Yahoo Finanza HBT Financial, Inc. Announces Second Quarter 2023 Financial Results
Second Quarter Highlights
Net income of $18.5 million, or $0.58 per diluted share; return on average assets (ROAA) of 1.49%; return on average stockholders' equity (ROAE) of 16.30%; and return on average tangible common equity (ROATCE)(1) of 19.91%
Adjusted net income(1) of $18.8 million; or $0.58 per diluted share; adjusted ROAA(1) of 1.51%; adjusted ROAE(1) of 16.57%; and adjusted ROATCE(1) of 20.23%
Asset quality remained strong with nonperforming assets to total assets of 0.21%
Net interest margin of 4.16% and net interest margin (tax equivalent basis)(1) of 4.22%
________________________
(1) See "Reconciliation of Non-GAAP Financial Measures" below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.
BLOOMINGTON, Ill., July 24, 2023 (GLOBE NEWSWIRE) -- HBT Financial, Inc. (NASDAQ: HBT) (the “Company” or “HBT Financial” or “HBT”), the holding company for Heartland Bank and Trust Company, today reported net income of $18.5 million, or $0.58 diluted earnings per share, for the second quarter of 2023. This compares to net income of $9.2 million, or $0.30 diluted earnings per share, for the first quarter of 2023, and net income of $14.1 million, or $0.49 diluted earnings per share, for the second quarter of 2022.
J. Lance Carter, President and Chief Executive Officer of HBT Financial, said, “I had the honor of being named CEO of HBT Financial and Heartland Bank and Trust Company during the second quarter. I look forward to continuing to work closely with Fred Drake, Executive Chairman; the rest of Board of Directors; and our executive team to deliver the consistently solid financial performance to which we are accustomed. I am very pleased with our financial performance for the second quarter of 2023. With a ROAA of 1.49% and a ROATCE of 19.91%, we continue to produce strong returns. Our granular deposit base and excellent credit quality continue to support our strong results. Although we continue to see pressure on deposit pricing, we were able to maintain a solid net interest margin of 4.16%, down only 4 basis points from last quarter. We completed our system conversion for our Town and Country Financial Corporation (“Town and Country”) acquisition and have fully integrated the Town and Country team. We look forward to recognizing the enhanced long-term value provided by the increased scale and new markets that this acquisition has provided.”
Adjusted Net Income
In addition to reporting GAAP results, the Company believes adjusted net income and adjusted earnings per share, which adjust for acquisition expenses, branch closure expenses, gains (losses) on sale of closed branch premises, net earnings (losses) from closed or sold operations, charges related to termination of certain employee benefit plans, realized gains (losses) on sales of securities, and mortgage servicing rights fair value adjustments, provide investors with additional insight into its operational performance. The Company reported adjusted net income of $18.8 million, or $0.58 adjusted diluted earnings per share, for the second quarter of 2023. This compares to adjusted net income of $19.9 million, or $0.64 adjusted diluted earnings per share, for the first quarter of 2023, and adjusted net income of $13.8 million, or $0.48 adjusted diluted earnings per share, for the second quarter of 2022 (see "Reconciliation of Non-GAAP Financial Measures" tables).
Net Interest Income and Net Interest Margin
Net interest income for the second quarter of 2023 was $48.9 million, an increase of 4.3% from $46.8 million for the first quarter of 2023. The increase was primarily attributable to the increase in earning assets following the Town and Country merger completed on February 1, 2023 and higher yields on interest-earning assets. Partially offsetting this improvement was an increase in funding costs.
Relative to the second quarter of 2022, net interest income increased 42.2% from $34.4 million. The increase was primarily attributable to higher yields on interest-earning assets and the increase in average interest-earning assets following the Town and Country merger.
Net interest margin for the second quarter of 2023 was 4.16%, compared to 4.20% for the first quarter of 2023, and net interest margin (tax equivalent basis) for the second quarter of 2023 was 4.22% compared to 4.26% for the first quarter of 2023. The decrease was primarily attributable to higher funding costs with the cost of funds increasing to 0.71% for the second quarter of 2023, compared to 0.47% for the first quarter of 2023, which outpaced the increased asset yields which rose by 19 basis points to 4.83%. Acquired loan discount accretion contributed 9 basis points to net interest margin during the second quarter of 2023 and 7 basis points during the first quarter of 2023.
Relative to the second quarter of 2022, net interest margin increased from 3.34%. This increase was primarily attributable to higher yields on interest-earning assets. Acquired loan discount accretion contributed 3 basis points to net interest margin, during the second quarter of 2022.
Noninterest Income
Noninterest income for the second quarter of 2023 was $9.9 million, an increase of 33.3% from $7.4 million for the first quarter of 2023. The increase was primarily attributable to the absence of realized losses on sales of securities of $1.0 million included in the first quarter of 2023 results as well as a $0.8 million change in the mortgage servicing rights fair value adjustment. Additionally, increases in card income of $0.2 million and mortgage servicing income of $0.2 million primarily reflect the addition of Town and Country’s operations for the first full quarter.
Relative to the second quarter of 2022, noninterest income increased 15.9% from $8.6 million. The increase was primarily attributable to the Town and Country merger with a $0.6 million increase in mortgage servicing income, a $0.2 million increase in card income, and a $0.1 million increase in service charges on deposit accounts.
Noninterest Expense
Noninterest expense for the second quarter of 2023 was $34.0 million, a 5.5% decrease from $35.9 million for the first quarter of 2023. Acquisition-related noninterest expenses totaled $0.6 million during the second quarter of 2023, compared to $7.1 million during the first quarter of 2023. Excluding acquisition-related noninterest expenses, the $4.6 million increase in noninterest expense was primarily attributable to $0.8 million of legal fees and $0.8 million of accruals related to pending legal matters previously disclosed and incurred during the second quarter of 2023 that were not present in the first quarter of 2023 results. Settlements have been reached with plaintiffs in these matters which are now pending final court approval. Additionally, the second quarter of 2023 results included a full quarter’s impact of Town and Country’s operations.
Relative to the second quarter of 2022, noninterest expense increased 42.5% from $23.8 million, primarily attributable to the addition of Town and Country’s operations, additional legal costs and settlement accrual.
Acquisition-related expenses during the first and second quarter of 2023 are summarized below. There were no acquisition-related expenses during the second quarter of 2022. We do not expect material acquisition-related expenses related to Town and Country in subsequent quarters.
|
| Three Months Ended | ||||||
|
| June 30, 2023 |
| March 31, 2023 | ||||
|
| (dollars in thousands) | ||||||
PROVISION FOR CREDIT LOSSES |
| $ | — |
|
| $ | 5,924 |
|
NONINTEREST EXPENSE |
|
|
|
|
|
|
|
|
Salaries |
|
| 66 |
|
|
| 3,518 |
|
Furniture and equipment |
|
| 39 |
|
|
| — |
|
Data processing |
|
| 176 |
|
|
| 1,855 |
|
Marketing and customer relations |
|
| 10 |
|
|
| 14 |
|
Loan collection and servicing |
|
| 125 |
|
|
| — |
|
Legal fees and other noninterest expense |
|
| 211 |
|
|
| 1,753 |
|
Total noninterest expense |
|
| 627 |
|
|
| 7,140 |
|
Total acquisition-related expenses |
| $ | 627 |
|
| $ | 13,064 |
|
|
|
|
|
|
|
|
|
|
Loan Portfolio
Total loans outstanding, before allowance for credit losses, were $3.24 billion at June 30, 2023, compared with $3.20 billion at March 31, 2023 and $2.45 billion at June 30, 2022. The $49.1 million increase from March 31, 2023 was primarily attributable to a $52.8 million increase in commercial and industrial loans driven by new loan fundings and the purchase of $37.0 million of loans from two new strategic partners. The $53.9 million decrease in the construction and development loans was generally driven by the completion of a number of sizeable projects that are now amortizing and have been moved into other real estate loan categories, with the largest being a $29.5 million project that moved to the commercial real estate - non-owner occupied category. Additionally, we received a payoff on a $12.4 million substandard relationship in the commercial real estate - non-owner occupied category.
Deposits
Total deposits were $4.16 billion at June 30, 2023, compared with $4.31 billion at March 31, 2023 and $3.70 billion at June 30, 2022. The $146.0 million decrease from March 31, 2023 was primarily attributable to decreases in balances held in existing retail and business accounts partially offset by a seasonal increase in public fund account balances and the addition of $51.0 million of brokered deposits. Additionally, a higher than historical average net deposit inflow on March 31, 2023, as referenced in our first quarter of 2023 investor presentation, included $36 million related to one account which was withdrawn at the beginning of the second quarter of 2023.
Asset Quality
Nonperforming loans totaled $7.5 million, or 0.23% of total loans, at June 30, 2023, compared with $6.5 million, or 0.20% of total loans, at March 31, 2023, and $3.4 million, or 0.14% of total loans, at June 30, 2022. The $1.0 million increase in nonperforming loans from March 31, 2023 was primarily attributable to a $1.3 million increase in nonaccrual one-to-four family residential real estate loans.
