| | | | 1.03 | | | | | | 0.24 | | |
Pro forma combined
|
| | | | 1.43 | | | | | | 0.34 | | |
相當於PCSB形式的
|
| | | | 1.90 | | | | | | 0.45 | | |
Exchange ratio
|
| | | | 1.3284 | | | | | | 1.3284 | | |
|
成交價/LTM收益
|
| | | | 21.6x | | |
|
交易價/預計2022財年收益(1)
|
| | | | 20.8x | | |
|
交易價/預計2023財年收益(1)
|
| | | | 19.6x | | |
|
成交價/有形賬面價值
|
| | | | 118.1% | | |
|
交易價格/調整後的有形賬面價值(2)
|
| | | | 127.2% | | |
|
Core Deposit Premium(3)
|
| | | | 3.1% | | |
|
Market Premium as of May 20, 2022
|
| | | | 13.2% | | |
| | |
Beginning Value
May 20, 2021 |
| |
Ending Value
May 20, 2022 |
| ||||||
PCSB
|
| | | | 100% | | | | | | 100.2% | | |
PCSB Peer Group
|
| | | | 100% | | | | | | 99.5% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 93.8% | | |
Nasdaq Bank Index
|
| | | | 100% | | | | | | 86.6% | | |
| | |
Beginning Value
May 20, 2019 |
| |
Ending Value
May 20, 2022 |
| ||||||
PCSB
|
| | | | 100% | | | | | | 94.3% | | |
PCSB Peer Group
|
| | | | 100% | | | | | | 125.7% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 137.4% | | |
Nasdaq Bank Index
|
| | | | 100% | | | | | | 112.4% | | |
| | |
Beginning Value
May 20, 2021 |
| |
Ending Value
May 20, 2022 |
| ||||||
Brookline
|
| | | | 100% | | | | | | 87.7% | | |
Brookline Peer Group
|
| | | | 100% | | | | | | 88.1% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 93.8% | | |
Nasdaq Bank Index
|
| | | | 100% | | | | | | 86.6% | | |
| | |
Beginning Value
May 20, 2019 |
| |
Ending Value
May 20, 2022 |
| ||||||
Brookline
|
| | | | 100% | | | | | | 97.2% | | |
Brookline Peer Group
|
| | | | 100% | | | | | | 93.8% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 137.4% | | |
Nasdaq Bank Index
|
| | | | 100% | | | | | | 112.4% | | |
|
1895 Bancorp of Wisconsin,
Affity BancShares,Inc. Blue Foundry Bancorp 第一西北銀行 Five Star Bancorp HarborOne Bancorp, Inc. HV Bancorp, Inc. Magyar Bancorp, Inc. |
| |
東北社區銀行股份有限公司
Northfield Bancorp,Inc. 探路者銀行股份有限公司 龐塞金融集團有限公司 Provident Bancorp, Inc. 裏士滿互助銀行股份有限公司 沃特斯通金融公司 威廉·佩恩銀行 |
|
| | |
PCSB
|
| |
PCSB
Peer Group Median |
| |
PCSB
Peer Group Mean |
| |
PCSB
Peer Group Low |
| |
PCSB
Peer Group High |
| |||||||||||||||
Market Capitalization ($mm)
|
| | | | 278 | | | | | | 170 | | | | | | 246 | | | | | | 43 | | | | | | 655 | | |
Price / Tangible Book Value (%)
|
| | | | 103 | | | | | | 96 | | | | | | 101 | | | | | | 70 | | | | | | 188 | | |
Price / LTM Earnings Per Share (x)
|
| | | | 17.8 | | | | | | 13.2 | | | | | | 14.1 | | | | | | 7.1 | | | | | | 42.7 | | |
Price / 2022E Earnings Per Share (x)
|
| | | | 17.8 | | | | | | 11.5 | | | | | | 17.0 | | | | | | 9.3 | | | | | | 53.8 | | |
Price / 2023E Earnings Per Share (x)
|
| | | | 17.4 | | | | | | 10.4 | | | | | | 15.5 | | | | | | 7.5 | | | | | | 38.7 | | |
Current Dividend Yield (%)
|
| | | | 1.5 | | | | | | 2.1 | | | | | | 2.3 | | | | | | 1.0 | | | | | | 4.9 | | |
Total Assets ($mm)
|
| | | | 1,985 | | | | | | 1,462 | | | | | | 1,848 | | | | | | 546 | | | | | | 5,516 | | |
Loans / Deposits (%)
|
| | | | 79.7 | | | | | | 93.1 | | | | | | 91.4 | | | | | | 70.0 | | | | | | 111.5 | | |
不良資產(1)/總資產(%)
|
| | | | 0.44 | | | | | | 0.63 | | | | | | 0.70 | | | | | | 0.05 | | | | | | 1.47 | | |
Loan Loss Reserve / Gross Loans (%)
|
| | | | 0.67 | | | | | | 1.13 | | | | | | 1.12 | | | | | | 0.53 | | | | | | 1.52 | | |
Net Charge-offs / Average Loans (%)
|
| | | | 0.00 | | | | | | 0.01 | | | | | | 0.03 | | | | | | (0.18) | | | | | | 0.30 | | |
有形普通股權益/有形資產(%)
|
| | | | 13.66 | | | | | | 12.96 | | | | | | 14.29 | | | | | | 7.44 | | | | | | 23.24 | | |
基於風險的總資本比率(%)
|
| | | | — | | | | | | 15.28 | | | | | | 17.57 | | | | | | 13.07 | | | | | | 28.96 | | |
