HBT Financial, Inc. (NASDAQ: HBT) (the “Company” or “HBT
Financial”), the holding company for Heartland Bank and Trust
Company and State Bank of Lincoln, today reported net income of
$16.1 million, or $0.61 diluted earnings per share, for the fourth
quarter of 2019. This compares to net income of $17.4 million, or
$0.97 diluted earnings per share, for the third quarter of 2019,
and net income of $11.9 million, or $0.66 diluted earnings per
share, for the fourth quarter of 2018.
Fred L. Drake, Chairman and Chief Executive Officer of HBT
Financial, said, “Our 2019 performance is a result of strong
execution on the strategies that have made HBT Financial a
consistently high performing company. HBT Financial has an
attractive core deposit base, strong capital levels and solid asset
quality. We are pleased to initiate a quarterly cash dividend
to enhance the total return we deliver for shareholders.
During 2019, we had continued momentum on our earnings and organic
loan growth. We are pleased to have completed our initial
public offering and are well positioned for the future, and we
expect to continue to enhance the value of our franchise through
both organic and acquisition growth strategies.”
C Corp Equivalent Net Income and Adjusted C Corp
Equivalent Net Income
The Company has historically operated as an S Corporation for
U.S. federal and state income tax purposes. Following the
completion of the initial public offering during the fourth quarter
of 2019, the Company was treated as a C Corporation (“C Corp”) for
federal and state income tax purposes. For comparison, the Company
reports its C Corp equivalent financial results, which does not
reflect the additional shares issued in the initial public offering
(the “IPO”) for periods prior to the IPO.
For the fourth quarter of 2019, the Company reported C Corp
equivalent net income of $15.1 million, or $0.58 diluted earnings
per share. This compares to C Corp equivalent net income of $13.1
million, or $0.73 diluted earnings per share, for the third quarter
of 2019, and C Corp equivalent net income of $9.2 million, or $0.51
diluted earnings per share, for the fourth quarter of 2018.
In addition to reporting C Corp equivalent results, the Company
believes adjusted C Corp equivalent results, which adjust for
mortgage servicing rights (“MSR”) fair value adjustments, gains
(losses) on sales of securities, and certain non-recurring items,
provide investors with additional insight into its operational
performance. The Company reported adjusted C Corp equivalent net
income of $14.4 million, or $0.55 diluted earnings per share, for
the fourth quarter of 2019. This compares to adjusted C Corp
equivalent net income of $14.3 million, or $0.80 diluted earnings
per share, for the third quarter of 2019, and adjusted C Corp
equivalent net income of $10.9 million, or $0.60 diluted earnings
per share, for the fourth quarter of 2018 (see "Reconciliation of
Non-GAAP Financial Measures" tables).
Net Interest Income and Net Interest
Margin
Net interest income for the fourth quarter of 2019 was $32.3
million, a decrease of 2.6% from $33.1 million for the third
quarter of 2019. The decrease was primarily attributable to a
decline in net interest margin, partially offset by an increase in
average interest-earning assets.
Relative to the fourth quarter of 2018, net interest income
decreased $0.8 million, or 2.4%. The decline was primarily
attributable to a lower net interest margin, partially offset by an
increase in average interest-earning assets.
Net interest margin for the fourth quarter of 2019 was 4.12%,
including 2 basis points attributable to acquired loan discount
accretion, compared to 4.31%, including 4 basis points attributable
to acquired loan discount accretion, for the third quarter of 2019.
The decrease was primarily attributable to a decline in average
loan yields, lower average loan balances, and an increase in
lower-yielding cash balances.
Relative to the fourth quarter of 2018, net interest margin
decreased from 4.29%, including 9 basis points attributable to
acquired loan discount accretion, due primarily to lower loan
yields and an increase in lower-yielding cash balances.
The increase in lower yielding cash balances during the fourth
quarter of 2019 was primarily due to higher balances for a small
number of retail deposit accounts. These funds were mainly
invested in lower yielding cash balances, resulting in a $0.2
million increase in net interest income and a 4 basis point
reduction in the net interest margin for the quarter.
The Federal Open Market Committee lowered its target federal
funds rate for the first time in 11 years on July 31, 2019 and then
again in September 2019 and October 2019. The Company expects the
cumulative decrease of 75 basis points in the target federal funds
rate in 2019 to continue placing downward pressure on its net
interest margin in 2020.
Noninterest Income
Noninterest income for the fourth quarter of 2019 was $10.3
million, an increase of 36.3% from $7.6 million for the third
quarter of 2019. Fourth quarter 2019 results benefitted from a $0.6
million gain on the fair value adjustment of the MSR asset compared
to a negative $0.9 million MSR fair value adjustment in the third
quarter of 2019. Gains on foreclosed assets and fees on
customer-related interest rate swaps, included in other noninterest
income, also contributed to noninterest income growth.
Relative to the fourth quarter of 2018, noninterest income
increased 60.8% from $6.4 million. The growth was primarily
attributable to lower securities losses, gains on foreclosed
assets, and higher other income.
Noninterest Expense
Noninterest expense for the fourth quarter of 2019 was $22.0
million, compared with $22.3 million for the third quarter of 2019.
The decrease was primarily attributable to lower employee benefits
expense, as third quarter of 2019 results included a $0.8 million
charge for the supplemental executive retirement plan (SERP) which
was terminated in June 2019. The SERP liability varies
inversely with interest rates, therefore there was a $0.4 million
credit in the fourth quarter of 2019. The SERP will be
liquidated in June 2020. FDIC insurance expense was lower in the
fourth quarter of 2019 due to the application of small bank
assessment credits. Other noninterest and occupancy expenses were
also lower in the fourth quarter of 2019, but were more than offset
by higher salaries, marketing, and furniture and equipment
costs.
Relative to the fourth quarter of 2018, noninterest expense
decreased 6.4% from $23.4 million. The decrease was primarily due
to lower other, FDIC insurance, employee benefits, and occupancy
expenses.
Loan Portfolio
Total loans, before allowance for loan losses outstanding were
$2.16 billion at December 31, 2019, compared with $2.17
billion at September 30, 2019 and $2.14 billion at December
31, 2018. The $7.2 million decline in loans from September 30, 2019
was primarily due to a $41.2 million reduction in loan
participations resulting primarily from the payoff of five loans,
offset by organic loan growth primarily in commercial real estate –
non-owner occupied and construction and development. The five loan
participations that paid off included $22.3 million in commercial
and industrial, $4.8 million in CRE – non-owner occupied, $8.8
million in multi-family and $3.6 million in municipal, consumer and
other. Loan participations make up a small portion of the
Company’s loan portfolio totaling $71.7 million at
December 31, 2019 compared to $112.9 million at
September 30, 2019 and $131.4 million at December 31,
2018.
Based on loan trends experienced in 2019 and a healthy loan
pipeline, the Company expects low-single digit loan growth in
2020.
Deposits
Total deposits were $2.78 billion at December 31, 2019, compared
with $2.70 billion at September 30, 2019, and $2.80 billion at
December 31, 2018. The $72.8 million increase in total deposits
from September 30, 2019 was broad-based with growth in
noninterest-bearing, interest-bearing demand, money market and
savings balances more than offsetting a decline in time
deposits.
The deposit growth in the fourth quarter of 2019 included
approximately $40.2 million in increased balances in a small number
of retail deposit accounts. The changes in these accounts included
a $4.2 million increase in non-interest bearing, a $3.0 million
decrease in interest bearing demand, a $31.1 million increase in
money market, and a $8.0 million increase in savings. The
Company expects some outflow in these deposits during the first
quarter of 2020.
Asset Quality
Nonperforming loans totaled $19.0 million, or 0.88% of total
loans, at December 31, 2019, compared with $19.1 million, or 0.88%
of total loans, at September 30, 2019, and $15.9 million, or 0.74%
of total loans, at December 31, 2018.
Net charge-offs for the fourth quarter of 2019 were $0.6
million, or 0.11% of average loans on an annualized basis.
The Company recorded a provision for loan losses of $0.1 million
for the fourth quarter of 2019, compared with $0.7 million for the
third quarter of 2019. The reduction in provision for loan losses
was primarily due to a reduction in specific reserves on two
credits as a result of improved collateral positions. The Company’s
allowance for loan losses was 1.03% of total loans and 117.06% of
nonperforming loans at December 31, 2019, compared with 1.05% of
total loans and 119.34% of nonperforming loans at September 30,
2019.
Capital
At December 31, 2019, the Company exceeded all regulatory
capital requirements under Basel III and was considered to be
‘‘well-capitalized’’, as summarized in the following table:
|
|
|
|
|
December 31, |
Well Capitalized |
|
2019 |
Regulatory Requirements |
Total capital to risk-weighted assets |
14.54 |
% |
10.00% |
Tier 1 capital to risk-weighted assets |
13.64 |
% |
8.00% |
Tier 1 leverage ratio |
10.38 |
% |
5.00% |
Common equity tier 1 capital ratio |
12.15 |
% |
6.50% |
Total stockholders' equity to total assets |
10.26 |
% |
NA |
Tangible common equity to tangible assets (1) |
9.49 |
% |
NA |
_____________________(1) See "Reconciliation of Non-GAAP
Financial Measures" below for reconciliation of non-GAAP financial
measures to their most comparable GAAP financial measures.