The Company recorded a negative provision for credit losses of $0.2 million for the second quarter of 2023. The negative provision for credit losses primarily reflects a $1.1 million decrease in specific reserves, a $1.1 million increase in required reserves driven by growth of the loan portfolio and unfunded commitments, a $0.4 million decrease in required reserves resulting from changes in economic and qualitative factors, a $0.2 million increase in reserves on debt securities available-for-sale, related to one bank subordinated debt security, and net recoveries of $0.1 million.
The Company had net recoveries of $0.1 million, or (0.01)% of average loans on an annualized basis, for the second quarter of 2023, compared to net recoveries of $0.1 million, or (0.02)% of average loans on an annualized basis, for the first quarter of 2023, and net recoveries of $0.1 million, or (0.01)% of average loans on an annualized basis, for the second quarter of 2022.
The Company’s allowance for credit losses was 1.17% of total loans and 502% of nonperforming loans at June 30, 2023, compared with 1.21% of total loans and 595% of nonperforming loans at March 31, 2023.
Stock Repurchase Program
During the second quarter of 2023, the Company repurchased 229,502 shares of its common stock at a weighted average price of $18.07 under its stock repurchase program. The Company’s Board of Directors have authorized the repurchase of up to $15 million of HBT Financial common stock under its stock repurchase program in effect until January 1, 2024. As of June 30, 2023, the Company had $9.3 million remaining under the current stock repurchase authorization.
About HBT Financial, Inc.
HBT Financial, Inc., headquartered in Bloomington, Illinois, is the holding company for Heartland Bank and Trust Company, and has banking roots that can be traced back to 1920. HBT provides a comprehensive suite of business, commercial, wealth management, and retail banking products and services to individuals, businesses and municipal entities throughout Illinois and Eastern Iowa through 67 full-service branches. As of June 30, 2023, HBT had total assets of $5.0 billion, total loans of $3.2 billion, and total deposits of $4.2 billion.
Non-GAAP Financial Measures
Some of the financial measures included in this press release are not measures of financial performance recognized in accordance with GAAP. These non-GAAP financial measures include net interest income (tax-equivalent basis), net interest margin (tax-equivalent basis), efficiency ratio (tax-equivalent basis), tangible common equity to tangible assets, tangible book value per share, return on average tangible common equity, adjusted net income, adjusted earnings per share, adjusted return on average assets, adjusted return on average stockholders' equity, and adjusted return on average tangible common equity. Our management uses these non-GAAP financial measures, together with the related GAAP financial measures, in its analysis of our performance and in making business decisions. Management believes that it is a standard practice in the banking industry to present these non-GAAP financial measures, and accordingly believes that providing these measures may be useful for peer comparison purposes. These disclosures should not be viewed as substitutes for the results determined to be in accordance with GAAP; nor are they necessarily comparable to non-GAAP financial measures that may be presented by other companies. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures in the "Reconciliation of Non-GAAP Financial Measures" tables.
Forward-Looking Statements
Readers should note that in addition to the historical information contained herein, this press release contains, and future oral and written statements of the Company and its management may contain, "forward-looking statements" within the meanings of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements generally can be identified by the use of forward-looking terminology such as "will," "propose," "may," "plan," "seek," "expect," "intend," "estimate," "anticipate," "believe," "continue," or “should,” or similar terminology. Any forward-looking statements presented herein are made only as of the date of this press release, and the Company does not undertake any obligation to update or revise any forward-looking statements to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.
Factors that could cause actual results to differ materially from these forward-looking statements include, but are not limited to: (i) the strength of the local, state, national and international economies (including effects of inflationary pressures and supply chain constraints); (ii) the economic impact of any future terrorist threats and attacks, widespread disease or pandemics (including the COVID-19 pandemic in the United States), acts of war or other threats thereof (including the Russian invasion of Ukraine), or other adverse external events that could cause economic deterioration or instability in credit markets, and the response of the local, state and national governments to any such adverse external events; (iii) changes in accounting policies and practices, as may be adopted by state and federal regulatory agencies, the FASB or the PCAOB (including the Company’s adoption of CECL methodology); (iv) changes in state and federal laws, regulations and governmental policies concerning the Company’s general business and any changes in response to the recent failures of other banks; (v) changes in interest rates and prepayment rates of the Company’s assets (including the impact of LIBOR phase-out); (vi) increased competition in the financial services sector, including from non-bank competitors such as credit unions and “fintech” companies, and the inability to attract new customers; (vii) changes in technology and the ability to develop and maintain secure and reliable electronic systems; (viii) unexpected results of acquisitions, which may include failure to realize the anticipated benefits of acquisitions and the possibility that transaction costs may be greater than anticipated; (ix) the loss of key executives or employees; (x) changes in consumer spending; (xi) unexpected outcomes of existing or new litigation involving the Company; (xii) the economic impact of exceptional weather occurrences such as tornadoes, floods and blizzards; (xiii) fluctuations in the value of securities held in our securities portfolio; (xiv) concentrations within our loan portfolio, large loans to certain borrowers, and large deposits from certain clients; (xv) the concentration of large deposits from certain clients who have balances above current FDIC insurance limits and may withdraw deposits to diversify their exposure; (xvi) the level of non-performing assets on our balance sheets; (xvii) interruptions involving our information technology and communications systems or third-party servicers; (xviii) breaches or failures of our information security controls or cybersecurity-related incidents, and (xix) the ability of the Company to manage the risks associated with the foregoing as well as anticipated. Readers should note that the forward-looking statements included in this press release are not a guarantee of future events, and that actual events may differ materially from those made in or suggested by the forward-looking statements. Additional information concerning the Company and its business, including additional factors that could materially affect the Company’s financial results, is included in the Company’s filings with the Securities and Exchange Commission.