最近一個季度(MRQ)平均資產回報率(%)
|
| | | | 0.73 | | | | | | 0.96 | | | | | | 0.87 | | | | | | NM | | | | | | 1.51 | | |
平均有形普通股權益MRQ回報率(%)
|
| | | | 5.15 | | | | | | 6.97 | | | | | | 6.93 | | | | | | NM | | | | | | 16.83 | | |
MRQ Net Interest Margin (%)
|
| | | | 2.80 | | | | | | 3.22 | | | | | | 3.37 | | | | | | 2.36 | | | | | | 4.62 | | |
MRQ Cost of Deposits (%)
|
| | | | 0.31 | | | | | | 0.26 | | | | | | 0.27 | | | | | | 0.09 | | | | | | 0.55 | | |
MRQ Efficiency Ratio (%)
|
| | | | 65.1 | | | | | | 66.0 | | | | | | 71.3 | | | | | | 39.8 | | | | | | 102.7 | | |
|
Berkshire Hills Bancorp,Inc. Cambridge Bancorp 卡姆登國家公司 CNB金融公司 ConnectOne Bancorp,Inc. DIME Community BancShares,Inc. Eagle Bancorp, Inc. 金融機構股份有限公司 第一英聯邦金融公司 法拉盛金融公司 Kearny Financial Corp. Lakeland Bancorp, Inc. MetroPoltian Bank Holding Corp. |
| |
NBT Bancorp Inc.
Northfield Bancorp,Inc.(斯塔滕島) Ocean First Financial Corp. OFG Bancorp Peapack-Gladstone金融公司 普惠金融服務有限公司 S&T Bancorp, Inc. 沙泉銀行股份有限公司 湯普金斯金融公司 TrustCo Bank Corp NY Univest Financial Corporation 華盛頓信託銀行股份有限公司 |
|
| | |
Brookline
|
| |
Brookline
Peer Group Median |
| |
Brookline
Peer Group Mean |
| |
Brookline
Peer Group Low |
| |
Brookline
Peer Group High |
| |||||||||||||||
Market Capitalization ($mm)
|
| | | | 1,134 | | | | | | 806 | | | | | | 946 | | | | | | 402 | | | | | | 1,779 | | |
Price / Tangible Book Value (%)
|
| | | | 140 | | | | | | 130 | | | | | | 134 | | | | | | 92 | | | | | | 184 | | |
Price / LTM Earnings Per Share (x)
|
| | | | 10.1 | | | | | | 9.6 | | | | | | 9.6 | | | | | | 6.0 | | | | | | 12.0 | | |
Price / 2022E Earnings Per Share (x)
|
| | | | 11.0 | | | | | | 9.7 | | | | | | 9.8 | | | | | | 7.2 | | | | | | 14.0 | | |
Price / 2023E Earnings Per Share (x)
|
| | | | 10.4 | | | | | | 9.2 | | | | | | 9.1 | | | | | | 6.5 | | | | | | 12.3 | | |
Current Dividend Yield (%)
|
| | | | 3.6 | | | | | | 3.6 | | | | | | 3.5 | | | | | | 0.7 | | | | | | 4.7 | | |
Total Assets ($mm)
|
| | | | 8,634 | | | | | | 7,891 | | | | | | 8,501 | | | | | | 5,018 | | | | | | 13,617 | | |
Loans / Deposits (%)
|
| | | | 101.8 | | | | | | 83.4 | | | | | | 83.1 | | | | | | 67.9 | | | | | | 106.4 | | |
不良資產(1)/總資產(%)
|
| | | | 0.43 | | | | | | 0.38 | | | | | | 0.48 | | | | | | 0.02 | | | | | | 2.24 | | |
Loan Loss Reserve / Gross Loans (%)
|
| | | | 1.32 | | | | | | 1.01 | | | | | | 1.06 | | | | | | 0.56 | | | | | | 2.38 | | |
Net Charge-offs / Average Loans (%)
|
| | | | 0.11 | | | | | | 0.01 | | | | | | 0.04 | | | | | | (0.12) | | | | | | 0.44 | | |
有形普通股權益/有形資產(%)
|
| | | | 9.67 | | | | | | 8.32 | | | | | | 8.48 | | | | | | 6.18 | | | | | | 12.31 | | |
基於風險的總資本比率(%)
|
| | | | 14.45 | | | | | | 14.47 | | | | | | 14.96 | | | | | | 12.32 | | | | | | 20.60 | | |
最近一個季度(MRQ)平均資產回報率(%)
|
| | | | 1.16 | | | | | | 1.12 | | | | | | 1.12 | | | | | | 0.63 | | | | | | 1.52 | | |
平均有形普通股權益MRQ回報率(%)
|
| | | | 11.89 | | | | | | 13.95 | | | | | | 13.24 | | | | | | 7.31 | | | | | | 16.65 | | |
MRQ Net Interest Margin (%)
|
| | | | 3.44 | | | | | | 2.91 | | | | | | 3.01 | | | | | | 2.54 | | | | | | 4.51 | | |
MRQ Cost of Deposits (%)
|
| | | | 0.21 | | | | | | 0.17 | | | | | | 0.17 | | | | | | 0.04 | | | | | | 0.32 | | |
MRQ Efficiency Ratio (%)
|
| | | | 56.1 | | | | | | 56.4 | | | | | | 55.7 | | | | | | 34.8 | | | | | | 75.8 | | |
Acquiror
|
| |
Target
|
|
家鄉金融集團MHC
Farmers National Banc Corp. 富爾頓金融公司 Ocean First Financial Corp. 社區銀行系統公司 山谷國家銀行 F.N.B. Corporation Lakeland Bancorp, Inc. Mid Penn Bancorp, Inc. 山谷國家銀行 Independent Bank Corp. HPS投資夥伴有限責任公司 東方銀行股份有限公司 WSFS金融公司 Shore Bancshares, Inc. |
| |
Randolph Bancorp, Inc.