Completion of Initial Public
Offering
On October 10, 2019, the Company priced its initial public
offering (the “IPO”), and issued 8,300,000 shares of its common
stock at a price to the public of $16.00 per share on October 11,
2019. On October 29, 2019, the underwriters purchased an
additional 1,129,794 shares pursuant to the exercise of their
option to purchase additional shares from HBT Financial at the
initial public offering price, less underwriting discounts and
commissions. In total, HBT sold 9,429,794 shares of common stock in
the initial public offering, raising total net proceeds, after
deducting estimated underwriting discounts and commissions and
offering expenses payable by the Company, of approximately $138
million.
On October 22, 2019, the Company paid a $170 million
distribution to its pre-IPO stockholders, using the net proceeds of
the initial public offering and the proceeds of dividends from
Heartland Bank and Trust Company and State Bank of Lincoln.
About HBT Financial, Inc.
HBT Financial, Inc. is headquartered in Bloomington, Illinois
and is the holding company for Heartland Bank and Trust Company and
State Bank of Lincoln. The banks provide a comprehensive suite of
business, commercial, wealth management and retail banking
products and services to businesses, families and local governments
throughout Central and Northeastern Illinois through 64 branches.
As of December 31, 2019, HBT had total assets of $3.2 billion,
total loans of $2.2 billion, and total deposits of $2.8 billion.
HBT is a longstanding Central Illinois company, with banking roots
that can be traced back nearly 100 years.
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), originated loans and acquired loans,
efficiency ratio (tax-equivalent basis), tangible common equity to
tangible assets, adjusted C Corp equivalent net income, adjusted C
Corp equivalent return on average assets, adjusted C Corp
equivalent return on average stockholders' equity, and adjusted C
Corp equivalent 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 includes
"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, including but not
limited to statements about the Company’s plans, objectives, future
performance, goals, future earnings levels, and future loan
growth. These statements are subject to many risks and
uncertainties, including changes in interest rates and other
general economic, business and political conditions, including
changes in the financial markets; changes in business plans as
circumstances warrant; risks relating to acquisitions; and other
risks detailed from time to time in filings made by the Company
with the Securities and Exchange Commission. 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. 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" or
"continue," 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.
CONTACT:Matthew
KeatingHBTIR@hbtbank.com(310) 622-8230
|
HBT Financial, Inc. |
Consolidated Financial Summary |
Consolidated Statements of Income |
|
|
Three Months Ended |
|
December 31, 2019 |
|
September 30, 2019 |
|
June 30, 2019 |
|
March 31, 2019 |
|
December 31, 2018 |
|
(dollars in thousands, except per share
amounts) |
INTEREST AND
DIVIDEND INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans, including fees: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
$ |
28,039 |
|
|
$ |
29,308 |
|
|
$ |
29,886 |
|
|
$ |
30,063 |
|
|
$ |
28,625 |
|
Federally tax exempt |
|
716 |
|
|
|
684 |
|
|
|
736 |
|
|
|
710 |
|
|
|
704 |
|
Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
3,559 |
|
|
|
3,572 |
|
|
|
3,801 |
|
|
|
3,922 |
|
|
|
3,655 |
|
Federally tax exempt |
|
1,269 |
|
|
|
1,395 |
|
|
|
1,512 |
|
|
|
1,552 |
|
|
|
1,670 |
|
Interest-bearing deposits in bank |
|
1,003 |
|
|
|
662 |
|
|
|
599 |
|
|
|
687 |
|
|
|
580 |
|
Other interest and dividend income |
|
14 |
|
|
|
15 |
|
|
|
16 |
|
|
|
15 |
|
|
|
14 |
|
Total interest and dividend
income |
|
34,600 |
|
|
|
35,636 |
|
|
|
36,550 |
|
|
|
36,949 |
|
|
|
35,248 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST
EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
1,838 |
|
|
|
2,000 |
|
|
|
2,111 |
|
|
|
1,983 |
|
|
|
1,672 |
|
Securities sold under agreements to repurchase |
|
24 |
|
|
|
17 |
|
|
|
17 |
|
|
|
14 |
|
|
|
16 |
|
Borrowings |
|
2 |
|
|
|
— |
|
|
|
4 |
|
|
|
3 |
|
|
|
8 |
|
Subordinated debentures |
|
460 |
|
|
|
478 |
|
|
|
487 |
|
|
|
497 |
|
|
|
476 |
|
Total interest expense |
|
2,324 |
|
|
|
2,495 |
|
|
|
2,619 |
|
|
|
2,497 |
|
|
|
2,172 |
|
Net interest income |
|
32,276 |
|
|
|
33,141 |
|
|
|
33,931 |
|
|
|
34,452 |
|
|
|
33,076 |
|
PROVISION FOR
LOAN LOSSES |
|
138 |
|
|
|
684 |
|
|
|
1,806 |
|
|
|
776 |
|
|
|
3,906 |
|
Net interest income after provision for loan
losses |
|
32,138 |
|
|
|
32,457 |
|
|
|
32,125 |
|
|
|
33,676 |
|
|
|
29,170 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NONINTEREST
INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Card income |
|
1,952 |
|
|
|
1,985 |
|
|
|
1,996 |
|
|
|
1,832 |
|
|
|
1,954 |
|
Service charges on deposit accounts |
|
2,065 |
|
|
|
2,111 |
|
|
|
1,931 |
|
|
|
1,763 |
|
|
|
2,078 |
|
Wealth management fees |
|
1,911 |
|
|
|
1,676 |
|
|
|
1,493 |
|
|
|
2,047 |
|
|
|
2,087 |
|
Mortgage servicing |
|
801 |
|
|
|
795 |
|
|
|
818 |
|
|
|
729 |
|
|
|
861 |
|
Mortgage servicing rights fair value adjustment |
|
582 |
|
|
|
(860 |
) |
|
|
(1,120 |
) |
|
|
(1,002 |
) |
|
|
355 |
|
Gains on sale of mortgage loans |
|
915 |
|
|
|
992 |
|
|
|
660 |
|
|
|
525 |
|
|
|
666 |
|
Gains (losses) on securities |
|
(47 |
) |
|
|
(73 |
) |
|
|
36 |
|
|
|
79 |
|
|
|
(2,813 |
) |
Gains (losses) on foreclosed assets |
|
808 |
|
|
|
(20 |
) |
|
|
169 |
|
|
|
(17 |
) |
|
|
(479 |
) |
Gains (losses) on other assets |
|
— |
|
|
|
(29 |
) |
|
|
368 |
|
|
|
605 |
|
|
|
580 |
|
Title insurance activity |
|
— |
|
|
|
— |
|
|
|
38 |
|
|
|
129 |
|
|
|
276 |
|
Other noninterest income |
|
1,349 |
|
|
|
1,005 |
|
|
|
957 |
|
|
|
797 |
|
|
|
864 |
|
Total noninterest income |
|
10,336 |
|
|
|
7,582 |
|
|
|
7,346 |
|
|
|
7,487 |
|
|
|
6,429 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NONINTEREST
EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries |
|
13,006 |
|
|
|
12,335 |
|
|
|
11,597 |
|
|
|
12,407 |
|
|
|
13,091 |
|
Employee benefits |
|
1,250 |
|
|
|
2,224 |
|
|
|
4,731 |
|
|
|
1,359 |
|
|
|
1,522 |
|
Occupancy of bank premises |
|
