HBT Financial Inc
For the period ended Dec 31, 2023. Filed Mar 6, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Mar 6, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
NOTE 1 –SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
HBT Financial, Inc. (“HBT Financial” or the “Company”) is headquartered in Bloomington, Illinois and is the holding company for Heartland Bank and Trust Company (“Heartland Bank” or the “Bank”). The Bank provides a comprehensive suite of financial products and services to individuals, businesses, and municipal entities throughout Illinois and Eastern Iowa. Additionally, the Company is subject to the regulations of certain federal and state agencies and undergoes periodic examinations by those regulatory agencies.
The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”). Significant accounting policies are summarized below.
The Company qualifies as an "emerging growth company" as defined by the Jumpstart Our Business Startups Act (“JOBS Act”). The JOBS Act permits emerging growth companies an extended transition period for complying with new or revised accounting standards affecting public companies. The Company may remain an emerging growth company until the earliest to occur of: (1) the end of the fiscal year following the fifth anniversary of the completion of our initial public offering, which is December 31, 2024, (2) the last day of the fiscal year in which the Company has $1.235 billion or more in annual revenues, (3) the date on which the Company is deemed to be a “large accelerated filer” under the Securities Exchange Act of 1934, as amended, (the “Exchange Act”) or (4) the date on which the Company has, during the previous three year period, issued, publicly or privately, more than $1.0 billion in non-convertible debt securities. The Company has elected to use the extended transition period until the Company is no longer an emerging growth company or until the Company chooses to affirmatively and irrevocably opt out of the extended transition period. As a result, the Company’s financial statements may not be comparable to companies that comply with new or revised accounting pronouncements applicable to public companies.
Basis of Consolidation
The consolidated financial statements of HBT Financial include the accounts of the Company and its wholly owned bank subsidiary, Heartland Bank. Heartland Bank maintains a limited liability company that holds specific assets for risk mitigation purposes and is consolidated into HBT Financial's consolidated financial statements.
The Company also haseight wholly owned subsidiaries, Heartland Bancorp, Inc. Capital Trust B; Heartland Bancorp, Inc. Capital Trust C; Heartland Bancorp, Inc. Capital Trust D; FFBI Capital Trust I; National Bancorp Statutory Trust I; Town and Country Statutory Trust II; Town and Country Statutory Trust III; and West Plains Investors Statutory Trust I, which, in accordance with GAAP, are not consolidated as more fully described in Note 13.
Significant intercompany transactions and accounts have been eliminated in consolidation.
Use of Estimates
The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America. In preparing the financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and the reported results of operations for the periods then ended.
Actual results could differ significantly from those estimates. Material estimates that are particularly susceptible to significant changes in the near term relate to the determination of the allowance for credit losses and fair value of assets acquired and liabilities assumed in business combinations.
Business and Significant Concentrations of Credit Risk
The Company provides several types of loans to individuals, businesses, and municipal entities, primarily located in its customer service area. Real estate and commercial loans are principal areas of concentration. The
Company also strives to meet the borrowing needs of the consumers in its market areas. Extension of credit is generally limited to the primary trade areas of the Company. Primary deposit products of the Bank are noninterest-bearing and interest-bearing demand accounts, savings accounts, money market accounts, and term certificates of deposit.
Cash and Cash Equivalents
For purposes of reporting consolidated cash flows, cash and cash equivalents include cash on hand and amounts due from banks, all of which have an original maturity within 90 days or less. Cash flows from loans and deposits are reported net.
Interest-Bearing Time Deposits with Banks
Interest-bearing time deposits with banks are carried at cost.
Debt Securities
Debt securities are classified as held-to-maturity when the Company has the positive intent and ability to hold the securities to maturity and are carried at amortized cost. Debt securities not classified as held-to-maturity are classified as available-for-sale. Debt securities available-for-sale are carried at fair value with unrealized gains and losses reported in accumulated other comprehensive income (loss). Realized gains and losses on debt securities available-for-sale are included in noninterest income when applicable and reported as a reclassification adjustment in other comprehensive income (loss). Gains and losses on sales are recorded on the trade date and determined using the specific identification method.
Interest income includes amortization of purchase premium or discount. Premiums and discounts on debt securities are amortized on the level-yield method without anticipating prepayments, except for mortgage backed securities where prepayments are anticipated. Premiums on callable debt securities are amortized to their earliest call date.
Any transfers of debt securities into the held-to-maturity category from the available-for-sale category are made at fair value at the date of transfer. The unrealized holding gain or loss at the date of transfer is retained in accumulated other comprehensive income (loss) and in the carrying value of the held-to-maturity securities. Such amounts are amortized over the period to maturity.
Allowance for Credit Losses - Debt Securities Available-for-Sale
For debt securities available-for-sale in an unrealized loss position, the Company first assesses whether it intends to sell, or if it is more likely than not that it will be required to sell the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security amortized cost basis is written down to fair value through earnings. For debt securities available-for-sale that do not meet the aforementioned criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income (loss).
Changes in the allowance for credit losses are recorded as provision for credit losses. Losses are charged against the allowance for credit losses when management believes the uncollectibility of a security is confirmed or when either the criteria regarding intent or requirement to sell is met.
Allowance for Credit Losses - Debt Securities Held-to-Maturity
For debt securities held-to-maturity, the Company measures expected credit losses on a collective basis by major security type. Held-to-maturity securities are evaluated using historical probability of default and loss given default information specific to the investment category. If this evaluation determines that credit losses exist, an allowance for credit loss is recorded and included in earnings as a component of provision for credit losses. The Company's U.S. government agency and agency mortgage-backed securities are explicitly or implicitly guaranteed by the U.S. government, and as such are excluded from the credit loss evaluation as the expectation of non-payment is zero.
Equity Securities
Equity securities with readily determinable fair values are measured at fair value with changes in fair value recognized in unrealized gains (losses) on equity securities on the statements of income.
The Company has elected to measure its equity securities with no readily determinable fair values at their cost minus impairment, if any, plus or minus charges resulting from observable price changes in orderly transactions for the identical or a similar investment of the same issuer.
Restricted Stock
Restricted stock, which consists of Federal Home Loan Bank of Chicago (“FHLB”) stock, is carried at cost and evaluated for impairment.
Loans Held for Sale
Mortgage loans originated and intended for sale in the secondary market are carried at the lower of cost or fair value. The Company obtains quotes or bids on these loans directly from purchasing financial institutions. Typically, these quotes include a premium on sale and thus quotes typically indicate fair value of the held for sale loans is greater than cost. Net unrealized losses, if any, are recognized through a valuation allowance by charges to income.
Mortgage loans held for sale are generally sold with the mortgage servicing rights retained by the Company. The carrying value of mortgage loans sold is reduced by fair value allocated to the associated mortgage servicing rights. Gains or losses on sales of mortgage loans are recognized based on the difference between the selling price and the carrying value of the related mortgage loans sold.
Loans
Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at amortized cost net of the allowance for credit losses. Amortized cost is the unpaid principal balance outstanding, adjusted for charge-offs, net of purchase premiums and discounts, and deferred loan fees and costs.
Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, as well as premiums and discounts, are deferred and recognized in interest income using the level-yield method without anticipating prepayments.
The accrual of interest on loans is discontinued at the time the loan is 90 days past due, unless the credit is well-secured and in process of collection. Past due status is based on contractual terms of the loan. In all cases, loans are placed on nonaccrual or charged-off at an earlier date if collection of principal or interest is considered doubtful.
All interest accrued but not collected for loans that are placed on nonaccrual or charged off is reversed against interest income if it was accrued during the current year and charged-off against the allowance for credit losses if accrued in a prior year. Amortization of related deferred loan fees or costs and any purchase premium or discount is also suspended at this time. The interest on these loans is accounted for on the cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current, future payments are reasonably assured, and the borrower must generally demonstrate at least 6 months of payment performance.
Purchased Credit Deteriorated Loans
Purchased credit deteriorated loans (“PCD loans”) are purchased loans, that, as of the date of acquisition, have experienced a more-than-insignificant deterioration in credit quality since origination, as determined by the Company’s assessment. An allowance for credit losses is determined using the same methodology as other loans held for investment. The initial allowance for credit losses determined on a collective basis is allocated to individual loans. The sum of a loan's purchase price and allowance for credit losses becomes its initial amortized cost basis. The difference between the initial amortized cost basis and the unpaid principal balance of a loan is a non-credit discount or premium which is amortized into interest income over the life of the loan.
Non-Purchased Credit Deteriorated Loans
Non-purchased credit deteriorated loans (“non-PCD loans”) are purchased loans, that, as of the date of acquisition, have not experienced a more-than-insignificant deterioration in credit quality since origination, as determined by the Company’s assessment. The loan’s purchase price becomes its initial amortized cost basis. The difference between the initial amortized cost basis and the unpaid principal balance of the loan is a discount or premium, which is comprised of a credit and non-credit component, and is accreted or amortized into interest income over the life of the loan.
An allowance for credit losses is determined using the same methodology as other loans held for investment, but no "Day One" allowance for credit losses is established on the date of acquisition. Instead, a subsequent "Day Two" allowance for credit losses for non-PCD loans is recorded through the provision for credit losses, which reflects the estimated lifetime credit losses.
Allowance for Credit Losses - Loans
The allowance for credit losses for loans is a valuation account that is deducted from the loans' amortized cost basis to present the net amount expected to be collected on the loans. The Company’s estimate of the allowance for credit losses for loans reflects losses expected over the remaining contractual life of the loans, considering past events, current conditions, and reasonable and supportable forecasts of future economic conditions.
Loans are charged off against the allowance for credit losses when management believes the uncollectibility of a loan balance is confirmed. Recoveries are recognized up to the aggregate amount of previously charged-off balances. The allowance for credit losses is established through provision for credit loss expense charged to income.
The allowance for credit losses is measured on a collective (pooled) basis when similar risk characteristics exist. The Company has identified the following portfolio segments:
Commercial and Industrial: Consists of loans typically granted for working capital, asset acquisition and other business purposes. These loans are underwritten primarily based on the borrower’s cash flow with most loans secondarily supported by collateral. Most commercial and industrial loans are secured by the assets being financed or other business assets, such as accounts receivable, inventory, and equipment, and are typically supported by personal guarantees of the owners. Cash flows and collateral values may fluctuate based on general economic conditions, specific industry conditions and specific borrower circumstances.
Commercial Real Estate - Owner Occupied: Consists of loans secured by commercial real estate that is both owned and occupied by the same or a related borrower. These loans are primarily underwritten based on the cash flow of the business occupying the property. As with commercial and industrial loans, cash flows and collateral values may fluctuate based on general economic conditions, specific industry conditions, and specific borrower circumstances.
Commercial Real Estate - Non-owner Occupied: Consists of loans secured by commercial real estate for which the primary source of repayment is the sale or rental cash flows from the underlying collateral. These loans are underwritten based primarily on the historic or projected cash flow from the underlying collateral. Adverse economic developments, or an overbuilt market, typically impact commercial real estate projects. Trends in rental and vacancy rates of commercial properties may impact the credit quality of these loans.
Construction and Land Development: Consists of loans for speculative and pre-sold construction projects for developers intending to either sell upon completion or hold for long-term investment, as well as construction of projects to be owner occupied. In addition, loans in this segment generally possess a higher inherent risk of loss than other portfolio segments due to risk of non-completion, changes in budgeted costs, and changes in market forces during the term of the construction period.
Multi-family: Consists of loans secured by five or more unit apartment buildings. Multi-family loans may be affected by demographic and population trends, unemployment or underemployment, and deteriorating market values of real estate.
One-to-four Family Residential: Consists of loans secured by one-to-four family residences, including both first and junior lien mortgage loans for owner occupied and non-owner occupied properties and home equity lines of credit. The degree of risk in residential mortgage lending depends on the local economy, including the local real estate market and unemployment rates.
Agricultural and Farmland: Consists of loans typically secured by farmland, agricultural operating assets, or a combination of both, and are generally underwritten to existing cash flows of operating agricultural businesses. Debt repayment is provided by business cash flows. The credit quality of these loans is significantly influenced by changes in prices of corn and soybeans and, to a lesser extent, weather, which has been partially mitigated by federal crop insurance programs.
Municipal, Consumer and Other: Loans to municipalities include obligations of municipal entities and loans sponsored by municipal entities for the benefit of a private entity where that private entity, rather than the municipal entity, is responsible for repayment of the obligation. Consumer loans include loans to individuals for consumer purposes and typically consist of small balance loans. Economic trends determined by unemployment rates and other key economic indicators are closely correlated to the credit quality of the consumer loans. Loans to non-depository financial institutions, as well as leases, are also included.
The Company uses the discounted cash flow method to estimate expected credit losses for all loan segments, except for consumer loans. Under this method, cash flow projections at the instrument-level are adjusted for estimated prepayments, probability of default, loss given default, and time to recovery. These cash flow projections are discounted at the instrument-level effective yield to calculate the present value of expected cash flows. An allowance for credit losses is established for the difference between a pool's total amortized cost basis and present value of expected cash flows.
The Company uses the weighted average remaining maturity method to estimate expected credit losses for consumer loans. Under this method, an expected loss rate is applied to an estimate of future outstanding balance balances of the pool.
The Company uses regression analysis of historical internal and peer data to determine which variables are best suited to be economic variables utilized when modeling lifetime probability of default in the discounted cash flow models and loss rates in the weighted average remaining maturity model. The analysis also determines how expected probability of default and loss rates will react to forecasted levels of the economic variables. In addition, qualitative adjustments are made for risk factors that are not considered within our modeling processes but are nonetheless relevant in assessing the expected credit losses within our loan pools.
Management estimates the allowance for credit losses on loans using relevant available information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. As historical credit loss experience provides the basis for the estimation of expected credit losses for pooled loans, adjustments may be necessary to capture differences in current loan-specific risk characteristics such as differences in underwriting standards, portfolio mix, delinquency level, or term as well as for changes in environmental conditions.
Loans that do not share risk characteristics are evaluated on an individual basis. Loan evaluated individually are not also included in the pooled evaluation. When management determines that foreclosure is probable, or when the borrower is experiencing financial difficulty at the reporting date and repayment is expected to be provided substantially through the operation or sale of the collateral, expected credit losses are based on the fair value of the collateral at the reporting date, adjusted for anticipated selling costs as appropriate.
Although management believes the allowance for credit losses to be adequate, ultimate losses may vary from its estimates. At least quarterly, the Allowance for Credit Losses Committee reviews the adequacy of the allowance, including consideration of the relevant risks in the portfolio, current economic conditions and other factors. In addition, the Company’s regulators review the adequacy of the allowance for credit losses and may require additions to the allowance for credit losses based on their judgment about information available at the time of their examinations.
Unfunded Lending-related Commitments
In the ordinary course of business, the Company has entered into commitments to extend credit, such as lines of credit, commercial letters of credit, and standby letters of credit. Such financial instruments are recorded when they are funded.
Allowance for Credit Losses - Unfunded Lending-related Commitments
The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company. The allowance for credit losses on unfunded lending-related commitments is adjusted through provision for credit losses. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credited losses on commitments expected to be funded over its estimated life.
Loan Servicing
The Company periodically sells mortgage loans on the secondary market with servicing retained. For sales of mortgage loans, a portion of the cost of originating the loan is allocated to the servicing right based on fair value. Fair value is based on market prices for comparable mortgage servicing contracts, when available, or alternatively, is based on a valuation model that calculates the present value of estimated future net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income, such as the cost to service, the discount rate, the custodial earnings rate, an inflation rate, ancillary income, prepayment speeds, and default rates and losses. Mortgage servicing rights are carried at fair value on the consolidated balance sheets and changes in fair value are recorded in mortgage servicing rights fair value adjustment on the consolidated statements of income.
Bank Owned Life Insurance
Bank owned life insurance represents life insurance policies on the lives of certain current and former employees and directors for which the Company is the sole owner and beneficiary. These policies are recorded as an asset in the consolidated balance sheets at their cash surrender value ("CSV") or the current amount that could be realized if settled. The change in CSV and insurance proceeds received are included as a component of noninterest income in the consolidated statements of income.
Bank Premises and Equipment
Land is carried at cost. Bank premises and equipment are carried at cost less accumulated depreciation. Depreciation is computed over the estimated useful lives of the individual assets using the straight-line method.
Bank Premises Held for Sale
Bank premises held for sale is carried at the lower of cost or fair value less estimated costs to sell. Bank premises classified as held for sale are not depreciated.
Impairment of Long-Lived Assets
The Company reviews long-lived assets for impairment whenever events or changes in circumstances indicate the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to future undiscounted net cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets. Assets to be disposed of are reported at the lower of carrying amount or fair value less estimated costs to sell.