安克萊爾金融集團 保誠銀行股份有限公司 Partners Bancorp Elmira Savings Bank Bank Leumi Le-以色列公司 Howard Bancorp, Inc. 第一憲法銀行 Riverview金融公司 威徹斯特銀行控股公司 Meridian Bancorp, Inc. 馬林商業服務公司 Century Bancorp, Inc. Bryn Mawr銀行公司 Severn Bancorp, Inc. |
|
Acquiror
|
| |
Target
|
|
聯合社區銀行股份有限公司
國民銀行控股公司 Origin Bancorp, Inc. 第一招商局 Ocean First Financial Corp. Old Second Bancorp, Inc. F.N.B Corporation Lakeland Bancorp, Inc. 哥倫比亞銀行系統公司 First Foundation Inc. United Bankshares, Inc. First Bancorp FirstSun Capital Bancorp 企業金融服務公司 Nicolet BankShares,Inc. VyStar Credit Union Peoples Bancorp Inc. Banc of California, Inc. |
| |
進步金融公司
Jackson Hole,Inc.的銀行股份 BT Holdings, Inc. Level One Bancorp, Inc. Partners Bancorp 西郊銀行股份有限公司 Howard Bancorp, Inc. 第一憲法銀行 商業銀行控股 TGR Financial, Inc. 社區銀行家信託公司 Select Bancorp, Inc. 先鋒銀行股份有限公司 First Choice Bancorp 麥基諾金融公司 遺產東南銀行股份有限公司 Premier Financial Bancorp,Inc. 太平洋商業銀行 |
|
| | |
地區先例交易
|
| |||||||||||||||||||||||||||
| | |
Brookline/
PCSB(1) |
| |
Median
|
| |
Mean
|
| |
Low
|
| |
High
|
| |||||||||||||||
成交價/LTM收益(X)
|
| | | | 21.6 | | | | | | 15.8 | | | | | | 17.4 | | | | | | 10.3 | | | | | | 30.5 | | |
交易價/預計。預期收益(X)(2)
|
| | | | 19.6 | | | | | | 16.5 | | | | | | 15.8 | | | | | | 7.8 | | | | | | 23.5 | | |
成交價/有形賬面價值(%)
|
| | | | 118 | | | | | | 150 | | | | | | 153 | | | | | | 109 | | | | | | 234 | | |
交易價格/調整後的有形賬面價值(%)(3)
|
| | | | 127 | | | | | | 151 | | | | | | 155 | | | | | | 111 | | | | | | 228 | | |
有形賬面價值相對於核心存款的溢價(%)(4)
|
| | | | 3.1 | | | | | | 5.2 | | | | | | 6.5 | | | | | | 1.7 | | | | | | 14.8 | | |
1-Day Market Premium (%)
|
| | | | 13.2 | | | | | | 22.1 | | | | | | 30.9 | | | | | | 11.6 | | | | | | 73.2 | | |
| | |
全國範圍的先例交易
|
| |||||||||||||||||||||||||||
| | |
Brookline/
PCSB(1) |
| |
Median
|
| |
Mean
|
| |
Low
|
| |
High
|
| |||||||||||||||
成交價/LTM收益(X)
|
| | | | 21.6 | | | | | | 15.5 | | | | | | 17.3 | | | | | | 9.8 | | | | | | 29.7 | | |
交易價/預計。預期收益(X)(2)
|
| | | | 19.6 | | | | | | 14.4 | | | | | | 15.4 | | | | | | 10.0 | | | | | | 24.7 | | |
成交價/有形賬面價值(%)
|
| | | | 118 | | | | | | 166 | | | | | | 165 | | | | | | 117 | | | | | | 203 | | |
交易價格/調整後的有形賬面價值(%)(3)
|
| | | | 127 | | | | | | 161 | | | | | | 160 | | | | | | 115 | | | | | | 186 | | |
有形賬面價值相對於核心存款的溢價(%)(4)
|
| | | | 3.1 | | | | | | 7.1 | | | | | | 1.0 | | | | | | 1.6 | | | | | | 10.5 | | |
1-Day Market Premium (%)
|
| | | | 13.2 | | | | | | 20.1 | | | | | | 27.5 | | | | | | 2.7 | | | | | | 81.2 | | |
|
Discount
Rate |
| |
9.0x
|
| |
10.5x
|
| |
12.0x
|
| |
13.5x
|
| |
15.0x
|
| ||||||||||||||||||
| | | 9.5% | | | | | $ | 11.98 | | | | | $ | 13.77 | | | | | $ | 15.55 | | | | | $ | 17.33 | | | | | $ | 19.12 | | |
| | | 10.5% | | | | | $ | 11.55 | | | | | $ | 13.26 | | | | | $ | 14.98 | | | | | $ | 16.70 | | | | | $ | 18.41 | | |
| | | 11.5% | | | | | $ | 11.13 | | | | | $ | 12.78 | | | | | $ | 14.44 | | | | | $ | 16.09 | | | | | $ | 17.74 | | |
| | | 12.5% | | | | | $ | 10.74 | | | | | $ | 12.33 | | | | | $ | 13.92 | | | | | $ | 15.51 | | | | | $ | 17.10 | | |