CONTACT:
Peter Chapman
HBTIR@hbtbank.com
(888) 897-2276
HBT Financial, Inc. | ||||||||||||||||||||
| ||||||||||||||||||||
|
| As of or for the Three Months Ended |
| Six Months Ended | ||||||||||||||||
|
| June 30, |
| March 31, |
| June 30, |
| June 30, | ||||||||||||
|
| 2023 |
| 2023 |
| 2022 |
| 2023 |
| 2022 | ||||||||||
|
| (dollars in thousands, except per share data) | ||||||||||||||||||
Interest and dividend income |
| $ | 56,768 |
|
| $ | 51,779 |
|
| $ | 35,757 |
|
| $ | 108,547 |
|
| $ | 69,092 |
|
Interest expense |
|
| 7,896 |
|
|
| 4,942 |
|
|
| 1,384 |
|
|
| 12,838 |
|
|
| 2,791 |
|
Net interest income |
|
| 48,872 |
|
|
| 46,837 |
|
|
| 34,373 |
|
|
| 95,709 |
|
|
| 66,301 |
|
Provision for credit losses |
|
| (230 | ) |
|
| 6,210 |
|
|
| 145 |
|
|
| 5,980 |
|
|
| (439 | ) |
Net interest income after provision for credit losses |
|
| 49,102 |
|
|
| 40,627 |
|
|
| 34,228 |
|
|
| 89,729 |
|
|
| 66,740 |
|
Noninterest income |
|
| 9,914 |
|
|
| 7,437 |
|
|
| 8,551 |
|
|
| 17,351 |
|
|
| 18,594 |
|
Noninterest expense |
|
| 33,973 |
|
|
| 35,933 |
|
|
| 23,842 |
|
|
| 69,906 |
|
|
| 47,999 |
|
Income before income tax expense |
|
| 25,043 |
|
|
| 12,131 |
|
|
| 18,937 |
|
|
| 37,174 |
|
|
| 37,335 |
|
Income tax expense |
|
| 6,570 |
|
|
| 2,923 |
|
|
| 4,852 |
|
|
| 9,493 |
|
|
| 9,646 |
|
Net income |
| $ | 18,473 |
|
| $ | 9,208 |
|
| $ | 14,085 |
|
| $ | 27,681 |
|
| $ | 27,689 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings per share - Basic |
| $ | 0.58 |
|
| $ | 0.30 |
|
| $ | 0.49 |
|
| $ | 0.88 |
|
| $ | 0.96 |
|
Earnings per share - Diluted |
|
| 0.58 |
|
|
| 0.30 |
|
|
| 0.49 |
|
|
| 0.88 |
|
|
| 0.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Adjusted net income (1) |
| $ | 18,772 |
|
| $ | 19,859 |
|
| $ | 13,836 |
|
| $ | 38,631 |
|
| $ | 26,063 |
|
Adjusted earnings per share - Basic (1) |
|
| 0.59 |
|
|
| 0.64 |
|
|
| 0.48 |
|
|
| 1.23 |
|
|
| 0.90 |
|
Adjusted earnings per share - Diluted (1) |
|
| 0.58 |
|
|
| 0.64 |
|
|
| 0.48 |
|
|
| 1.22 |
|
|
| 0.90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Book value per share |
| $ | 14.15 |
|
| $ | 14.02 |
|
| $ | 12.97 |
|
|
|
|
|
|
| ||
Tangible book value per share (1) |
|
| 11.58 |
|
|
| 11.45 |
|
|
| 11.90 |
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Shares of common stock outstanding |
|
| 31,865,868 |
|
|
| 32,095,370 |
|
|
| 28,831,197 |
|
|
|
|
|
|
| ||
Weighted average shares of common stock outstanding |
|
| 31,980,133 |
|
|
| 30,977,204 |
|
|
| 28,891,202 |
|
|
| 31,481,439 |
|
|
| 28,938,634 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
SUMMARY RATIOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net interest margin * |
|
| 4.16 |
| % |
| 4.20 |
| % |
| 3.34 |
| % |
| 4.18 |
| % |
| 3.21 |
|
Net interest margin (tax equivalent basis) * (1)(2) |
|
| 4.22 |
|
|
| 4.26 |
|
|
| 3.39 |
|
|
| 4.24 |
|
|
| 3.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Efficiency ratio |
|
| 56.57 |
| % |
| 65.27 |
| % |
| 54.97 |
| % |
| 60.74 |
| % |
| 55.96 |
|
Efficiency ratio (tax equivalent basis) (1)(2) |
|
| 55.89 |
|
|
| 64.43 |
|
|
| 54.22 |
|
|
| 59.99 |
|
|
| 55.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Loan to deposit ratio |
|
| 77.91 |
| % |
| 74.13 |
| % |
| 66.23 |
| % |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Return on average assets * |
|
| 1.49 |
| % |
| 0.78 |
| % |
| 1.32 |
| % |
| 1.15 |
| % |
| 1.29 |
|
Return on average stockholders' equity * |
|
| 16.30 |
|
|
| 8.84 |
|
|
| 14.92 |
|
|
| 12.73 |
|
|
| 14.23 |
|
Return on average tangible common equity * (1) |
|
| 19.91 |
|
|
| 10.45 |
|
|
| 16.25 |
|
|
| 15.31 |
|
|
| 15.45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Adjusted return on average assets * (1) |
|
| 1.51 |
| % |
| 1.69 |
| % |
| 1.29 |
| % |
| 1.60 |
| % |
| 1.22 |
|
Adjusted return on average stockholders' equity * (1) |
|
| 16.57 |
|
|
| 19.08 |
|
|
| 14.66 |
|
|
| 17.77 |
|
|
| 13.40 |
|
Adjusted return on average tangible common equity * (1) |
|
| 20.23 |
|
|
| 22.55 |
|
|
| 15.96 |
|
|
| 21.36 |
|
|
| 14.55 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
CAPITAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total capital to risk-weighted assets |
|
| 15.03 |
| % |
| 15.11 |
| % |
| 16.76 |
| % |
|
|
|
|
| ||
Tier 1 capital to risk-weighted assets |
|
| 13.12 |
|
|
| 13.16 |
|
|
| 14.59 |
|
|
|
|
|
|
| ||
Common equity tier 1 capital ratio |
|
| 11.78 |
|
|
| 11.79 |
|
|
| 13.36 |
|
|
|
|
|
|
| ||
Tier 1 leverage ratio |
|
| 10.07 |
|
|
| 10.29 |
|
|
| 10.05 |
|
|
|
|
|
|
| ||
Total stockholders' equity to total assets |
|
| 9.06 |
|
|
| 8.98 |
|
|
| 8.85 |
|
|
|
|
|
|
| ||
Tangible common equity to tangible assets (1) |
|
| 7.54 |
|
|
| 7.45 |
|
|
| 8.18 |
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
ASSET QUALITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net charge-offs (recoveries) to average loans, before allowance for credit losses |
|
| (0.01 | ) | % |
| (0.02 | ) | % |
| (0.01 | ) | % |
| (0.01 | ) | % |
| (0.10 | ) |
Allowance for credit losses to loans, before allowance for credit losses |
|
| 1.17 |
|
|
| 1.21 |
|
|
| 1.01 |
|
|
|
|
|
|
| ||
Nonperforming loans to loans, before allowance for credit losses |
|
| 0.23 |
|
|
| 0.20 |
|
|
| 0.14 |
|
|
|
|
|
|
| ||
Nonperforming assets to total assets |
|
| 0.21 |
|
|
| 0.20 |
|
|
| 0.15 |
|
|
|
|
|
|
| ||
________________________
* Annualized measure.
(1) See "Reconciliation of Non-GAAP Financial Measures" below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.
(2) On a tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%.
| ||||||||||||||||||||
HBT Financial, Inc. | ||||||||||||||||||||
| ||||||||||||||||||||
|
| Three Months Ended |
| Six Months Ended | ||||||||||||||||
|
| June 30, |
| March 31, |
| June 30, |
| June 30, | ||||||||||||
|
| 2023 |
| 2023 |
| 2022 |
| 2023 |
| 2022 | ||||||||||
INTEREST AND DIVIDEND INCOME |
| (dollars in thousands, except per share data) | ||||||||||||||||||
Loans, including fees: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Taxable |
| $ | 47,149 |
|
| $ | 42,159 |
|
| $ | 27,843 |
|
| $ | 89,308 |
|
| $ | 54,649 |
|
Federally tax exempt |
|
| 1,040 |
|
|
| 952 |
|
|
| 679 |
|
|
| 1,992 |
|
|
| 1,341 |
|
Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Taxable |
|
| 6,518 |
|
|
| 6,616 |
|
|
| 5,663 |
|
|
| 13,134 |
|
|
| 10,312 |
|
Federally tax exempt |
|
| 1,162 |
|
|
| 1,197 |
|
|
| 1,138 |
|
|
| 2,359 |
|
|
| 2,178 |
|
Interest-bearing deposits in bank |
|
| 781 |
|
|
| 739 |
|
|
| 420 |
|
|
| 1,520 |
|
|
| 579 |
|
Other interest and dividend income |
|
| 118 |
|
|
| 116 |
|
|
| 14 |
|
|
| 234 |
|
|
| 33 |
|
Total interest and dividend income |
|
| 56,768 |
|
|
| 51,779 |
|
|
| 35,757 |
|
|
| 108,547 |
|
|
| 69,092 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Deposits |
|
| 4,323 |
|
|
| 2,374 |
|
|