1,607 |
|
|
|
1,785 |
|
|
|
1,638 |
|
|
|
1,837 |
|
|
|
1,776 |
|
Furniture and equipment |
|
763 |
|
|
|
545 |
|
|
|
716 |
|
|
|
789 |
|
|
|
693 |
|
Data processing |
|
1,547 |
|
|
|
1,471 |
|
|
|
1,390 |
|
|
|
1,162 |
|
|
|
1,299 |
|
Marketing and customer relations |
|
1,036 |
|
|
|
801 |
|
|
|
1,103 |
|
|
|
933 |
|
|
|
1,125 |
|
Amortization of intangible assets |
|
336 |
|
|
|
335 |
|
|
|
376 |
|
|
|
376 |
|
|
|
390 |
|
FDIC insurance |
|
(237 |
) |
|
|
8 |
|
|
|
208 |
|
|
|
219 |
|
|
|
214 |
|
Loan collection and servicing |
|
732 |
|
|
|
547 |
|
|
|
612 |
|
|
|
742 |
|
|
|
720 |
|
Foreclosed assets |
|
151 |
|
|
|
196 |
|
|
|
165 |
|
|
|
164 |
|
|
|
100 |
|
Other noninterest expense |
|
1,759 |
|
|
|
2,056 |
|
|
|
2,025 |
|
|
|
2,224 |
|
|
|
2,510 |
|
Total noninterest expense |
|
21,950 |
|
|
|
22,303 |
|
|
|
24,561 |
|
|
|
22,212 |
|
|
|
23,440 |
|
INCOME BEFORE
INCOME TAX EXPENSE |
|
20,524 |
|
|
|
17,736 |
|
|
|
14,910 |
|
|
|
18,951 |
|
|
|
12,159 |
|
INCOME TAX
EXPENSE |
|
4,437 |
|
|
|
299 |
|
|
|
305 |
|
|
|
215 |
|
|
|
239 |
|
NET
INCOME |
$ |
16,087 |
|
|
$ |
17,437 |
|
|
$ |
14,605 |
|
|
$ |
18,736 |
|
|
$ |
11,920 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER
SHARE - BASIC |
$ |
0.61 |
|
|
$ |
0.97 |
|
|
$ |
0.81 |
|
|
$ |
1.04 |
|
|
$ |
0.66 |
|
EARNINGS PER
SHARE - DILUTED |
$ |
0.61 |
|
|
$ |
0.97 |
|
|
$ |
0.81 |
|
|
$ |
1.04 |
|
|
$ |
0.66 |
|
WEIGHTED
AVERAGE SHARES OF COMMON STOCK OUTSTANDING |
|
26,211,282 |
|
|
|
18,027,512 |
|
|
|
18,027,512 |
|
|
|
18,027,512 |
|
|
|
18,027,512 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C CORP EQUIVALENT
INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Historical income before income tax expense |
$ |
20,524 |
|
|
$ |
17,736 |
|
|
$ |
14,910 |
|
|
$ |
18,951 |
|
|
$ |
12,159 |
|
C Corp equivalent income tax expense |
|
5,436 |
|
|
|
4,614 |
|
|
|
3,784 |
|
|
|
4,915 |
|
|
|
2,965 |
|
C Corp equivalent net income |
$ |
15,088 |
|
|
$ |
13,122 |
|
|
$ |
11,126 |
|
|
$ |
14,036 |
|
|
$ |
9,194 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C CORP
EQUIVALENT EARNINGS PER SHARE - BASIC |
$ |
0.58 |
|
|
$ |
0.73 |
|
|
$ |
0.62 |
|
|
$ |
0.78 |
|
|
$ |
0.51 |
|
C CORP
EQUIVALENT EARNINGS PER SHARE - DILUTED |
$ |
0.58 |
|
|
$ |
0.73 |
|
|
$ |
0.62 |
|
|
$ |
0.78 |
|
|
$ |
0.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HBT Financial, Inc. |
Consolidated Financial Summary |
Consolidated Balance Sheets |
|
|
As of |
|
December 31, 2019 |
|
September 30, 2019 |
|
June 30, 2019 |
|
March 31, 2019 |
|
December 31, 2018 |
|
(dollars in thousands) |
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
$ |
22,112 |
|
|
$ |
19,969 |
|
|
$ |
17,151 |
|
|
$ |
17,984 |
|
|
$ |
21,343 |
|
Interest-bearing deposits with banks |
|
261,859 |
|
|
|
134,972 |
|
|
|
124,575 |
|
|
|
142,518 |
|
|
|
165,536 |
|
Cash and cash equivalents |
|
283,971 |
|
|
|
154,941 |
|
|
|
141,726 |
|
|
|
160,502 |
|
|
|
186,879 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing time deposits with banks |
|
248 |
|
|
|
248 |
|
|
|
248 |
|
|
|
248 |
|
|
|
248 |
|
Securities available-for-sale, at fair value |
|
592,404 |
|
|
|
618,120 |
|
|
|
651,967 |
|
|
|
681,233 |
|
|
|
679,526 |
|
Securities held-to-maturity |
|
88,477 |
|
|
|
99,861 |
|
|
|
108,829 |
|
|
|
116,745 |
|
|
|
121,715 |
|
Equity securities |
|
4,389 |
|
|
|
4,436 |
|
|
|
4,030 |
|
|
|
3,994 |
|
|
|
3,261 |
|
Restricted stock, at cost |
|
2,425 |
|
|
|
2,425 |
|
|
|
2,425 |
|
|
|
2,719 |
|
|
|
2,719 |
|
Loans held for sale |
|
4,531 |
|
|
|
7,608 |
|
|
|
5,303 |
|
|
|
2,496 |
|
|
|
2,800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans, before allowance for loan losses |
|
2,163,826 |
|
|
|
2,171,014 |
|
|
|
2,203,096 |
|
|
|
2,183,322 |
|
|
|
2,144,257 |
|
Allowance for loan losses |
|
(22,299 |
) |
|
|
(22,761 |
) |
|
|
(22,542 |
) |
|
|
(21,013 |
) |
|
|
(20,509 |
) |
Loans, net of allowance for loan losses |
|
2,141,527 |
|
|
|
2,148,253 |
|
|
|
2,180,554 |
|
|
|
2,162,309 |
|
|
|
2,123,748 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank premises and equipment, net |
|
53,987 |
|
|
|
54,105 |
|
|
|
53,993 |
|
|
|
54,185 |
|
|
|
54,736 |
|
Bank premises held for sale |
|
121 |
|
|
|
121 |
|
|
|
149 |
|
|
|
208 |
|
|
|
749 |
|
Foreclosed assets |
|
5,099 |
|
|
|
6,574 |
|
|
|
9,707 |
|
|
|
10,151 |
|
|
|
9,559 |
|
Goodwill |
|
23,620 |
|
|
|
23,620 |
|
|
|
23,620 |
|
|
|
23,620 |
|
|
|
23,620 |
|
Core deposit intangible assets, net |
|
4,030 |
|
|
|
4,366 |
|
|
|
4,701 |
|
|
|
5,077 |
|
|
|
5,453 |
|
Mortgage servicing rights, at fair value |
|
8,518 |
|
|
|
7,936 |
|
|
|
8,796 |
|
|
|
9,916 |
|
|
|
10,918 |
|
Investments in unconsolidated subsidiaries |
|
1,165 |
|
|
|
1,165 |
|
|
|
1,165 |
|
|
|
1,165 |
|
|
|
1,165 |
|
Accrued interest receivable |
|
13,951 |
|
|
|
14,816 |
|
|
|
14,609 |
|
|
|
15,256 |
|
|
|
15,300 |
|
Other assets |
|
16,640 |
|
|
|
18,018 |
|
|
|
12,338 |
|
|
|
7,843 |
|
|
|
7,173 |
|
Total assets |
$ |
3,245,103 |
|
|
$ |
3,166,613 |
|
|
$ |
3,224,160 |
|
|
$ |
3,257,667 |
|
|
$ |
3,249,569 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing |
$ |
689,116 |
|
|
$ |
649,316 |
|
|
$ |
662,405 |
|
|
$ |
661,527 |
|
|
$ |
664,876 |
|
Interest-bearing |
|
2,087,739 |
|
|
|
2,054,742 |
|
|
|
2,111,363 |
|
|
|
2,159,916 |
|
|
|
2,131,094 |
|
Total deposits |
|
2,776,855 |
|
|
|
2,704,058 |
|
|
|
2,773,768 |
|
|
|
2,821,443 |
|
|
|
2,795,970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities sold under agreements to repurchase |
|
44,433 |
|
|
|
32,267 |
|
|
|
35,646 |
|
|
|
40,528 |
|
|
|
46,195 |
|
Subordinated debentures |
|
37,583 |
|
|
|
37,566 |
|
|
|
37,550 |
|
|
|
37,533 |
|
|
|
37,517 |
|
Other liabilities |
|
53,314 |
|
|
|
43,786 |
|
|
|
37,326 |
|
|
|
29,570 |
|
|
|
29,491 |
|
Total liabilities |
|
2,912,185 |
|
|
|
2,817,677 |
|
|
|
2,884,290 |
|
|
|
2,929,074 |
|
|
|
2,909,173 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders'
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock |
|
275 |
|
|
|
181 |
|
|
|
181 |
|
|
|
181 |
|
|
|
181 |
|
Surplus |
|
190,524 |
|
|
|
32,288 |
|
|
|
32,288 |
|
|
|
32,288 |
|
|
|
32,288 |
|
Retained earnings |
|
134,287 |
|
|
|
311,055 |
|
|
|
302,984 |
|
|
|
298,131 |
|
|
|
315,234 |
|
Accumulated other comprehensive income (loss) |
|
7,832 |
|
|
|
8,431 |
|
|
|
7,436 |
|
|
|
1,012 |
|
|
|
(4,288 |
) |
Less cost of treasury stock held |
|
— |
|
|
|
