6.
|
The table entitled “First Interstate Comparable Company Analysis” on page 82 of the Proxy Statement under the heading “The Merger—Opinion of Great Western’s
Financial Advisor—Comparable Company Analyses” is amended and restated as follows:
|
Company
|
|
First
Interstate
|
|
PacWest
Bancorp
|
|
Associated
Banc-
Corp
|
|
Commerce
Bancshares Inc.
|
|
Umpqua
Holdings Corp.
|
|
Pacific Premier Bancorp
|
|
Glacier
Bancorp Inc.
|
|
Washington
Federal
Inc.
|
|
Independent
Bk Group Inc.
|
|
Heartl
and Financial
USA
Inc.
|
|
Columbia Banking System Inc.
|
|
Hilltop
Holdings Inc.
|
|
Banner Corp.
|
|
First
Financial Bancorp.
|
|
CVB
Financial Corp.
|
|
International Bancshares Corp.
|
|
First
Interstate
Peer
Group Median
|
|
First
Interstate
Peer
Group Mean
|
|
First
Interstate
Peer
Group
Low
|
|
First
Interstate
Peer
Group
High
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Market Cap. ($mm)
|
|
2,613
|
|
4,828
|
|
3,077
|
|
7,757
|
|
4,244
|
|
3,535
|
|
4,769
|
|
2,204
|
|
2,820
|
|
1,948
|
|
2,348
|
|
2,552
|
|
1,782
|
|
2,126
|
|
2,589
|
|
2,525
|
|
2,589
|
|
3,273
|
|
1,782
|
|
7,757
|
Price / TBV (%)
|
|
205
|
|
188
|
|
118
|
|
232
|
|
155
|
|
193
|
|
266
|
|
139
|
|
192
|
|
136
|
|
154
|
|
117
|
|
139
|
|
168
|
|
190
|
|
126
|
|
155
|
|
168
|
|
117
|
|
266
|
Price / LTM EPS (x)
|
|
13.8
|
|
9.9
|
|
11.4
|
|
14.3
|
|
8.5
|
|
11.9
|
|
15.0
|
|
15.2
|
|
11.9
|
|
9.6
|
|
11.2
|
|
5.5
|
|
10.3
|
|
11.6
|
|
12.1
|
|
10.8
|
|
11.4
|
|
11.3
|
|
5.5
|
|
15.2
|
Price / 2021E EPS (x)
|
|
13.9
|
|
8.7
|
|
10.8
|
|
16.5
|
|
10.1
|
|
11.3
|
|
17.5
|
|
14.2
|
|
12.4
|
|
9.1
|
|
12.3
|
|
7.9
|
|
10.1
|
|
10.5
|
|
12.5
|
|
—
|
|
11.1
|
|
11.7
|
|
7.9
|
|
17.5
|
Price / 2022E EPS (x)
|
|
14.5
|
|
9.9
|
|
13.2
|
|
19.8
|
|
11.0
|
|
13.3
|
|
17.7
|
|
13.0
|
|
13.2
|
|
9.8
|
|
12.8
|
|
12.6
|
|
12.7
|
|
12.6
|
|
13.2
|
|
—
|
|
12.9
|
|
13.2
|
|
9.8
|
|
19.8
|
Current Dividend Yield (%)
|
|
3.9
|
|
2.4
|
|
3.9
|
|
1.6
|
|
4.4
|
|
3.5
|
|
2.6
|
|
2.8
|
|
2.1
|
|
2.2
|
|
3.4
|
|
1.5
|
|
3.2
|
|
4.1
|
|
3.8
|
|
3.0
|
|
3.0
|
|
3.0
|
|
1.5
|
|
4.4
|
Total Assets ($mm)
|
|
18,941
|
|
34,868
|
|
34,153
|
|
33,856
|
|
30,285
|
|
20,529
|
|
20,488
|
|
19,650
|
|
18,448
|
|
18,371
|
|
18,013
|
|
17,665
|
|
16,182
|
|
16,038
|
|
15,539
|
|
15,311
|
|
18,448
|
|
21,960
|
|
15,311
|
|
34,868
|
Loans / Deposits (%)
|
|
63.2