Lease Obligations
The Company leases certain bank premises under non-cancelable operating leases in the normal course of business operations. These lease obligations result in the recognition of right-of-use assets and associated lease contract liabilities. The amount of right-of-use assets and associated lease contract liabilities recorded is based on the present value of future minimum lease payments. The discount rate used is equal to the rate implicit in the lease, when readily determinable, or the Company’s incremental borrowing rate at lease inception, on a collateralized basis over a similar term. Right-of-use assets are included in other assets and lease contract liabilities are included in other liabilities in the consolidated balance sheets and were insignificant as of December 31, 2023 and 2022.
Foreclosed Assets
When it appears likely that we will obtain title to real estate collateral, we develop an exit strategy by assessing overall market conditions, the current use and condition of the asset, and its highest and best use. If determined necessary to maximize value, we complete the necessary improvements or tenant stabilization tasks, with the applicable time value discount and improvement expenses incorporated into our estimates of the expected costs to sell. Substantially all foreclosed real estate is valued on an "as-is" basis.
Assets acquired through, or in lieu of, loan foreclosure are held for sale and are initially recorded at fair value less anticipated selling costs at the date of foreclosure, establishing a new cost basis. For foreclosed real estate, selling costs are generally estimated to be 7.0% of the fair value. This estimate includes sales commissions and closing costs.
Any write-down based on the fair value of the asset at the date of acquisition is charged to the allowance for credit losses. If the fair value of the asset less estimated cost to sell exceeds the recorded investment in the loan at the date of foreclosure, the increase in value is charged to current year operations unless there has been a prior charge-off, in which case a recovery to the allowance for credit losses is recorded. Subsequent to foreclosure, valuations are periodically performed by management and the assets are carried at the lower of carrying amount or fair value less estimated cost to sell. Write-downs of foreclosed assets subsequent to foreclosure are charged to current year operations as are gains and losses from sale of foreclosed assets. Costs to maintain and hold foreclosed assets are expensed.
Goodwill and Other Intangible Assets
Goodwill represents the excess of the original cost over the fair value of assets acquired and liabilities assumed. Goodwill is not amortized but instead is subject to an annual impairment evaluation. The Company has selected December 31 as the date to perform the annual impairment test. At December 31, 2023 and 2022, the Company’s evaluations of goodwill indicated that goodwill was not impaired.
Other identifiable intangible assets consist of core deposit intangible and customer relationship intangible assets with definite useful lives which are being amortized over 10 years. The Company will periodically review the status of core deposit intangible and customer relationship intangible assets for any events or circumstances which may change the recoverability of the underlying basis.
Wealth Management Assets and Fees
Assets of the wealth management department of the Bank are not included in the consolidated balance sheets as such assets are not assets of the Company or the Bank. Fee income generated from wealth management services is recorded in the consolidated statements of income as a source of noninterest income.
Employee Benefit Plans
The Company sponsors a profit sharing plan under which the Company may contribute, at the discretion of the Board of Directors, a discretionary amount to all participating employees for the plan year. The Company may also make discretionary matching contributions in an amount up to 5% of compensation contributed by employees.
Stock Based Compensation
The Company recognizes compensation cost over the requisite service period, if any, which is generally defined as the vesting period. For awards classified as equity, compensation cost is based on the fair value of the awards on the grant date. For awards classified as liabilities, compensation cost also includes subsequent remeasurements of the fair value of the awards until the award is settled. The Company’s policy is to recognize forfeitures as they occur.
Transfers of Financial Assets and Participating Interests
Transfers of an entire financial asset or a participating interest in an entire financial asset are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.
The transfer of a participating interest in an entire financial asset must also meet the definition of a participating interest. A participating interest in a financial asset has all of the following characteristics: (1) from the date of transfer, it must represent a proportionate (pro rata) ownership interest in the financial asset, (2) from the date of transfer, all cash flows received, except any cash flows allocated as any compensation for servicing or other services performed, must be divided proportionately among participating interest holders in the amount equal to their share ownership, (3) the rights of each participating interest holder must have the same priority, and (4) no party has the right to pledge or exchange the entire financial asset unless all participating interest holders agree to do so.
Advertising Costs
Advertising costs are expensed as incurred.
Income Taxes
Income tax expense is the total of the current year income tax due or refundable and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the expected future tax amounts for the temporary differences between carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates. A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized.
With regard to uncertain tax matters, the Company recognizes in the consolidated financial statements the impact of a tax position taken, or expected to be taken, if it is more likely than not that the position will be sustained on audit based on the technical merit of the position. Management has analyzed the tax positions taken by the Company and concluded as of December 31, 2023 and 2022, there areno material uncertain tax positions taken or expected to be taken that require recognition of a liability or disclosure in the consolidated financial statements. When applicable, the Company recognizes interest accrued related to unrecognized tax benefits and penalties in operating expenses.
Derivative Financial Instruments
As part of the Company’s asset/liability management, the Company may use interest rate swaps to hedge various exposures or to modify interest rate characteristics of various balance sheet accounts. Derivatives that are used as part of the asset/liability management process are linked to specific assets or liabilities, or pools of assets or liabilities, and have high correlation between the contract and the underlying item being hedged, both at inception and throughout the hedge period.
All derivatives are recognized on the consolidated balance sheet at their fair value. On the date the derivative contract is entered into, the Company may designate the derivative as a hedge of a forecasted transaction or of the variability of cash flows to be received or paid related to a recognized asset or liability "cash flow" hedge. Changes in the fair value of a derivative that is highly effective and that is designated and qualifies as a cash-flow hedge are recorded in other comprehensive income (loss), until earnings are affected by the variability of cash flows (e.g., when periodic settlements on a variable-rate asset or liability are recorded in earnings).
The Company formally documents all relationships between hedging instruments and hedged items, as well as its risk-management objective and strategy for undertaking various hedged transactions. This process includes linking all derivatives that are designated as cash flow hedges to specific assets and liabilities on the balance sheet or forecasted transactions. The Company also formally assesses, both at the hedge’s inception and on an ongoing basis, whether the derivatives that are used in hedging transactions are highly effective in offsetting changes in cash flows of hedged items. When it is determined that a derivative is not highly effective as a hedge or that it has ceased to be a highly effective hedge, the Company discontinues hedge accounting prospectively.
The Company discontinues hedge accounting prospectively when (a) it is determined that the derivative is no longer highly effective in offsetting changes in the cash flows of a hedged item (including forecasted transactions); (b) the derivative expires or is sold, terminated, or exercised; (c) the derivative is dedesignated as a hedge instrument, because it is unlikely that a forecasted transaction will occur; or (d) management determines that designation of the derivative as a hedge instrument is no longer appropriate.
When hedge accounting is discontinued because it is probable that a forecasted transaction will not occur, the derivative will continue to be carried on the consolidated balance sheet at its fair value, and gains and losses that were accumulated in other comprehensive income (loss) will be recognized immediately in earnings. In all other situations in which hedge accounting is discontinued, the derivative will be carried at its fair value on the balance sheet, with subsequent changes in its fair value recognized in current-period earnings.
Comprehensive Income (Loss)
Accounting principles generally require that recognized revenue, expenses, gains, and losses be included in net income. Although certain changes in assets and liabilities, such as unrealized gains and losses on securities available-for-sale and interest rate swap agreements designated as cash flow hedges, are reported as a separate component of the equity section of the consolidated balance sheets, such items, along with net income, are components of comprehensive income (loss).
During 2019, in recording the impact of the conversion to a C Corporation, the Company recorded a deferred income tax expense of $3.0 million related to the unrealized gains (losses) on debt securities, and a deferred income tax benefit of $0.3 million related to derivatives, through the income statement in accordance with ASC 740, Income Taxes. This difference will remain in accumulated other comprehensive income (loss) until the underlying debt securities are sold or mature or the underlying cash flow hedging relationships terminate in accordance with the portfolio approach.
Fair Value of Financial Instruments
Fair value of financial instruments is estimated using relevant market information and other assumptions, as more fully disclosed in Note 21 - Fair Value of Financial Instruments. Fair value estimates involve uncertainties and matters of significant judgment regarding interest rates, credit risk, prepayments, and other factors, especially in the absence of broad markets for particular items. Changes in assumptions or in market conditions could significantly affect these estimates.
Revenue from Contracts with Customers
ASC 606, Revenue from Contracts with Customers, requires an entity to recognize revenue in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods and services. To achieve this, the Company takes the following steps: identify the contract(s) with a customer; identify the performance obligations in the contract; determine the transaction price; allocate the transaction price to the performance obligations in the contract; and recognize revenue when (or as) the Company satisfies a performance obligation. The noninterest revenue streams that are considered to be in the scope of this guidance are discussed below.
Card income: Consists of debit and credit card interchange fees. For debit and credit card transactions, the Company considers the merchant as the customer for interchange revenue with the performance obligation being satisfied when the cardholder purchases goods or services from the merchant. Interchange revenue is recognized as the services are provided. Payment is typically received daily.
Wealth management fees: Consists of revenue from the management and advisement of client assets and trust administration. The Company’s performance obligation is generally satisfied over time, and the fees are recognized monthly. Payment is typically received quarterly or annually.
Service charges on deposit accounts: Consists of account analysis fees, monthly service fees, and other deposit account related fees. The Company’s performance obligation account analysis fees and monthly service fees are ongoing and either party may cancel at any time. These fees are generally recognized as the services are rendered on a monthly basis. Payment is typically received monthly. Other deposit account related fees are largely transaction based, and therefore, the Company’s performance obligation is satisfied, and related revenue recognized, at a point in time. Payment for other deposit account related fees is primarily received immediately through a direct charge to customers’ accounts.
Segment Reporting
The Company’s operations consist ofone reportable segment. The Company’s chief operating decision maker evaluates the operations of the Company using consolidated information for purposes of allocating resources and assessing performance.
Reclassifications
Certain prior period amounts have been reclassified to conform to the current period presentation without any impact on the reported amounts of net income or stockholders’ equity.
Subsequent Events
In preparing these consolidated financial statements, the Company has evaluated events and transactions for potential recognition or disclosure through the date the consolidated financial statements were issued.
Impact of Recently Adopted Accounting Standards
On January 1, 2023, the Company adopted Accounting Standards Update (“ASU”) 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, as amended, which replaces the incurred loss methodology with an expected loss methodology, commonly referred to as the current expected credit losses (“CECL”) methodology. The measurement of expected credit losses under the CECL methodology is applicable to financial assets measured at amortized cost, including loan receivables and debt securities held-to-maturity. It also applies to off-balance sheet credit exposures not accounted for as insurance, such as loan commitments and letters of credit. In addition, ASC 326 made changes to the accounting for debt securities available-for-sale. One such change is to require credit losses be presented as an allowance rather than as a write-down on debt securities available-for-sale management does not intend to sell or believes that it is more likely than not they will be required to sell.
The Company adopted ASC 326 using the modified retrospective method for all financial assets measured at amortized cost and off-balance sheet credit exposures. Results for reporting periods beginning after December 31, 2022 are presented under ASC 326 while prior period amounts continue to be reported in accordance with previously applicable GAAP. The Company recorded a net decrease to retained earnings of $6.9 million as of January 1, 2023 for the cumulative effect of adopting ASC 326. The following table illustrates the impact of ASC 326 on the allowance for credit losses:
| January 1, 2023 | |||
|---|---|---|---|
| (dollars in thousands) | Pre-ASC 326Adoption | Impact ofASC 326 Adoption | As Reportedunder ASC 326 |
| Assets: | |||
| Allowance for credit losses on loans | |||
| Commercial and industrial | $3,279 | $(822) | $2,457 |
| Commercial real estate - owner occupied | 1,193 | 587 | 1,780 |
| Commercial real estate - non-owner occupied | 6,721 | 501 | 7,222 |
| Construction and land development | 4,223 | 1,969 | 6,192 |
| Multi-family | 1,472 | 85 | 1,557 |
| One-to-four family residential | 1,759 | 797 | 2,556 |
| Agricultural and farmland | 796 | 1,567 | 2,363 |
| Municipal, consumer, and other | 5,890 | 2,299 | 8,189 |
| Allowance for credit losses on loans | $25,333 | $6,983 | $32,316 |
| Liabilities: | |||
| Allowance for credit losses on unfunded commitments | $— | $2,899 | $2,899 |
The Company also adopted ASC 326 using the prospective transition approach for purchase credit deteriorated (“PCD”) financial assets that were previously classified as purchased credit impaired (“PCI”) and accounted for under ASC 310-30. In accordance with ASC 326, management did not reassess whether PCI assets met the criteria of PCD assets as of the date of adoption. On January 1, 2023, the amortized cost basis of the PCD assets were adjusted to reflect the addition of $0.2 million to the allowance for credit losses. The remaining noncredit discount will be accreted into interest income at the effective interest rate as of January 1, 2023.
On January 1, 2023, the Company also adopted ASU 2022-02, Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. ASU 2022-02 eliminates the recognition and measurement guidance for troubled debt restructurings (“TDRs”) by creditors in ASC 310-40. This ASU also enhances disclosure requirements for certain loan restructurings by creditors when a borrower is experiencing financial difficulty. Specifically, rather than applying the recognition and measurement guidance for TDRs, an entity will apply refinancing and restructuring guidance to determine whether a modification or other form of restructuring results in a new loan or a continuation of an existing loan. Additionally, the amendments in ASU 2022-02 require a public business entity to disclose current-period gross write-offs by year of origination for financing receivables and net investments in leases in the existing vintage disclosures. This standard did not have a material impact on the Company’s consolidated results of operations or financial position.
In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. ASU 2020-04 provides optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform, if certain criteria are met. In January 2021, the FASB also issued ASU 2021-01, Reference Rate Reform (Topic 848): Scope, which refined the scope for certain optional expedients and exceptions for contract modifications and hedge accounting to apply to derivative contracts and certain hedging relationships affected by the discounting transition. Entities may apply the provisions as of the beginning of the reporting period when the election is made and are available until December 31, 2024. Adoption of this standard did not have a material impact on the Company’s financial position or results of operations.
Recent Accounting Pronouncements
In March 2022, the FASB issued ASU 2022-01, Derivatives and Hedging (Topic 815): Fair Value Hedging – Portfolio Layer Method. ASU 2022-01 replaces the current last-of-layer hedge accounting method with an expanded portfolio layer method that permits multiple hedged layers of a single closed portfolio. The scope of the portfolio layer method is also expanded to include non-prepayable financial assets. ASU 2022-01 also provides additional guidance on the accounting for and disclosure of hedge basis adjustments that are applicable to the portfolio layer method, and specifies how hedge basis adjustments should be considered when determining credit losses for the assets included in the closed portfolio. Amendments related to hedge basis adjustments which are included in this standard apply on a modified retrospective basis by means of a cumulative-effect adjustment to the opening balance of retained earnings on the initial application date. Amendments related to disclosure which are included in this standard may be applied on a prospective basis from the initial application date, or on a retrospective basis to each prior period presented after the date of adoption of the amendments in ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities. The amendments in this update are effective for years beginning after December 15, 2023, including interim periods within those years. Early adoption is permitted. This standard is not expected to have a material impact on the Company’s consolidated results of operations or financial position.
In June 2022, the FASB issued ASU 2022-03, Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions. ASU 2022-03 clarifies that a contractual restriction on the sale of an equity security is not considered part of the unit of account of the equity security and, therefore, is not considered in measuring fair value and that contractual sale restrictions cannot be recognized and measured as a separate unit of account. The amendments in this update are effective for years beginning after December 15, 2023, including interim periods within those years. This standard is not expected to have a material impact on the Company’s consolidated results of operations or financial position.
In March 2023, the FASB issued ASU 2023-02, Investments—Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method (a consensus of the Emerging Issues Task Force). ASU 2023-02 permits an election to use the proportional amortization method to account for equity investments made primarily for the purpose of receiving income tax credits and other income tax benefits, regardless of the tax credit program from which the income tax credits are received, provided that certain conditions are met. The proportional amortization method results in the cost of the investment being amortized in proportion to the income tax credits and other income tax benefits received, with the amortization of the investment and the income tax credits being presented net in the income statement as a component of income tax expense. The amendments in this update are effective for years beginning after December 15, 2023, including interim periods within those years. ASU 2023-02 must be applied on a retrospective or modified retrospective basis. Early adoption is permitted. This standard is not expected to have a material impact on the Company’s consolidated results of operations or financial position.
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. ASU 2023-07 expands disclosure requirements for significant segment expenses under Topic 280. The amendments require public entities to disclose significant expense categories for each reportable segment, other segment items, the title and position of the chief operating decision-maker, and interim disclosures of certain segment-related information previously required only on an annual basis. The amendments clarify that entities reporting single segments must disclose both the new and existing segment disclosures under Topic 280, and a public entity is permitted to disclose multiple measures of segment profit or loss if certain criteria are met. The amendments in this update are effective for years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 31, 2024. ASU 2023-07 must be applied on a retrospective basis. Early adoption is permitted. This standard is not expected to have a material impact on the Company’s consolidated results of operations or financial position.