| 506 |
|
|
| 6,697 |
|
|
| 1,075 |
|
Securities sold under agreements to repurchase |
|
| 34 |
|
|
| 38 |
|
|
| 8 |
|
|
| 72 |
|
|
| 17 |
|
Borrowings |
|
| 2,189 |
|
|
| 1,297 |
|
|
| 1 |
|
|
| 3,486 |
|
|
| 2 |
|
Subordinated notes |
|
| 469 |
|
|
| 470 |
|
|
| 469 |
|
|
| 939 |
|
|
| 939 |
|
Junior subordinated debentures issued to capital trusts |
|
| 881 |
|
|
| 763 |
|
|
| 400 |
|
|
| 1,644 |
|
|
| 758 |
|
Total interest expense |
|
| 7,896 |
|
|
| 4,942 |
|
|
| 1,384 |
|
|
| 12,838 |
|
|
| 2,791 |
|
Net interest income |
|
| 48,872 |
|
|
| 46,837 |
|
|
| 34,373 |
|
|
| 95,709 |
|
|
| 66,301 |
|
PROVISION FOR CREDIT LOSSES |
|
| (230 | ) |
|
| 6,210 |
|
|
| 145 |
|
|
| 5,980 |
|
|
| (439 | ) |
Net interest income after provision for credit losses |
|
| 49,102 |
|
|
| 40,627 |
|
|
| 34,228 |
|
|
| 89,729 |
|
|
| 66,740 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
NONINTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Card income |
|
| 2,905 |
|
|
| 2,658 |
|
|
| 2,714 |
|
|
| 5,563 |
|
|
| 5,118 |
|
Wealth management fees |
|
| 2,279 |
|
|
| 2,338 |
|
|
| 2,322 |
|
|
| 4,617 |
|
|
| 4,611 |
|
Service charges on deposit accounts |
|
| 1,919 |
|
|
| 1,871 |
|
|
| 1,792 |
|
|
| 3,790 |
|
|
| 3,444 |
|
Mortgage servicing |
|
| 1,254 |
|
|
| 1,099 |
|
|
| 661 |
|
|
| 2,353 |
|
|
| 1,319 |
|
Mortgage servicing rights fair value adjustment |
|
| 141 |
|
|
| (624 | ) |
|
| 366 |
|
|
| (483 | ) |
|
| 2,095 |
|
Gains on sale of mortgage loans |
|
| 373 |
|
|
| 276 |
|
|
| 326 |
|
|
| 649 |
|
|
| 913 |
|
Realized gains (losses) on sales of securities |
|
| — |
|
|
| (1,007 | ) |
|
| — |
|
|
| (1,007 | ) |
|
| — |
|
Unrealized gains (losses) on equity securities |
|
| 7 |
|
|
| (22 | ) |
|
| (153 | ) |
|
| (15 | ) |
|
| (340 | ) |
Gains (losses) on foreclosed assets |
|
| (97 | ) |
|
| (10 | ) |
|
| (7 | ) |
|
| (107 | ) |
|
| 33 |
|
Gains (losses) on other assets |
|
| 109 |
|
|
| — |
|
|
| (43 | ) |
|
| 109 |
|
|
| 150 |
|
Income on bank owned life insurance |
|
| 147 |
|
|
| 115 |
|
|
| 41 |
|
|
| 262 |
|
|
| 81 |
|
Other noninterest income |
|
| 877 |
|
|
| 743 |
|
|
| 532 |
|
|
| 1,620 |
|
|
| 1,170 |
|
Total noninterest income |
|
| 9,914 |
|
|
| 7,437 |
|
|
| 8,551 |
|
|
| 17,351 |
|
|
| 18,594 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
NONINTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Salaries |
|
| 16,660 |
|
|
| 19,411 |
|
|
| 12,936 |
|
|
| 36,071 |
|
|
| 25,737 |
|
Employee benefits |
|
| 2,707 |
|
|
| 2,335 |
|
|
| 1,984 |
|
|
| 5,042 |
|
|
| 4,428 |
|
Occupancy of bank premises |
|
| 2,785 |
|
|
| 2,102 |
|
|
| 1,741 |
|
|
| 4,887 |
|
|
| 3,801 |
|
Furniture and equipment |
|
| 809 |
|
|
| 659 |
|
|
| 623 |
|
|
| 1,468 |
|
|
| 1,175 |
|
Data processing |
|
| 2,883 |
|
|
| 4,323 |
|
|
| 1,990 |
|
|
| 7,206 |
|
|
| 3,643 |
|
Marketing and customer relations |
|
| 1,359 |
|
|
| 836 |
|
|
| 1,205 |
|
|
| 2,195 |
|
|
| 2,056 |
|
Amortization of intangible assets |
|
| 720 |
|
|
| 510 |
|
|
| 245 |
|
|
| 1,230 |
|
|
| 490 |
|
FDIC insurance |
|
| 630 |
|
|
| 563 |
|
|
| 298 |
|
|
| 1,193 |
|
|
| 586 |
|
Loan collection and servicing |
|
| 348 |
|
|
| 278 |
|
|
| 278 |
|
|
| 626 |
|
|
| 435 |
|
Foreclosed assets |
|
| 97 |
|
|
| 61 |
|
|
| 31 |
|
|
| 158 |
|
|
| 163 |
|
Other noninterest expense |
|
| 4,975 |
|
|
| 4,855 |
|
|
| 2,511 |
|
|
| 9,830 |
|
|
| 5,485 |
|
Total noninterest expense |
|
| 33,973 |
|
|
| 35,933 |
|
|
| 23,842 |
|
|
| 69,906 |
|
|
| 47,999 |
|
INCOME BEFORE INCOME TAX EXPENSE |
|
| 25,043 |
|
|
| 12,131 |
|
|
| 18,937 |
|
|
| 37,174 |
|
|
| 37,335 |
|
INCOME TAX EXPENSE |
|
| 6,570 |
|
|
| 2,923 |
|
|
| 4,852 |
|
|
| 9,493 |
|
|
| 9,646 |
|
NET INCOME |
| $ | 18,473 |
|
| $ | 9,208 |
|
| $ | 14,085 |
|
| $ | 27,681 |
|
| $ | 27,689 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
EARNINGS PER SHARE - BASIC |
| $ | 0.58 |
|
| $ | 0.30 |
|
| $ | 0.49 |
|
| $ | 0.88 |
|
| $ | 0.96 |
|
EARNINGS PER SHARE - DILUTED |
| $ | 0.58 |
|
| $ | 0.30 |
|
| $ | 0.49 |
|
| $ | 0.88 |
|
| $ | 0.95 |
|
WEIGHTED AVERAGE SHARES OF COMMON STOCK OUTSTANDING |
|
| 31,980,133 |
|
|
| 30,977,204 |
|
|
| 28,891,202 |
|
|
| 31,481,439 |
|
|
| 28,938,634 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HBT Financial, Inc. | ||||||||||||
|
|
|
|
|
|
|
|
|
| |||
|
| June 30, |
| March 31, |
| June 30, | ||||||
|
| 2023 |
| 2023 |
| 2022 | ||||||
|
| (dollars in thousands) | ||||||||||
ASSETS |
|
|
|
|
|
|
|
|
| |||
Cash and due from banks |
| $ | 28,044 |
|
| $ | 35,244 |
|
| $ | 25,478 |
|
Interest-bearing deposits with banks |
|
| 81,764 |
|
|
| 141,868 |
|
|
| 134,553 |
|
Cash and cash equivalents |
|
| 109,808 |
|
|
| 177,112 |
|
|
| 160,031 |
|
|
|
|
|
|
|
|
|
|
| |||
Interest-bearing time deposits with banks |
|
| — |
|
|
| 249 |
|
|
| — |
|
Debt securities available-for-sale, at fair value |
|
| 822,788 |
|
|
| 854,622 |
|
|
| 924,706 |
|
Debt securities held-to-maturity |
|
| 533,231 |
|
|
| 536,429 |
|
|
| 548,236 |
|
Equity securities with readily determinable fair value |
|
| 3,152 |
|
|
| 3,145 |
|
|
| 3,103 |
|
Equity securities with no readily determinable fair value |
|
| 2,275 |
|
|
| 1,980 |
|
|
| 1,952 |
|
Restricted stock, at cost |
|
| 11,345 |
|
|
| 4,991 |
|
|
| 2,813 |
|
Loans held for sale |
|
| 8,829 |
|
|
| 5,130 |
|
|
| 5,312 |
|
|
|
|
|
|
|
|
|
|
| |||
Loans, before allowance for credit losses |
|
| 3,244,655 |
|
|
| 3,195,540 |
|
|
| 2,451,826 |
|
Allowance for credit losses |
|
| (37,814 | ) |
|
| (38,776 | ) |
|
| (24,734 | ) |
Loans, net of allowance for credit losses |
|
| 3,206,841 |
|
|
| 3,156,764 |
|
|
| 2,427,092 |
|
|
|
|
|
|
|
|
|
|
| |||
Bank owned life insurance |
|
| 23,594 |
|
|
| 23,447 |
|
|
| 7,474 |
|
Bank premises and equipment, net |
|
| 65,029 |
|
|
| 65,119 |
|
|
| 51,433 |
|
Bank premises held for sale |
|
| 35 |
|
|
| 235 |
|
|
| 319 |
|
Foreclosed assets |
|
| 3,080 |
|
|
| 3,356 |
|
|
| 2,891 |
|
Goodwill |
|
| 59,876 |
|
|
| 59,876 |
|
|
| 29,322 |
|
Intangible assets, net |
|
| 22,122 |
|
|
| 22,842 |
|
|
| 1,453 |
|
Mortgage servicing rights, at fair value |
|
| 20,133 |
|
|
| 19,992 |
|
|
| 10,089 |
|
Investments in unconsolidated subsidiaries |
|
| 1,614 |
|
|
| 1,614 |
|
|
| 1,165 |
|
Accrued interest receivable |
|
| 19,900 |
|
|
| 20,301 |
|
|
| 14,263 |
|
Other assets |
|
| 62,158 |
|
|
| 56,617 |
|
|
| 32,324 |
|
Total assets |
| $ | 4,975,810 |
|
| $ | 5,013,821 |
|
| $ | 4,223,978 |
|
|
|
|
|
|
|
|
|
|
| |||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
| |||
Liabilities |
|
|
|
|
|
|
|
|
| |||
Deposits: |
|
|
|
|
|
|
|
|
| |||
Noninterest-bearing |
| $ | 1,125,823 |
|
| $ | 1,218,888 |
|
| $ | 1,028,790 |
|
Interest-bearing |
|
| 3,038,700 |
|
|
| 3,091,633 |
|
|
| 2,673,196 |
|
Total deposits |
|
| 4,164,523 |
|
|
| 4,310,521 |
|
|
| 3,701,986 |
|
|
|
|
|
|
|
|
|
|
| |||
Securities sold under agreements to repurchase |
|
| 38,729 |
|
|
| 34,919 |
|
|
| 51,091 |
|
Federal Home Loan Bank advances |
|
| 177,572 |
|
|
| 75,183 |
|
|
| — |
|
Subordinated notes |
|
| 39,435 |
|
|
| 39,415 |
|
|
| 39,356 |
|
Junior subordinated debentures issued to capital trusts |
|
| 52,760 |
|
|
| 52,746 |
|
|
| 37,747 |
|
Other liabilities |
|
| 51,939 |
|
|
| 50,939 |
|
|
| 19,989 |
|
Total liabilities |
|
| 4,524,958 |
|