|
|
65.8
|
|
87.8
|
|
56.9
|
|
84.7
|
|
79.9
|
|
67.0
|
|
89.5
|
|
82.8
|
|
64.1
|
|
63.2
|
|
65.2
|
|
70.8
|
|
76.1
|
|
63.7
|
|
62.2
|
|
67.0
|
|
72.0
|
|
56.9
|
|
89.5
|
NPAs(1)/ Total Assets (%)
|
|
0.18
|
|
0.25
|
|
0.62
|
|
0.36
|
|
0.11
|
|
0.17
|
|
0.40
|
|
0.58
|
|
0.29
|
|
0.44
|
|
0.18
|
|
0.51
|
|
0.22
|
|
0.62
|
|
0.11
|
|
0.55
|
|
0.36
|
|
0.36
|
|
0.11
|
|
0.62
|
Loan Loss Reserves / Loans (%)
|
|
1.37
|
|
1.16
|
|
1.32
|
|
1.10
|
|
1.24
|
|
1.71
|
|
1.34
|
|
1.25
|
|
1.24
|
|
1.20
|
|
1.47
|
|
1.09
|
|
1.52
|
|
1.67
|
|
0.86
|
|
1.47
|
|
1.25
|
|
1.31
|
|
0.86
|
|
1.71
|
Net Charge-offs / Average Loans (%)
|
|
0.04
|
|
(0.11)
|
|
0.08
|
|
0.02
|
|
0.24
|
|
0.03
|
|
(0.03)
|
|
(0.03)
|
|
0.13
|
|
0.12
|
|
(0.01)
|
|
0.02
|
|
(0.00)
|
|
0.23
|
|
0.02
|
|
0.07
|
|
0.02
|
|
0.05
|
|
(0.11)
|
|
0.24
|
TCE / TA (%)
|
|
6.99
|
|
7.80
|
|
8.04
|
|
9.91
|
|
9.09
|
|
9.38
|
|
8.98
|
|
8.37
|
|
8.45
|
|
8.08
|
|
8.97
|
|
12.57
|
|
8.09
|
|
8.46
|
|
9.17
|
|
13.33
|
|
8.97
|
|
9.25
|
|
7.80
|
|
13.33
|
Total RBC Ratio (%)
|
|
13.89
|
|
14.99
|
|
14.02
|
|
15.07
|
|
15.41
|
|
15.61
|
|
14.45
|
|
14.09
|
|
14.23
|
|
15.04
|
|
14.47
|
|
23.48
|
|
14.62
|
|
15.31
|
|
15.94
|
|
21.75
|
|
15.04
|
|
15.90
|
|
14.02
|
|
23.48
|
MRQ ROAA (%)
|
|
0.91
|
|
2.10
|
|
1.06
|
|
1.97
|
|
1.54
|
|
1.90
|
|
1.55
|
|
0.97
|
|
1.27
|
|
1.35
|
|
1.25
|
|
2.29
|
|
1.36
|
|
1.26
|
|
1.35
|
|
2.45
|
|
1.36
|
|
1.58
|
|
0.97
|
|
2.45
|
MRQ ROATCE (%)
|
|
14.26
|
|
28.58
|
|
13.32
|
|
19.77
|
|
17.44
|
|
22.31
|
|
17.85
|
|
10.53
|
|
16.68
|
|
18.01
|
|
14.82
|
|
18.76
|
|
17.90
|
|
16.71
|
|
15.54
|
|
18.81
|
|
17.85
|
|
17.80
|
|
10.53
|
|
28.58
|
MRQ NIM (%)
|
|
2.81
|
|
3.39
|
|
2.37
|
|
2.59
|
|
3.20
|
|
3.43
|
|
3.43
|
|
2.82
|
|
3.16
|
|
3.37
|
|
3.15
|
|
2.63
|
|
3.51
|
|
3.30
|
|
3.03
|
|
2.66
|
|
3.16
|
|
3.07
|
|
2.37
|
|
3.51
|
MRQ Cost of Deposits (%)
|
|
0.06
|
|
0.10
|
|
0.07
|
|
0.04
|
|
0.11
|
|
0.08
|
|
0.07
|
|
0.24
|
|
0.31
|
|
0.10
|
|
0.04
|
|
0.21
|
|
0.09
|
|
0.12
|
|
0.05
|
|
0.13
|
|
0.10
|
|
0.12
|
|
0.04
|
|
0.31
|
MRQ Efficiency Ratio (%)
|
|
62.4
|
|
47.9
|
|
67.0
|
|
56.8
|
|
58.7
|
|
49.6
|
|
49.3
|
|
58.8
|
|
51.2
|
|
58.2
|
|
54.4
|
|
76.5
|
|
59.6
|
|
56.3
|
|
38.9
|
|
34.7
|
|
56.3
|
|
54.5
|
|
34.7
|
|
76.5
|
(1)
|
NPAs / Assets = (Nonaccrual Loans + TDR + OREO) / Total Assets
|
7.