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. ASU 2023-09 expands income tax disclosure requirements. The amendments require annual disclosure of certain information relating to the rate reconciliation, income taxes paid by jurisdiction, income (loss) from continuing operations before income tax expense (benefit) disaggregated between domestic and foreign, income tax expense (benefit) from continuing operations disaggregated by federal (national), state, and foreign. The amendments also eliminate certain requirements relating to unrecognized tax benefits and certain deferred tax disclosure relating to subsidiaries and corporate joint ventures. The amendments in this update are effective for years beginning after December 15, 2024. ASU 2023-09 should be applied on a prospective basis, but retrospective application is permitted. Early adoption is permitted. This standard is not expected to have a material impact on the Company’s consolidated results of operations or financial position.
NOTE 2 –ACQUISITIONS
Town and Country Financial Corporation
On February 1, 2023, HBT Financial acquired 100% of the issued and outstanding common stock of Town and Country Financial Corporation (“Town and Country”), the holding company for Town and Country Bank, pursuant to an Agreement and Plan of Merger dated August 23, 2022. Under the Agreement and Plan of Merger, Town and Country merged with and into HBT Financial, with HBT Financial as the surviving entity, immediately followed by the merger of Town and Country Bank with and into Heartland Bank, with Heartland Bank as the surviving entity.
At the effective time of the merger, each share of Town and Country was converted into the right to receive, subject to the election and proration procedures as provided in the Merger Agreement, one of the following: (i)1.9010 shares of HBT Financial’s common stock, or (ii) $35.66 in cash, or (iii) a combination of cash and HBT Financial common stock. Total consideration consisted of 3,378,600 shares of HBT Financial’s common stock and $38.0 million in cash. In lieu of fractional shares, holders of Town and Country common stock received cash. Based upon the closing price of HBT Financial common stock of $21.12 on February 1, 2023, the aggregate transaction value was approximately $109.4 million.
This transaction was accounted for using the acquisition method of accounting and, accordingly, assets acquired, liabilities assumed, and consideration exchanged were recorded at estimated fair values on the date of acquisition. Fair values are subject to refinement for up toone year after the closing date of February 1, 2023. Measurement period adjustments of $0.1 million were recorded in the third quarter of 2023 as more information became available regarding Town and Country's tax assets and liabilities. Goodwill of $30.5 million was recorded in the acquisition, which reflects expected synergies from combining the operations of HBT Financial and Town and Country, and is nondeductible for tax purposes.
The acquisition of Town and Country further enhanced HBT Financial’s footprint in Central Illinois, and expanded our footprint into metro-east St. Louis. During the years ended December 31, 2023 and 2022, HBT Financial incurred the following expenses related to the acquisition of Town and Country:
| Year Ended | ||
|---|---|---|
| (dollars in thousands) | December 31, 2023 | December 31, 2022 |
| PROVISION FOR CREDIT LOSSES | $5,924 | $— |
| NONINTEREST EXPENSE | ||
| Salaries | 3,584 | — |
| Furniture and equipment | 39 | — |
| Data processing | 2,031 | 304 |
| Marketing and customer relations | 24 | — |
| Loan collection and servicing | 125 | — |
| Legal fees and other noninterest expense | 1,964 | 788 |
| Total noninterest expense | 7,767 | 1,092 |
| Total Town and Country acquisition-related expenses | $13,691 | $1,092 |
The fair value of the assets acquired and liabilities assumed from Town and Country on the acquisition date of February 1, 2023 were as follows (dollars in thousands):
| Fair Value | |
|---|---|
| Assets acquired: | |
| Cash and cash equivalents | $23,542 |
| Interest-bearing time deposits with banks | 249 |
| Debt securities | 167,869 |
| Equity securities | 301 |
| Restricted stock | 2,822 |
| Loans held for sale | 1,612 |
| Loans, before allowance for credit losses | 635,376 |
| Allowance for credit losses | (1,247) |
| Loans, net of allowance for credit losses | 634,129 |
| Bank owned life insurance | 15,782 |
| Bank premises and equipment | 14,828 |
| Foreclosed assets | 271 |
| Intangible assets | 22,282 |
| Mortgage servicing rights | 10,469 |
| Investments in unconsolidated subsidiaries | 449 |
| Accrued interest receivable | 3,113 |
| Other assets | 8,940 |
| Total assets acquired | 906,658 |
| Liabilities assumed: | |
| Deposits | 720,417 |
| FHLB advances | 86,439 |
| Junior subordinated debentures | 14,949 |
| Other liabilities | 5,999 |
| Total liabilities assumed | 827,804 |
| Net assets acquired | $78,854 |
| Consideration paid: | |
| Cash | $37,996 |
| Common stock | 71,356 |
| Total consideration paid | $109,352 |
| Goodwill | $30,498 |
Of the loans acquired, there were $89.8 million which exhibited more-than-insignificant credit deterioration on the acquisition date. The following table provides a summary of these PCD loans at acquisition (dollars in thousands):
| Unpaid principal balance | $89,822 |
|---|---|
| Allowance for credit losses at acquisition | (1,247) |
| Non-credit discount | (2,218) |
| Purchase price | $86,357 |
Additionally, subsequent to the Town and Country acquisition, HBT Financial recognized 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 through an increase to the provision for credit losses.
The following table provides the pro forma information for the results of operations for the years ended December 31, 2023 and 2022, as if the acquisition of Town and Country had occurred on January 1, 2022. The pro forma results combine the historical results of Town and Country into HBT Financial’s consolidated statements of income, including the impact of certain acquisition accounting adjustments, which include loan discount accretion, intangible assets amortization, deposit premium amortization, and borrowing premium amortization. The pro forma results have been prepared for comparative purposes only and are not necessarily indicative of the results that would have been obtained had the acquisition actually occurred on January 1, 2022. No assumptions have been applied to the pro forma results of operations regarding possible revenue enhancements, provision for credit losses, expense efficiencies or asset dispositions. The acquisition-related expenses that have been recognized are included in net income in the following table.
| Pro Forma | ||
|---|---|---|
| Year Ended December 31, | ||
| (dollars in thousands, except per share data) | 2023 | 2022 |
| Total revenues (net interest income and noninterest income) | $230,171 | $226,229 |
| Net income | 66,056 | 68,417 |
| Earnings per share - basic | 2.07 | 2.12 |
| Earnings per share - diluted | 2.06 | 2.12 |
NXT Bancorporation, Inc.
On October 1, 2021, HBT Financial acquired 100% of the issued and outstanding common stock of NXT Bancorporation, Inc. (“NXT”), the holding company for NXT Bank, pursuant to an Agreement and Plan of Merger dated June 7, 2021. Under the Agreement and Plan of Merger, NXT merged with and into HBT Financial, with HBT Financial as the surviving entity, on October 1, 2021. Additionally, NXT Bank was merged with and into Heartland Bank, with Heartland Bank as the surviving entity, in December 2021.
At the effective time of the merger, each share of NXT was converted into the right to receive 67.6783 shares of HBT Financial common stock, cash in lieu of fractional shares, and $400 in cash. There were 1,799,016 shares of HBT Financial common stock issued at the effective time of the acquisition with an aggregate market value of $29.3 million, based on the closing stock price of $16.27 on October 1, 2021. This transaction was accounted for using the acquisition method of accounting and, accordingly, assets acquired, liabilities assumed, and consideration exchanged was recorded at estimated fair values on the date of acquisition. Goodwill of $5.7 million was recorded in the acquisition, which reflects expected synergies from combining the operations of HBT Financial and NXT, and is nondeductible for tax purposes.
The acquisition of NXT provided an opportunity to utilize Heartland Bank’s excess liquidity at the time of acquisition to replace NXT Bank’s higher-cost funding. Additionally, Heartland Bank’s broader range of products and services, as well as a greater ability to meet larger borrowing needs, has provided an opportunity to expand NXT Bank’s customer relationships.
During the year ended December 31, 2021, HBT Financial incurred the following expenses related to the acquisition of NXT (dollars in thousands):
| Salaries | $65 |
|---|---|
| Furniture and equipment | 18 |
| Data processing | 355 |
| Marketing and customer relations | 12 |
| Loan collection and servicing | 11 |
| Legal fees and other noninterest expense | 955 |
| Total NXT acquisition-related expenses | $1,416 |
The fair value of the assets acquired and liabilities assumed from NXT on the acquisition date were as follows (dollars in thousands):
| Fair Value | |
|---|---|
| Assets acquired: | |
| Cash and cash equivalents | $5,862 |
| Interest-bearing time deposits with banks | 739 |
| Debt securities | 18,295 |
| Equity securities with readily determinable fair value | 43 |
| Restricted stock | 796 |
| Loans | 194,576 |
| Bank owned life insurance | 7,352 |
| Bank premises and equipment | 3,667 |
| Core deposit intangible assets | 199 |
| Mortgage servicing rights | 370 |
| Accrued interest receivable | 886 |
| Other assets | 1,340 |
| Total assets acquired | 234,125 |
| Liabilities assumed: | |
| Deposits | 181,586 |
| Securities sold under agreements to repurchase | 4,080 |
| FHLB advances | 12,625 |
| Other liabilities | 1,633 |
| Total liabilities assumed | 199,924 |
| Net assets acquired | $34,201 |
| Consideration paid: | |
| Cash | $10,633 |
| Common stock | 29,270 |
| Total consideration paid | $39,903 |
| Goodwill | $5,702 |
The following table presents the acquired non-impaired loans as of the acquisition date (dollars in thousands):
| Fair Value | $194,576 |
|---|---|
| Gross contractual amounts receivable | 196,104 |
| Estimate of contractual cash flows not expected to be collected | 1,045 |
There were no loans acquired with deteriorated credit quality from NXT.
NOTE 3 –SECURITIES
Debt Securities
The amortized cost and fair values of debt securities, with gross unrealized gains and losses and allowance for credit losses, are as follows:
| (dollars in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Allowance for Credit Losses | Fair Value |
|---|---|---|---|---|---|
| Available-for-sale: | |||||
| U.S. Treasury | $159,715 | $— | $(11,093) | $— | $148,622 |
| U.S. government agency | 55,359 | — | (3,262) | — | 52,097 |
| Municipal | 229,030 | 26 | (23,499) | — | 205,557 |
| Mortgage-backed: | |||||
| Agency residential | 188,641 | 61 | (14,718) | — | 173,984 |
| Agency commercial | 141,214 | 3 | (14,205) | — | 127,012 |
| Corporate | 57,665 | 9 | (5,485) | — | 52,189 |
| Total available-for-sale | $831,624 | $99 | $(72,262) | $— | $759,461 |
| (dollars in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | Allowance for Credit Losses |
| Held-to-maturity: | |||||
| U.S. government agency | $88,448 | $— | $(8,292) | $80,156 | $— |
| Municipal | 38,442 | 394 | (163) | 38,673 | — |
| Mortgage-backed: | |||||
| Agency residential | 95,828 | — | (5,569) | 90,259 | — |
| Agency commercial | 298,721 | — | (41,313) | 257,408 | — |
| Total held-to-maturity | $521,439 | $394 | $(55,337) | $466,496 | $— |
| (dollars in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value |
|---|---|---|---|---|
| Available-for-sale: | ||||
| U.S. Treasury | $169,860 | $— | $(15,345) | $154,515 |
| U.S. government agency | 59,291 | — | (4,134) | 55,157 |
| Municipal | 275,972 | 46 | (32,189) | 243,829 |
| Mortgage-backed: | ||||
| Agency residential | 213,676 | 5 | (18,240) | 195,441 |
| Agency commercial | 150,060 | — | (17,172) | 132,888 |
| Corporate | 65,597 | 55 | (3,958) | 61,694 |
| Total available-for-sale | $934,456 | $106 | $(91,038) | $843,524 |
| (dollars in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value |
| Held-to-maturity: | ||||
| U.S. government agency | $88,424 | $— | $(9,728) | $78,696 |
| Municipal | 42,167 | 195 | (314) | 42,048 |
| Mortgage-backed: | ||||
| Agency residential | 102,728 | — | (6,470) | 96,258 |
| Agency commercial | 308,281 | — | (46,482) | 261,799 |
| Total held-to-maturity | $541,600 | $195 | $(62,994) | $478,801 |
On March 31, 2022, the Company transferred certain debt securities from the available-for-sale category to the held-to-maturity category in order to better reflect the revised intentions of the Company due to possible market value volatility, resulting from a potential rise in interest rates. The following is a summary of the amortized cost and fair value of securities transferred to the held-to-maturity category:
| March 31, 2022 | ||
|---|---|---|
| (dollars in thousands) | AmortizedCost | Fair Value |
| U.S. government agency | $78,841 | $71,048 |
| Mortgage-backed: | ||
| Agency residential | 8,175 | 7,651 |
| Agency commercial | 27,834 | 25,432 |
| Total | $114,850 | $104,131 |
The debt securities were transferred between categories at fair value, with the transfer date fair value becoming the new amortized cost for each security transferred. The unrealized gain (loss), net of tax, at the date of transfer remains a component of accumulated other comprehensive income (loss), but will be amortized over the remaining life of the debt securities as an adjustment of yield in a manner consistent with amortization of any premium or discount. As a result, the amortization of an unrealized gain (loss) reported in accumulated other comprehensive income (loss) will offset or mitigate the effect on interest income of the amortization of the premium or discount for that held-to-maturity debt security.
As of December 31, 2023 and 2022, the Bank had debt securities with a carrying value of $419.4 million and $332.6 million, respectively, which were pledged to secure public deposits, securities sold under agreements to repurchase, and for other purposes required or permitted by law.
The amortized cost and fair value of debt securities by contractual maturity, as of December 31, 2023, are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
| Available-for-Sale | Held-to-Maturity | |||
|---|---|---|---|---|
| (dollars in thousands) | Amortized Cost | Fair Value | Amortized Cost | Fair Value |
| Due in 1 year or less | $46,534 | $45,564 | $2,138 | $2,141 |
| Due after 1 year through 5 years | 208,581 | 196,431 | 35,590 | 34,269 |
| Due after 5 years through 10 years | 199,695 | 174,573 | 83,488 | 77,094 |
| Due after 10 years | 46,959 | 41,897 | 5,674 | 5,325 |
| Mortgage-backed: | ||||
| Agency residential | 188,641 | 173,984 | 95,828 | 90,259 |
| Agency commercial | 141,214 | 127,012 | 298,721 | 257,408 |
| Total | $831,624 | $759,461 | $521,439 | $466,496 |
The following table presents gross unrealized losses and fair value of debt securities available-for-sale that do not have an associated allowance for credit losses as of December 31, 2023, aggregated by category and length of time that individual debt securities have been in a continuous unrealized loss position:
| Investments in a Continuous Unrealized Loss Position | ||||||
|---|---|---|---|---|---|---|
| Less than 12 Months | 12 Months or More | Total | ||||
| (dollars in thousands) | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value |
| Available-for-sale: | ||||||
| U.S. Treasury | $— | $— | $(11,093) | $148,622 | $(11,093) | $148,622 |
| U.S. government agency | (2) | 168 | (3,260) | 51,910 | (3,262) | 52,078 |
| Municipal | (26) | 4,749 | (23,473) | 194,287 | (23,499) | 199,036 |
| Mortgage-backed: | ||||||
| Agency residential | (163) | 9,354 | (14,555) | 156,785 | (14,718) | 166,139 |
| Agency commercial | (26) | 3,016 | (14,179) | 123,404 | (14,205) | 126,420 |
| Corporate | (414) | 4,361 | (5,071) | 45,826 | (5,485) | 50,187 |
| Total available-for-sale | $(631) | $21,648 | $(71,631) | $720,834 | $(72,262) | $742,482 |
The following table presents gross unrealized losses and fair value of debt securities, aggregated by category and length of time that individual debt securities have been in a continuous unrealized loss position, as of December 31, 2022:
| Investments in a Continuous Unrealized Loss Position | ||||||
|---|---|---|---|---|---|---|
| Less than 12 Months | 12 Months or More | Total | ||||
| (dollars in thousands) | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value |
| Available-for-sale: | ||||||
| U.S. Treasury | $(8,401) | $92,445 | $(6,944) | $62,070 | $(15,345) | $154,515 |
| U.S. government agency | (2,980) | 47,370 | (1,154) | 7,787 | (4,134) | 55,157 |
| Municipal | (10,906) | 149,261 | (21,283) | 87,794 | (32,189) | 237,055 |
| Mortgage-backed: | ||||||
| Agency residential | (8,332) | 127,288 | (9,908) | 65,692 | (18,240) | 192,980 |
| Agency commercial | (4,764) | 62,672 | (12,408) | 70,216 | (17,172) | 132,888 |
| Corporate | (2,594) | 52,190 | (1,364) | 5,600 | (3,958) | 57,790 |
| Total available-for-sale | (37,977) | 531,226 | (53,061) | 299,159 | (91,038) | 830,385 |
| Held-to-maturity: | ||||||
| U.S. government agency | (1,754) | 15,751 | (7,974) | 62,945 | (9,728) | 78,696 |
| Municipal | (314) | 23,433 | — | — | (314) | 23,433 |
| Mortgage-backed: | ||||||
| Agency residential | (4,039) | 78,452 | (2,431) | 17,806 | (6,470) | 96,258 |
| Agency commercial | (16,716) | 103,298 | (29,766) | 158,501 | (46,482) | 261,799 |
| Total held-to-maturity | (22,823) | 220,934 | (40,171) | 239,252 | (62,994) | 460,186 |
| Total debt securities | $(60,800) | $752,160 | $(93,232) | $538,411 | $(154,032) | $1,290,571 |
As of December 31, 2023, there were 665 debt securities in an unrealized loss position for a period of twelve months or more, and 116 debt securities in an unrealized loss position for a period of less than twelve months.