|
| 4,563,723 |
|
|
| 3,850,169 |
|
|
|
|
|
|
|
|
|
|
| |||
Stockholders' Equity |
|
|
|
|
|
|
|
|
| |||
Common stock |
|
| 327 |
|
|
| 327 |
|
|
| 293 |
|
Surplus |
|
| 294,875 |
|
|
| 294,441 |
|
|
| 222,087 |
|
Retained earnings |
|
| 241,777 |
|
|
| 228,782 |
|
|
| 212,506 |
|
Accumulated other comprehensive income (loss) |
|
| (70,662 | ) |
|
| (62,175 | ) |
|
| (52,820 | ) |
Treasury stock at cost |
|
| (15,465 | ) |
|
| (11,277 | ) |
|
| (8,257 | ) |
Total stockholders’ equity |
|
| 450,852 |
|
|
| 450,098 |
|
|
| 373,809 |
|
Total liabilities and stockholders’ equity |
| $ | 4,975,810 |
|
| $ | 5,013,821 |
|
| $ | 4,223,978 |
|
|
|
|
|
|
|
|
|
|
| |||
SHARE INFORMATION |
|
|
|
|
|
|
|
|
| |||
Shares of common stock outstanding |
|
| 31,865,868 |
|
|
| 32,095,370 |
|
|
| 28,831,197 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HBT Financial, Inc. | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| June 30, |
| March 31, |
| June 30, | ||||||
|
| 2023 |
| 2023 |
| 2022 | ||||||
|
| (dollars in thousands) | ||||||||||
LOANS |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
| $ | 385,768 |
|
| $ | 333,013 |
|
| $ | 249,839 |
|
Commercial real estate - owner occupied |
|
| 303,522 |
|
|
| 317,103 |
|
|
| 228,997 |
|
Commercial real estate - non-owner occupied |
|
| 882,598 |
|
|
| 854,024 |
|
|
| 656,093 |
|
Construction and land development |
|
| 335,262 |
|
|
| 389,142 |
|
|
| 332,041 |
|
Multi-family |
|
| 375,536 |
|
|
| 362,672 |
|
|
| 269,452 |
|
One-to-four family residential |
|
| 482,442 |
|
|
| 482,732 |
|
|
| 325,047 |
|
Agricultural and farmland |
|
| 259,858 |
|
|
| 243,357 |
|
|
| 230,370 |
|
Municipal, consumer, and other |
|
| 219,669 |
|
|
| 213,497 |
|
|
| 159,987 |
|
Loans, before allowance for credit losses |
| $ | 3,244,655 |
|
| $ | 3,195,540 |
|
| $ | 2,451,826 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PPP LOANS (included above) |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
| $ | 22 |
|
| $ | 25 |
|
| $ | 2,823 |
|
Agricultural and farmland |
|
| — |
|
|
| — |
|
|
| 9 |
|
Total PPP Loans |
| $ | 22 |
|
| $ | 25 |
|
| $ | 2,832 |
|
|
| June 30, |
| March 31, |
| June 30, | ||||||
|
| 2023 |
| 2023 |
| 2022 | ||||||
|
| (dollars in thousands) | ||||||||||
DEPOSITS |
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing |
| $ | 1,125,823 |
|
| $ | 1,218,888 |
|
| $ | 1,028,790 |
|
Interest-bearing demand |
|
| 1,181,187 |
|
|
| 1,270,454 |
|
|
| 1,162,292 |
|
Money market |
|
| 730,652 |
|
|
| 662,088 |
|
|
| 581,058 |
|
Savings |
|
| 657,506 |
|
|
| 738,719 |
|
|
| 654,953 |
|
Time |
|
| 469,355 |
|
|
| 420,372 |
|
|
| 274,893 |
|
Total deposits |
| $ | 4,164,523 |
|
| $ | 4,310,521 |
|
| $ | 3,701,986 |
|
HBT Financial, Inc. | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
| Three Months Ended |
| |||||||||||||||||||||||||
|
| June 30, 2023 |
| March 31, 2023 |
| June 30, 2022 |
| |||||||||||||||||||||
|
| Average |
| Interest |
| Yield/ |
| Average |
| Interest |
| Yield/ |
| Average |
| Interest |
| Yield/ |
| |||||||||
|
| (dollars in thousands) |
| |||||||||||||||||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Loans |
| $ | 3,238,774 |
|
| $ | 48,189 |
| 5.97 | % | $ | 3,012,320 |
|
| $ | 43,111 |
| 5.80 | % | $ | 2,467,851 |
|
| $ | 28,522 |
| 4.64 | % |
Securities |
|
| 1,384,180 |
|
|
| 7,680 |
| 2.23 |
|
| 1,411,613 |
|
|
| 7,813 |
| 2.24 |
|
| 1,422,096 |
|
|
| 6,801 |
| 1.92 |
|
Deposits with banks |
|
| 84,366 |
|
|
| 781 |
| 3.71 |
|
| 92,363 |
|
|
| 739 |
| 3.24 |
|
| 240,692 |
|
|
| 420 |
| 0.70 |
|
Other |
|
| 8,577 |
|
|
| 118 |
| 5.52 |
|
| 7,425 |
|
|
| 116 |
| 6.33 |
|
| 2,809 |
|
|
| 14 |
| 2.07 |
|
Total interest-earning assets |
|
| 4,715,897 |
|
| $ | 56,768 |
| 4.83 | % |
| 4,523,721 |
|
| $ | 51,779 |
| 4.64 | % |
| 4,133,448 |
|
| $ | 35,757 |
| 3.47 | % |
Allowance for credit losses |
|
| (39,484 | ) |
|
|
|
|
|
|
| (33,301 | ) |
|
|
|
|
|
|
| (24,579 | ) |
|
|
|
|
|
|
Noninterest-earning assets |
|
| 299,622 |
|
|
|
|
|
|
|
| 274,870 |
|
|
|
|
|
|
|
| 177,433 |
|
|
|
|
|
|
|
Total assets |
| $ | 4,976,035 |
|
|
|
|
|
|
| $ | 4,765,290 |
|
|
|
|
|
|
| $ | 4,286,302 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Interest-bearing demand |
| $ | 1,224,285 |
|
| $ | 683 |
| 0.22 | % | $ | 1,230,644 |
|
| $ | 458 |
| 0.15 | % | $ | 1,159,077 |
|
| $ | 144 |
| 0.05 | % |
Money market |
|
| 675,530 |
|
|
| 1,516 |
| 0.90 |
|
| 634,608 |
|
|
| 935 |
| 0.60 |
|
| 582,016 |
|
|
| 110 |
| 0.08 |
|
Savings |
|
| 687,014 |
|
|
| 189 |
| 0.11 |
|
| 709,862 |
|
|
| 178 |
| 0.10 |
|
| 661,661 |
|
|
| 52 |
| 0.03 |
|
Time |
|
| 447,146 |
|
|
| 1,935 |
| 1.74 |
|
| 356,779 |
|
|
| 803 |
| 0.91 |
|
| 284,880 |
|
|
| 200 |
| 0.28 |
|
Total interest-bearing deposits |
|
| 3,033,975 |
|
|
| 4,323 |
| 0.57 |
|
| 2,931,893 |
|
|
| 2,374 |
| 0.33 |
|
| 2,687,634 |
|
|
| 506 |
| 0.08 |
|
Securities sold under agreements to repurchase |
|
| 34,170 |
|
|
| 34 |
| 0.40 |
|
| 39,619 |
|
|
| 38 |
| 0.38 |
|
| 51,057 |
|
|
| 8 |
| 0.07 |
|
Borrowings |
|
| 173,040 |
|
|
| 2,189 |
| 5.07 |
|
| 113,896 |
|
|
| 1,297 |
| 4.62 |
|
| 440 |
|
|
| 1 |
| 1.34 |
|
Subordinated notes |
|
| 39,424 |
|
|
| 469 |
| 4.78 |
|
| 39,403 |
|
|
| 470 |
| 4.83 |
|
| 39,346 |
|
|
| 469 |
| 4.79 |
|
Junior subordinated debentures issued to capital trusts |
|
| 52,752 |
|
|
| 881 |
| 6.70 |
|
| 47,586 |
|
|
| 763 |
| 6.50 |
|
| 37,738 |
|
|
| 400 |
| 4.26 |
|
Total interest-bearing liabilities |
|
| 3,333,361 |
|
| $ | 7,896 |
| 0.95 | % |
| 3,172,397 |
|
| $ | 4,942 |
| 0.63 | % |
| 2,816,215 |
|
| $ | 1,384 |
| 0.20 | % |
Noninterest-bearing deposits |
|
| 1,145,089 |
|
|
|
|
|
|
|
| 1,121,365 |
|
|
|
|
|
|
|
| 1,072,883 |
|
|
|
|
|
|
|
Noninterest-bearing liabilities |
|
| 43,080 |
|
|
|
|
|
|
|
| 49,316 |
|
|
|
|
|
|
|
| 18,673 |
|
|
|
|
|
|
|
Total liabilities |
|
| 4,521,530 |
|
|
|
|
|
|
|
| 4,343,078 |
|
|
|
|
|
|
|
| 3,907,771 |
|
|
|
|
|
|
|
Stockholders' Equity |
|
| 454,505 |
|
|
|
|
|
|
|
| 422,212 |
|
|
|
|
|
|
|
| 378,531 |
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity |
| $ | 4,976,035 |
|
|
|
|
|
|
| $ | 4,765,290 |
|
|
|
|
|
|
| $ | 4,286,302 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Net interest income/Net interest margin (1) |
|
|
|
| $ | 48,872 |
| 4.16 | % |
|
|
| $ | 46,837 |
| 4.20 | % |
|
|
| $ | 34,373 |
| 3.34 | % | |||
Tax-equivalent adjustment (2) |
|
|
|
|
| 715 |
| 0.06 |
|
|
|
|
| 702 |
| 0.06 |
|
|
|
|
| 598 |
| 0.05 |
| |||
Net interest income (tax-equivalent basis)/ Net interest margin (tax-equivalent basis) (2) (3) |
|
|
|
| $ | 49,587 |
| 4.22 | % |
|
|
| $ | 47,539 |
| 4.26 | % |
|
|
| $ | 34,971 |
| 3.39 | % | |||
Net interest rate spread (4) |
|
|
|
|
|
|
| 3.88 | % |
|
|
|
|
|
| 4.01 | % |
|
|
|
|
|
| 3.27 | % | |||
Net interest-earning assets (5) |
| $ | 1,382,536 |
|
|
|
|
|
|
| $ | 1,351,324 |
|
|
|
|
|
|
| $ | 1,317,233 |
|
|
|
|
|
|
|
Ratio of interest-earning assets to interest-bearing liabilities |
|
| 1.41 |
|
|
|
|
|
|
|
| 1.43 |
|
|
|
|
|
|
|
| 1.47 |
|
|
|
|
|
|
|
Cost of total deposits |
|
|
|
|
|
|
| 0.41 | % |
|
|
|
|
|
| 0.24 | % |
|
|
|
|
|
| 0.05 | % | |||
Cost of funds |
|
|
|
|
|
|
| 0.71 |
|
|
|
|
|
|
| 0.47 |
|
|
|
|
|
|
| 0.14 |
| |||
________________________
* Annualized measure.