|
The last table on page 83 of the Proxy Statement under the heading “The Merger—Opinion of Great Western’s Financial Advisor—Analysis of Precedent
Transactions” is amended and restated as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nationwide Precedent Transactions
|
|
|
First
Interstate /
Great
Western(1)
|
|
Citizens
Financial Group / Investors Bancorp
|
|
Old
National
Bancorp / First
Midwest
Bancorp
|
|
New
York
Community
Bancorp /
Flagstar
Bancorp
|
|
Independent
Bank
Corp. /
Meridian Bancorp
|
|
Webster Financial Corporation / Sterling Bancorp
|
|
BancorpSouth Bank
/ Cadence
Bancorporation
|
|
Eastern
Bankshares,
Inc. /
Century
Bancorp
|
|
WSFS
Financial
Corporation /
Bryn
Mawr
Bank
Corporation
|
|
SVB
Financial
Group
/
Boston
Private
Financial
Holdings
|
|
Bridge
Bancorp
/ Dime
Community Bancshares
|
|
|
|
|
|
|
|
|
Transaction Price / LTM Earn. (x)
|
|
12.0
|
|
14.4
|
|
18.5
|
|
4.0
|
|
15.1
|
|
16.8
|
|
9.6
|
|
15.2
|
|
30.5
|
|
22.7
|
|
16.1
|
|
15.7
|
|
16.3
|
|
4.0
|
|
30.5
|
Transaction Price / NTM Earn. (x)
|
|
12.6
|
(2)
|
11.7
|
|
14.5
|
|
6.6
|
|
15.3
|
|
13.8
|
|
12.6
|
|
—
|
|
17.8
|
|
27.1
|
|
13.0
|
|
13.8
|
|
14.7
|
|
6.6
|
|
27.1
|
Transaction Price / TBV Per Share (%)
|
|
169
|
|
137
|
|
165
|
|
116
|
|
150
|
|
193
|
|
158
|
|
175
|
|
234
|
|
121
|
|
97
|
|
154
|
|
155
|
|
97
|
|
234
|
TBV Premium Core Deposits. (%)(3)
|
|
7.2
|
|
5.0
|
|
5.9
|
|
1.8
|
|
7.5
|
|
10.5
|
|
6.6
|
|
4.3
|
|
12.9
|
|
1.9
|
|
(0.6)
|
|
5.5
|
|
5.6
|
|
(0.6)
|
|
12.9
|
1-Day Market Prem. (%)
|
|
26.0
|
|
12.3
|
|
3.2
|
|
6.1
|
|
22.1
|
|
11.5
|
|
5.1
|
|
20.8
|
|
14.2
|
|
29.5
|
|
7.8
|
|
11.9
|
|
13.3
|
|
3.2
|
|
29.5
|
Announce Date
|
|
9/16/2021
|
|
7/28/2021
|
|
6/1/2021
|
|
4/26/2021
|
|
4/22/2021
|
|
4/19/2021
|
|
4/12/2021
|
|
4/7/2021
|
|
3/10/2021
|
|
1/4/2021
|
|
7/1/2020
|
|
—
|
|
—
|
|
—
|
|
—
|
(1)
|
Transaction metrics based on closing prices as of September 14, 2021
|
(2)
|
Based on mean Wall Street consensus analyst estimate for FY 2022 EPS of $2.80
|
(3)
|
Core Deposits used in the Core Deposit Premium calculation defined as total deposits less time deposits with balances greater than $250,000
|
8.