U.S. Treasury, U.S. government agency, and agency mortgage-backed securities are considered to have no risk of credit loss as they are either explicitly or implicitly guaranteed by the U.S. government. The changes in fair value in these portfolios are considered to be primarily driven by changes in market interest rates and other non-credit risks, such as prepayment and liquidity risks.
Municipal securities include approximately 79% general obligation bonds as of December 31, 2023, which have a very low historical default rate due to issuers generally having taxing authority to service the debt. The remainder of the municipal securities are also of high credit quality with ratings of A1/A+ or better. The Company evaluates credit risk through monitoring credit ratings and reviews of available financial data. The changes in fair value in these portfolios are considered to be primarily driven by changes in market interest rates and other non-credit risks, such as call and liquidity risks. The estimated allowance for credit losses for the municipal debt securities held-to-maturity was deemed insignificant.
Corporate securities include investment grade corporate and bank subordinated debt securities. The Company evaluates credit risk through monitoring credit ratings, reviews of available issuer financial data, and sector trends. The changes in fair value in corporate securities was considered to be primarily driven by changes in market interest rates and other non-credit risks, such as call and liquidity risks.
As of December 31, 2023, the Company did not intend to sell the debt securities that are in an unrealized loss position, and it was more likely than not that the Company would recover the amortized cost prior to being required to sell the debt securities.
Accrued interest on debt securities totaled $6.0 million as of December 31, 2023 and is excluded from the estimate of credit losses.
Sales of debt securities were as follows during the year ended December 31:
| Year Ended December 31, | |||
|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 |
| Proceeds from sales | $185,280 | $— | $— |
| Gross realized gains | — | — | — |
| Gross realized losses | (1,820) | — | — |
Subsequent to December 31, 2023, the Company recognized $3.4 million of net losses on the sale of $66.8 million of municipal securities with the proceeds used to reduce wholesale funding.
Equity Securities
Equity securities with readily determinable fair values are measured at fair value with changes in fair value recognized in unrealized gains (losses) on equity securities on the consolidated statements of income. The Company has elected to measure equity securities with no readily determinable fair value at cost minus impairment, if any, plus or minus changes resulting from observable price changes for identical or similar securities of the same issuer.
The initial cost and carrying values of equity securities, with cumulative net unrealized gains and losses are as follows:
| (dollars in thousands) | ReadilyDeterminableFair Value | No ReadilyDeterminableFair Value |
|---|---|---|
| Initial cost | $3,143 | $2,840 |
| Cumulative net unrealized gains (losses) | 217 | (335) |
| Carrying value | $3,360 | $2,505 |
| (dollars in thousands) | ReadilyDeterminableFair Value | No ReadilyDeterminableFair Value |
|---|---|---|
| Initial cost | $3,142 | $2,142 |
| Cumulative net unrealized gains (losses) | (113) | (165) |
| Carrying value | $3,029 | $1,977 |
As of December 31, 2023, the cumulative net unrealized losses on equity securities with no readily determinable fair value reflect impairments of $0.2 million and downward adjustments based on observable price changes of an identical investment of $0.2 million. As of December 31, 2022, the cumulative net unrealized losses on equity securities with no readily determinable fair value reflect downward adjustments based on observable price changes of an identical investment. There have beenno upward adjustments based on observable price changes to equity securities with no readily determinable fair value.
There wereno sales of equity securities during the years ended December 31, 2023, 2022 and 2021. Unrealized gains (losses) on equity securities were as follows during the years ended December 31, 2023, 2022, and 2021:
| Year Ended December 31, | |||
|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 |
| Readily determinable fair value | $330 | $(414) | $107 |
| No readily determinable fair value | (170) | — | — |
| Unrealized gains (losses) on equity securities | $160 | $(414) | $107 |
NOTE 4 –LOANS AND RELATED ALLOWANCE FOR CREDIT LOSSES
Major categories of loans are summarized as follows:
| (dollars in thousands) | December 31, 2023 | December 31, 2022 |
|---|---|---|
| Commercial and industrial | $427,800 | $266,757 |
| Commercial real estate - owner occupied | 295,842 | 218,503 |
| Commercial real estate - non-owner occupied | 880,681 | 713,202 |
| Construction and land development | 363,983 | 360,824 |
| Multi-family | 417,923 | 287,865 |
| One-to-four family residential | 491,508 | 338,253 |
| Agricultural and farmland | 287,294 | 237,746 |
| Municipal, consumer, and other | 239,386 | 197,103 |
| Loans, before allowance for credit losses | 3,404,417 | 2,620,253 |
| Allowance for credit losses | (40,048) | (25,333) |
| Loans, net of allowance for credit losses | $3,364,369 | $2,594,920 |
Allowance for Credit Losses
Management estimates the allowance for credit losses using relevant available information from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. The discounted cash flow method is used to estimate expected credit losses for all loan categories, except for consumer loans where the weighted average remaining maturity method is utilized.
At December 31, 2023, the economic forecast used by management anticipates a mild recession in 2024, with the unemployment rate increasing modestly and GDP growth slowing and then shrinking over the next 4 quarters considered in the forecast period. After the forecast period, the Company reverts to long-term averages over a 4-quarter reversion period. Additionally, management has made qualitative adjustments to the loss estimates to reflect other factors that influence credit losses.
The following tables detail activity in the allowance for credit losses:
| (dollars in thousands) | Commercial and Industrial | Commercial Real Estate OwnerOccupied | CommercialReal EstateNon-ownerOccupied | Constructionand LandDevelopment | Multi-Family | One-to-fourFamilyResidential | AgriculturalandFarmland | Municipal,Consumer,andOther | Total |
|---|---|---|---|---|---|---|---|---|---|
| Balance, December 31, 2020 | $3,929 | $3,141 | $11,251 | $4,232 | $1,957 | $1,801 | $793 | $4,734 | $31,838 |
| Provision for loan losses | (1,474) | (1,280) | (3,130) | 340 | (694) | (472) | 52 | (1,419) | (8,077) |
| Charge-offs | (668) | (30) | — | — | — | (267) | — | (449) | (1,414) |
| Recoveries | 653 | 9 | 24 | 342 | — | 249 | — | 312 | 1,589 |
| Balance, December 31, 2021 | $2,440 | $1,840 | $8,145 | $4,914 | $1,263 | $1,311 | $845 | $3,178 | $23,936 |
| Provision for loan losses | 88 | (1,653) | (1,707) | (692) | 209 | 146 | (49) | 2,952 | (706) |
| Charge-offs | (23) | (25) | — | — | — | (67) | — | (569) | (684) |
| Recoveries | 774 | 1,031 | 283 | 1 | — | 369 | — | 329 | 2,787 |
| Balance, December 31, 2022 | $3,279 | $1,193 | $6,721 | $4,223 | $1,472 | $1,759 | $796 | $5,890 | $25,333 |
| Adoption of ASC 326 | (822) | 587 | 501 | 1,969 | 85 | 797 | 1,567 | 2,299 | 6,983 |
| PCD allowance established in acquisition | 69 | 127 | 239 | 240 | 68 | 492 | 5 | 7 | 1,247 |
| Provision for loan losses | 2,823 | 352 | 187 | (487) | 1,931 | 2,004 | (1,399) | 1,254 | 6,665 |
| Charge-offs | (428) | (5) | (202) | — | — | (34) | — | (690) | (1,359) |
| Recoveries | 59 | 18 | 268 | 53 | 281 | 186 | 6 | 308 | 1,179 |
| Balance, December 31, 2023 | $4,980 | $2,272 | $7,714 | $5,998 | $3,837 | $5,204 | $975 | $9,068 | $40,048 |
Gross charge-offs, further sorted by origination year, were as follows during the year ended December 31, 2023:
| Gross Charge-Offs for the Year Ended December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Term Loans by Origination Year · RevolvingLoans · RevolvingLoansConverted to Term · Total | |||||||||
| (dollars in thousands) · 2023 · 2022 · 2021 · 2020 · 2019 · Prior | |||||||||
| Commercial and industrial | $— | $— | $— | $— | $— | $— | $428 | $— | $428 |
| Commercial real estate - owner occupied | — | 5 | — | — | — | — | — | — | 5 |
| Commercial real estate - non-owner occupied | — | — | — | — | 31 | — | 171 | — | 202 |
| Construction and land development | — | — | — | — | — | — | — | — | — |
| Multi-family | — | — | — | — | — | — | — | — | — |
| One-to-four family residential | — | — | — | — | 1 | 33 | — | — | 34 |
| Agricultural and farmland | — | — | — | — | — | — | — | — | — |
| Municipal, consumer, and other | 309 | 100 | 13 | 17 | 10 | 32 | 209 | — | 690 |
| Total | $309 | $105 | $13 | $17 | $42 | $65 | $808 | $— | $1,359 |
The following tables present loans and the related allowance for credit losses by category:
| (dollars in thousands) | Commercial and Industrial | Commercial Real Estate Owner Occupied | CommercialReal EstateNon-ownerOccupied | Constructionand LandDevelopment | Multi-Family | One-to-fourFamilyResidential | AgriculturalandFarmland | Municipal,Consumer,andOther | Total |
|---|---|---|---|---|---|---|---|---|---|
| Loan balances: | |||||||||
| Collectively evaluated for impairment | $427,528 | $295,672 | $865,394 | $363,767 | $417,608 | $486,049 | $287,150 | $224,345 | $3,367,513 |
| Individually evaluated for impairment | 272 | 170 | 15,287 | 216 | 315 | 5,459 | 144 | 15,041 | 36,904 |
| Total | $427,800 | $295,842 | $880,681 | $363,983 | $417,923 | $491,508 | $287,294 | $239,386 | $3,404,417 |
| Allowance for credit losses: | |||||||||
| Collectively evaluated for impairment | $4,960 | $2,272 | $6,693 | $5,998 | $3,837 | $4,957 | $975 | $6,137 | $35,829 |
| Individually evaluated for impairment | 20 | — | 1,021 | — | — | 247 | — | 2,931 | 4,219 |
| Total | $4,980 | $2,272 | $7,714 | $5,998 | $3,837 | $5,204 | $975 | $9,068 | $40,048 |
| (dollars in thousands) | Commercial and Industrial | Commercial Real Estate Owner Occupied | CommercialReal EstateNon-ownerOccupied | Constructionand LandDevelopment | Multi-Family | One-to-fourFamilyResidential | AgriculturalandFarmland | Municipal,Consumer,andOther | Total |
| Loan balances: | |||||||||
| Collectively evaluated for impairment | $261,833 | $203,558 | $671,663 | $359,892 | $287,298 | $325,621 | $233,118 | $184,579 | $2,527,562 |
| Individually evaluated for impairment | 4,818 | 11,366 | 30,509 | 82 | — | 8,399 | 4,033 | 12,508 | 71,715 |
| Acquired with deteriorated credit quality | 106 | 3,579 | 11,030 | 850 | 567 | 4,233 | 595 | 16 | 20,976 |
| Total | $266,757 | $218,503 | $713,202 | $360,824 | $287,865 | $338,253 | $237,746 | $197,103 | $2,620,253 |
| Allowance for loan losses: | |||||||||
| Collectively evaluated for impairment | $3,121 | $1,008 | $4,332 | $4,221 | $1,470 | $1,709 | $796 | $2,327 | $18,984 |
| Individually evaluated for impairment | 158 | 168 | 2,388 | — | — | 44 | — | 3,562 | 6,320 |
| Acquired with deteriorated credit quality | — | 17 | 1 | 2 | 2 | 6 | — | 1 | 29 |
| Total | $3,279 | $1,193 | $6,721 | $4,223 | $1,472 | $1,759 | $796 | $5,890 | $25,333 |
The following table presents collateral dependent loans, by the primary collateral type, which are individually evaluated to determine expected credit losses, and the related allowance for credit losses allocated to these loans:
| Amortized Cost · Allowancefor CreditLosses | |||||
|---|---|---|---|---|---|
| Primary Collateral Type | |||||
| (dollars in thousands) · Real Estate · Vehicles · Other · Total | |||||
| Commercial and industrial | $— | $37 | $235 | $272 | $20 |
| Commercial real estate - owner occupied | 170 | — | — | 170 | — |
| Commercial real estate - non-owner occupied | 15,287 | — | — | 15,287 | 1,021 |
| Construction and land development | 216 | — | — | 216 | — |
| Multi-family | 315 | — | — | 315 | — |
| One-to-four family residential | 5,459 | — | — | 5,459 | 247 |
| Agricultural and farmland | 144 | — | — | 144 | — |
| Municipal, consumer, and other | 14,978 | 39 | 24 | 15,041 | 2,931 |
| Total | $36,569 | $76 | $259 | $36,904 | $4,219 |
Accrued interest on loans totaled $18.4 million as of December 31, 2023 and is excluded from the estimate of credit losses.
Pre-ASC 326 Adoption Impaired Loan Disclosures
The following table presents loans individually evaluated for impairment by category of loans:
| (dollars in thousands) | UnpaidPrincipalBalance | RecordedInvestment | RelatedAllowance |
|---|---|---|---|
| With an allowance recorded: | |||
| Commercial and industrial | $268 | $254 | $158 |
| Commercial real estate - owner occupied | 635 | 610 | 168 |
| Commercial real estate - non-owner occupied | 14,269 | 14,261 | 2,388 |
| Construction and land development | — | — | — |
| Multi-family | — | — | — |
| One-to-four family residential | 569 | 524 | 44 |
| Agricultural and farmland | — | — | — |
| Municipal, consumer, and other | 8,152 | 8,131 | 3,562 |
| Total | $23,893 | $23,780 | $6,320 |
| With no related allowance: | |||
| Commercial and industrial | $4,564 | $4,564 | $— |
| Commercial real estate - owner occupied | 10,912 | 10,756 | — |
| Commercial real estate - non-owner occupied | 16,327 | 16,248 | — |
| Construction and land development | 92 | 82 | — |
| Multi-family | — | — | — |
| One-to-four family residential | 9,181 | 7,875 | — |
| Agricultural and farmland | 4,440 | 4,033 | — |
| Municipal, consumer, and other | 4,410 | 4,377 | — |
| Total | $49,926 | $47,935 | $— |
| Total loans individually evaluated for impairment: | |||
| Commercial and industrial | $4,832 | $4,818 | $158 |
| Commercial real estate - owner occupied | 11,547 | 11,366 | 168 |
| Commercial real estate - non-owner occupied | 30,596 | 30,509 | 2,388 |
| Construction and land development | 92 | 82 | — |
| Multi-family | — | — | — |
| One-to-four family residential | 9,750 | 8,399 | 44 |
| Agricultural and farmland | 4,440 | 4,033 | — |
| Municipal, consumer, and other | 12,562 | 12,508 | 3,562 |
| Total | $73,819 | $71,715 | $6,320 |
The following tables present the average recorded investment and interest income recognized for loans individually evaluated for impairment by category of loans:
| Year Ended December 31, | ||||
|---|---|---|---|---|
| 2022 | 2021 | |||
| (dollars in thousands) | AverageRecordedInvestment | InterestIncomeRecognized | AverageRecordedInvestment | InterestIncomeRecognized |
| With an allowance recorded: | ||||
| Commercial and industrial | $204 | $18 | $1,593 | $89 |
| Commercial real estate - owner occupied | 970 | 63 | 3,052 | 177 |
| Commercial real estate - non-owner occupied | 10,943 | 740 | 16,494 | 791 |
| Construction and land development | — | — | 554 | 27 |
| Multi-family | — | — | — | — |
| One-to-four family residential | 384 | 16 | 1,988 | 77 |
| Agricultural and farmland | — | — | 83 | 4 |
| Municipal, consumer, and other | 6,259 | 236 | 8,681 | 158 |
| Total | $18,760 | $1,073 | $32,445 | $1,323 |
| With no related allowance: | ||||
| Commercial and industrial | $9,568 | $453 | $7,125 | $330 |
| Commercial real estate - owner occupied | 8,619 | 525 | 7,771 | 344 |
| Commercial real estate - non-owner occupied | 12,636 | 1,278 | 10,339 | 432 |
| Construction and land development | 1,505 | 106 | 2,107 | 28 |
| Multi-family | — | — | 434 | 10 |
| One-to-four family residential | 6,238 | 352 | 6,248 | 192 |
| Agricultural and farmland | 228 | 13 | 290 | 17 |
| Municipal, consumer, and other | 3,361 | 148 | 4,666 | 86 |
| Total | $42,155 | $2,875 | $38,980 | $1,439 |
| Total loans individually evaluated for impairment: | ||||
| Commercial and industrial | $9,772 | $471 | $8,718 | $419 |
| Commercial real estate - owner occupied | 9,589 | 588 | 10,823 | 521 |
| Commercial real estate - non-owner occupied | 23,579 | 2,018 | 26,833 | 1,223 |
| Construction and land development | 1,505 | 106 | 2,661 | 55 |
| Multi-family | — | — | 434 | 10 |
| One-to-four family residential | 6,622 | 368 | 8,236 | 269 |
| Agricultural and farmland | 228 | 13 | 373 | 21 |
| Municipal, consumer, and other | 9,620 | 384 | 13,347 | 244 |
| Total | $60,915 | $3,948 | $71,425 | $2,762 |
Changes in the accretable yield for loans acquired with deteriorated credit quality were as follows:
| Year Ended December 31, | ||
|---|---|---|
| (dollars in thousands) | 2022 | 2021 |
| Beginning balance | $413 | $1,397 |
| Reclassification from non-accretable difference | 548 | 508 |
| Disposals | — | (1,089) |
| Accretion income | (231) | (403) |
| Ending balance | $730 | $413 |
Past Due and Nonaccrual Status
Past due status is based on the contractual terms of the loan. Typically, loans are placed on nonaccrual when they reach 90 days past due, or when, in management’s opinion, there is reasonable doubt regarding the collection of the amounts due through the normal means of the borrower. Interest accrued and unpaid at the time a loan is placed on nonaccrual status is reversed from interest income. Interest payments received on nonaccrual loans are recognized in accordance with our significant accounting policies. Once a loan is placed on nonaccrual status, the borrower must generally demonstrate at least six months of payment performance and we must believe that all remaining principal and interest is fully collectible, before the loan is eligible to return to accrual status.