(3,019 |
) |
|
|
(3,019 |
) |
|
|
(3,019 |
) |
|
|
(3,019 |
) |
Total stockholders’ equity |
|
332,918 |
|
|
|
348,936 |
|
|
|
339,870 |
|
|
|
328,593 |
|
|
|
340,396 |
|
Total liabilities and stockholders’
equity |
$ |
3,245,103 |
|
|
$ |
3,166,613 |
|
|
$ |
3,224,160 |
|
|
$ |
3,257,667 |
|
|
$ |
3,249,569 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHARE INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending number shares of common
stock outstanding |
|
27,457,306 |
|
|
|
18,027,512 |
|
|
|
18,027,512 |
|
|
|
18,027,512 |
|
|
|
18,027,512 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HBT Financial, Inc. |
Consolidated Financial Summary |
|
|
December 31, 2019 |
|
September 30, 2019 |
|
June 30, 2019 |
|
March 31, 2019 |
|
December 31, 2018 |
|
(dollars in thousands) |
LOANS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
$ |
307,175 |
|
$ |
340,650 |
|
$ |
352,326 |
|
$ |
363,918 |
|
$ |
360,501 |
Agricultural and farmland |
|
207,776 |
|
|
205,041 |
|
|
208,923 |
|
|
207,817 |
|
|
209,875 |
Commercial real estate - owner
occupied |
|
231,162 |
|
|
239,805 |
|
|
244,954 |
|
|
250,274 |
|
|
255,074 |
Commercial real estate -
non-owner occupied |
|
579,757 |
|
|
552,262 |
|
|
543,444 |
|
|
556,386 |
|
|
533,910 |
Multi-family |
|
179,073 |
|
|
191,646 |
|
|
191,734 |
|
|
146,374 |
|
|
135,925 |
Construction and land
development |
|
224,887 |
|
|
210,939 |
|
|
236,902 |
|
|
223,489 |
|
|
237,275 |
One-to-four family
residential |
|
313,580 |
|
|
321,947 |
|
|
323,135 |
|
|
321,224 |
|
|
313,108 |
Municipal, consumer, and
other |
|
120,416 |
|
|
108,724 |
|
|
101,678 |
|
|
113,840 |
|
|
98,589 |
Total loans, before allowance for loan
losses |
$ |
2,163,826 |
|
$ |
2,171,014 |
|
$ |
2,203,096 |
|
$ |
2,183,322 |
|
$ |
2,144,257 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019 |
|
September 30, 2019 |
|
June 30, 2019 |
|
March 31, 2019 |
|
December 31, 2018 |
|
(dollars in thousands) |
DEPOSITS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing |
$ |
689,116 |
|
$ |
649,316 |
|
$ |
662,405 |
|
$ |
661,527 |
|
$ |
664,876 |
Interest-bearing demand |
|
814,639 |
|
|
800,471 |
|
|
815,770 |
|
|
819,313 |
|
|
856,919 |
Money market |
|
477,765 |
|
|
463,444 |
|
|
472,738 |
|
|
453,117 |
|
|
427,730 |
Savings |
|
438,927 |
|
|
426,707 |
|
|
428,439 |
|
|
435,353 |
|
|
421,698 |
Time |
|
356,408 |
|
|
364,120 |
|
|
394,416 |
|
|
452,133 |
|
|
424,747 |
Total deposits |
$ |
2,776,855 |
|
$ |
2,704,058 |
|
$ |
2,773,768 |
|
$ |
2,821,443 |
|
$ |
2,795,970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HBT Financial, Inc. |
Consolidated Financial Summary |
|
|
Three Months Ended |
|
December 31, 2019 |
|
September 30, 2019 |
|
December 31, 2018 |
|
Average |
|
|
|
* |
|
Average |
|
|
|
* |
|
Average |
|
|
|
* |
|
Balance |
|
Interest |
|
Yield/Cost |
|
Balance |
|
Interest |
|
Yield/Cost |
|
Balance |
|
Interest |
|
Yield/Cost |
|
(dollars in thousands) |
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
$ |
2,162,975 |
|
|
$ |
28,755 |
|
5.32 |
% |
|
$ |
2,191,230 |
|
|
$ |
29,992 |
|
5.47 |
% |
|
$ |
2,138,839 |
|
|
$ |
29,329 |
|
5.48 |
% |
Securities |
|
700,441 |
|
|
|
4,828 |
|
2.76 |
% |
|
|
745,532 |
|
|
|
4,967 |
|
2.67 |
% |
|
|
812,469 |
|
|
|
5,325 |
|
2.62 |
% |
Deposits with banks |
|
265,237 |
|
|
|
1,003 |
|
1.51 |
% |
|
|
136,635 |
|
|
|
662 |
|
1.94 |
% |
|
|
132,614 |
|
|
|
580 |
|
1.75 |
% |
Other |
|
2,425 |
|
|
|
14 |
|
2.39 |
% |
|
|
2,425 |
|
|
|
15 |
|
2.37 |
% |
|
|
2,719 |
|
|
|
14 |
|
2.20 |
% |
Total interest-earning assets |
|
3,131,078 |
|
|
$ |
34,600 |
|
4.42 |
% |
|
|
3,075,822 |
|
|
$ |
35,636 |
|
4.63 |
% |
|
|
3,086,641 |
|
|
$ |
35,248 |
|
4.57 |
% |
Allowance for loan losses |
|
(22,766 |
) |
|
|
|
|
|
|
|
(22,326 |
) |
|
|
|
|
|
|
|
(20,863 |
) |
|
|
|
|
|
Noninterest-earning assets |
|
152,961 |
|
|
|
|
|
|
|
|
149,146 |
|
|
|
|
|
|
|
|
151,767 |
|
|
|
|
|
|
Total assets |
$ |
3,261,273 |
|
|
|
|
|
|
|
$ |
3,202,642 |
|
|
|
|
|
|
|
$ |
3,217,545 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand |
$ |
820,390 |
|
|
$ |
299 |
|
0.15 |
% |
|
$ |
812,526 |
|
|
$ |
347 |
|
0.17 |
% |
|
$ |
820,754 |
|
|
$ |
414 |
|
0.20 |
% |
Money market |
|
486,288 |
|
|
|
481 |
|
0.40 |
% |
|
|
468,139 |
|
|
|
497 |
|
0.42 |
% |
|
|
426,864 |
|
|
|
194 |
|
0.18 |
% |
Savings |
|
434,241 |
|
|
|
71 |
|
0.07 |
% |
|
|
428,447 |
|
|
|
70 |
|
0.07 |
% |
|
|
424,011 |
|
|
|
70 |
|
0.07 |
% |
Time |
|
359,731 |
|
|
|
987 |
|
1.10 |
% |
|
|
383,070 |
|
|
|
1,086 |
|
1.13 |
% |
|
|
432,902 |
|
|
|
994 |
|
0.92 |
% |
Total interest-bearing deposits |
|
2,100,650 |
|
|
|
1,838 |
|
0.35 |
% |
|
|
2,092,182 |
|
|
|
2,000 |
|
0.38 |
% |
|
|
2,104,531 |
|
|
|
1,672 |
|
0.32 |
% |
Securities sold under agreements to repurchase |
|
46,028 |
|
|
|
24 |
|
0.21 |
% |
|
|
35,757 |
|
|
|
17 |
|
0.19 |
% |
|
|
49,907 |
|
|
|
16 |
|
0.13 |
% |
Borrowings |
|
272 |
|
|
|
2 |
|
2.60 |
% |
|
|
33 |
|
|
|
— |
|
2.42 |
% |
|
|
1,326 |
|
|
|
8 |
|
2.40 |
% |
Subordinated debentures |
|
37,577 |
|
|
|
460 |
|
4.90 |
% |
|
|
37,561 |
|
|
|
478 |
|
5.09 |
% |
|
|
37,512 |
|
|
|
476 |
|
5.08 |
% |
Total interest-bearing liabilities |
|
2,184,527 |
|
|
$ |
2,324 |
|
0.43 |
% |
|
|
2,165,533 |
|
|
$ |
2,495 |
|
0.46 |
% |
|
|
2,193,276 |
|
|
$ |
2,172 |
|
0.40 |
% |
Noninterest-bearing deposits |
|
699,373 |
|
|
|
|
|
|
|
|
651,085 |
|
|
|
|
|
|
|
|
659,009 |
|
|
|
|
|
|
Noninterest-bearing liabilities |
|
45,589 |
|
|
|
|
|
|
|
|
37,274 |
|
|
|
|
|
|
|
|
28,146 |
|
|
|
|
|
|
Total liabilities |
|
2,929,489 |
|
|
|
|
|
|
|
|
2,853,892 |
|
|
|
|
|
|
|
|
2,880,431 |
|
|
|
|
|
|
Stockholders'
Equity |
|
331,784 |
|
|
|
|
|
|
|
|
348,750 |
|
|
|
|
|
|
|
|
337,114 |
|
|
|
|
|
|
Total liabilities and stockholders’
equity |
$ |
3,261,273 |
|
|
|
|
|
|
|
$ |
3,202,642 |
|
|
|
|
|
|
|
$ |
3,217,545 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income/Net
interest margin (3) |
|
|
|
$ |
32,276 |
|
4.12 |
% |
|
|
|
|
$ |
33,141 |
|
4.31 |
% |
|
|
|
|
$ |
33,076 |
|
4.29 |
% |
Tax-equivalent adjustment
(2) |
|
|
|
|
534 |
|
0.07 |
% |
|
|
|
|
|
559 |
|
0.07 |
% |
|
|
|
|
|
641 |
|
0.08 |
% |
Net interest income
(tax-equivalentbasis)/Net interest margin (tax-equivalent basis)
(1) (2) |
|
|
|
$ |
32,810 |
|
4.19 |
% |
|
|
|
|
$ |
33,700 |
|
4.38 |
% |
|
|
|
|
$ |
33,717 |
|
4.37 |
% |
Net interest rate spread
(4) |
|
|
|
|
|
|
3.99 |
% |
|
|
|
|
|
|
|
4.17 |