| | | 13.5% | | | | | $ | 10.36 | | | | | $ | 11.89 | | | | | $ | 13.42 | | | | | $ | 14.95 | | | | | $ | 16.49 | | |
|
Discount
Rate |
| |
80%
|
| |
90%
|
| |
100%
|
| |
110%
|
| |
120%
|
| ||||||||||||||||||
| | | 9.5% | | | | | $ | 13.36 | | | | | $ | 14.88 | | | | | $ | 16.39 | | | | | $ | 17.90 | | | | | $ | 19.42 | | |
| | | 10.5% | | | | | $ | 12.88 | | | | | $ | 14.33 | | | | | $ | 15.79 | | | | | $ | 17.24 | | | | | $ | 18.70 | | |
| | | 11.5% | | | | | $ | 12.41 | | | | | $ | 13.81 | | | | | $ | 15.21 | | | | | $ | 16.62 | | | | | $ | 18.02 | | |
| | | 12.5% | | | | | $ | 11.97 | | | | | $ | 13.32 | | | | | $ | 14.67 | | | | | $ | 16.01 | | | | | $ | 17.36 | | |
| | | 13.5% | | | | | $ | 11.54 | | | | | $ | 12.84 | | | | | $ | 14.14 | | | | | $ | 15.44 | | | | | $ | 16.74 | | |
|
Annual
Estimate Variance |
| |
9.0x
|
| |
10.5x
|
| |
12.0x
|
| |
13.5x
|
| |
15.0x
|
| ||||||||||||||||||
| | | (20.0)% | | | | | $ | 9.19 | | | | | $ | 10.52 | | | | | $ | 11.85 | | | | | $ | 13.18 | | | | | $ | 14.51 | | |
| | | (10.0)% | | | | | $ | 10.19 | | | | | $ | 11.69 | | | | | $ | 13.18 | | | | | $ | 14.68 | | | | | $ | 16.17 | | |
| | | 0.0% | | | | | $ | 11.19 | | | | | $ | 12.85 | | | | | $ | 14.51 | | | | | $ | 16.17 | | | | | $ | 17.83 | | |
| | | 10.0% | | | | | $ | 12.18 | | | | | $ | 14.01 | | | | | $ | 15.84 | | | | | $ | 17.67 | | | | | $ | 19.49 | | |
| | | 20.0% | | | | | $ | 13.18 | | | | | $ | 15.18 | | | | | $ | 17.17 | | | | | $ | 19.16 | | | | | $ | 21.16 | | |
|
Discount
Rate |
| |
8.0x
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| ||||||||||||||||||
| | | 8.0% | | | | | $ | 14.19 | | | | | $ | 15.43 | | | | | $ | 16.67 | | | | | $ | 17.91 | | | | | $ | 19.16 | | |
| | | 9.0% | | | | | $ | 13.62 | | | | | $ | 14.81 | | | | | $ | 16.00 | | | | | $ | 17.18 | | | | | $ | 18.37 | | |
| | | 10.0% | | | | | $ | 13.08 | | | | | $ | 14.21 | | | | | $ | 15.35 | | | | | $ | 16.49 | | | | | $ | 17.63 | | |
| | | 11.0% | | | | | $ | 12.56 | | | | | $ | 13.65 | | | | | $ | 14.74 | | | | | $ | 15.83 | | | | | $ | 16.92 | | |
| | | 12.0% | | | | | $ | 12.07 | | | | | $ | 13.12 | | | | | $ | 14.16 | | | | | $ | 15.20 | | | | | $ | 16.25 | | |
|
Discount
Rate |
| |
120%
|
| |
130%
|
| |
140%
|
| |
150%
|
| |
160%
|
| ||||||||||||||||||
| | | 8.0% | | | | | $ | 14.55 | | | | | $ | 15.40 | | | | | $ | 16.26 | | | | | $ | 17.12 | | | | | $ | 17.98 | | |
| | | 9.0% | | | | | $ | 13.96 | | | | | $ | 14.78 | | | | | $ | 15.60 | | | | | $ | 16.42 | | | | | $ | 17.24 | | |
| | | 10.0% | | | | | $ | 13.40 | | | | | $ | 14.19 | | | | | $ | 14.97 | | | | | $ | 15.76 | | | | | $ | 16.55 | | |
| | | 11.0% | | | | | $ | 12.87 | | | | | $ | 13.63 | | | | | $ | 14.38 | | | | | $ | 15.13 | | | | | $ | 15.88 | | |
| | | 12.0% | | | | | $ | 12.37 | | | | | $ | 13.09 | | | | | $ | 13.81 | | | | | $ | 14.53 | | | | | $ | 15.26 | | |