The following tables present loans by category based on current payment and accrual status:
| Accruing Interest | |||||
|---|---|---|---|---|---|
| (dollars in thousands) | Current | 30 - 89 DaysPast Due | 90+ DaysPast Due | Nonaccrual | TotalLoans |
| Commercial and industrial | $427,300 | $228 | $— | $272 | $427,800 |
| Commercial real estate - owner occupied | 295,672 | — | — | 170 | 295,842 |
| Commercial real estate - non-owner occupied | 878,591 | 255 | — | 1,835 | 880,681 |
| Construction and land development | 363,735 | 32 | — | 216 | 363,983 |
| Multi-family | 417,597 | 11 | — | 315 | 417,923 |
| One-to-four family residential | 484,969 | 1,735 | — | 4,804 | 491,508 |
| Agricultural and farmland | 286,820 | 330 | — | 144 | 287,294 |
| Municipal, consumer, and other | 239,033 | 252 | 37 | 64 | 239,386 |
| Total | $3,393,717 | $2,843 | $37 | $7,820 | $3,404,417 |
| Accruing Interest | |||||
|---|---|---|---|---|---|
| (dollars in thousands) | Current | 30 - 89 DaysPast Due | 90+ DaysPast Due | Nonaccrual | TotalLoans |
| Commercial and industrial | $266,521 | $17 | $— | $219 | $266,757 |
| Commercial real estate - owner occupied | 218,242 | 187 | — | 74 | 218,503 |
| Commercial real estate - non-owner occupied | 713,031 | — | — | 171 | 713,202 |
| Construction and land development | 360,763 | 61 | — | — | 360,824 |
| Multi-family | 287,854 | 11 | — | — | 287,865 |
| One-to-four family residential | 335,576 | 894 | 145 | 1,638 | 338,253 |
| Agricultural and farmland | 237,727 | 19 | — | — | 237,746 |
| Municipal, consumer, and other | 196,892 | 157 | 1 | 53 | 197,103 |
| Total | $2,616,606 | $1,346 | $146 | $2,155 | $2,620,253 |
The following table presents nonaccrual loans with and without a related allowance for credit losses:
| (dollars in thousands) | NonaccrualWithAllowance forCredit Losses | NonaccrualWith NoAllowance forCredit Losses | TotalNonaccrual |
|---|---|---|---|
| Commercial and industrial | $120 | $152 | $272 |
| Commercial real estate - owner occupied | — | 170 | 170 |
| Commercial real estate - non-owner occupied | 188 | 1,647 | 1,835 |
| Construction and land development | 216 | — | 216 |
| Multi-family | — | 315 | 315 |
| One-to-four family residential | 14 | 4,790 | 4,804 |
| Agricultural and farmland | — | 144 | 144 |
| Municipal, consumer, and other | — | 64 | 64 |
| Total | $538 | $7,282 | $7,820 |
Credit Quality Indicators
The Company assigns a risk rating to all loans and periodically performs detailed internal reviews of all such loans that are part of relationships with over $750,000 in total exposure to identify credit risks and to assess the overall collectability of the portfolio. These risk ratings are also subject to review by the Company’s regulators, external loan review, and internal loan review. During the internal reviews, management monitors and analyzes the financial condition of borrowers and guarantors, trends in the industries in which the borrowers operate and the fair values of collateral securing the loans. The risk rating is reviewed annually, at a minimum, and on an as needed basis depending on the specific circumstances of the loan. These credit quality indicators are used to assign a risk rating to each individual loan. Risk ratings are grouped into four major categories, defined as follows:
Pass – a pass loan is a credit with no existing or known potential weaknesses deserving of management’s close attention.
Pass-Watch – a pass-watch loan is still considered a "pass" credit and is not a classified or criticized asset, but is a reflection of a borrower who exhibits credit weaknesses or downward trends warranting close attention and increased monitoring. These potential weaknesses may result in deterioration of the repayment prospects for the loan. No loss of principal or interest is expected, and the borrower does not pose sufficient risk to warrant classification.
Substandard– a substandard loan is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Assets so classified must have a well-defined weakness, or weaknesses, that jeopardize the liquidation of the debt. They are characterized as probable that the borrower will not pay principal and interest in accordance with the contractual terms.
Doubtful – a doubtful loan has all the weaknesses inherent in one classified as substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
The following tables present loans by category based on their assigned risk ratings determined by management:
| (dollars in thousands) | Pass | Pass-Watch | Substandard | Doubtful | Total |
|---|---|---|---|---|---|
| Commercial and industrial | $419,494 | $7,128 | $1,178 | $— | $427,800 |
| Commercial real estate - owner occupied | 275,649 | 14,072 | 6,121 | — | 295,842 |
| Commercial real estate - non-owner occupied | 822,012 | 33,283 | 25,386 | — | 880,681 |
| Construction and land development | 351,087 | 12,604 | 292 | — | 363,983 |
| Multi-family | 397,951 | 19,656 | 316 | — | 417,923 |
| One-to-four family residential | 472,355 | 6,671 | 12,482 | — | 491,508 |
| Agricultural and farmland | 280,867 | 3,071 | 3,356 | — | 287,294 |
| Municipal, consumer, and other | 222,474 | 1,721 | 15,191 | — | 239,386 |
| Total | $3,241,889 | $98,206 | $64,322 | $— | $3,404,417 |
| (dollars in thousands) | Pass | Pass-Watch | Substandard | Doubtful | Total |
|---|---|---|---|---|---|
| Commercial and industrial | $255,309 | $6,630 | $4,818 | $— | $266,757 |
| Commercial real estate - owner occupied | 198,546 | 10,105 | 9,852 | — | 218,503 |
| Commercial real estate - non-owner occupied | 652,691 | 27,282 | 33,229 | — | 713,202 |
| Construction and land development | 358,215 | 2,527 | 82 | — | 360,824 |
| Multi-family | 283,682 | 4,183 | — | — | 287,865 |
| One-to-four family residential | 323,632 | 5,907 | 8,714 | — | 338,253 |
| Agricultural and farmland | 223,114 | 10,004 | 4,628 | — | 237,746 |
| Municipal, consumer, and other | 184,299 | 296 | 12,508 | — | 197,103 |
| Total | $2,479,488 | $66,934 | $73,831 | $— | $2,620,253 |
Risk ratings of loans, further sorted by origination year, are as follows as of December 31, 2023:
| (dollars in thousands) · Term Loans by Origination Year · RevolvingLoans · RevolvingLoansConvertedto Term · Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2023 · 2022 · 2021 · 2020 · 2019 · Prior | |||||||||
| Commercial and industrial | |||||||||
| Pass | $90,931 | $58,364 | $19,283 | $26,816 | $5,269 | $29,550 | $187,579 | $1,702 | $419,494 |
| Pass-Watch | 2,025 | 1,340 | 892 | 144 | 753 | 471 | 956 | 547 | 7,128 |
| Substandard | 111 | 73 | 327 | 60 | — | — | 323 | 284 | 1,178 |
| Total | $93,067 | $59,777 | $20,502 | $27,020 | $6,022 | $30,021 | $188,858 | $2,533 | $427,800 |
| Commercial real estate - owner occupied | |||||||||
| Pass | $27,516 | $64,229 | $55,376 | $53,634 | $32,469 | $28,876 | $13,549 | $— | $275,649 |
| Pass-Watch | 4,061 | 943 | 5,210 | 1,474 | 1,573 | 811 | — | — | 14,072 |
| Substandard | 2,734 | 86 | 1,550 | 64 | 164 | 1,523 | — | — | 6,121 |
| Total | $34,311 | $65,258 | $62,136 | $55,172 | $34,206 | $31,210 | $13,549 | $— | $295,842 |
| Commercial real estate - non-owner occupied | |||||||||
| Pass | $121,536 | $240,323 | $237,953 | $88,894 | $82,094 | $39,228 | $10,274 | $1,710 | $822,012 |
| Pass-Watch | 810 | 6,893 | 7,013 | 353 | 4,230 | 154 | 13,585 | 245 | 33,283 |
| Substandard | 13,376 | 124 | 286 | — | 2,410 | 9,190 | — | — | 25,386 |
| Total | $135,722 | $247,340 | $245,252 | $89,247 | $88,734 | $48,572 | $23,859 | $1,955 | $880,681 |
| Construction and land development | |||||||||
| Pass | $153,499 | $119,005 | $56,954 | $5,596 | $2,662 | $796 | $12,050 | $525 | $351,087 |
| Pass-Watch | 153 | 10,750 | — | — | — | — | 163 | 1,538 | 12,604 |
| Substandard | — | 216 | — | — | — | 76 | — | — | 292 |
| Total | $153,652 | $129,971 | $56,954 | $5,596 | $2,662 | $872 | $12,213 | $2,063 | $363,983 |
| Multi-family | |||||||||
| Pass | $83,898 | $81,507 | $115,402 | $53,126 | $34,053 | $23,570 | $5,904 | $491 | $397,951 |
| Pass-Watch | 3,111 | 7,197 | — | 8,821 | 51 | 468 | — | 8 | 19,656 |
| Substandard | — | — | 316 | — | — | — | — | — | 316 |
| Total | $87,009 | $88,704 | $115,718 | $61,947 | $34,104 | $24,038 | $5,904 | $499 | $417,923 |
| One-to-four family residential | |||||||||
| Pass | $105,337 | $91,636 | $82,289 | $64,094 | $21,986 | $44,241 | $57,248 | $5,524 | $472,355 |
| Pass-Watch | 2,382 | 286 | 940 | 486 | 212 | 1,804 | 203 | 358 | 6,671 |
| Substandard | 1,507 | 1,527 | 623 | 646 | 1,037 | 4,166 | 64 | 2,912 | 12,482 |
| Total | $109,226 | $93,449 | $83,852 | $65,226 | $23,235 | $50,211 | $57,515 | $8,794 | $491,508 |
| Agricultural and farmland | |||||||||
| Pass | $52,766 | $37,600 | $36,604 | $33,960 | $8,910 | $7,756 | $100,486 | $2,785 | $280,867 |
| Pass-Watch | 953 | 361 | 425 | 30 | 71 | 719 | 172 | 340 | 3,071 |
| Substandard | — | — | 13 | 3,199 | — | 144 | — | — | 3,356 |
| Total | $53,719 | $37,961 | $37,042 | $37,189 | $8,981 | $8,619 | $100,658 | $3,125 | $287,294 |
| Municipal, Consumer, and other | |||||||||
| Pass | $43,575 | $57,404 | $27,904 | $14,342 | $1,016 | $42,499 | $35,734 | $— | $222,474 |
| Pass-Watch | 9 | 6 | 13 | — | — | 1,693 | — | — | 1,721 |
| Substandard | 51 | 103 | 2 | 6 | 8 | 15,012 | 8 | 1 | 15,191 |
| Total | $43,635 | $57,513 | $27,919 | $14,348 | $1,024 | $59,204 | $35,742 | $1 | $239,386 |
| Total by Risk Rating | |||||||||
| Pass | $679,058 | $750,068 | $631,765 | $340,462 | $188,459 | $216,516 | $422,824 | $12,737 | $3,241,889 |
| Pass-Watch | 13,504 | 27,776 | 14,493 | 11,308 | 6,890 | 6,120 | 15,079 | 3,036 | 98,206 |
| Substandard | 17,779 | 2,129 | 3,117 | 3,975 | 3,619 | 30,111 | 395 | 3,197 | 64,322 |
| Total | $710,341 | $779,973 | $649,375 | $355,745 | $198,968 | $252,747 | $438,298 | $18,970 | $3,404,417 |
Modifications and Troubled Debt Restructurings
There were no loan modifications to borrowers in financial distress during the year ended December 31, 2023.
There were no new troubled debt restructurings during the years ended December 31, 2022 and 2021. As of December 31, 2022, the Company had $3.0 million of troubled debt restructurings.
NOTE 5 –LOAN SERVICING
Mortgage loans serviced for others, which are not included in the accompanying consolidated balance sheets, amounted to $1.66 billion and $955.8 million as of December 31, 2023 and December 31, 2022, respectively. Activity in mortgage servicing rights is as follows:
| Year Ended December 31, | |||
|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 |
| Beginning balance | $10,147 | $7,994 | $5,934 |
| Acquired | 10,469 | — | 370 |
| Capitalized servicing rights | 726 | 530 | 1,200 |
| Fair value adjustments attributable to payments and principal reductions | (2,110) | (1,343) | (1,788) |
| Fair value adjustments attributable to changes in valuation inputs and assumptions | (231) | 2,966 | 2,278 |
| Ending balance | $19,001 | $10,147 | $7,994 |
NOTE 6 -BANK PREMISES AND EQUIPMENT
Bank premises and equipment are stated at cost less accumulated depreciation as follows:
| (dollars in thousands) | December 31, 2023 | December 31, 2022 |
|---|---|---|
| Land, buildings, and improvements | $93,955 | $77,869 |
| Furniture, fixtures, and equipment | 26,205 | 24,512 |
| Total bank premises and equipment | 120,160 | 102,381 |
| Less accumulated depreciation | 55,010 | 51,912 |
| Total bank premises and equipment, net | $65,150 | $50,469 |
Depreciation expense by category is as follows:
| Year Ended December 31, | |||
|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 |
| Buildings and improvements | $1,879 | $1,623 | $1,694 |
| Furniture, fixtures, and equipment | 1,229 | 1,420 | 1,380 |
| Total depreciation expense | $3,108 | $3,043 | $3,074 |
During 2021, six branches were closed or consolidated as part of a branch rationalization plan. The related bank premises were transferred to held for sale at the lower of the carrying value or the fair value, less estimated costs to sell. There wasno bank premises held for sale as of December 31, 2023 and $0.2 million of bank premises held for sale as of December 31, 2022.
NOTE 7 –FORECLOSED ASSETS
Foreclosed assets activity is as follows:
| Year Ended December 31, | |||
|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 |
| Beginning balance | $3,030 | $3,278 | $4,168 |
| Acquired | 271 | — | — |
| Transfers from loans | 1,143 | 541 | 4,857 |
| Proceeds from sales | (4,093) | (475) | (5,805) |
| Sales through loan origination | — | — | (252) |
| Net gain on sales | 764 | 118 | 505 |
| Direct write-downs | (263) | (432) | (195) |
| Ending balance | $852 | $3,030 | $3,278 |
Gains (losses) on foreclosed assets includes the following:
| Year Ended December 31, | |||
|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 |
| Direct write-downs | $(263) | $(432) | $(195) |
| Net gain on sales | 764 | 118 | 505 |
| Gains (losses) on foreclosed assets | $501 | $(314) | $310 |
The carrying value of foreclosed one-to-four family residential real estate properties held was $0.1 million and $20 thousand as of December 31, 2023 and 2022, respectively. As of December 31, 2023, there were 16 one-to-four family residential real estate loans in the process of foreclosure totaling $1.2 million. As of December 31, 2022, there were 4 one-to-four family residential real estate loans in the process of foreclosure totaling $0.2 million.