|
The first paragraph on page 84 of the Proxy Statement under the heading “The Merger—Opinion of Great Western’s Financial Advisor—Net Present Value Analyses”
is amended and restated as follows:
|
Piper Sandler performed an analysis that estimated the net present value of a share of Great Western common stock assuming Great Western performed in accordance with certain internal
financial projections for Great Western for the years ending September 30, 2021 through September 30, 2024, which assumed that a special dividend is paid in the terminal period (i.e., the year ended September 30, 2024) in order to bring Great
Western’s terminal period TCE / TA ratio in line with the Great Western Peer Group median. The projected dividends used in the analyses for the years ending September 30, 2021 through September 30, 2024 were: $0.12; $0.50; $0.84 and $7.87 per
share annually, respectively. To approximate the terminal value of a share of Great Western common stock at September 30, 2024, Piper Sandler applied price to year ended September 30, 2024 earnings multiples ranging from 10.0x to 14.0x and
multiples of year ended September 30, 2024 tangible book value ranging from 130% to 170%. Piper Sandler selected these price to earnings and tangible book value multiples based on Piper Sandler’s review of, among other matters, the trading
multiples of selected companies that Piper Sandler deemed to be comparable to Great Western. The terminal values were then discounted to present values using different discount rates ranging from 9.5% to 13.5%, which were chosen to reflect
different assumptions regarding required rates of return of holders or prospective buyers of Great Western common stock. As illustrated in the following tables, the analysis indicated an imputed range of values per share of Great Western common
stock of $23.50 to $34.07 when applying multiples of earnings and $24.74 to $34.11 when applying multiples of tangible book value.
9.
|
The sentence immediately above the third table on page 84 of the Proxy Statement under the heading “The Merger—Opinion of Great Western’s Financial
Advisor—Net Present Value Analyses” is deleted and replaced in its entirety with the following:
|
Piper Sandler also considered and discussed with the Great Western board of directors how this analysis would be affected by changes in the underlying assumptions, including variations
with respect to earnings. To illustrate this impact, Piper Sandler performed a similar analysis, assuming Great Western’s earnings varied from 20% above projections to 20% below projections. This analysis resulted in the following range of per
share values for Great Western common stock, applying the price to fiscal year 2024 earnings multiples range of 10.0x to 14.0x referred to above and a discount rate of 11.71%.
Earnings Per Share Multiples
Annual
Estimate
Variance
|
|
|
10.0x
|
|
|
11.0x
|
|
|
12.0x
|
|
|
13.0x
|
|
|
14.0x
|
|
(20.0
|
%)
|
|
|
$21.09
|
|
|
|
$22.54
|
|
|
|
$23.99
|
|
|
|
$25.44
|
|
|
|
$26.89
|
|
(10.0
|
%)
|
|
|
$22.90
|
|
|
|
$24.53
|
|
|
|
$26.16
|
|
|
|
$27.79
|
|
|
|
$29.42
|
|
0.0
|
%
|
|
|
$24.71
|
|
|
|
$26.52
|
|
|
|
$28.34
|
|
|
|
$30.15
|
|
|
|
$31.96
|
|
10.0
|
%
|
|
|
$26.52
|
|
|
|
$28.52
|
|
|
|
$30.51
|
|
|
|
$32.50
|
|
|
|
$34.49
|
|
20.0
|
%
|
|
|
$28.34
|
|
|
|
$30.51
|
|
|
|
$32.68
|
|
|
|
$34.86
|
|
|
|
$37.03
|
|
Piper Sandler also performed an analysis that estimated the net present value per share of First Interstate common stock, assuming First Interstate performed in
accordance with publicly available mean analyst earnings per share and balance sheet estimates for First Interstate for the years ending December 31, 2021 through December 31, 2023 with a long-term annual earnings per share growth rate
beginning with the year ending December 31, 2024 and estimated dividends per share for First Interstate for the years ending December 31, 2021 through December 31, 2024, as provided by the senior management of First Interstate. The projected
dividend used in the analyses was $1.64 per share annually. To approximate the terminal value of a share of First Interstate common stock at December 31, 2024, Piper Sandler applied price to year ended December 31, 2024 earnings multiples
ranging from 11.0x to 15.0x and multiples of year ended December 31, 2024 tangible book value ranging from 150% to 230%. Piper Sandler selected these price to earnings and tangible book value multiples based on Piper Sandler’s review of, among
other matters, the trading multiples of selected companies that Piper Sandler deemed to be comparable to First Interstate. The terminal values were then discounted to present values using different discount rates ranging from 7.0% to 11.0%,
which were chosen to reflect different assumptions regarding required rates of return of holders or prospective buyers of First Interstate common stock. As illustrated in the following tables, the analysis indicated an imputed range of values
per share of First Interstate common stock of $29.11 to $42.98 when applying multiples of earnings and $31.37 to $51.66 when applying multiples of TBV.