|
Annual
Estimate Variance |
| |
8.0x
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| ||||||||||||||||||
| | | (20.0)% | | | | | $ | 11.70 | | | | | $ | 12.65 | | | | | $ | 13.60 | | | | | $ | 14.54 | | | | | $ | 15.49 | | |
| | | (10.0)% | | | | | $ | 12.65 | | | | | $ | 13.71 | | | | | $ | 14.78 | | | | | $ | 15.85 | | | | | $ | 16.92 | | |
| | | 0.0% | | | | | $ | 13.60 | | | | | $ | 14.78 | | | | | $ | 15.97 | | | | | $ | 17.15 | | | | | $ | 18.34 | | |
| | | 10.0% | | | | | $ | 14.54 | | | | | $ | 15.85 | | | | | $ | 17.15 | | | | | $ | 18.46 | | | | | $ | 19.76 | | |
| | | 20.0% | | | | | $ | 15.49 | | | | | $ | 16.92 | | | | | $ | 18.34 | | | | | $ | 19.76 | | | | | $ | 21.18 | | |
百萬美元,每股數據除外
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |||||||||||||||
Total Assets
|
| | | $ | 1,956 | | | | | $ | 2,040 | | | | | $ | 2,140 | | | | | $ | 2,230 | | | | | $ | 2,325 | | |
Net Income
|
| | | $ | 15.3 | | | | | $ | 16.3 | | | | | $ | 18.2 | | | | | $ | 19.9 | | | | | $ | 21.3 | | |
Earnings per Share
|
| | | $ | 1.07 | | | | | $ | 1.18 | | | | | $ | 1.38 | | | | | $ | 1.57 | | | | | $ | 1.75 | | |
Dividends per Share
|
| | | $ | 0.25 | | | | | $ | 0.29 | | | | | $ | 0.33 | | | | | $ | 0.37 | | | | | $ | 0.41 | | |
百萬美元,每股數據除外
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |||||||||||||||
Net Income
|
| | | $ | 103.7 | | | | | $ | 109.3 | | | | | $ | 118.0 | | | | | $ | 127.5 | | | | | $ | 137.7 | | |
Earnings per Share
|
| | | $ | 1.34 | | | | | $ | 1.42 | | | | | $ | 1.53 | | | | | $ | 1.66 | | | | | $ | 1.79 | | |
Dividends per Share
|
| | | $ | 0.52 | | | | | $ | 0.52 | | | | | $ | 0.52 | | | | | $ | 0.52 | | | | | $ | 0.52 | | |
Name
|
| |
Stock Options(#)
|
| |
Cash-Out Value($)
|
| ||||||
Carol Bray
|
| | | | 54,495 | | | | | | 141,687 | | |
William V. Cuddy, Jr.
|
| | | | 44,662 | | | | | | 166,589 | | |
Kevin B. Dwyer
|
| | | | 44,662 | | | | | | 166,589 | | |
Marsha Gordon
|
| | | | 22,331 | | | | | | 83,295 | | |
Jeffrey Helf
|
| | | | 45,330 | | | | | | 149,478 | | |
Willard I. Hill, Jr.
|
| | | | 44,662 | | | | | | 166,589 | | |
Jeffrey D. Kellogg
|
| | | | 44,662 | | | | | | 166,589 | | |
Ruth Leser
|
| | | | 54,495 | | | | | | 141,687 | | |
Robert C. Lusardi
|
| | | | 44,662 | | | | | | 166,589 | | |
Matthew G. McCrosson
|
| | | | 44,662 | | | | | | 166,589 | | |
Michelle Nicholas
|
| | | | — | | | | | | — | | |
Dominick Petramale
|
| | | | 45,330 | | | | | | 149,478 | | |
Richard Petrone
|
| | | | 54,495 | | | | | | 141,687 | | |
Karl A. Thimm
|
| | | | 44,662 | | | | | | 166,589 | | |
Clifford Weber
|
| | | | 54,495 | | | | | | 141,687 | | |
Michael J. Weber
|
| | | | 44,662 | | | | | | 166,589 | | |
Richard F. Weiss
|
| | | | 51,412 | | | | | | 191,767 | | |
Name
|
| |
Unvested
Restricted Stock(#) |
| |
Estimated Restricted
Stock Dollar Value($) |
| ||||||
Carol Bray
|
| | | | 8,718 | | | | | | 191,796 | | |
William V. Cuddy, Jr.