NOTE 8 -GOODWILL AND OTHER INTANGIBLE ASSETS
The Company recorded goodwill of $30.5 million related to the acquisition of Town and Country during the year ended December 31, 2023. There were no additions to goodwill for the year ended December 31, 2022. For the year ended December 31, 2021, the Company recorded goodwill of $5.7 million related to the acquisition of NXT. The goodwill recorded in connection with the acquisitions of Town and Country and NXT were allocated to the Company's only reportable segment, Community Banking.
The following table summarizes the changes in the Company's intangible assets:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||
| (dollars in thousands) | Core DepositIntangible | Customer Relationship Intangible | Core DepositIntangible | Customer Relationship Intangible | Core DepositIntangible | Customer Relationship Intangible |
| Beginning balance | $1,070 | $— | $1,943 | $— | $2,798 | $— |
| Additions | 21,282 | 1,000 | — | — | 199 | — |
| Amortization | (2,578) | (92) | (873) | — | (1,054) | — |
| Ending balance | $19,774 | $908 | $1,070 | $— | $1,943 | $— |
| Accumulated amortization | $23,425 | $92 | $20,847 | $— | $19,974 | $— |
Amortization of intangible assets for the years subsequent to December 31, 2023 is expected to be as follows (dollars in thousands):
| Year ended December 31, | |
|---|---|
| 2024 | $2,839 |
| 2025 | 2,726 |
| 2026 | 2,411 |
| 2027 | 2,338 |
| 2028 | 2,255 |
| Thereafter | 8,113 |
| Total | $20,682 |
NOTE 9 –DEPOSITS
The Company’s deposits are summarized below:
| (dollars in thousands) | December 31, 2023 | December 31, 2022 |
|---|---|---|
| Noninterest-bearing deposits | $1,072,407 | $994,954 |
| Interest-bearing deposits: | ||
| Interest-bearing demand | 1,145,092 | 1,139,150 |
| Money market | 803,381 | 555,425 |
| Savings | 608,424 | 634,527 |
| Time | 627,253 | 262,968 |
| Brokered | 144,880 | — |
| Total interest-bearing deposits | 3,329,030 | 2,592,070 |
| Total deposits | $4,401,437 | $3,587,024 |
Interest-bearing demand deposits included $51.3 million of reciprocal transaction deposits as of December 31, 2023. Money market deposits included $155.1 million and $1.7 million of reciprocal transaction deposits as of December 31, 2023 and 2022, respectively. Time deposits included $30.5 million and $1.6 million of reciprocal time deposits as of December 31, 2023, and 2022, respectively.
The aggregate amounts of time deposits in denominations of $250 thousand or more amounted to $130.2 million and $27.2 million as of December 31, 2023 and 2022, respectively. The aggregate amounts of time deposits in denominations of $100 thousand or more amounted to $342.8 million and $92.6 million as of December 31, 2023 and 2022, respectively.
The components of interest expense on deposits are as follows:
| Year Ended December 31, | |||
|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 |
| Interest-bearing demand | $3,130 | $607 | $518 |
| Money market | 7,352 | 813 | 437 |
| Savings | 1,033 | 208 | 188 |
| Time | 10,784 | 883 | 1,329 |
| Brokered | 2,836 | — | — |
| Total interest expense on deposits | $25,135 | $2,511 | $2,472 |
At December 31, 2023, the scheduled maturities of time and brokered time deposits are as follows (dollars in thousands):
| Year ended December 31, | |
|---|---|
| 2024 | $676,895 |
| 2025 | 76,274 |
| 2026 | 10,593 |
| 2027 | 4,992 |
| 2028 | 3,255 |
| Thereafter | 124 |
| Total | $772,133 |
NOTE 10 -SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE
All repurchase agreements are sweep instruments. The securities underlying the agreements as of December 31, 2023 and 2022 were under the Company’s control in safekeeping at third-party financial institutions, and included debt securities.
Information pertaining to securities sold under agreements to repurchase is as follows:
| (dollars in thousands) | December 31, 2023 | December 31, 2022 |
|---|---|---|
| Balance at end of year | $42,442 | $43,081 |
| Weighted average rate as of end of year | 2.42% | 0.28% |
| Fair value of securities underlying the agreements | $49,303 | $50,771 |
| Carrying value of securities underlying the agreements | $52,958 | $55,850 |
NOTE 11 -BORROWINGS
FHLB advances totaled $12.6 million with a weighted average interest rate of 0.55% as of December 31, 2023 and totaled $160.0 million with a weighted average interest rate of 4.29% as of December 31, 2022. The FHLB advances outstanding as of December 31, 2023 mature between 2024 and 2029.
Borrowings from the FHLB are secured by FHLB stock held by the Company and pledged security in the form of qualifying loans. The loans pledged as of December 31, 2023 and 2022 totaled $1.20 billion and $892.1 million, respectively. As of December 31, 2023 and 2022, loans pledged also served as collateral for credit exposure of $0.4 million and $0.3 million, respectively, associated with the Bank’s participation in the FHLB’s Mortgage Partnership Finance Program.
The Bank also had available borrowings through the discount window of the Federal Reserve Bank of Chicago. Available borrowings are based on the collateral pledged. As of December 31, 2023, debt securities with a carrying value of $9.8 million were pledged, and there wasno outstanding balance. As of December 31, 2022, there wasno collateral pledged andno outstanding balance.
NOTE 12 -SUBORDINATED NOTES
On September 3, 2020, the Company issued $40.0 million of fixed-to-floating rate subordinated notes that mature on September 15, 2030. The subordinated notes, which are unsecured obligations of the Company, bear a fixed interest rate of 4.50% for the first five years after issuance and thereafter bear interest at a floating rate equal to three-month SOFR, as determined on the Floating Interest Determination Date, plus 4.37%. Interest is payable semi-annually during the five year fixed rate period and quarterly during the subsequent five year floating rate period. The subordinated notes have an optional redemption in whole or in part on any interest payment date on or after September 15, 2025. If the subordinated notes are redeemed before they mature, the redemption price will be the principal amount plus any accrued but unpaid interest. The transaction resulted in debt issuance costs of $0.8 million which will be amortized over 10 years. As of December 31, 2023 and 2022,100% of the subordinated notes qualified as Tier 2 capital.
The face value and carrying value of the subordinated notes are summarized below:
| (dollars in thousands) | December 31, 2023 | December 31, 2022 |
|---|---|---|
| Subordinated notes, at face value | $40,000 | $40,000 |
| Unamortized issuance costs | (526) | (605) |
| Subordinated notes, at carrying value | $39,474 | $39,395 |
NOTE 13 –JUNIOR SUBORDINATED DEBENTURES ISSUED TO CAPITAL TRUSTS
Eight subsidiary business trusts of the Company have issued floating rate capital securities (“capital securities”) which are guaranteed by the Company. Three of these (Town and Country Statutory Trust II, Town and Country Statutory Trust III, and West Plains Investors Statutory Trust I) were acquired by the Company as part of its acquisition of Town and Country.
The Company owns all of the outstanding stock of the subsidiary business trusts. The trusts used the proceeds from the issuance of their capital securities to buy floating rate junior subordinated deferrable interest debentures (“junior subordinated debentures”) issued by the Company. These junior subordinated debentures are the only assets of the trusts and the interest payments from the junior subordinated debentures finance the distributions paid on the capital securities. The junior subordinated debentures are unsecured, rank junior and subordinate in the right of payment to all senior debt of the Company, and have an optional redemption in whole or in part on any interest payment date.
In accordance with GAAP, the trusts are not consolidated in the Company’s financial statements.
The face values and carrying values of the junior subordinated debentures are summarized as follows:
| Carrying Value | |||
|---|---|---|---|
| (dollars in thousands) | Face Value | December 31, 2023 | December 31, 2022 |
| Heartland Bancorp, Inc. Capital Trust B | $10,310 | $10,310 | $10,310 |
| Heartland Bancorp, Inc. Capital Trust C | 10,310 | 10,310 | 10,310 |
| Heartland Bancorp, Inc. Capital Trust D | 5,155 | 5,155 | 5,155 |
| FFBI Capital Trust I | 7,217 | 7,217 | 7,217 |
| National Bancorp Statutory Trust I | 5,773 | 4,853 | 4,788 |
| Town and Country Statutory Trust II | 4,124 | 4,401 | — |
| Town and Country Statutory Trust III | 7,732 | 7,578 | — |
| West Plains Investors Statutory Trust I | 3,093 | 2,965 | — |
| Total | $53,714 | $52,789 | $37,780 |
The interest rates on the junior subordinated debentures are variable, reset quarterly, and are equal to the three-month LIBOR, as determined on the LIBOR Determination Date immediately preceding the Distribution Payment Date specific to each junior subordinated debenture, plus a fixed percentage. Beginning in July 2023, the three-month LIBOR index was replaced by the three-month term SOFR index plus a spread adjustment.
The interest rates and maturities of the junior subordinated debentures are summarized as follows:
| Interest Rate at | ||||||
|---|---|---|---|---|---|---|
| Variable Interest Rate · December 31,2023 · December 31,2022 · Maturity Date | ||||||
| Heartland Bancorp, Inc. Capital Trust B | SOFR plus | 3.01% | 8.41% | 6.83% | April 6, 2034 | |
| Heartland Bancorp, Inc. Capital Trust C | SOFR plus | 1.79 | 7.18 | 6.30 | June 15, 2037 | |
| Heartland Bancorp, Inc. Capital Trust D | SOFR plus | 1.61 | 7.00 | 6.12 | September 15, 2037 | |
| FFBI Capital Trust I | SOFR plus | 3.06 | 8.46 | 6.88 | April 6, 2034 | |
| National Bancorp Statutory Trust I | SOFR plus | 3.16 | 8.55 | 7.67 | December 15, 2037 | |
| Town and Country Statutory Trust II | SOFR plus | 3.05 | 8.43 | N/A | March 17, 2034 | |
| Town and Country Statutory Trust III | SOFR plus | 1.94 | 7.33 | N/A | March 22, 2037 | |
| West Plains Investors Statutory Trust I | SOFR plus | 1.71 | 7.10 | N/A | June 15, 2037 | |
The distribution rate payable on the debentures is cumulative and payable quarterly in arrears. The Company has the right, subject to events of default, to defer payments of interest on the junior subordinated debentures at any time by extending the interest payment period for a period not exceeding 20 quarterly periods with respect to each deferral period, provided that no extension period may extend beyond the redemption or maturity date of the junior subordinated debentures. The capital securities are subject to mandatory redemption upon payment of the junior subordinated debentures and carry an interest rate identical to that of the related debenture. The junior subordinated debentures maturity dates may be shortened if certain conditions are met, or at any time within 90 days following the occurrence and continuation of certain changes in either tax treatment or the capital treatment of the junior subordinated debentures or the capital securities. If the junior subordinated debentures are redeemed before they mature, the redemption price will be the principal amount plus any accrued but unpaid interest. The Company has the right to terminate each Capital Trust and cause the junior subordinated debentures to be distributed to the holders of the capital securities in liquidation of such trusts.
Under current banking regulations, bank holding companies are allowed to include qualifying trust preferred securities in their Tier 1 Capital for regulatory capital purposes, subject to a 25% limitation to all core (Tier 1) capital elements, net of goodwill and other intangible assets less any associated deferred tax liability. As of December 31, 2023 and 2022,100% of the trust preferred securities qualified as Tier 1 capital under the final rule adopted in March 2005.
NOTE 14 –DERIVATIVE FINANCIAL INSTRUMENTS
Derivative financial instruments are negotiated contracts entered into by two issuing counterparties containing specific agreement terms, including the underlying instrument, amount, exercise price, and maturities. The derivatives accounting guidance requires that the Company recognize all derivative financial instruments as either assets or liabilities at fair value in the consolidated balance sheets. The Company may utilize interest rate swap agreements as part of its asset liability management strategy to help manage its interest rate risk position.
Interest Rate Swaps Designated as Cash Flow Hedges
The Company designated certain interest rate swap agreements as cash flow hedges on variable-rate borrowings. For derivative instruments that are designated and qualify as a cash flow hedge, the gain or loss on interest rate swaps designated as cash flow hedging instruments, net of tax, is reported as a component of accumulated other comprehensive income (loss) and reclassified into earnings in the same period or periods during which the hedged transactions affect earnings.
The interest rate swap agreements designated as cash flow hedges are summarized as follows:
| December 31, 2023 | December 31, 2022 | |||
|---|---|---|---|---|
| (dollars in thousands) | NotionalAmount | FairValue | NotionalAmount | FairValue |
| Fair value recorded in other assets | $17,000 | $322 | $17,000 | $629 |
As of December 31, 2023, the interest rate swap agreements designated as cash flow hedges had contractual maturities between 2024 and 2025. As of December 31, 2023 and 2022, counterparties had cash pledged and held on deposit by the Company of $0.6 million and $0.6 million, respectively.
The effect of interest rate swap agreements designated as cash flow hedges on the consolidated statements of income are summarized as follows:
| Location of gross gain (loss) reclassifiedfrom accumulated othercomprehensive income (loss) to income | Amounts of gross gain (loss)reclassified from accumulatedother comprehensive income (loss) | ||
|---|---|---|---|
| Year EndedDecember 31, | |||
| (dollars in thousands) | 2023 | 2022 | 2021 |
| Designated as cash flow hedges: | |||
| Junior subordinated debentures interest expense | $468 | $(126) | $(412) |
Interest Rate Swaps Not Designated as Hedging Instruments
The Company may offer interest rate swap agreements to its commercial borrowers in connection with their risk management needs. The Company manages the interest rate risk associated with these contracts by entering into an equal and offsetting derivative with a third-party financial institution. While these interest rate swap agreements generally work together as an economic interest rate hedge, the Company did not designate them for hedge accounting treatment. Consequently, changes in fair value of the corresponding derivative financial asset or liability were recorded as either a charge or credit to current earnings during the period in which the changes occurred.
The interest rate swap agreements not designated as hedging instruments are summarized as follows:
| December 31, 2023 | December 31, 2022 | |||
|---|---|---|---|---|
| (dollars in thousands) | NotionalAmount | FairValue | NotionalAmount | FairValue |
| Fair value recorded in other assets: | ||||
| Interest rate swaps with a commercial borrower counterparty | $— | $— | $— | $— |
| Interest rate swaps with a financial institution counterparty | 94,497 | 6,227 | 106,995 | 6,981 |
| Total fair value recorded in other assets | $94,497 | $6,227 | $106,995 | $6,981 |
| Fair value recorded in other liabilities: | ||||
| Interest rate swaps with a commercial borrower counterparty | $94,497 | $(6,227) | $106,995 | $(6,981) |
| Interest rate swaps with a financial institution counterparty | — | — | — | — |
| Total fair value recorded in other liabilities | $94,497 | $(6,227) | $106,995 | $(6,981) |
As of December 31, 2023, the interest rate swap agreements not designated as hedging instruments had contractual maturities between 2027 and 2035.
The effect of interest rate contracts not designated as hedging instruments recognized in other noninterest income on the consolidated statements of income are summarized as follows:
| Year Ended December 31, 2023 | |||
|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 |
| Not designated as hedging instruments: | |||
| Gross gains | $11,198 | $16,002 | $13,773 |
| Gross losses | (11,198) | (16,002) | (13,773) |
| Net gains (losses) | $— | $— | $— |
NOTE 15 –ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
The following table presents the activity and accumulated balances for components of other comprehensive income (loss):
| Unrealized Gains (Losses)on Debt Securities · Derivatives · Total | ||||
|---|---|---|---|---|
| (dollars in thousands) · Available-for-Sale · Held-to-Maturity | ||||
| Balance, December 31, 2020 | $19,578 | $(118) | $(1,307) | $18,153 |
| Transfer from available-for-sale to held-to-maturity | 3,887 | (3,887) | — | — |
| Other comprehensive income (loss) before reclassifications | (24,798) | — | 366 | (24,432) |
| Reclassifications | — | 687 | 412 | 1,099 |
| Other comprehensive income (loss), before tax | (24,798) | 687 | 778 | (23,333) |
| Income tax expense (benefit) | (7,069) | 196 | 222 | (6,651) |
| Other comprehensive income (loss), after tax | (17,729) | 491 | 556 | (16,682) |
| Balance, December 31, 2021 | 5,736 | (3,514) | (751) | 1,471 |
| Transfer from available-for-sale to held-to-maturity | 7,664 | (7,664) | — | — |
| Other comprehensive income (loss) before reclassifications | (105,459) | — | 1,183 | (104,276) |
| Reclassifications | — | 1,723 | 126 | 1,849 |
| Other comprehensive income (loss), before tax | (105,459) | 1,723 | 1,309 | (102,427) |
| Income tax expense (benefit) | (30,061) | 491 | 373 | (29,197) |
| Other comprehensive income (loss), after tax | (75,398) | 1,232 | 936 | (73,230) |
| Balance, December 31, 2022 | (61,998) | (9,946) | 185 | (71,759) |
| Other comprehensive income before reclassifications | 16,949 | — | 161 | 17,110 |
| Reclassifications | 1,820 | 1,954 | (468) | 3,306 |
| Other comprehensive income (loss), before tax | 18,769 | 1,954 | (307) | 20,416 |
| Income tax expense (benefit) | 5,350 | 557 | (87) | 5,820 |
| Other comprehensive income (loss), after tax | 13,419 | 1,397 | (220) | 14,596 |
| Balance, December 31, 2023 | (48,579) | (8,549) | (35) | (57,163) |
Reclassifications from accumulated other comprehensive income (loss) for unrealized gains (losses) on debt securities available-for-sale are included in either gains (losses) on sales of securities or provision for credit losses in the accompanying consolidated statements of income.