Earnings Per Share Multiples
Discount
Rate
|
|
|
11.0x
|
|
|
12.0x
|
|
|
13.0x
|
|
|
14.0x
|
|
|
15.0x
|
|
7.0
|
%
|
|
|
$32.84
|
|
|
|
$35.38
|
|
|
|
$37.91
|
|
|
|
$40.45
|
|
|
|
$42.98
|
|
8.0
|
%
|
|
|
$31.85
|
|
|
|
$34.30
|
|
|
|
$36.76
|
|
|
|
$39.21
|
|
|
|
$41.67
|
|
9.0
|
%
|
|
|
$30.90
|
|
|
|
$33.27
|
|
|
|
$35.65
|
|
|
|
$38.03
|
|
|
|
$40.40
|
|
10.0
|
%
|
|
|
$29.99
|
|
|
|
$32.29
|
|
|
|
$34.59
|
|
|
|
$36.89
|
|
|
|
$39.19
|
|
11.0
|
%
|
|
|
$29.11
|
|
|
|
$31.34
|
|
|
|
$33.57
|
|
|
|
$35.80
|
|
|
|
$38.03
|
|
Tangible Book Value Per Share Multiples
Discount
Rate
|
|
|
150%
|
|
|
170%
|
|
|
190%
|
|
|
210%
|
|
|
230%
|
|
7.0
|
%
|
|
|
$35.41
|
|
|
|
$39.48
|
|
|
|
$43.54
|
|
|
|
$47.60
|
|
|
|
$51.66
|
|
8.0
|
%
|
|
|
$34.34
|
|
|
|
$38.27
|
|
|
|
$42.20
|
|
|
|
$46.14
|
|
|
|
$50.07
|
|
9.0
|
%
|
|
|
$33.31
|
|
|
|
$37.12
|
|
|
|
$40.92
|
|
|
|
$44.73
|
|
|
|
$48.54
|
|
10.0
|
%
|
|
|
$32.32
|
|
|
|
$36.01
|
|
|
|
$39.69
|
|
|
|
$43.38
|
|
|
|
$47.07
|
|
11.0
|
%
|
|
|
$31.37
|
|
|
|
$34.94
|
|
|
|
$38.51
|
|
|
|
$42.09
|
|
|
|
$45.66
|
|
Piper Sandler also considered and discussed with the Great Western board of directors how this analysis would be affected by changes in the underlying assumptions,
including variations with respect to earnings. To illustrate this impact, Piper Sandler performed a similar analysis assuming First Interstate’s earnings varied from 20% above estimates to 20% below estimates. This analysis resulted in the
following range of per share values for First Interstate common stock, applying the price to the year ended December 31, 2024 earnings multiples range of 11.0x to 15.0x referred to above and a discount rate of 9.07%.
10.
|
The last full paragraph on page 84 of the Proxy Statement under the heading “The Merger—Opinion of Great Western’s Financial Advisor—Net Present Value
Analyses” is amended and restated as follows:
|
Piper Sandler noted that the net present value analysis is a widely used valuation methodology, but the results of such methodology are highly dependent upon the numerous assumptions
that must be made, and the results thereof are not necessarily indicative of actual values or future results. The following tables describe the discount rate calculation for Great Western common stock and First Interstate common stock,
respectively, prepared by Piper Sandler. In its normal course of business Piper Sandler employs the Duff & Phelps Cost of Capital Navigator and Bloomberg in determining an appropriate discount rate in which the discount rate equals the risk
free rate plus the product of the 2-year beta for Great Western common stock and First Interstate common stock (as applicable) and the equity risk premium, plus the size premium.
Calculation of Great Western Discount Rate
|
|
Risk free rate
|
|
|
1.28
|
%
|
2 Year Beta of Stock
|
|
|
1.242
|
x
|
Equity Risk Premium
|
|
|
7.25
|
%
|
Size Premium
|
|
|
1.43
|
%
|
Calculated Discount Rate
|
|
|
11.71
|
%
|
Calculation of First Interstate Discount Rate
|
|
Risk free rate
|
|
|
1.28
|
%
|
2 Year Beta of Stock
|
|
|
0.967
|
x
|
Equity Risk Premium
|
|
|
7.25
|
%
|
Size Premium
|
|
|
0.78
|
%
|
Calculated Discount Rate
|
|
|
9.07
|
%
|
11.