|
| | | | 7,600 | | | | | | 167,200 | | |
Kevin B. Dwyer
|
| | | | 7,600 | | | | | | 167,200 | | |
Marsha Gordon
|
| | | | 3,800 | | | | | | 83,600 | | |
Jeffrey Helf
|
| | | | 11,012 | | | | | | 242,264 | | |
Willard I. Hill, Jr.
|
| | | | 7,600 | | | | | | 167,200 | | |
Jeffrey D. Kellogg
|
| | | | 7,600 | | | | | | 167,200 | | |
Ruth Leser
|
| | | | 8,718 | | | | | | 191,796 | | |
Robert C. Lusardi
|
| | | | 7,600 | | | | | | 167,200 | | |
Matthew G. McCrosson
|
| | | | 7,600 | | | | | | 167,200 | | |
Michelle Nicholas
|
| | | | — | | | | | | — | | |
Dominick Petramale
|
| | | | 11,012 | | | | | | 242,264 | | |
Richard Petrone
|
| | | | 8,718 | | | | | | 191,796 | | |
Karl A. Thimm
|
| | | | 7,600 | | | | | | 167,200 | | |
Name
|
| |
Unvested
Restricted Stock(#) |
| |
Estimated Restricted
Stock Dollar Value($) |
| ||||||
Clifford Weber
|
| | | | 8,718 | | | | | | 191,796 | | |
Michael J. Weber
|
| | | | 7,600 | | | | | | 167,200 | | |
Richard F. Weiss
|
| | | | 8,950 | | | | | | 196,900 | | |
Executive
|
| |
Cash($)(1)
|
| |
Equity($)(2)
|
| |
Pension/
NQDC($)(3) |
| |
Other($)(4)
|
| |
Total ($)
|
| |||||||||||||||
Joseph D. Roberto
|
| | | $ | 3,015,109 | | | | | $ | 1,408,131 | | | | | $ | — | | | | | $ | 465,246 | | | | | $ | 4,888,486 | | |
Scott D. Nogles
|
| | | $ | 1,441,420 | | | | | $ | 828,324 | | | | | $ | 247,755 | | | | | $ | 285,246 | | | | | $ | 2,802,745 | | |
Michael P. Goldrick
|
| | | $ | 28,749 | | | | | $ | 414,162 | | | | | $ | 165,170 | | | | | $ | 285,246 | | | | | $ | 893,327 | | |
Name
|
| |
Cash
Severance ($) |
| |
2023
Pro-Rata Bonus ($) |
| ||||||
Joseph D. Roberto
|
| | | | 2,918,865 | | | | | | 96,244 | | |
Scott D. Nogles
|
| | | | 1,401,084 | | | | | | 40,336 | | |
Michael P. Goldrick
|
| | | | — | | | | | | 28,749 | | |
Name
|
| |
Stock
Options ($) |
| |
Restricted
Stock Awards ($) |
| ||||||
Joseph D. Roberto
|
| | | | 321,155 | | | | | | 1,086,976 | | |
Scott D. Nogles
|
| | | | 188,916 | | | | | | 639,408 | | |
Michael P. Goldrick
|
| | | | 94,458 | | | | | | 319,704 | | |
| 換股編號 | | | = | | | 9,600,000 shares | | | = | | | 0.80 | |
| 股票選擇股 | | | | | | 12,000,000 shares | | | | | | | |
| shortfall number | | | = | | | 1,280,000 shares | | | = | | | 0.615 | |
| non-election shares | | | | | | 2,080,000 shares | | | | | | | |
|
數量不足的 - 非選舉股份
|
| | = | | | (1,600,000 – 800,000) | | | = | | | 800,000 | | | = | | | 0.11 | |
| 現金選舉股 | | | | | |
7,200,000
|
| | | | | 7,200,000 | | | | | | | |
Brookline Filings
|
| |
Period or Date Filed
|
|
Annual Report on Form 10-K | | |
Year ended December 31, 2021 — filed on February 25, 2022
|
|
Form 10-Q季度報告 | | | Quarter ended March 31, 2022 — filed on May 6, 2022; | |
Form 8-K當前報告 | | | 2022年1月27日(僅限於那些被視為已提交且未提交的部分)、2022年2月16日(僅限於那些被視為已提交且未提交的部分)、2022年4月27日(僅限於那些被視為已提交且未提交的部分)、2022年5月13日、2022年5月24日(僅限於那些被視為已提交且未提交的部分)、2022年6月24日和2022年7月27日(僅限於那些被視為已提交且未提交的部分)。 | |