% |
|
|
|
|
|
|
|
4.17 |
% |
Net interest-earning assets
(5) |
$ |
946,551 |
|
|
|
|
|
|
|
$ |
910,289 |
|
|
|
|
|
|
|
$ |
893,365 |
|
|
|
|
|
|
Ratio of interest-earning
assets to interest-bearing liabilities |
|
1.43 |
|
|
|
|
|
|
|
|
1.42 |
|
|
|
|
|
|
|
|
1.41 |
|
|
|
|
|
|
Cost of deposits |
|
|
|
|
|
|
0.26 |
% |
|
|
|
|
|
|
|
0.29 |
% |
|
|
|
|
|
|
|
0.24 |
% |
_____________________* Annualized measure.(1) See
"Reconciliation of Non-GAAP Financial Measures" below for
reconciliation of non-GAAP financial measures to their most
comparable GAAP financial measures.(2) On a C Corp tax-equivalent
basis assuming a federal income tax rate of 21% and a state income
tax rate of 9.5%.(3) Net interest margin represents net interest
income divided by average total interest-earning assets.(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. |
Consolidated Financial Summary |
|
|
Year Ended |
|
December 31, 2019 |
|
December 31, 2018 |
|
Average |
|
|
|
|
|
|
Average |
|
|
|
|
|
|
Balance |
|
Interest |
|
Yield/Cost |
|
Balance |
|
Interest |
|
Yield/Cost |
|
(dollars in thousands) |
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
$ |
2,178,897 |
|
|
$ |
120,142 |
|
5.51 |
% |
|
$ |
2,131,512 |
|
|
$ |
114,034 |
|
5.35 |
% |
Securities |
|
759,479 |
|
|
|
20,582 |
|
2.71 |
% |
|
|
860,804 |
|
|
|
21,613 |
|
2.51 |
% |
Deposits with banks |
|
164,986 |
|
|
|
2,951 |
|
1.79 |
% |
|
|
114,202 |
|
|
|
1,717 |
|
1.50 |
% |
Other |
|
2,501 |
|
|
|
60 |
|
2.41 |
% |
|
|
2,771 |
|
|
|
68 |
|
2.47 |
% |
Total interest-earning assets |
|
3,105,863 |
|
|
$ |
143,735 |
|
4.63 |
% |
|
|
3,109,289 |
|
|
$ |
137,432 |
|
4.42 |
% |
Allowance for loan losses |
|
(21,704 |
) |
|
|
|
|
|
|
|
(20,046 |
) |
|
|
|
|
|
Noninterest-earning assets |
|
149,227 |
|
|
|
|
|
|
|
|
158,355 |
|
|
|
|
|
|
Total assets |
$ |
3,233,386 |
|
|
|
|
|
|
|
$ |
3,247,598 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand |
$ |
821,480 |
|
|
$ |
1,474 |
|
0.18 |
% |
|
$ |
824,910 |
|
|
$ |
1,378 |
|
0.17 |
% |
Money market |
|
463,233 |
|
|
|
1,837 |
|
0.40 |
% |
|
|
442,872 |
|
|
|
685 |
|
0.15 |
% |
Savings |
|
430,220 |
|
|
|
278 |
|
0.06 |
% |
|
|
433,661 |
|
|
|
283 |
|
0.07 |
% |
Time |
|
396,560 |
|
|
|
4,343 |
|
1.10 |
% |
|
|
442,569 |
|
|
|
3,541 |
|
0.80 |
% |
Total interest-bearing deposits |
|
2,111,493 |
|
|
|
7,932 |
|
0.38 |
% |
|
|
2,144,012 |
|
|
|
5,887 |
|
0.27 |
% |
Securities sold under agreements to repurchase |
|
41,177 |
|
|
|
72 |
|
0.18 |
% |
|
|
40,725 |
|
|
|
48 |
|
0.12 |
% |
Borrowings |
|
351 |
|
|
|
9 |
|
2.60 |
% |
|
|
14,946 |
|
|
|
260 |
|
1.74 |
% |
Subordinated debentures |
|
37,553 |
|
|
|
1,922 |
|
5.12 |
% |
|
|
37,487 |
|
|
|
1,795 |
|
4.79 |
% |
Total interest-bearing liabilities |
|
2,190,574 |
|
|
$ |
9,935 |
|
0.45 |
% |
|
|
2,237,170 |
|
|
$ |
7,990 |
|
0.36 |
% |
Noninterest-bearing deposits |
|
666,055 |
|
|
|
|
|
|
|
|
653,885 |
|
|
|
|
|
|
Noninterest-bearing liabilities |
|
35,213 |
|
|
|
|
|
|
|
|
26,329 |
|
|
|
|
|
|
Total liabilities |
|
2,891,842 |
|
|
|
|
|
|
|
|
2,917,384 |
|
|
|
|
|
|
Stockholders'
Equity |
|
341,544 |
|
|
|
|
|
|
|
|
330,214 |
|
|
|
|
|
|
Total liabilities and stockholders’
equity |
$ |
3,233,386 |
|
|
|
|
|
|
|
$ |
3,247,598 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income/Net
interest margin (3) |
|
|
|
$ |
133,800 |
|
4.31 |
% |
|
|
|
|
$ |
129,442 |
|
4.16 |
% |
Tax-equivalent adjustment
(2) |
|
|
|
|
2,309 |
|
0.07 |
% |
|
|
|
|
|
2,661 |
|
0.09 |
% |
Net interest income
(tax-equivalent basis)/Net interest margin (tax-equivalent basis)
(1) (2) |
|
|
|
$ |
136,109 |
|
4.38 |
% |
|
|
|
|
$ |
132,103 |
|
4.25 |
% |
Net interest rate spread
(4) |
|
|
|
|
|
|
4.18 |
% |
|
|
|
|
|
|
|
4.06 |
% |
Net interest-earning assets
(5) |
$ |
915,289 |
|
|
|
|
|
|
|
$ |
872,119 |
|
|
|
|
|
|
Ratio of interest-earning
assets to interest-bearing liabilities |
|
1.42 |
|
|
|
|
|
|
|
|
1.39 |
|
|
|
|
|
|
Cost of deposits |
|
|
|
|
|
|
0.29 |
% |
|
|
|
|
|
|
|
0.21 |
% |
_____________________(1) See "Reconciliation of Non-GAAP
Financial Measures" below for reconciliation of non-GAAP financial
measures to their most comparable GAAP financial measures.(2) On a
C Corp tax-equivalent basis assuming a federal income tax rate of
21% and a state income tax rate of 9.5%.(3) Net interest margin
represents net interest income divided by average total
interest-earning assets.(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. |
Consolidated Financial Summary |
|
|
December 31, 2019 |
|
September 30, 2019 |
|
June 30, 2019 |
|
March 31, 2019 |
|
December 31, 2018 |
|
(dollars in thousands) |
NONPERFORMING
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual |
$ |
19,019 |
|
|
$ |
18,977 |
|
|
$ |
25,051 |
|
|
|
13,877 |
|
|
|
15,876 |
|
Past due 90 days or more,
still accruing (1) |
|
30 |
|
|
|
95 |
|
|
|
2 |
|
|
|
53 |
|
|
|
37 |
|
Total
nonperforming loans |
|
19,049 |
|
|
|
19,072 |
|
|
|
25,053 |
|
|
|
13,930 |
|
|
|
15,913 |
|
Foreclosed assets |
|
5,099 |
|
|
|
6,574 |
|
|
|
9,707 |
|
|
|
10,151 |
|
|
|
9,559 |
|
Total
nonperforming assets |
$ |
24,148 |
|
|
$ |
25,646 |
|
|
$ |
34,760 |
|
|
$ |
24,081 |
|
|
$ |
25,472 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NONPERFORMING
ASSETS (Originated) (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual |
$ |
10,811 |
|
|
$ |
11,268 |
|
|
$ |
15,985 |
|
|
|
8,619 |
|
|
|
10,329 |
|
Past due 90 days or more,
still accruing |
|
30 |
|
|
|
95 |
|
|
|
2 |
|
|
|
53 |
|
|
|
37 |
|
Total
nonperforming loans |
|
10,841 |
|
|
|
11,363 |
|
|
|
15,987 |
|
|
|
8,672 |
|
|
|
10,366 |
|
Foreclosed assets |
|
1,022 |
|
|
|
1,048 |
|
|
|
1,510 |
|
|
|
1,439 |
|
|
|
1,395 |
|
Total
nonperforming (originated) |
$ |
11,863 |
|
|
$ |
12,411 |
|
|
$ |
17,497 |
|
|
$ |
10,111 |
|
|
$ |
11,761 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NONPERFORMING
ASSETS (Acquired) (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual |
$ |
8,208 |
|
|
$ |
7,709 |
|
|
$ |
9,066 |
|
|
$ |
5,258 |
|
|
$ |
5,547 |
|
Past due 90 days or more,
still accruing (1) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total
nonperforming loans |
|
8,208 |
|
|
|
7,709 |
|
|
|
9,066 |
|
|
|
5,258 |
|
|
|
5,547 |
|
Foreclosed assets |
|
4,077 |
|
|
|
5,526 |
|
|
|
8,197 |
|
|
|
8,712 |
|
|
|
8,164 |
|
Total
nonperforming assets (acquired) |
$ |
12,285 |
|
|
$ |
13,235 |
|
|
$ |
17,263 |
|
|
$ |
13,970 |
|
|
$ |