|
The last paragraph on page 84 and continuing onto page 85 of the Proxy Statement under the heading “The Merger—Opinion of Great Western’s Financial
Advisor—Pro Forma Transaction Analysis” is amended and restated as follows:
|
Piper Sandler analyzed certain potential pro forma effects of the merger on First Interstate assuming the merger closes on March 31, 2022. Piper Sandler also utilized the following
information and assumptions: (a) internal EPS estimates for Great Western, as adjusted to align with First Interstate’s fiscal year, for the years ending December 31, 2021 through December 31, 2024, as provided by the senior management of Great
Western, (b) publicly available mean analyst EPS and balance sheet estimates for First Interstate for the years ending December 31, 2021 through December 31, 2023 with a long-term annual earnings per share growth rate beginning with the year
ending December 31, 2024 and estimated dividends per share for First Interstate for the years ending December 31, 2021 through December 31, 2024, as provided by the senior management of First Interstate, and (c) certain assumptions relating to
transaction expenses, purchase accounting adjustments and cost savings, as well as the redemption of a certain amount of Great Western’s outstanding subordinated notes, as provided by the senior management of First Interstate. The analysis
indicated that the merger could be accretive to First Interstate’s estimated EPS (excluding one-time transaction costs and expenses) in the years ending December 31, 2022 through December 31, 2024 and accretive to First Interstate’s estimated
TBV per share at close and thereafter. The following table describes the EPS and TBV accretion metrics indicated in the analyses:
|
|
|
2022E
|
|
|
2023E
|
|
|
2024E
|
EPS Accretion
|
|
|
19.3
|
%
|
|
|
22.4
|
%
|
|
|
18.1
|
%
|
TBV Accretion1
|
|
|
2.6
|
%
|
|
|
5.2
|
%
|
|
|
7.1
|
%
|
(1)
|
TBV Accretion at Closing: 0.5%.
|
12.
|
The second full paragraph on page 85 of the Proxy Statement under the heading “The Merger—Opinion of Great Western’s Financial Advisor—Piper Sandler’s
Relationship” is amended and restated as follows:
|
Piper Sandler is acting as Great Western’s financial advisor in connection with the merger and will receive a fee for such services in an amount equal to 0.90% of the aggregate merger
consideration, which fee is contingent upon the closing of the merger. Such fee would total approximately $16.7 million based on (i) the closing price of First Interstate Class A common stock on the NASDAQ on December 10, 2021, the last
practicable trading day before the date of the accompanying joint proxy statement/prospectus, of $39.95 and (ii) the 46.5 million shares of First Interstate Class A common stock that First Interstate expects to issue in the aggregate in the
merger based on the number of shares of Great Western common stock outstanding and reserved for issuance as of the record date. Piper Sandler also received a $5 million fee from Great Western upon rendering its opinion, which opinion fee will
be credited in full towards the advisory fee that will become due and payable to Piper Sandler upon closing of the merger. Great Western has also agreed to indemnify Piper Sandler against certain claims and liabilities arising out of Piper
Sandler’s engagement and to reimburse Piper Sandler for certain of its out-of-pocket expenses incurred in connection with Piper Sandler’s engagement.
13.
|
The second table on page 109 of the Proxy Statement under the heading “The Merger—Certain Unaudited Prospective Financial Information—Great Western
Prospective Financial Information—Great Western Management Estimates for Great Western” is amended and restated as follows:
|
Fiscal Year Ended September 30,
($ in millions, except per share data)
|
|
|
2021E
|
|
|
2022E
|
|
|
2023E
|
|
|
2024E
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
|
$12,807
|
|
|
$13,280
|
|
|
$13,672
|
|
|
$14,126
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
|
$201.3
|
|
|
$189.0
|
|
|
$147.0
|
|
|
$145.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share
|
|
|
$3.63
|
|
|
$3.40
|
|
|
$2.64
|
|
|
$2.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend Per Share
|
|
|
$0.12
|
|
|
$0.50
|
|
|
$0.84
|
|
|
$0.94
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TBV Per Share
|
|
|
$21.85
|
|
|
$24.81
|
|
|
$26.64
|
|
|
$28.32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TCE / TA
|
|
|
9.4%
|
|
|
10.3%
|
|
|
10.8%
|
|
|
11.2%
|
14.
|
The following disclosure is added to the fifth full paragraph on page 113 of the Proxy Statement under the heading “The Merger—Interests of Great Western’s
Directors and Executive Officers in the Merger—Board of Directors and Management of the Surviving Corporation”:
|
The directors of the surviving corporation will receive compensation for their service as directors. The compensation received by First Interstate’s directors for 2020 is described in
First Interstate’s definitive proxy statement relating to its 2021 Annual Meeting of Shareholders, which was filed with the SEC on April 14, 2021, and the compensation received by First Interstate’s directors for 2021 will be described in First
Interstate’s proxy statement relating to its 2022 Annual Meeting of Shareholders, when available, and in any information that First Interstate files with the SEC that updates or supersedes that information.