Brookline普通股説明,每股票面價值$0.01 | | | 作為Brookline截至2021年12月31日的Form 10-K年度報告的附件4.4提交,並於2022年2月25日提交。 | |
PCSB Filings
|
| |
Period or Date Filed
|
|
Form 10-K年度報告(包括PCSB於2021年9月24日提交的附表14A的最終委託書的部分內容,並通過引用併入Form 10-K) | | |
Year ended June 30, 2021 — filed on September 9, 2021
|
|
Form 10-Q季度報告 | | | 截至2021年9月30日的季度 - 於2021年11月5日提交;截至2021年12月31日的季度 - 於2022年2月4日提交;截至2022年3月31日的季度 - 於2022年5月6日提交 | |
Form 8-K當前報告 | | |
2021年7月30日、2021年8月5日、2021年10月28日(僅限於那些被認為已提交但未提交的部分)、2022年1月27日(僅限於那些被視為已提交且未提交的部分)、2022年4月28日(僅限於那些被視為已提交且未提交的部分)、2022年5月24日(僅限於那些被視為已提交且未提交的部分)。
|
|
|
ARTICLE I – THE MERGER
|
| | | | A-1 | | |
|
1.1
The Merger
|
| | | | A-1 | | |
|
1.2
Effective Time
|
| | | | A-1 | | |
|
1.3
Effects of the Merger
|
| | | | A-1 | | |
|
1.4
Closing
|
| | | | A-1 | | |
|
1.5
公司註冊證書和章程
|
| | | | A-2 | | |
|
1.6
尚存公司的董事
|
| | | | A-2 | | |
|
1.7
倖存公司的管理人員
|
| | | | A-2 | | |
|
1.8
Company Bank
|
| | | | A-2 | | |
|
1.9
Tax Consequences
|
| | | | A-2 | | |
|
第二條 - 合併考慮;選舉和交換程序
|
| | | | A-2 | | |
|
2.1
Merger Consideration
|
| | | | A-2 | | |
|
2.2
作為股東的權利;股票轉讓
|
| | | | A-3 | | |
|
2.3
Fractional Shares
|
| | | | A-3 | | |
|
2.4
Election Procedures
|
| | | | A-3 | | |
|
2.5
Exchange Procedures
|
| | | | A-4 | | |
|
2.6
反稀釋條款
|
| | | | A-6 | | |
|
2.7
期權和其他股票獎勵
|
| | | | A-6 | | |
|
2.8
Withholding Rights
|
| | | | A-7 | | |
|
2.9
No Dissenters’ Rights
|
| | | | A-7 | | |
|
2.10
保留修改結構的權利
|
| | | | A-7 | | |
|
第三條 - 公司的陳述和保證
|
| | | | A-7 | | |
|
3.1
作出陳述和保證
|
| | | | A-7 | | |
|
3.2
組織、地位和權威
|
| | | | A-7 | | |
|
3.3
Capitalization
|
| | | | A-8 | | |
|
3.4
Subsidiaries
|
| | | | A-8 | | |
|
3.5
Corporate Power
|
| | | | A-9 | | |
|
3.6
Corporate Authority
|
| | | | A-9 | | |
|
3.7
Non-Contravention
|
| | | | A-9 | | |
|
3.8
公司章程;章程;公司記錄
|
| | | | A-10 | | |
|
3.9
Compliance with Laws
|
| | | | A-10 | | |
|
3.10
訴訟;監管行動
|
| | | | A-10 | | |
|
3.11
美國證券交易委員會文件;財務報告和監管報告
|
| | | | A-11 | | |
|
3.12
未發生某些更改或事件
|
| | | | A-12 | | |
|
3.13
Taxes and Tax Returns
|
| | | | A-12 | | |
|
3.14
Employee Benefit Plans
|
| | | | A-15 | | |
|
3.15
Labor Matters
|
| | | | A-17 | | |
|
3.16
Insurance
|
| | | | A-18 | | |
|
3.17
環境問題
|
| | | | A-19 | | |
|
3.18
知識產權
|
| | | | A-20 | | |
|
3.19
個人信息的隱私和保護
|
| | | | A-21 | | |
|
3.20
材料協議;默認
|
| | | | A-22 | | |
|
3.21
Property and Leases
|
| | | | A-23 | | |
|
3.22
收購法不適用
|
| | | | A-25 | | |
|
3.23
監管資本化
|
| | | | A-25 | | |
|
3.24
貸款、不良資產和分類資產
|
| | | | A-25 | | |
|
3.25
Deposits
|
| | | | A-27 | | |
|
3.26
投資證券
|
| | | | A-28 | | |
|
3.27
投資管理及相關活動
|
| | | | A-28 | | |
|
3.28
衍生品交易
|
| | | | A-28 | | |
|
3.29
回購協議
|
| | | | A-28 | | |
|
3.30
Deposit Insurance
|
| | | | A-29 | | |
|
3.31
CRA、反洗錢和客户信息安全
|
| | | | A-29 | | |
|
3.32
與子公司的交易
|
| | | | A-30 | | |
|
3.33
經紀人;公平意見
|