Reclassifications from accumulated other comprehensive income (loss) for unrealized gains on debt securities held-to-maturity are included in securities interest income in the accompanying consolidated statements of income.
Reclassifications from accumulated other comprehensive income (loss) for the fair value of derivative financial instruments represent net interest payments received or made on derivatives designated as cash flow hedges. See Note 14 for additional information.
NOTE 16 –INCOME TAXES
Allocation of income tax expense between current and deferred portions is as follows:
| Year Ended December 31, | |||
|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 |
| Current | |||
| Federal | $12,538 | $15,194 | $11,330 |
| State | 6,384 | 7,459 | 6,053 |
| Total current | 18,922 | 22,653 | 17,383 |
| . | |||
| Deferred | |||
| Federal | 2,811 | (2,045) | 1,945 |
| State | 1,006 | (874) | 963 |
| Total deferred | 3,817 | (2,919) | 2,908 |
| Income tax expense | $22,739 | $19,734 | $20,291 |
Income tax expense differs from the statutory federal rate due to the following:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||
| (dollars in thousands) | Amount | Percentage | Amount | Percentage | Amount | Percentage |
| Federal income tax, at statutory rate | $18,602 | 21.0% | $16,000 | 21.0% | $16,078 | 21.0% |
| Increase (decrease) resulting from: | ||||||
| Federally tax exempt interest income | (1,767) | (2.0) | (1,618) | (2.1) | (1,426) | (1.9) |
| State taxes, net of federal benefit | 5,838 | 6.6 | 5,285 | 6.9 | 5,430 | 7.1 |
| Other | 66 | 0.1 | 67 | 0.1 | 209 | 0.3 |
| Income tax expense | $22,739 | 25.7% | $19,734 | 25.9% | $20,291 | 26.5% |
The components of the deferred tax assets and liabilities are as follows:
| (dollars in thousands) | December 31, 2023 | December 31, 2022 |
|---|---|---|
| Deferred tax assets | ||
| Allowance for credit losses | $12,247 | $7,151 |
| Compensation related | 3,230 | 2,623 |
| Deferred loan fees | 676 | 965 |
| Nonaccrual interest | 596 | 480 |
| Foreclosed assets | 18 | 142 |
| Goodwill | 74 | 153 |
| Net operating loss carryforward | 144 | — |
| Net unrealized losses on debt securities | 23,967 | 29,874 |
| Other purchase accounting adjustments | 5,250 | — |
| Other | 575 | 5,237 |
| Total deferred tax assets | 46,777 | 46,625 |
| Deferred tax liabilities | ||
| Fixed asset depreciation | 3,044 | 3,940 |
| Mortgage servicing rights | 5,306 | 2,868 |
| Other purchase accounting adjustments | — | 610 |
| Intangible assets | 5,584 | 214 |
| Prepaid assets | 816 | 756 |
| Other | 566 | 2,756 |
| Total deferred tax liabilities | 15,316 | 11,144 |
| Net deferred tax asset | $31,461 | $35,481 |
As of December 31, 2023, the Company had an Illinois net operating loss carryforward of $1.9 million which is available to offset future Illinois taxable income. The Illinois net operating loss carryforward is subject to a $100 thousand limitation through 2023 and will begin to expire in 2044. Management believes that it is more likely than not that the deferred tax assets included in the balance sheet will be realized, and that a valuation allowance was not required for deferred tax assets as of December 31, 2023 and 2022.
The Company files consolidated federal and state income tax returns. The Company is generally no longer subject to federal or state income tax examinations for years prior to 2020.
NOTE 17 –EARNINGS PER SHARE
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.
Diluted earnings per share is computed using the treasury stock method and reflects the potential dilution from the Company’s outstanding restricted stock units and performance restricted stock units.
The following table sets forth the computation of basic and diluted earnings per share:
| Year Ended December 31, | |||
|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 |
| Numerator: | |||
| Net income | $65,842 | $56,456 | $56,271 |
| Earnings allocated to participating securities | (36) | (66) | (104) |
| Numerator for earnings per share - basic and diluted | $65,806 | $56,390 | $56,167 |
| Denominator: | |||
| Weighted average common shares outstanding | 31,626,308 | 28,853,697 | 27,795,806 |
| Dilutive effect of outstanding restricted stock units | 111,839 | 65,619 | 15,487 |
| Weighted average common shares outstanding, including all dilutive potential shares | 31,738,147 | 28,919,316 | 27,811,293 |
| Earnings per share - Basic | $2.08 | $1.95 | $2.02 |
| Earnings per share - Diluted | $2.07 | $1.95 | $2.02 |
NOTE 18 -EMPLOYEE BENEFIT PLANS
Profit Sharing Plan
During the years ended December 31, 2023, 2022, and 2021, the Company’s profit sharing plan contribution expense amounted to $1.7 million, $1.3 million, and $1.3 million, respectively. The Company’s contributions vest to employees ratably over asix-year period.
Medical Insurance Benefits
The Company is partially self-insured for medical claims filed by its employees. During the years ended December 31, 2023, 2022, and 2021, medical benefits expense amounted to $6.2 million, $4.9 million, and $4.2 million, respectively.
NOTE 19 –STOCK-BASED COMPENSATION PLANS
The Company has adopted the HBT Financial, Inc. Omnibus Incentive Plan (the “Omnibus Incentive Plan”). The Omnibus Incentive Plan provides for grants of (i) stock options, (ii) stock appreciation rights, (iii) restricted shares, (iv) restricted stock units, (v) performance awards, (vi) other share-based awards and (vii) other cash-based awards to eligible employees, non-employee directors and consultants of the Company. The maximum number of shares of common stock available for issuance under the Omnibus Incentive Plan is 1,820,000 shares.
The following is a summary of stock-based compensation expense (benefit):
| Year Ended December 31, | |||
|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | 2021 |
| Restricted stock units | $1,204 | $1,334 | $579 |
| Performance restricted stock units | 749 | 615 | 185 |
| Total awards classified as equity | 1,953 | 1,949 | 764 |
| Stock appreciation rights | 95 | 88 | 226 |
| Total stock-based compensation expense | $2,048 | $2,037 | $990 |
In February 2022, all outstanding restricted stock unit and performance restricted stock unit agreements were modified to address treatment upon retirement. In the event of retirement, and if the retirement eligibility requirements are met, then 100% of unvested restricted stock units and performance restricted stock units will continue to vest in accordance with the originally established vesting schedule. The retirement modification resulted in the acceleration of $0.6 million of expense, although total compensation costs related to the modified agreements remained the same.
Restricted Stock Units
A restricted stock unit grants a participant the right to receiveone share of the Company’s common stock, following the completion of the requisite service period. Restricted stock units are classified as equity. Compensation cost is based on the Company’s stock price on the grant date and is recognized on a straight-line basis over the service period for the entire award. Dividend equivalents on restricted stock units, which are either accrued until vested or paid at the same time as dividends on common stock, are classified as dividends charged to retained earnings.
During the years ended December 31, 2023, 2022, and 2021, the total grant date fair value of the restricted stock units granted was $1.0 million, $1.3 million, and $0.9 million, respectively, based on the grant date closing prices. The total intrinsic value of restricted stock that vested during the years ended December 31, 2023, 2022, 2021 were $1.1 million, $0.7 million, and $0.3 million, respectively.
The following is a summary of restricted stock unit activity:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||
| RestrictedStock Units | WeightedAverageGrant DateFair Value | RestrictedStock Units | WeightedAverageGrant DateFair Value | RestrictedStock Units | WeightedAverageGrant DateFair Value | |
| Beginning balance | 139,986 | $18.01 | 109,244 | $17.27 | 71,000 | $18.98 |
| Granted | 41,847 | 22.72 | 66,995 | 18.81 | 59,994 | 15.81 |
| Vested | (51,693) | 17.91 | (34,925) | 17.26 | (20,225) | 18.86 |
| Forfeited | (1,981) | 19.55 | (1,328) | 18.35 | (1,525) | 18.11 |
| Ending balance | 128,159 | $19.56 | 139,986 | $18.01 | 109,244 | $17.27 |
As of December 31, 2023, unrecognized compensation cost related to the non-vested restricted stock units was $0.9 million. This cost is expected to be recognized over the weighted average remaining service period of 1.7 years.
Performance Restricted Stock Units
A performance restricted stock unit is similar to a restricted stock unit, except that the number of shares of the Company’s common stock awarded is based on a performance condition and the completion of the requisite service period. The number of shares of the Company’s common stock that may be earned ranges from 0% to 150% of the number of performance restricted stock units granted. Performance restricted stock units are classified as equity. Compensation cost is based on the Company’s stock price on the grant date and an assessment of the probable outcome of the performance condition. Compensation cost is recognized on a straight-line basis over the service period of the entire award. Changes in the performance condition probability assessment result in cumulative catch-up adjustments to the compensation cost recognized. Dividend equivalents on performance restricted stock units, which are accrued until vested, are classified as dividends charged to retained earnings.
During the years ended December 31, 2023, 2022, and 2021, the total fair value of the performance restricted stock units granted was $0.4 million, $0.5 million, and $0.6 million, respectively, based on the grant date closing prices and an assessment of the probable outcome of the performance condition on the grant date.
The following is a summary of performance restricted stock unit activity:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||
| PerformanceRestrictedStock Units | WeightedAverageGrant DateFair Value | PerformanceRestrictedStock Units | WeightedAverageGrant DateFair Value | PerformanceRestrictedStock Units | WeightedAverageGrant DateFair Value | |
| Beginning balance | 62,067 | $17.02 | 38,344 | $15.72 | — | $— |
| Granted | 17,030 | 22.72 | 23,723 | 19.14 | 38,344 | 15.72 |
| Vested | — | — | — | — | — | — |
| Forfeited | — | — | — | — | — | — |
| Ending balance | 79,097 | $18.25 | 62,067 | $17.02 | 38,344 | $15.72 |
As of December 31, 2023, unrecognized compensation cost related to non-vested performance restricted stock units was $0.3 million, based on the current assessment of the probable outcome of the performance conditions. This cost is expected to be recognized over the weighted average remaining service period of 1.5 years.
Stock Appreciation Rights
A stock appreciation right grants a participant the right to receive an amount of cash, the value of which equals the appreciation in the Company’s stock price between the grant date and the exercise date. Stock appreciation rights are classified as liabilities. The liability is based on an option-pricing model used to estimate the fair value of the stock appreciation rights. Compensation cost for non-vested stock appreciation rights is recognized on a straight line basis over the service period of the entire award.
The following is a summary of stock appreciation rights activity:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||
| StockAppreciationRights | WeightedAverageGrant DateAssigned Value | StockAppreciationRights | WeightedAverageGrant DateAssigned Value | StockAppreciationRights | WeightedAverageGrant DateAssigned Value | |
| Beginning balance | 73,440 | $16.32 | 97,920 | $16.32 | 105,570 | $16.32 |
| Granted | — | — | — | — | — | — |
| Exercised | — | — | (24,480) | 16.32 | (6,120) | 16.32 |
| Expired | — | — | — | — | (1,530) | 16.32 |
| Forfeited | — | — | — | — | — | — |
| Ending balance | 73,440 | $16.32 | 73,440 | $16.32 | 97,920 | $16.32 |
As of December 31, 2023, all stock appreciation rights were exercisable and have a weighted average remaining term of 5.7 years. Additionally, as of December 31, 2023, there wasno unrecognized compensation cost for stock appreciation rights.
As of December 31, 2023 and 2022, the liability recorded for outstanding stock appreciation rights was $0.6 million and $0.5 million, respectively. The Company uses an option pricing model to value the stock appreciation rights, using the assumptions in the following table. Expected volatility is derived from the historical volatility of the Company’s stock price and a selected peer group of industry-related companies.
| December 31, 2023 | December 31, 2022 | |
|---|---|---|
| Risk-free interest rate | 3.85% | 3.95% |
| Expected volatility | 37.37% | 36.54% |
| Expected life (in years) | 5.7 | 6.7 |
| Expected dividend yield | 3.22% | 3.27% |
As of December 31, 2023, the liability recorded for previously exercised stock appreciation rights was $0.2 million, which will be paid in 2024. As of December 31, 2022, the liability recorded for previously exercised stock appreciation rights was $0.5 million.
NOTE 20 –REGULATORY MATTERS
The Company (on a consolidated basis) and the Bank are each subject to various regulatory capital requirements administered by the federal and state banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by the regulators that, if undertaken, could have a direct material effect on the consolidated financial statements of the Company and the Bank. Additionally, the ability of the Company to pay dividends to its stockholders is dependent upon the ability of the Bank to pay dividends to the Company.
Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of the assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgments by regulators about components, risk weightings, and other factors. As allowed under the regulations, the Company and the Bank elected to exclude accumulated other comprehensive income, including unrealized gains and losses on debt securities, in the computation of regulatory capital. Prompt corrective action provisions are not applicable to bank holding companies.
Additionally, the Company and the Bank must maintain a “capital conservation buffer” to avoid becoming subject to restrictions on capital distributions and certain discretionary bonus payments to management. As of December 31, 2023 and 2022, the capital conservation buffer was 2.5% of risk-weighted assets.
As of December 31, 2023, the Company and the Bank each met all capital adequacy requirements to which they were subject. The actual and required capital amounts and ratios of the Company (on a consolidated basis) and the Bank are as follows:
| Actual | For Capital Adequacy Purposes | To Be WellCapitalized Under Prompt Corrective Action Provisions | ||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | Ratio | Amount | Ratio | Amount | Ratio |
| Consolidated HBT Financial, Inc. | ||||||
| Total Capital (to Risk Weighted Assets) | $603,234 | 15.33% | $314,814 | 8.00% | N/A | N/A |
| Tier 1 Capital (to Risk Weighted Assets) | 527,964 | 13.42 | 236,110 | 6.00 | N/A | N/A |
| Common Equity Tier 1 Capital (to Risk Weighted Assets) | 476,789 | 12.12 | 177,083 | 4.50 | N/A | N/A |
| Tier 1 Capital (to Average Assets) | 527,964 | 10.49 | 201,231 | 4.00 | N/A | N/A |
| Heartland Bank and Trust Company | ||||||
| Total Capital (to Risk Weighted Assets) | $586,604 | 14.92% | $314,496 | 8.00% | $393,119 | 10.00% |
| Tier 1 Capital (to Risk Weighted Assets) | 550,808 | 14.01 | 235,872 | 6.00 | 314,496 | 8.00 |
| Common Equity Tier 1 Capital (to Risk Weighted Assets) | 550,808 | 14.01 | 176,904 | 4.50 | 255,528 | 6.50 |
| Tier 1 Capital (to Average Assets) | 550,808 | 10.96 | 201,063 | 4.00 | 251,329 | 5.00 |
| Actual | For Capital Adequacy Purposes | To Be WellCapitalized Under Prompt Corrective Action Provisions | ||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | Ratio | Amount | Ratio | Amount | Ratio |
| Consolidated HBT Financial, Inc. | ||||||
| Total Capital (to Risk Weighted Assets) | $516,556 | 16.27% | $254,052 | 8.00% | N/A | N/A |
| Tier 1 Capital (to Risk Weighted Assets) | 451,828 | 14.23 | 190,539 | 6.00 | N/A | N/A |
| Common Equity Tier 1 Capital (to Risk Weighted Assets) | 415,213 | 13.07 | 142,904 | 4.50 | N/A | N/A |
| Tier 1 Capital (to Average Assets) | 451,828 | 10.48 | 172,427 | 4.00 | N/A | N/A |
| Heartland Bank and Trust Company | ||||||
| Total Capital (to Risk Weighted Assets) | $489,316 | 15.43% | $253,643 | 8.00% | $317,054 | 10.00% |
| Tier 1 Capital (to Risk Weighted Assets) | 463,983 | 14.63 | 190,233 | 6.00 | 253,643 | 8.00 |
| Common Equity Tier 1 Capital (to Risk Weighted Assets) | 463,983 | 14.63 | 142,674 | 4.50 | 206,085 | 6.50 |
| Tier 1 Capital (to Average Assets) | 463,983 | 10.78 | 172,240 | 4.00 | 215,300 | 5.00 |
NOTE 21 –FAIR VALUE OF FINANCIAL INSTRUMENTS
Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:
Level 1 - Quoted prices (unadjusted) for identical assets or liabilities in active markets that the Company has the ability to access as of the measurement date.
Level 2 - Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3 - Significant unobservable inputs that reflect a Company’s own assumptions about the assumptions that market participants would use in pricing as asset or liability.