13,711 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses |
$ |
22,299 |
|
|
$ |
22,761 |
|
|
$ |
22,542 |
|
|
$ |
21,013 |
|
|
$ |
20,509 |
|
Total loans, before allowance
for loan losses |
|
2,163,826 |
|
|
|
2,171,014 |
|
|
|
2,203,096 |
|
|
|
2,183,322 |
|
|
|
2,144,257 |
|
Total loans, before allowance
for loan losses (originated) (2) |
|
1,998,496 |
|
|
|
1,987,265 |
|
|
|
2,005,250 |
|
|
|
1,974,840 |
|
|
|
1,923,859 |
|
Total loans, before allowance
for loan losses (acquired) (2) |
|
165,330 |
|
|
|
183,749 |
|
|
|
197,846 |
|
|
|
208,482 |
|
|
|
220,398 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CREDIT QUALITY
RATIOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses to
total loans, before allowance for loan losses |
|
1.03 |
% |
|
|
1.05 |
% |
|
|
1.02 |
% |
|
|
0.96 |
% |
|
|
0.96 |
% |
Allowance for loan losses to
nonperforming loans |
|
117.06 |
% |
|
|
119.34 |
% |
|
|
89.98 |
% |
|
|
150.85 |
% |
|
|
128.88 |
% |
Nonperforming loans to total
loans, before allowance for loan losses |
|
0.88 |
% |
|
|
0.88 |
% |
|
|
1.14 |
% |
|
|
0.64 |
% |
|
|
0.74 |
% |
Nonperforming assets to total
assets |
|
0.74 |
% |
|
|
0.81 |
% |
|
|
1.08 |
% |
|
|
0.74 |
% |
|
|
0.78 |
% |
Nonperforming assets to total
loans, before allowance for loan losses and foreclosed assets |
|
1.11 |
% |
|
|
1.18 |
% |
|
|
1.57 |
% |
|
|
1.10 |
% |
|
|
1.18 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CREDIT QUALITY
RATIOS (Originated) (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming loans to total
loans, before allowance for loan losses |
|
0.54 |
% |
|
|
0.57 |
% |
|
|
0.80 |
% |
|
|
0.44 |
% |
|
|
0.54 |
% |
Nonperforming assets to total
loans, before allowance for loan losses and foreclosed assets |
|
0.59 |
% |
|
|
0.62 |
% |
|
|
0.87 |
% |
|
|
0.51 |
% |
|
|
0.61 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CREDIT QUALITY
RATIOS (Acquired) (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming loans to total
loans, before allowance for loan losses |
|
4.96 |
% |
|
|
4.20 |
% |
|
|
4.58 |
% |
|
|
2.52 |
% |
|
|
2.52 |
% |
Nonperforming assets to total
loans, before allowance for loan losses and foreclosed assets |
|
7.25 |
% |
|
|
6.99 |
% |
|
|
8.38 |
% |
|
|
6.43 |
% |
|
|
6.00 |
% |
_____________________(1) Excludes loans acquired with
deteriorated credit quality that are past due 90 or more days,
still accruing totaling $0.1 million, $0.7 million, $0.5 million,
$2.5 million, and $2.7 million as of December 31, 2019,
September 30, 2019, June 30, 2019, March 31, 2019,
and December 31, 2018, respectively.(2) Originated loans and
acquired loans along with the related credit quality ratios such as
net charge-offs to average loans (originated and acquired),
nonperforming loans to total loans (originated and acquired), and
nonperforming assets to total loans and foreclosed assets
(originated and acquired) are non-GAAP financial measures.
Originated loans represent loans initially originated by the
Company and acquired loans that were refinanced using the Company’s
underwriting criteria. Acquired loans represent loans originated
under the underwriting criteria used by a bank that was acquired by
Heartland Bank and Trust Company or State Bank of Lincoln. We
believe these non-GAAP financial measures provide investors with
information regarding the credit quality of loans underwritten
using the Company’s policies and procedures.
|
HBT Financial, Inc. |
Consolidated Financial Summary |
|
|
Three Months Ended |
|
Year Ended |
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
December 31, |
|
December 31, |
|
2019 |
|
2019 |
|
2019 |
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|
(dollars in thousands) |
ALLOWANCE FOR
LOAN LOSSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
$ |
22,761 |
|
|
$ |
22,542 |
|
|
$ |
21,013 |
|
|
$ |
20,509 |
|
|
$ |
21,171 |
|
|
$ |
20,509 |
|
|
$ |
19,765 |
|
Provision |
|
138 |
|
|
|
684 |
|
|
|
1,806 |
|
|
|
776 |
|
|
|
3,906 |
|
|
|
3,404 |
|
|
|
5,697 |
|
Charge-offs |
|
(837 |
) |
|
|
(937 |
) |
|
|
(966 |
) |
|
|
(533 |
) |
|
|
(4,953 |
) |
|
|
(3,273 |
) |
|
|
(6,485 |
) |
Recoveries |
|
237 |
|
|
|
472 |
|
|
|
689 |
|
|
|
261 |
|
|
|
385 |
|
|
|
1,659 |
|
|
|
1,532 |
|
Ending
balance |
$ |
22,299 |
|
|
$ |
22,761 |
|
|
$ |
22,542 |
|
|
$ |
21,013 |
|
|
$ |
20,509 |
|
|
$ |
22,299 |
|
|
$ |
20,509 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs (recoveries) |
$ |
600 |
|
|
$ |
465 |
|
|
$ |
277 |
|
|
$ |
272 |
|
|
$ |
4,568 |
|
|
$ |
1,614 |
|
|
$ |
4,953 |
|
Net charge-offs (recoveries) -
(originated) (1) |
|
550 |
|
|
|
224 |
|
|
|
(238 |
) |
|
|
196 |
|
|
|
2,778 |
|
|
|
732 |
|
|
|
3,137 |
|
Net charge-offs (recoveries) -
(acquired) (1) |
|
50 |
|
|
|
241 |
|
|
|
515 |
|
|
|
76 |
|
|
|
1,790 |
|
|
|
882 |
|
|
|
1,816 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs to average total
loans, before allowance for loan losses * |
|
0.11 |
% |
|
|
0.08 |
% |
|
|
0.05 |
% |
|
|
0.05 |
% |
|
|
0.85 |
% |
|
|
0.07 |
% |
|
|
0.23 |
% |
Net charge-offs to average total
loans, before allowance for loan losses (originated) * (1) |
|
0.11 |
% |
|
|
0.04 |
% |
|
|
-0.05 |
% |
|
|
0.04 |
% |
|
|
0.58 |
% |
|
|
0.04 |
% |
|
|
0.17 |
% |
Net charge-offs to average total
loans, before allowance for loan losses (acquired) * (1) |
|
0.11 |
% |
|
|
0.51 |
% |
|
|
1.00 |
% |
|
|
0.14 |
% |
|
|
3.10 |
% |
|
|
0.45 |
% |
|
|
0.70 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average total loans, before
allowance for loan losses |
$ |
2,162,975 |
|
|
$ |
2,191,230 |
|
|
$ |
2,196,934 |
|
|
$ |
2,164,330 |
|
|
$ |
2,138,839 |
|
|
$ |
2,178,897 |
|
|
$ |
2,131,512 |
|
Average total loans, before
allowance for loan losses (originated) (1) |
|
1,988,658 |
|
|
|
2,001,803 |
|
|
|
1,990,015 |
|
|
|
1,946,035 |
|
|
|
1,907,503 |
|
|
|
1,981,658 |
|
|
|
1,873,623 |
|
Average total loans, before
allowance for loan losses (acquired) (1) |
|
174,317 |
|
|
|
189,427 |
|
|
|
206,919 |
|
|
|
218,295 |
|
|
|
231,336 |
|
|
|
197,240 |
|
|
|
257,889 |
|
_____________________* Annualized measure.(1)
Originated loans and acquired loans along with the related credit
quality ratios such as net charge-offs to average loans (originated
and acquired), nonperforming loans to total loans (originated and
acquired), and nonperforming assets to total loans and foreclosed
assets (originated and acquired) are non-GAAP financial measures.