| | | | A-30 | | |
|
3.34
Intended Tax Treatment
|
| | | | A-30 | | |
|
第四條 - 買方的陳述和保證
|
| | | | A-30 | | |
|
4.1
作出陳述和保證
|
| | | | A-30 | | |
|
4.2
組織、地位和權威
|
| | | | A-31 | | |
|
4.3
Capitalization
|
| | | | A-31 | | |
|
4.4
Corporate Power
|
| | | | A-31 | | |
|
4.5
Corporate Authority
|
| | | | A-31 | | |
|
4.6
Non-Contravention
|
| | | | A-32 | | |
|
4.7
公司記錄;公司註冊證書;章程
|
| | | | A-32 | | |
|
4.8
Compliance with Laws
|
| | | | A-32 | | |
|
4.9
訴訟;監管行動
|
| | | | A-33 | | |
|
4.10
美國證券交易委員會文件、財務報告和監管報告
|
| | | | A-33 | | |
|
4.11
未發生某些更改或事件
|
| | | | A-34 | | |
|
4.12
Employee Benefit Plans
|
| | | | A-34 | | |
|
4.13
監管資本化
|
| | | | A-35 | | |
|
4.14
CRA、反洗錢和客户信息安全
|
| | | | A-35 | | |
|
4.15
Taxes and Tax Returns
|
| | | | A-36 | | |
|
4.16
Labor Matters
|
| | | | A-37 | | |
|
4.17
Insurance
|
| | | | A-37 | | |
|
4.18
環境問題
|
| | | | A-37 | | |
|
4.19
個人信息的隱私和保護
|
| | | | A-37 | | |
|
4.20
Loans
|
| | | | A-38 | | |
|
4.21
Brokers
|
| | | | A-38 | | |
|
與開展業務有關的第五條 - 公約
|
| | | | A-39 | | |
|
5.1
Company Forbearances
|
| | | | A-39 | | |
|
5.2
Buyer Forbearances
|
| | | | A-42 | | |
|
第六條 - 附加協議
|
| | | | A-42 | | |
|
6.1
公司股東批准
|
| | | | A-42 | | |
|
6.2
註冊聲明
|
| | | | A-42 | | |
|
6.3
Press Releases
|
| | | | A-43 | | |
|
6.4
Access; Information
|
| | | | A-43 | | |
|
6.5
No Solicitation
|
| | | | A-44 | | |
|
6.6
Takeover Laws
|
| | | | A-47 | | |
|
6.7
Shares Listed
|
| | | | A-47 | | |
|
6.8
監管申請;備案;同意
|
| | | | A-47 | | |
|
6.9
賠償;董事和高級職員保險
|
| | | | A-47 | | |
|
6.10
員工和福利計劃
|
| | | | A-48 | | |
|
6.11
某些事項的通知
|
| | | | A-50 | | |
|
6.12
財務報表和其他最新信息
|
| | | | A-50 | | |
|
6.13
保密協議
|
| | | | A-50 | | |
|
6.14
Certain Tax Matters
|
| | | | A-50 | | |
|
6.15
Certain Litigation
|
| | | | A-50 | | |
|
6.16
Section 16 Votes
|
| | | | A-50 | | |
|
6.17
Tax Treatment
|
| | | | A-50 | | |
|
6.18
ESOP Matters
|
| | | | A-51 | | |
|
第七條 - 完成合並的條件
|
| | | | A-52 | | |
|
7.1
雙方履行合併義務的條件
|
| | | | A-52 | | |
|
7.2
買方義務的條件
|
| | | | A-52 | | |
|
7.3
公司義務的條件
|
| | | | A-52 | | |
|
ARTICLE VIII – TERMINATION
|
| | | | A-53 | | |
|
8.1
Termination
|
| | | | A-53 | | |
|
8.2
終止和放棄的效果
|
| | | | A-54 | | |
|
ARTICLE IX – MISCELLANEOUS
|
| | | | A-55 | | |
|
9.1
Standard
|
| | | | A-55 | | |
|
9.2
Survival
|
| | | | A-55 | | |
|
9.3
Certain Definitions
|
| | | | A-55 | | |
|
9.4
Waiver; Amendment
|
| | | | A-61 | | |
|
9.5
Expenses
|
| | | | A-61 | | |
|
9.6
Notices
|
| | | | A-62 | | |
|
9.7
瞭解;沒有第三方受益人
|
| | | | A-62 | | |
|
9.8
保密監管信息
|
| | | | A-62 | | |
|
9.9
可分配性;綁定效果
|
| | | | A-62 | | |
|
9.10
標題;解釋
|
| | | | A-62 | | |
|
9.11
Counterparts
|
| | | | A-63 | | |
|
9.12
Governing Law
|
| | | | A-63 | | |
|
9.13
Specific Performance
|
| | | | A-63 | | |
|
9.14
Severability
|
| | | | A-63 | | |
|
9.15
傳真或電子傳輸送貨
|
| | | | A-63 | | |
| | | |
Very truly yours,
|
|
| | | |
![]() |
|