Cautionary Note Regarding Forward Looking Statements
This communication contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Rule 175 promulgated thereunder, and Section
21E of the Securities Exchange Act of 1934, as amended, and Rule 3b-6 promulgated thereunder, which involve inherent risks and uncertainties. Any statements about First Interstate’s, Great Western’s or the combined company’s plans, objectives,
expectations, strategies, beliefs, or future performance or events constitute forward-looking statements. Such statements are identified as those that include words or phrases such as “believes,” “expects,” “anticipates,” “plans,” “trend,”
“objective,” “continue,” or similar expressions or future or conditional verbs such as “will,” “would,” “should,” “could,” “might,” “may,” or similar expressions. Forward-looking statements involve known and unknown risks, uncertainties,
assumptions, estimates, and other important factors that change over time and could cause actual results to differ materially from any results, performance, or events expressed or implied by such forward-looking statements. Such forward-looking
statements include but are not limited to statements about the benefits of the business combination transaction between First Interstate and Great Western (the “Transaction”), including future financial and operating results, the combined
company’s plans, objectives, expectations and intentions, and other statements that are not historical facts.
These forward-looking statements are subject to risks and uncertainties that may cause actual results to differ materially from those projected. In addition to factors previously
disclosed in First Interstate’s and Great Western’s reports filed with the SEC and those identified elsewhere in this document, the following factors, among others, could cause actual results to differ materially from forward-looking statements
or historical performance: the occurrence of any event, change, or other circumstance that could give rise to the right of one or both of the parties to terminate the definitive merger agreement between First Interstate and Great Western; the
outcome of any legal proceedings that may be instituted against First Interstate or Great Western; the possibility that the Transaction does not close when expected or at all because required regulatory, shareholder or other approvals and other
conditions to closing are not received or satisfied on a timely basis or at all (and the risk that such approvals may result in the imposition of conditions that could adversely affect the combined company or the expected benefits of the
Transaction); the risk that the benefits from the Transaction may not be fully realized or may take longer to realize than expected, including as a result of changes in, or problems arising from, general economic and market conditions, interest
and exchange rates, monetary policy, laws and regulations and their enforcement, and the degree of competition in the geographic and business areas in which First Interstate and Great Western operate; the ability to promptly and effectively
integrate the businesses of First Interstate and Great Western; the possibility that the Transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events; reputational risk and potential
adverse reactions of First Interstate’s or Great Western’s customers, employees or other business partners, including those resulting from the announcement or completion of the Transaction; the dilution caused by First Interstate’s issuance of
additional shares of its capital stock in connection with the Transaction; the diversion of management’s attention and time from ongoing business operations and opportunities on merger-related matters; and the impact of the global COVID-19
pandemic on First Interstate’s or Great Western’s businesses, the ability to complete the Transaction or any of the other foregoing risks.
These factors are not necessarily all of the factors that could cause First Interstate’s, Great Western’s or the combined company’s actual results, performance, or achievements to
differ materially from those expressed in or implied by any of the forward-looking statements. Other unknown or unpredictable factors also could harm First Interstate’s, Great Western’s or the combined company’s results. All forward-looking
statements attributable to First Interstate, Great Western, or the combined company, or persons acting on First Interstate’s or Great Western’s behalf, are expressly qualified in their entirety by the cautionary statements set forth above.
Forward-looking statements speak only as of the date they are made and First Interstate and Great Western do not undertake or assume any obligation to update publicly any of these statements to reflect actual results, new information or future
events, changes in assumptions, or changes in other factors affecting forward-looking statements, except to the extent required by applicable law. If First Interstate or Great Western update one or more forward-looking statements, no inference
should be drawn that First Interstate or Great Western will make additional updates with respect to those or other forward-looking statements. Further information regarding First Interstate, Great Western and factors which could affect the
forward-looking statements contained herein can be found in the registration statement on Form S-4, as well as First Interstate’s Annual Report on Form 10-K for the fiscal year ended December 31, 2020, its Quarterly Reports on Form 10-Q for the
three-month periods ended March 31, 2021, June 30, 2021 and September 30, 2021, and its other filings with the SEC, and in Great Western’s Annual Report on Form 10-K for the fiscal year ended September 30, 2021, and its other filings with the
SEC.