Originated loans represent loans initially originated by the
Company and acquired loans that were refinanced using the Company’s
underwriting criteria. Acquired loans represent loans originated
under the underwriting criteria used by a bank that was acquired by
Heartland Bank and Trust Company or State Bank of Lincoln. We
believe these non-GAAP financial measures provide investors with
information regarding the credit quality of loans underwritten
using the Company’s policies and procedures.
|
HBT Financial, Inc. |
Consolidated Financial Summary |
|
|
Three Months Ended |
|
December 31, 2019 |
|
September 30, 2019 |
|
June 30, 2019 |
|
March 31, 2019 |
|
December 31, 2018 |
|
(dollars in thousands, except per share
amounts) |
EARNINGS AND PER SHARE
INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
16,087 |
|
|
$ |
17,437 |
|
|
$ |
14,605 |
|
|
$ |
18,736 |
|
|
$ |
11,920 |
|
Earnings per share - Basic and
diluted |
|
0.61 |
|
|
|
0.97 |
|
|
|
0.81 |
|
|
|
1.04 |
|
|
|
0.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C Corp equivalent net income
(1) |
$ |
15,088 |
|
|
$ |
13,122 |
|
|
$ |
11,126 |
|
|
$ |
14,036 |
|
|
$ |
9,194 |
|
C Corp equivalent earnings per
share - Basic and diluted (1) |
|
0.58 |
|
|
|
0.73 |
|
|
|
0.62 |
|
|
|
0.78 |
|
|
|
0.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending number shares of common
stock outstanding |
|
27,457,306 |
|
|
|
18,027,512 |
|
|
|
18,027,512 |
|
|
|
18,027,512 |
|
|
|
18,027,512 |
|
Weighted average shares of
common stock outstanding |
|
26,211,282 |
|
|
|
18,027,512 |
|
|
|
18,027,512 |
|
|
|
18,027,512 |
|
|
|
18,027,512 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PERFORMANCE RATIOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets
* |
|
1.97 |
% |
|
|
2.18 |
% |
|
|
1.81 |
% |
|
|
2.32 |
% |
|
|
1.48 |
% |
Return on average
stockholders' equity * |
|
19.39 |
% |
|
|
20.00 |
% |
|
|
17.25 |
% |
|
|
21.59 |
% |
|
|
14.14 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin * |
|
4.12 |
% |
|
|
4.31 |
% |
|
|
4.36 |
% |
|
|
4.44 |
% |
|
|
4.29 |
% |
Efficiency ratio |
|
50.72 |
% |
|
|
53.94 |
% |
|
|
58.59 |
% |
|
|
52.07 |
% |
|
|
58.35 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C Corp equivalent return on
average assets * (1) |
|
1.85 |
% |
|
|
1.64 |
% |
|
|
1.38 |
% |
|
|
1.74 |
% |
|
|
1.14 |
% |
C Corp equivalent return on
average stockholders' equity * (1) |
|
18.19 |
% |
|
|
15.05 |
% |
|
|
13.14 |
% |
|
|
16.17 |
% |
|
|
10.91 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP FINANCIAL MEASURES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted C Corp equivalent net
income (2) |
$ |
14,417 |
|
|
$ |
14,343 |
|
|
$ |
14,308 |
|
|
$ |
14,359 |
|
|
$ |
10,874 |
|
Adjusted C Corp equivalent
earnings per share - Basic and diluted (2) |
|
0.55 |
|
|
|
0.80 |
|
|
|
0.79 |
|
|
|
0.80 |
|
|
|
0.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin (tax
equivalent basis) * (2) |
|
4.19 |
% |
|
|
4.38 |
% |
|
|
4.44 |
% |
|
|
4.52 |
% |
|
|
4.37 |
% |
Efficiency ratio (tax
equivalent basis) (2) |
|
50.10 |
% |
|
|
53.21 |
% |
|
|
57.74 |
% |
|
|
51.32 |
% |
|
|
57.42 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted C Corp equivalent
return on average assets * (2) |
|
1.77 |
% |
|
|
1.79 |
% |
|
|
1.77 |
% |
|
|
1.78 |
% |
|
|
1.35 |
% |
Adjusted C Corp equivalent
return on average stockholders' equity * (2) |
|
17.38 |
% |
|
|
16.45 |
% |
|
|
16.90 |
% |
|
|
16.54 |
% |
|
|
12.90 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average tangible
common equity * (2) |
|
21.17 |
% |
|
|
21.76 |
% |
|
|
18.84 |
% |
|
|
23.55 |
% |
|
|
15.49 |
% |
C Corp equivalent return on
average tangible common equity * (1) (2) |
|
19.86 |
% |
|
|
16.37 |
% |
|
|
14.35 |
% |
|
|
17.64 |
% |
|
|
11.95 |
% |
Adjusted C Corp equivalent
return on average tangible common equity * (2) |
|
18.97 |
% |
|
|
17.90 |
% |
|
|
18.46 |
% |
|
|
18.05 |
% |
|
|
14.13 |
% |
_____________________* Annualized measure.(1)
Reflects adjustment to our historical net income for each period to
give effect to the C Corp equivalent provision for income tax for
such period.(2) See "Reconciliation of Non-GAAP Financial Measures"
below for reconciliation of non-GAAP financial measures to their
most comparable GAAP financial measures.
|
Reconciliation of Non-GAAP Financial Measures
– |
Adjusted C Corp Equivalent Net Income and Adjusted C Corp
Equivalent Return on Average Assets |
|
|
Three Months Ended |
|
December 31, 2019 |
|
September 30, 2019 |
|
June 30, 2019 |
|
March 31, 2019 |
|
December 31, 2018 |
|
(dollars in thousands, except per share
amounts) |
Net income |
$ |
16,087 |
|
|
$ |
17,437 |
|
|
$ |
14,605 |
|
|
$ |
18,736 |
|
|
$ |
11,920 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C Corp equivalent net income
(1) |
$ |
15,088 |
|
|
$ |
13,122 |
|
|
$ |
11,126 |
|
|
$ |
14,036 |
|
|
$ |
9,194 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (losses) from closed or sold operations, including
gains on sale (2) |
|
(9 |
) |
|
|
(3 |
) |
|
|
(14 |
) |
|
|
550 |
|
|
|
98 |
|
Charges related to termination of certain employee benefit
plans |
|
365 |
|
|
|
(845 |
) |
|
|
(3,316 |
) |
|
|
— |
|
|
|
— |
|
Realized gains (losses) on sales of securities |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,803 |
) |
Mortgage servicing rights fair value adjustment |
|
582 |
|
|
|
(860 |
) |
|
|
(1,120 |
) |
|
|
(1,002 |
) |
|
|
355 |
|
Total adjustments |
|
938 |
|
|
|
(1,708 |
) |
|
|
(4,450 |
) |
|
|
(452 |
) |
|
|
(2,350 |
) |
C Corp equivalent tax effect
of adjustments |
|
(267 |
) |
|
|
487 |
|
|
|
1,268 |
|
|
|
129 |
|
|
|
670 |
|
Less adjustments after C Corp
equivalent tax effect |
|
671 |
|
|
|
(1,221 |
) |
|
|
(3,182 |
) |
|
|
(323 |
) |
|
|
(1,680 |
) |
Adjusted C Corp equivalent net
income |
$ |
14,417 |
|
|
$ |
14,343 |
|
|
$ |
14,308 |
|
|
$ |
14,359 |
|
|
$ |
10,874 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average assets |
$ |
3,261,273 |
|
|
$ |
3,202,642 |
|
|
$ |
3,236,353 |
|
|
$ |
3,233,293 |
|
|
$ |
3,217,545 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets
* |
|
1.97 |
% |
|
|
2.18 |
% |
|
|
1.81 |
% |
|
|
2.32 |
% |
|
|
1.48 |
% |
C Corp equivalent return on
average assets * (1) |
|
1.85 |
% |
|
|
1.64 |
% |
|
|
1.38 |
% |
|
|
1.74 |
% |
|
|
1.14 |
% |
Adjusted C Corp equivalent
return on average assets * |
|
1.77 |
% |
|
|
1.79 |
% |
|
|
1.77 |
% |
|
|
1.78 |
% |
|
|
1.35 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares of
common stock outstanding |
|
26,211,282 |
|
|
|
18,027,512 |
|
|
|
18,027,512 |
|
|
|
18,027,512 |
|
|
|
18,027,512 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share - Basic and
Diluted |
$ |
0.61 |
|
|
$ |
0.97 |
|
|
$ |
0.81 |
|
|
$ |
1.04 |
|
|
$ |
0.66 |
|
C Corp equivalent Earnings per
share - Basic and Diluted (1) |
|
0.58 |
|
|
|
0.73 |
|
|
|
0.62 |
|
|
|
0.78 |
|
|
|
0.51 |
|
Adjusted C Corp equivalent
earnings per share - Basic and diluted |
|
0.55 |
|
|
|
0.80 |
|
|
|
0.79 |
|
|
|
0.80 |
|
|
|
0.60 |
|
_____________________* Annualized measure.(1)
Reflects adjustment to our historical net income for each period to
give effect to the C Corp equivalent provision for income tax for
such period.(2) Closed or sold operations include HB Credit
Company, HBT Insurance, and First Community Title Services,
Inc.