(1) Net interest margin represents net interest income divided by average total interest-earning assets.
(2) On a tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%.
(3) See "Reconciliation of Non-GAAP Financial Measures" below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.
(4) Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.
(5) Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities.
HBT Financial, Inc. | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
| Six Months Ended |
| ||||||||||||||||
|
| June 30, 2023 |
| June 30, 2022 |
| ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
| Average |
| Interest |
| Yield/ |
| Average |
| Interest |
| Yield/ |
| ||||||
|
| (dollars in thousands) | |||||||||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Loans |
| $ | 3,126,173 |
|
| $ | 91,300 |
| 5.89 | % | $ | 2,487,320 |
|
| $ | 55,990 |
| 4.54 | % |
Securities |
|
| 1,397,821 |
|
|
| 15,493 |
| 2.24 |
|
| 1,372,284 |
|
|
| 12,490 |
| 1.84 |
|
Deposits with banks |
|
| 88,343 |
|
|
| 1,520 |
| 3.47 |
|
| 305,053 |
|
|
| 579 |
| 0.38 |
|
Other |
|
| 8,004 |
|
|
| 234 |
| 5.89 |
|
| 2,775 |
|
|
| 33 |
| 2.43 |
|
Total interest-earning assets |
|
| 4,620,341 |
|
| $ | 108,547 |
| 4.74 | % |
| 4,167,432 |
|
| $ | 69,092 |
| 3.34 | % |
Allowance for credit losses |
|
| (36,410 | ) |
|
|
|
|
|
|
| (24,340 | ) |
|
|
|
|
|
|
Noninterest-earning assets |
|
| 287,314 |
|
|
|
|
|
|
|
| 171,624 |
|
|
|
|
|
|
|
Total assets |
| $ | 4,871,245 |
|
|
|
|
|
|
| $ | 4,314,716 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Interest-bearing demand |
| $ | 1,227,447 |
|
| $ | 1,141 |
| 0.19 | % | $ | 1,151,495 |
|
| $ | 286 |
| 0.05 | % |
Money market |
|
| 655,182 |
|
|
| 2,451 |
| 0.75 |
|
| 590,098 |
|
|
| 231 |
| 0.08 |
|
Savings |
|
| 698,375 |
|
|
| 367 |
| 0.11 |
|
| 655,645 |
|
|
| 102 |
| 0.03 |
|
Time |
|
| 402,212 |
|
|
| 2,738 |
| 1.37 |
|
| 297,706 |
|
|
| 456 |
| 0.31 |
|
Total interest-bearing deposits |
|
| 2,983,216 |
|
|
| 6,697 |
| 0.45 |
|
| 2,694,944 |
|
|
| 1,075 |
| 0.08 |
|
Securities sold under agreements to repurchase |
|
| 36,879 |
|
|
| 72 |
| 0.39 |
|
| 52,050 |
|
|
| 17 |
| 0.07 |
|
Borrowings |
|
| 143,632 |
|
|
| 3,486 |
| 4.89 |
|
| 470 |
|
|
| 2 |
| 1.01 |
|
Subordinated notes |
|
| 39,414 |
|
|
| 939 |
| 4.81 |
|
| 39,335 |
|
|
| 939 |
| 4.82 |
|
Junior subordinated debentures issued to capital trusts |
|
| 50,183 |
|
|
| 1,644 |
| 6.61 |
|
| 37,730 |
|
|
| 758 |
| 4.05 |
|
Total interest-bearing liabilities |
|
| 3,253,324 |
|
| $ | 12,838 |
| 0.80 | % |
| 2,824,529 |
|
| $ | 2,791 |
| 0.20 | % |
Noninterest-bearing deposits |
|
| 1,133,292 |
|
|
|
|
|
|
|
| 1,075,387 |
|
|
|
|
|
|
|
Noninterest-bearing liabilities |
|
| 46,181 |
|
|
|
|
|
|
|
| 22,466 |
|
|
|
|
|
|
|
Total liabilities |
|
| 4,432,797 |
|
|
|
|
|
|
|
| 3,922,382 |
|
|
|
|
|
|
|
Stockholders' Equity |
|
| 438,448 |
|
|
|
|
|
|
|
| 392,334 |
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity |
| $ | 4,871,245 |
|
|
|
|
|
|
|
| 4,314,716 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Net interest income/Net interest margin (1) |
|
|
|
| $ | 95,709 |
| 4.18 | % |
|
|
| $ | 66,301 |
| 3.21 | % | ||
Tax-equivalent adjustment (2) |
|
|
|
|
| 1,417 |
| 0.06 |
|
|
|
|
| 1,127 |
| 0.05 |
| ||
Net interest income (tax-equivalent basis)/ Net interest margin (tax-equivalent basis) (2) (3) |
|
|
|
| $ | 97,126 |
| 4.24 | % |
|
|
| $ | 67,428 |
| 3.26 | % | ||
Net interest rate spread (4) |
|
|
|
|
|
|
| 3.94 | % |
|
|
|
|
|
| 3.14 | % | ||
Net interest-earning assets (5) |
| $ | 1,367,017 |
|
|
|
|
|
|
| $ | 1,342,903 |
|
|
|
|
|
|
|
Ratio of interest-earning assets to interest-bearing liabilities |
|
| 1.42 |
|
|
|
|
|
|
|
| 1.48 |
|
|
|
|
|
|
|
Cost of total deposits |
|
|
|
|
|
|
| 0.33 | % |
|
|
|
|
|
| 0.06 | % | ||
Cost of funds |
|
|
|
|
|
|
| 0.59 |
|
|
|
|
|
|
| 0.14 |
| ||
________________________
* Annualized measure.
(1) Net interest margin represents net interest income divided by average total interest-earning assets.
(2) On a tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%.
(3) See "Reconciliation of Non-GAAP Financial Measures" below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.
(4) Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.
(5) Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities.
HBT Financial, Inc. | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| June 30, |
| March 31, |
| June 30, |
| ||||||
|
| 2023 |
| 2023 |
| 2022 |
| ||||||
|
| (dollars in thousands) |
| ||||||||||
NONPERFORMING ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual |
| $ | 7,534 |
|
| $ | 6,508 |
|
| $ | 3,248 |
|
|
Past due 90 days or more, still accruing (1) |
|
| 1 |
|
|
| 10 |
|
|
| 182 |
|
|
Total nonperforming loans |
|
| 7,535 |
|
|
| 6,518 |
|
|
| 3,430 |
|
|
Foreclosed assets |
|
| 3,080 |
|
|
| 3,356 |
|
|
| 2,891 |
|
|
Total nonperforming assets |
| $ | 10,615 |
|
| $ | 9,874 |
|
| $ | 6,321 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit losses |
| $ | 37,814 |
|
| $ | 38,776 |
|
| $ | 24,734 |
|
|
Loans, before allowance for credit losses |
|
| 3,244,655 |
|
|
| 3,195,540 |
|
|
| 2,451,826 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CREDIT QUALITY RATIOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit losses to loans, before allowance for credit losses |
|
| 1.17 |
| % |
| 1.21 |
| % |
| 1.01 |
| % |
Allowance for credit losses to nonaccrual loans |
|
| 501.91 |
|
|
| 595.82 |
|
|
| 761.51 |
|
|
Allowance for credit losses to nonperforming loans |
|
| 501.84 |
|
|
| 594.91 |
|
|
| 721.11 |
|
|
Nonaccrual loans to loans, before allowance for credit losses |
|
| 0.23 |
|
|
| 0.20 |
|
|
| 0.13 |
|
|
Nonperforming loans to loans, before allowance for credit losses |
|
| 0.23 |
|
|
| 0.20 |
|
|
| 0.14 |
|
|
Nonperforming assets to total assets |
|
| 0.21 |
|
|
| 0.20 |
|
|
| 0.15 |
|
|
Nonperforming assets to loans, before allowance for credit losses, and foreclosed assets |
|
| 0.33 |
|
|
| 0.31 |
|
|
| 0.26 |
|
|
________________________
(1) Prior to 2023, excludes loans acquired with deteriorated credit quality that are past due 90 or more days and accruing. Such loans totaled $23 thousand as of June 30, 2022.