Additional Information about the Transaction and Where to Find It
This communication is being made with respect to the proposed transaction involving First Interstate and Great Western. This material is not a solicitation of any vote or approval of
Great Western stockholders and is not a substitute for the joint proxy statement/prospectus or any other documents that Great Western may send to stockholders in connection with the proposed merger. This communication does not constitute an
offer to sell or the solicitation of an offer to buy any securities.
In connection with the Transaction, First Interstate has filed with the SEC a Registration Statement on Form S-4 to register the shares of First Interstate capital stock to be issued
in connection with the Transaction. The Registration Statement includes a joint proxy statement of First Interstate and Great Western that also constitutes a prospectus of First Interstate. The registration statement on Form S-4 was declared
effective by the SEC on December 16, 2021, and First Interstate and Great Western commenced mailing the definitive joint proxy statement/prospectus to their shareholders and stockholders, respectively, on or about December 16, 2021.
INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE REGISTRATION STATEMENT ON FORM S-4 AND THE JOINT PROXY STATEMENT/PROSPECTUS INCLUDED WITHIN THE REGISTRATION STATEMENT ON FORM S-4,
AS WELL AS ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC IN CONNECTION WITH THE TRANSACTION OR INCORPORATED BY REFERENCE INTO THE JOINT PROXY STATEMENT/PROSPECTUS, BECAUSE THEY CONTAIN IMPORTANT INFORMATION REGARDING FIRST INTERSTATE, GREAT
WESTERN, THE TRANSACTION AND RELATED MATTERS.
Investors and security holders may obtain free copies of these documents and other documents filed with the SEC by First Interstate or Great Western through the website maintained by
the SEC at http://www.sec.gov or from First Interstate at its website, www.fibk.com, or from Great Western at its website, www.greatwesternbank.com. Documents filed with the SEC by First Interstate are available free of charge by accessing the
“SEC Filings” page of First Interstate’s website at www.fibk.com/sec-filings, or alternatively by directing a request by mail or telephone to First Interstate BancSystem, Inc., 401 N. 31st Street, Billings, Montana, 59116, Attention: John
Stewart, Deputy Chief Financial Officer, telephone: 406-255-5311, and documents filed with the SEC by Great Western are available free of charge by accessing Great Western’s website at www.greatwesternbank.com under the tab “Investor Relations”
and then under the heading “Financial Info – Documents” or, alternatively, by directing a request by telephone or mail to Great Western Bancorp Inc., 225 South Main Avenue, Sioux Falls, South Dakota 57104, (605) 988-9253.
Participants in the Solicitation
First Interstate, Great Western, and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies
from the shareholders of First Interstate and stockholders of Great Western in connection with the Transaction under the rules of the SEC. Information about the interests of the directors and executive officers of First Interstate and Great
Western and other persons who may be deemed to be participants in the solicitation of shareholders of First Interstate and stockholders of Great Western in connection with the Transaction and a description of their direct and indirect
interests, by security holdings or otherwise, is included in the joint proxy statement/prospectus related to the Transaction. Additional information about First Interstate, the directors and executive officers of First Interstate and their
ownership of First Interstate common stock is also set forth in the definitive proxy statement for First Interstate’s 2021 Annual Meeting of Shareholders, as filed with the SEC on Schedule 14A on April 14, 2021, and other documents subsequently
filed by First Interstate with the SEC. Additional information about Great Western, the directors and executive officers of Great Western and their ownership of Great Western common stock can also be found in Great Western’s Annual Report on
Form 10-K for the fiscal year ended September 30, 2021, as filed with the SEC on November 24, 2021, and other documents subsequently filed by Great Western with the SEC. Free copies of these documents may be obtained as described above.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned
hereunto duly authorized.
|
GREAT WESTERN BANCORP, INC.
|
|
By:
|
/s/ Donald J. Straka
|
|
Name:
|
Donald J. Straka
|
|
Title:
|
General Counsel and Secretary
|
|
|
|
Date: January 10, 2022
|
|
|