|
Reconciliation of Non-GAAP Financial Measures - Net
Interest Margin (Tax Equivalent Basis) |
|
|
Three Months Ended |
|
December 31, 2019 |
|
September 30, 2019 |
|
June 30, 2019 |
|
March 31, 2019 |
|
December 31, 2018 |
|
(dollars in thousands) |
Net interest
income (tax equivalent basis) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
$ |
32,276 |
|
|
$ |
33,141 |
|
|
$ |
33,931 |
|
|
$ |
34,452 |
|
|
$ |
33,076 |
|
Tax-equivalent adjustment (1) |
|
534 |
|
|
|
559 |
|
|
|
606 |
|
|
|
610 |
|
|
|
641 |
|
Net interest income (tax equivalent basis) (1) |
$ |
32,810 |
|
|
$ |
33,700 |
|
|
$ |
34,537 |
|
|
$ |
35,062 |
|
|
$ |
33,717 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
margin (tax equivalent basis) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin * |
|
4.12 |
% |
|
|
4.31 |
% |
|
|
4.36 |
% |
|
|
4.44 |
% |
|
|
4.29 |
% |
Tax-equivalent adjustment * (1) |
|
0.07 |
% |
|
|
0.07 |
% |
|
|
0.08 |
% |
|
|
0.08 |
% |
|
|
0.08 |
% |
Net interest margin (tax equivalent basis) * (1) |
|
4.19 |
% |
|
|
4.38 |
% |
|
|
4.44 |
% |
|
|
4.52 |
% |
|
|
4.37 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average interest-earning assets |
$ |
3,131,078 |
|
|
$ |
3,075,822 |
|
|
$ |
3,111,395 |
|
|
$ |
3,105,216 |
|
|
$ |
3,086,641 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
|
|
|
|
|
|
|
|
December 31, 2019 |
|
December 31, 2018 |
|
|
|
|
|
|
|
|
|
|
|
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
Net interest
income (tax equivalent basis) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
$ |
133,800 |
|
|
$ |
129,442 |
|
|
|
|
|
|
|
|
|
|
Tax-equivalent adjustment (1) |
|
2,309 |
|
|
|
2,661 |
|
|
|
|
|
|
|
|
|
|
Net interest income (tax equivalent basis) (1) |
$ |
136,109 |
|
|
$ |
132,103 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
margin (tax equivalent basis) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin * |
|
4.31 |
% |
|
|
4.16 |
% |
|
|
|
|
|
|
|
|
|
Tax-equivalent adjustment * (1) |
|
0.07 |
% |
|
|
0.09 |
% |
|
|
|
|
|
|
|
|
|
Net interest margin (tax equivalent basis) * (1) |
|
4.38 |
% |
|
|
4.25 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average interest-earning assets |
$ |
3,105,863 |
|
|
$ |
3,109,289 |
|
|
|
|
|
|
|
|
|
|
_____________________* Annualized measure.(1) On a
C Corp 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 - Efficiency
Ratio (Tax Equivalent Basis) |
|
|
Three Months Ended |
|
December 31, 2019 |
|
September 30, 2019 |
|
June 30, 2019 |
|
March 31, 2019 |
|
December 31, 2018 |
|
(dollars in thousands) |
Efficiency
ratio (tax equivalent basis) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noninterest expense |
$ |
21,950 |
|
|
$ |
22,303 |
|
|
$ |
24,561 |
|
|
$ |
22,212 |
|
|
$ |
23,440 |
|
Less: amortization of intangible assets |
|
336 |
|
|
|
335 |
|
|
|
376 |
|
|
|
376 |
|
|
|
390 |
|
Adjusted noninterest expense |
$ |
21,614 |
|
|
$ |
21,968 |
|
|
$ |
24,185 |
|
|
$ |
21,836 |
|
|
$ |
23,050 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
$ |
32,276 |
|
|
$ |
33,141 |
|
|
$ |
33,931 |
|
|
$ |
34,452 |
|
|
$ |
33,076 |
|
Total noninterest income |
|
10,336 |
|
|
|
7,582 |
|
|
|
7,346 |
|
|
|
7,487 |
|
|
|
6,429 |
|
Operating revenue |
|
42,612 |
|
|
|
40,723 |
|
|
|
41,277 |
|
|
|
41,939 |
|
|
|
39,505 |
|
Tax-equivalent adjustment (1) |
|
534 |
|
|
|
559 |
|
|
|
606 |
|
|
|
610 |
|
|
|
641 |
|
Operating revenue (tax-equivalent basis)
(1) |
$ |
43,146 |
|
|
$ |
41,282 |
|
|
$ |
41,883 |
|
|
$ |
42,549 |
|
|
$ |
40,146 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio |
|
50.72 |
% |
|
|
53.94 |
% |
|
|
58.59 |
% |
|
|
52.07 |
% |
|
|
58.35 |
% |
Efficiency ratio (tax
equivalent basis) (1) |
|
50.10 |
% |
|
|
53.21 |
% |
|
|
57.74 |
% |
|
|
51.32 |
% |
|
|
57.42 |
% |
_____________________(1) On a C Corp 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 - Tangible
Common Equity to Tangible Assets |
|
|
As of |
|
December 31, 2019 |
|
September 30, 2019 |
|
June 30, 2019 |
|
March 31, 2019 |
|
December 31, 2018 |
|
(dollars in thousands) |
Tangible
Common Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity |
$ |
332,918 |
|
|
$ |
348,936 |
|
|
$ |
339,870 |
|
|
$ |
328,593 |
|
|
$ |
340,396 |
|
Less: Goodwill |
|
23,620 |
|
|
|
23,620 |
|
|
|
23,620 |
|
|
|
23,620 |
|
|
|
23,620 |
|
Less: Core deposit intangible assets, net |
|
4,030 |
|
|
|
4,366 |
|
|
|
4,701 |
|
|
|
5,077 |
|
|
|
5,453 |
|
Tangible common equity |
$ |
305,268 |
|
|
$ |
320,950 |
|
|
$ |
311,549 |
|
|
$ |
299,896 |
|
|
$ |
311,323 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
$ |
3,245,103 |
|
|
$ |
3,166,613 |
|
|
$ |
3,224,160 |
|
|
$ |
3,257,667 |
|
|
$ |
3,249,569 |
|
Less: Goodwill |
|
23,620 |
|
|
|
23,620 |
|
|
|
23,620 |
|
|
|
23,620 |
|
|
|
23,620 |
|
Less: Core deposit intangible assets, net |
|
4,030 |
|
|
|
4,366 |
|
|
|
4,701 |
|
|
|
5,077 |
|
|
|
5,453 |
|
Tangible assets |
$ |
3,217,453 |
|
|
$ |
3,138,627 |
|
|
$ |
3,195,839 |
|
|
$ |
3,228,970 |
|
|
$ |
3,220,496 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity to
total assets |
|
10.26 |
% |
|
|
11.02 |
% |
|
|
10.54 |
% |
|
|
10.09 |
% |
|
|
10.48 |
% |
Tangible common equity to
tangible assets |
|
9.49 |
% |
|
|
10.23 |
% |
|
|
9.75 |
% |
|
|
9.29 |
% |
|
|
9.67 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Financial Measures - Adjusted C
Corp Equivalent Return on Average Stockholders' Equity and Adjusted
C Corp Equivalent Return on Tangible Common Equity |
|
|
Three Months Ended |
|
December 31, 2019 |
|
September 30, 2019 |
|
June 30, 2019 |
|
March 31, 2019 |
|
December 31, 2018 |
|
(dollars in thousands) |
Average
Tangible Common Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity |
$ |
331,784 |
|
|
$ |
348,750 |
|
|
$ |
338,613 |
|
|
$ |
347,157 |
|
|
$ |
337,114 |
|
Less: Goodwill |
|
23,620 |
|
|
|
23,620 |
|
|
|
23,620 |
|
|
|
23,620 |
|
|
|
23,620 |
|
Less: Core deposit intangible assets, net |
|
4,224 |
|
|
|
4,561 |
|
|
|
4,919 |
|
|
|
5,301 |
|
|
|
5,663 |
|
Average tangible common
equity |
$ |
303,940 |
|
|
$ |
320,569 |
|
|
$ |
310,074 |
|
|
$ |
318,236 |
|
|
$ |
307,831 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
16,087 |
|
|
$ |
17,437 |
|
|
$ |
14,605 |
|
|
$ |
18,736 |
|
|
$ |
11,920 |
|
C Corp equivalent net income
(1) |
|
15,088 |
|
|
|
13,122 |
|
|
|
11,126 |
|
|
|
14,036 |
|
|
|
9,194 |
|
Adjusted C Corp equivalent net
income |
|
14,417 |
|
|
|
14,343 |
|
|
|
14,308 |
|
|
|
14,359 |
|
|
|
10,874 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average
stockholders' equity * |
|
19.39 |
% |
|
|
20.00 |
% |
|
|
17.25 |
% |
|
|
21.59 |
% |
|
|
14.14 |
% |
C Corp equivalent return on
average stockholders' equity * (1) |
|
18.19 |
% |
|
|
15.05 |
% |
|
|
13.14 |
% |
|
|
16.17 |
% |
|
|
10.91 |
% |
Adjusted C Corp equivalent
return on average stockholders' equity (1) |
|
17.38 |
% |
|
|
16.45 |
% |
|
|
16.90 |
% |
|
|
16.54 |
% |
|
|
12.90 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average tangible
common equity * |
|
21.17 |
% |
|
|
21.76 |
% |
|
|
18.84 |
% |
|
|
23.55 |
% |
|
|
15.49 |
% |
C Corp equivalent return on
average tangible common equity * (1) |
|
19.86 |
% |
|
|
16.37 |
% |
|
|
14.35 |
% |
|
|
17.64 |
% |
|
|
11.95 |
% |
Adjusted C Corp equivalent
return on average tangible common equity * |
|
18.97 |
% |
|
|
17.90 |
% |
|
|
18.46 |
% |
|
|
18.05 |
% |
|
|
14.13 |
% |
_____________________* Annualized measure.(1)
Reflects adjustment to our historical net income for each period to
give effect to the C Corp equivalent provision for income tax for
such period.
HBT Financial (NASDAQ:HBT)
Historical Stock Chart
From Jun 2024 to Jul 2024
HBT Financial (NASDAQ:HBT)
Historical Stock Chart
From Jul 2023 to Jul 2024