|
| Three Months Ended |
| Six Months Ended |
| ||||||||||||||||
|
| June 30, |
| March 31, |
| June 30, |
| June 30, |
| ||||||||||||
|
| 2023 |
|
| 2023 |
| 2022 |
| 2023 |
| 2022 |
| |||||||||
ALLOWANCE FOR CREDIT LOSSES ON LOANS |
| (dollars in thousands) |
| ||||||||||||||||||
Beginning balance |
| $ | 38,776 |
|
| $ | 25,333 |
|
| $ | 24,508 |
|
| $ | 25,333 |
|
| $ | 23,936 |
|
|
Adoption of ASC 326 |
|
| — |
|
|
| 6,983 |
|
|
| — |
|
|
| 6,983 |
|
|
| — |
|
|
PCD allowance established in acquisition |
|
| — |
|
|
| 1,247 |
|
|
| — |
|
|
| 1,247 |
|
|
| — |
|
|
Provision for credit losses |
|
| (1,080 | ) |
|
| 5,101 |
|
|
| 145 |
|
|
| 4,021 |
|
|
| (439 | ) |
|
Charge-offs |
|
| (179 | ) |
|
| (142 | ) |
|
| (159 | ) |
|
| (321 | ) |
|
| (293 | ) |
|
Recoveries |
|
| 297 |
|
|
| 254 |
|
|
| 240 |
|
|
| 551 |
|
|
| 1,530 |
|
|
Ending balance |
| $ | 37,814 |
|
| $ | 38,776 |
|
| $ | 24,734 |
|
| $ | 37,814 |
|
| $ | 24,734 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net charge-offs (recoveries) |
| $ | (118 | ) |
| $ | (112 | ) |
| $ | (81 | ) |
| $ | (230 | ) |
| $ | (1,237 | ) |
|
Average loans, before allowance for credit losses |
|
| 3,238,774 |
|
|
| 3,012,320 |
|
|
| 2,467,851 |
|
|
| 3,126,173 |
|
|
| 2,487,320 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net charge-offs (recoveries) to average loans, before allowance for credit losses * |
|
| (0.01 | ) | % |
| (0.02 | ) | % |
| (0.01 | ) | % |
| (0.01 | ) | % |
| (0.10 | ) | % |
________________________
* Annualized measure.
|
| Three Months Ended |
| Six Months Ended | ||||||||||||||||
|
| June 30, |
| March 31, |
| June 30, |
| June 30, | ||||||||||||
|
| 2023 |
| 2023 |
| 2022 |
| 2023 |
| 2022 | ||||||||||
PROVISION FOR CREDIT LOSSES |
| (dollars in thousands) | ||||||||||||||||||
Loans (1) |
| $ | (1,080 | ) |
| $ | 5,101 |
|
| $ | 145 |
|
| $ | 4,021 |
|
| $ | (439 | ) |
Unfunded lending-related commitments (1) |
|
| 650 |
|
|
| 509 |
|
|
| — |
|
|
| 1,159 |
|
|
| — |
|
Debt securities |
|
| 200 |
|
|
| 600 |
|
|
| — |
|
|
| 800 |
|
|
| — |
|
Total provision for credit losses |
| $ | (230 | ) |
| $ | 6,210 |
|
| $ | 145 |
|
| $ | 5,980 |
|
| $ | (439 | ) |
________________________
(1) Includes recognition of an allowance for credit losses on non-PCD loans of $5.2 million and an allowance for credit losses on unfunded commitments of $0.7 million in connection with the Town and Country merger during the first quarter of 2023.
Reconciliation of Non-GAAP Financial Measures – | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
| Three Months Ended |
| Six Months Ended |
| ||||||||||||||||
|
| June 30, |
| March 31, |
| June 30, |
| June 30, |
| ||||||||||||
|
| 2023 |
| 2023 |
| 2022 |
| 2023 |
| 2022 |
| ||||||||||
|
| (dollars in thousands) |
| ||||||||||||||||||
Net income |
| $ | 18,473 |
|
| $ | 9,208 |
|
| $ | 14,085 |
|
| $ | 27,681 |
|
| $ | 27,689 |
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Acquisition expenses (1) |
|
| (627 | ) |
|
| (13,064 | ) |
|
| — |
|
|
| (13,691 | ) |
|
| — |
|
|
Gains (losses) on sales of closed branch premises |
|
| 75 |
|
|
| — |
|
|
| (18 | ) |
|
| 75 |
|
|
| 179 |
|
|
Realized gains (losses) on sales of securities |
|
| — |
|
|
| (1,007 | ) |
|
| — |
|
|
| (1,007 | ) |
|
| — |
|
|
Mortgage servicing rights fair value adjustment |
|
| 141 |
|
|
| (624 | ) |
|
| 366 |
|
|
| (483 | ) |
|
| 2,095 |
|
|
Total adjustments |
|
| (411 | ) |
|
| (14,695 | ) |
|
| 348 |
|
|
| (15,106 | ) |
|
| 2,274 |
|
|
Tax effect of adjustments |
|
| 112 |
|
|
| 4,044 |
|
|
| (99 | ) |
|
| 4,156 |
|
|
| (648 | ) |
|
Less adjustments, after tax effect |
|
| (299 | ) |
|
| (10,651 | ) |
|
| 249 |
|
|
| (10,950 | ) |
|
| 1,626 |
|
|
Adjusted net income |
| $ | 18,772 |
|
| $ | 19,859 |
|
| $ | 13,836 |
|
| $ | 38,631 |
|
| $ | 26,063 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Average assets |
| $ | 4,976,035 |
|
| $ | 4,765,290 |
|
| $ | 4,286,302 |
|
| $ | 4,871,245 |
|
| $ | 4,314,716 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Return on average assets * |
|
| 1.49 |
| % |
| 0.78 |
| % |
| 1.32 |
| % |
| 1.15 |
| % |
| 1.29 |
| % |
Adjusted return on average assets * |
|
| 1.51 |
|
|
| 1.69 |
|
|
| 1.29 |
|
|
| 1.60 |
|
|
| 1.22 |
|
|
________________________
* Annualized measure.
(1) Includes recognition of an allowance for credit losses on non-PCD loans of $5.2 million and an allowance for credit losses on unfunded commitments of $0.7 million in connection with the Town and Country merger during the first quarter of 2023.
Reconciliation of Non-GAAP Financial Measures – | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
| Three Months Ended |
| Six Months Ended | ||||||||||||||||
|
| June 30, |
| March 31, |
| June 30, |
| June 30, | ||||||||||||
|
| 2023 |
| 2023 |
| 2022 |
| 2023 |
| 2022 | ||||||||||
|
| (dollars in thousands, except per share data) | ||||||||||||||||||
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income |
| $ | 18,473 |
|
| $ | 9,208 |
|
| $ | 14,085 |
|
| $ | 27,681 |
|
| $ | 27,689 |
|
Earnings allocated to participating securities (1) |
|
| (11 | ) |
|
| (5 | ) |
|
| (17 | ) |
|
| (16 | ) |
|
| (34 | ) |
Numerator for earnings per share - basic and diluted |
| $ | 18,462 |
|
| $ | 9,203 |
|
| $ | 14,068 |
|
| $ | 27,665 |
|
| $ | 27,655 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Adjusted net income |
| $ | 18,772 |
|
| $ | 19,859 |
|
| $ | 13,836 |
|
| $ | 38,631 |
|
| $ | 26,063 |
|
Earnings allocated to participating securities (1) |
|
| (10 | ) |
|
| (13 | ) |
|
| (17 | ) |
|
| (23 | ) |
|
| (32 | ) |
Numerator for adjusted earnings per share - basic and diluted |
| $ | 18,762 |
|
| $ | 19,846 |
|
| $ | 13,819 |
|
| $ | 38,608 |
|
| $ | 26,031 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Weighted average common shares outstanding |
|
| 31,980,133 |
|
|
| 30,977,204 |
|
|
| 28,891,202 |
|
|
| 31,481,439 |
|
|
| 28,938,634 |
|
Dilutive effect of outstanding restricted stock units |
|
| 99,850 |
|
|
| 69,947 |
|
|
| 53,674 |
|
|
| 84,981 |
|
|
| 48,688 |
|
Weighted average common shares outstanding, including all dilutive potential shares |
|
| 32,079,983 |
|
|
| 31,047,151 |
|
|
| 28,944,876 |
|
|
| 31,566,420 |
|
|
| 28,987,322 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings per share - Basic |
| $ | 0.58 |
|
| $ | 0.30 |
|
| $ | 0.49 |
|
| $ | 0.88 |
|
| $ | 0.96 |
|
Earnings per share - Diluted |
| $ | 0.58 |
|
| $ | 0.30 |
|
| $ | 0.49 |
|
| $ | 0.88 |
|
| $ | 0.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Adjusted earnings per share - Basic |
| $ | 0.59 |
|
| $ | 0.64 |
|
| $ | 0.48 |
|
| $ | 1.23 |
|
| $ | 0.90 |
|
Adjusted earnings per share - Diluted |
| $ | 0.58 |
|
| $ | 0.64 |
|
| $ | 0.48 |
|
| $ | 1.22 |
|
| $ | 0.90 |
|
________________________
(1) The Company has granted certain restricted stock units that contain non-forfeitable rights to dividend equivalents. Such restricted stock units are considered participating securities. As such, we have included these restricted stock units in the calculation of basic earnings per share and calculate basic earnings per share using the two-class method. The two-class method of computing earnings per share is an earnings allocation formula that determines earnings per share for each class of common stock and participating security according to dividends declared (or accumulated) and participation rights in undistributed earnings.
Reconciliation of Non-GAAP Financial Measures – | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Six Months Ended |
| ||||||||||||||||
|
| June 30, |
| March 31, |
| June 30, |
| June 30, |
| ||||||||||||
|
| 2023 |
| 2023 |
| 2022 |
| 2023 |
| 2022 |
| ||||||||||
|
| (dollars in thousands) |
| ||||||||||||||||||
Net interest income (tax equivalent basis) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
| $ | 48,872 |
|
| $ | 46,837 |
|
| $ | 34,373 |
|
| $ | 95,709 |
|
| $ | 66,301 |
|
|
Tax-equivalent adjustment (1) |
|
| 715 |
|
|
| 702 |
|
|
| 598 |
|
|
| 1,417 |
|
|
| 1,127 |
|
|
Net interest income (tax equivalent basis) (1) |
| $ | 49,587 |
|
| $ | 47,539 |
|
| $ | 34,971 |
|
| $ | 97,126 |
|
| $ | 67,428 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin (tax equivalent basis) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin * |
|
| 4.16 |
| % |
| 4.20 |
| % |
| 3.34 |
| % |
| 4.18 |
| % |
| 3.21 |
| % |
Tax-equivalent adjustment * (1) |
|
| 0.06 |
|
|
| 0.06 |
|
|
| 0.05 |
|
|
| 0.06 |
|
|
| 0.05 |
|
|
Net interest margin (tax equivalent basis) * (1) |
|
| 4.22 |
| % |
| 4.26 |
| % |
| 3.39 |
| % |
| 4.24 |
| % |
| 3.26 |
| % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average interest-earning assets |
| $ | 4,715,897 |
|
| $ | 4,523,721 |
|
| $ | 4,133,448 |
|
| $ | 4,620,341 |
|
| $ | 4,167,432 |
|
|
________________________
* Annualized measure.
(1) On a tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%.
Reconciliation of Non-GAAP Financial Measures – | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Six Months Ended |
| ||||||||||||||||
|
| June 30, |
| March 31, |
| June 30, |
| June 30, |
| ||||||||||||
|
| 2023 |
| 2023 |
| 2022 |
| 2023 |
| 2022 |
| ||||||||||
|
| (dollars in thousands) |
| ||||||||||||||||||
Efficiency ratio (tax equivalent basis) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noninterest expense |
| $ | 33,973 |
|
| $ | 35,933 |
|
| $ | 23,842 |
|
| $ | 69,906 |
|
| $ | 47,999 |
|
|
Less: amortization of intangible assets |
|
| 720 |
|
|
| 510 |
|
|
| 245 |
|
|
| 1,230 |
|
|
| 490 |
|
|
Adjusted noninterest expense |
| $ | 33,253 |
|
| $ | 35,423 |
|
| $ | 23,597 |
|
| $ | 68,676 |
|
| $ | 47,509 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
| $ | 48,872 |
|
| $ | 46,837 |
|
| $ | 34,373 |
|
| $ | 95,709 |
|
| $ | 66,301 |
|
|
Total noninterest income |
|
| 9,914 |
|
|
| 7,437 |
|
|
| 8,551 |
|
|
| 17,351 |
|
|
| 18,594 |
|
|
Operating revenue |
|
| 58,786 |
|
|
| 54,274 |
|
|
| 42,924 |
|
|
| 113,060 |
|
|
| 84,895 |
|
|
Tax-equivalent adjustment (1) |
|
| 715 |
|
|
| 702 |
|
|
| 598 |
|
|
| 1,417 |
|
|
| 1,127 |
|
|
Operating revenue (tax equivalent basis) (1) |
| $ | 59,501 |
|
| $ | 54,976 |
|
| $ | 43,522 |
|
| $ | 114,477 |
|
| $ | 86,022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio |
|
| 56.57 |
| % |
| 65.27 |
| % |
| 54.97 |
| % |
| 60.74 |
| % |
| 55.96 |
| % |
Efficiency ratio (tax equivalent basis) (1) |
|
| 55.89 |
|
|
| 64.43 |
|
|
| 54.22 |
|
|
| 59.99 |
|
|
| 55.23 |
|
|
________________________
(1) On a tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%.
Reconciliation of Non-GAAP Financial Measures – | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| June 30, |
| March 31, |
| June 30, |
| ||||||
|
| 2023 |
| 2023 |
| 2022 |
| ||||||
|
| (dollars in thousands, except per share data) |
| ||||||||||
Tangible common equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity |
| $ | 450,852 |
|
| $ | 450,098 |
|
| $ | 373,809 |
|
|
Less: Goodwill |
|
| 59,876 |
|
|
| 59,876 |
|
|
| 29,322 |
|
|
Less: Intangible assets, net |
|
| 22,122 |
|
|
| 22,842 |
|
|
| 1,453 |
|
|
Tangible common equity |
| $ | 368,854 |
|
| $ | 367,380 |
|
| $ | 343,034 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
| $ | 4,975,810 |
|
| $ | 5,013,821 |
|
| $ | 4,223,978 |
|
|
Less: Goodwill |
|
| 59,876 |
|
|
| 59,876 |
|
|
| 29,322 |
|
|
Less: Intangible assets, net |
|
| 22,122 |
|
|
| 22,842 |
|
|
| 1,453 |
|
|
Tangible assets |
| $ | 4,893,812 |
|
| $ | 4,931,103 |
|
| $ | 4,193,203 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity to total assets |
|
| 9.06 |
| % |
| 8.98 |
| % |
| 8.85 |
| % |
Tangible common equity to tangible assets |
|
| 7.54 |
|
|
| 7.45 |
|
|
| 8.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares of common stock outstanding |
|
| 31,865,868 |
|
|
| 32,095,370 |
|
|
| 28,831,197 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per share |
| $ | 14.15 |
|
| $ | 14.02 |
|
| $ | 12.97 |
|
|
Tangible book value per share |
|
| 11.58 |
|
|
| 11.45 |
|
|
| 11.90 |
|
|
| |||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures – | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Six Months Ended |
| ||||||||||||||||
|
| June 30, |
| March 31, |
| June 30, |
| June 30, |
| ||||||||||||
|
| 2023 |
| 2023 |
| 2022 |
| 2023 |
| 2022 |
| ||||||||||
|
| (dollars in thousands) |
| ||||||||||||||||||
Average tangible common equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity |
| $ | 454,505 |
|
| $ | 422,212 |
|
| $ | 378,531 |
|
| $ | 438,448 |
|
| $ | 392,334 |
|
|
Less: Goodwill |
|
| 59,876 |
|
|
| 49,352 |
|
|
| 29,322 |
|
|
| 54,643 |
|
|
| 29,322 |
|
|
Less: Intangible assets, net |
|
| 22,520 |
|
|
| 15,635 |
|
|
| 1,597 |
|
|
| 19,097 |
|
|
| 1,720 |
|
|
Average tangible common equity |
| $ | 372,109 |
|
| $ | 357,225 |
|
| $ | 347,612 |
|
| $ | 364,708 |
|
| $ | 361,292 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
| $ | 18,473 |
|
| $ | 9,208 |
|
| $ | 14,085 |
|
| $ | 27,681 |
|
| $ | 27,689 |
|
|
Adjusted net income |
|
| 18,772 |
|
|
| 19,859 |
|
|
| 13,836 |
|
|
| 38,631 |
|
|
| 26,063 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average stockholders' equity * |
|
| 16.30 |
| % |
| 8.84 |
| % |
| 14.92 |
| % |
| 12.73 |
| % |
| 14.23 |
| % |
Return on average tangible common equity * |
|
| 19.91 |
|
|
| 10.45 |
|
|
| 16.25 |
|
|
| 15.31 |
|
|
| 15.45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted return on average stockholders' equity * |
|
| 16.57 |
| % |
| 19.08 |
| % |
| 14.66 |
| % |
| 17.77 |
| % |
| 13.40 |
| % |
Adjusted return on average tangible common equity * |
|
| 20.23 |
|
|
| 22.55 |
|
|
| 15.96 |
|
|
| 21.36 |
|
|
| 14.55 |
|
|
________________________
* Annualized measure.