The Company uses fair value to measure certain assets and liabilities on a recurring basis, such as investment securities, mortgage servicing rights, and derivatives. For assets measured at the lower of cost or fair value, the fair value measurement criteria may or may not be met during a reporting period, and such measurements are therefore considered "nonrecurring" for purposes of disclosing the Company's fair value measurements. Fair value is used on a nonrecurring basis to adjust carrying values for loans held for sale, collateral-dependent loans, bank premises held for sale, and foreclosed assets.
Recurring Basis
The following is a description of the methods and significant assumptions used to measure the fair value of assets and liabilities on a recurring basis.
Investment Securities
When available, the Company uses quoted market prices to determine the fair value of securities; such items are classified in Level 1 of the fair value hierarchy. For the Company’s securities where quoted prices are not available for identical securities in an active market, the Company determines fair value utilizing vendors who apply matrix pricing for similar bonds where no price is observable or may compile prices from various sources. These models are primarily industry-standard models that consider various assumptions, including time value, yield curve, volatility factors, prepayment speeds, default rates, loss severity, current market and contractual prices for the underlying financial instruments, as well as other relevant economic measures. Substantially all of these assumptions are observable in the marketplace. Fair values from these models are verified, where possible, against quoted market prices for recent trading activity of assets with similar characteristics to the security being valued. Such methods are generally classified as Level 2; however, when prices from independent sources vary, cannot be obtained or cannot be corroborated, a security is generally classified as Level 3. The change in fair value of debt securities available-for-sale is recorded through an adjustment to the consolidated statement of comprehensive income (loss). The change in fair value of equity securities with readily determinable fair values is recorded through an adjustment to the consolidated statement of income.
Mortgage Servicing Rights
The Company has elected to record its mortgage servicing rights at fair value. Mortgage servicing rights do not trade in an active market with readily observable prices. Accordingly, the Company determines the fair value of mortgage servicing rights by estimating the fair value of the future cash flows associated with the mortgage loans being serviced as calculated by an independent third party. Key economic assumptions used in measuring the fair value of mortgage servicing rights include, but are not limited to, prepayment speeds and discount rates. Due to the nature of the valuation inputs, mortgage servicing rights are classified as Level 3. The change in fair value is recorded through an adjustment to the consolidated statement of income.
Derivative Financial Instruments
Interest rate swap agreements are carried at fair value as determined by dealer valuation models. Based on the inputs used, the derivative financial instruments subjected to recurring fair value adjustments are classified as Level 2. For derivative financial instruments designated as hedging instruments, the change in fair value is recorded through an adjustment to the consolidated statement of comprehensive income (loss). For derivative financial instruments not designated as hedging instruments, the change in fair value is recorded through an adjustment to the consolidated statement of income.
The following tables summarize assets and liabilities measured at fair value on a recurring basis as of December 31, 2023 and 2022 by level within the fair value hierarchy:
| (dollars in thousands) | Level 1 Inputs | Level 2Inputs | Level 3 Inputs | Total Fair Value |
|---|---|---|---|---|
| Debt securities available-for-sale: | ||||
| U.S. Treasury | $148,622 | $— | $— | $148,622 |
| U.S. government agency | — | 52,097 | — | 52,097 |
| Municipal | — | 205,557 | — | 205,557 |
| Mortgage-backed: | ||||
| Agency residential | — | 173,984 | — | 173,984 |
| Agency commercial | — | 127,012 | — | 127,012 |
| Corporate | — | 52,189 | — | 52,189 |
| Equity securities with readily determinable fair values | 3,360 | — | — | 3,360 |
| Mortgage servicing rights | — | — | 19,001 | 19,001 |
| Derivative financial assets | — | 6,549 | — | 6,549 |
| Derivative financial liabilities | — | 6,227 | — | 6,227 |
| (dollars in thousands) | Level 1 Inputs | Level 2Inputs | Level 3 Inputs | Total Fair Value |
|---|---|---|---|---|
| Debt securities available-for-sale: | ||||
| U.S. Treasury | $154,515 | $— | $— | $154,515 |
| U.S. government agency | — | 55,157 | — | 55,157 |
| Municipal | — | 243,829 | — | 243,829 |
| Mortgage-backed: | ||||
| Agency residential | — | 195,441 | — | 195,441 |
| Agency commercial | — | 132,888 | — | 132,888 |
| Corporate | — | 61,694 | — | 61,694 |
| Equity securities with readily determinable fair values | 3,029 | — | — | 3,029 |
| Mortgage servicing rights | — | — | 10,147 | 10,147 |
| Derivative financial assets | — | 7,610 | — | 7,610 |
| Derivative financial liabilities | — | 6,981 | — | 6,981 |
The following tables present additional information about the unobservable inputs used in the fair value measurement of the mortgage servicing rights (dollars in thousands):
| December 31, 2023 | Fair Value | Valuation Technique | Unobservable Inputs | Range(Weighted Average) |
|---|---|---|---|---|
| Mortgage servicing rights | $19,001 | Discounted cash flows | Constant pre-payment rates (CPR) | 6.2% to 49.4% (8.4%) |
| Discount rate · 9.0% to 37.3% (9.6%) | ||||
| December 31, 2022 | Fair Value | Valuation Technique | Unobservable Inputs | Range(Weighted Average) |
|---|---|---|---|---|
| Mortgage servicing rights | $10,147 | Discounted cash flows | Constant pre-payment rates (CPR) | 5.3% to 59.7% (8.2%) |
| Discount rate · 9.0% to 11.7% (9.3%) | ||||
Nonrecurring Basis
The following is a description of the methods and significant assumptions used to measure the fair value of assets and liabilities on a nonrecurring basis.
Loans Held for Sale
Mortgage loans originated and held for sale are carried at the lower of cost or estimated fair value. The Company obtains quotes or bids on these loans directly from purchasing financial institutions. Typically, these quotes include a premium on the sale and thus these quotes generally indicate fair value of the held for sale loans is greater than cost. Loans held for sale have been classified as Level 2.
Collateral-Dependent Loans
Periodically, a collateral-dependent loan is evaluated individually and is reported at the fair value of the underlying collateral, less estimated costs to sell, if repayment is expected solely from the collateral. If the collateral value is not sufficient, a specific reserve is recorded. Collateral values are estimated using recent appraisals and customized discounting criteria. Due to the significance of unobservable inputs, fair values of collateral-dependent loans have been classified as Level 3.
Bank Premises Held for Sale
Bank premises held for sale are recorded at the lower of cost or fair value, less estimated selling costs, at the date classified as held for sale. Values are estimated using recent appraisals and customized discounting criteria. Due to the significance of unobservable inputs, fair values of collateral-dependent loans have been classified as Level 3.
Foreclosed Assets
Foreclosed assets are recorded at fair value based on property appraisals, less estimated selling costs, at the date of the transfer. Subsequent to the transfer, foreclosed assets are carried at the lower of cost or fair value, less estimated selling costs. Values are estimated using recent appraisals and customized discounting criteria. Due to the significance of unobservable inputs, fair values of collateral-dependent loans have been classified as Level 3.
The following tables summarize assets measured at fair value on a nonrecurring basis as of December 31, 2023 and 2022 by level within the fair value hierarchy:
| (dollars in thousands) | Level 1 Inputs | Level 2Inputs | Level 3 Inputs | Total Fair Value |
|---|---|---|---|---|
| Loans held for sale | $— | $2,318 | $— | $2,318 |
| Collateral-dependent loans | — | — | 32,685 | 32,685 |
| Foreclosed assets | — | — | 852 | 852 |
| (dollars in thousands) | Level 1 Inputs | Level 2Inputs | Level 3 Inputs | Total Fair Value |
|---|---|---|---|---|
| Loans held for sale | $— | $615 | $— | $615 |
| Collateral-dependent loans | — | — | 17,460 | 17,460 |
| Bank premises held for sale | — | — | 235 | 235 |
| Foreclosed assets | — | — | 3,030 | 3,030 |
The following tables present quantitative information about unobservable inputs used in nonrecurring Level 3 fair value measurements (dollars in thousands):
| December 31, 2023 | FairValue | ValuationTechnique | Unobservable Inputs | Range (Weighted Average) |
|---|---|---|---|---|
| Collateral-dependent loans | $32,685 | Appraisal of collateral | Appraisal adjustments | Not meaningful |
| Foreclosed assets | 852 | Appraisal | Appraisal adjustments | 7% (7%) |
| December 31, 2022 | Fair Value | Valuation Technique | Unobservable Inputs | Range(Weighted Average) |
|---|---|---|---|---|
| Collateral-dependent loans | $17,460 | Appraisal of collateral | Appraisal adjustments | Not meaningful |
| Bank premises held for sale | 235 | Appraisal | Appraisal adjustments | 7% (7%) |
| Foreclosed assets | 3,030 | Appraisal | Appraisal adjustments | 7% (7%) |
Other Fair Value Methods
The following methods and assumptions were used by the Company in estimating fair value disclosures of its other financial instruments. There were no changes in the methods and significant assumptions used to estimate the fair value of these financial instruments.
Cash and Cash Equivalents
The carrying amounts of these financial instruments approximate their fair values.
Restricted Stock
The carrying amount of FHLB stock approximates fair value based on the redemption provisions of the FHLB.
Loans
The fair value estimation process for the loan portfolio uses an exit price concept and reflects discounts the Company believes are consistent with discounts in the marketplace. Fair values are estimated for portfolios of loans with similar characteristics. Loans are segregated by type such as commercial and industrial, agricultural and farmland, commercial real estate - owner occupied, commercial real estate - non-owner occupied, multi-family, construction and land development, one-to-four family residential, and municipal, consumer, and other. The fair value of loans is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for similar maturities. The fair value analysis also includes other assumptions to estimate fair value, intended to approximate those a market participant would use in an orderly transaction, with adjustments for discount rates, interest rates, liquidity, and credit spreads, as appropriate.
Investments in Unconsolidated Subsidiaries
The fair values of the Company’s investments in unconsolidated subsidiaries are presumed to approximate carrying amounts.
Time and Brokered Time Deposits
Fair values of certificates of deposit with stated maturities have been estimated using the present value of estimated future cash flows discounted at rates currently offered for similar instruments. Time deposits also include public funds time deposits.
Securities Sold Under Agreements to Repurchase
The fair values of repurchase agreements with variable interest rates are presumed to approximate their recorded carrying amounts.
Subordinated Notes
The fair values of subordinated notes are estimated using discounted cash flow analyses based on rates observed on recent debt issuances by other financial institutions.
Junior Subordinated Debentures
The fair values of subordinated debentures are estimated using discounted cash flow analyses based on rates observed on recent debt issuances by other financial institutions.
Accrued Interest
The carrying amounts of accrued interest approximate fair value.
The following table provides summary information on the carrying amounts and estimated fair values of the Company’s financial instruments:
| (dollars in thousands) · Fair ValueHierarchyLevel · December 31, 2023 · December 31, 2022 | |||||
|---|---|---|---|---|---|
| CarryingAmount · EstimatedFair Value · CarryingAmount · EstimatedFair Value | |||||
| Financial assets: | |||||
| Cash and cash equivalents | Level 1 | $141,252 | $141,252 | $114,159 | $114,159 |
| Debt securities held-to-maturity | Level 2 | 521,439 | 466,496 | 541,600 | 478,801 |
| Restricted stock | Level 3 | 7,160 | 7,160 | 7,965 | 7,965 |
| Loans, net | Level 3 | 3,364,369 | 3,349,540 | 2,594,920 | 2,566,930 |
| Investments in unconsolidated subsidiaries | Level 3 | 1,614 | 1,614 | 1,165 | 1,165 |
| Accrued interest receivable | Level 2 | 24,534 | 24,534 | 19,506 | 19,506 |
| Financial liabilities: | |||||
| Time deposits | Level 3 | 627,253 | 619,682 | 262,968 | 253,619 |
| Brokered deposits | Level 3 | 144,880 | 144,944 | — | — |
| Securities sold under agreements to repurchase | Level 2 | 42,442 | 42,442 | 43,081 | 43,081 |
| Subordinated notes | Level 3 | 39,474 | 36,993 | 39,395 | 37,205 |
| Junior subordinated debentures | Level 3 | 52,789 | 48,529 | 37,780 | 37,030 |
| Accrued interest payable | Level 2 | 6,969 | 6,969 | 1,363 | 1,363 |
The Company estimated the fair value of lending related commitments as described in Note 22 to be immaterial based on limited interest rate exposure due to their variable nature, short-term commitment periods and termination clauses provided in the agreements.
Limitations
Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
Fair values have been estimated using data which management considered the best available and estimation methodologies deemed suitable for the pertinent category of financial instrument.
NOTE 22 –COMMITMENTS AND CONTINGENCIES
Financial Instruments
The Bank is party to credit-related financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. Such instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets.
The Bank’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of those instruments. The Bank uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments.
Such commitments and conditional obligations were as follows:
| Contractual Amount | ||
|---|---|---|
| (dollars in thousands) | December 31, 2023 | December 31, 2022 |
| Commitments to extend credit | $869,013 | $756,885 |
| Standby letters of credit | 23,732 | 17,785 |
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Bank evaluates each customer’s credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary, by the Bank upon extension of credit is based on management’s credit evaluation of the customer. Collateral held varies, but may include real estate, accounts receivable, inventory, property, plant, and equipment, and income-producing properties.
Standby letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. Those standby letters of credit are primarily issued to support extensions of credit. The credit risk involved in issuing standby letters of credit is essentially the same as that involved in extending loans to customers. The Bank secures the standby letters of credit with the same collateral used to secure the related loan.
Allowance for Credit Losses on Unfunded Lending-related Commitments
The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancelable by the Company. The allowance for credit losses on unfunded commitments is included in other liabilities on the consolidated balance sheets and is adjusted through a charge to provision for credit loss expense on the consolidated statements of income. The allowance for credit losses on unfunded commitments estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life. The allowance for credit losses on unfunded commitments was $3.8 million as of December 31, 2023.
Legal Contingencies
In the normal course of business, the Company, or its subsidiaries, are involved in various legal proceedings. In the opinion of management, any liability resulting from pending proceedings would not be expected to have a material adverse effect on the Company's consolidated financial statements.
PLB Investments LLC, John Kuehner, and A.S. Palmer Investments LLC v. Heartland Bank and Trust Company and PNC Bank N.A., In the United States District Court for the Northern District of Illinois, Case No. 1:20-cv-1023 (“Class Action”); and Melanie E. Damian, As Receiver of Today’s Growth Consultant, Inc. (dba The Income Store) v. Heartland Bank and Trust Company and PNC Bank N.A., In the United States District Court for the Northern District of Illinois, Case No. 1:20-cv-7819 (“Receiver’s Action”)
The Bank was a defendant in the purported Class Action lawsuit that was filed on February 12, 2020, in the U.S. District Court for the Northern District of Illinois. The plaintiffs in the Class Action alleged that the Bank negligently enabled and facilitated a fraudulent, Ponzi-like scheme perpetrated by Today’s Growth Consultant, Inc. (dba The Income Store) (“TGC”). Additionally, the Receiver for TGC filed the Receiver’s Action on December 30, 2020, in the U.S. District Court for the Northern District of Illinois, with similar allegations.
On February 20, 2023, the Bank reached an agreement in principle to settle both the Class Action and Receiver’s Action in which the Bank would make one-time cash payments totaling $13.0 million, without admitting fault, to release the Bank from further liability and claims in both the Class Action and Receiver’s Action.
On August 16, 2023, definitive settlement agreements reflecting the terms of the agreement in principle were approved by the Court, and the Bank made the one-time cash payments totaling $13.0 million during the third quarter of 2023. The settlements do not include any admission of liability or wrongdoing by the Bank, and the Bank expressly denies any liability or wrongdoing with respect to any matter alleged in the Class Action and Receiver’s Action. The Bank agreed in principle to the settlements to avoid the cost, risks and distraction of continued litigation. The Company believes the settlements are in the best interests of the Company and its shareholders.
Accordingly, the Bank had $13.0 million accrued related to these matters as of December 31, 2022. The Bank’s insurer reimbursed $7.4 million of the settlement payment which was recorded as an insurance recovery receivable as of December 31, 2022. The net settlement amount of $5.6 million was included in other noninterest expense in the consolidated statements of income during the fourth quarter of 2022.
DeBaere, et al v. Heartland Bank and Trust Company
The Bank was a defendant in a purported class action lawsuit filed in June 2020, in the Circuit Court of Cook County, Illinois. The plaintiff, a customer of the Bank, alleges that the Bank breached its contract with the plaintiff by (1) charging multiple insufficient funds fees or overdraft fees on a single customer-initiated transaction, and (2) charging overdraft fees for transactions that were authorized on a positive account balance, but when settled, settled into a negative balance.
Miller, et al v. State Bank of Lincoln and Heartland Bank and Trust Company
The Bank was a defendant in a purported class action lawsuit filed in May 2020, in the Circuit Court of Logan County, Illinois. The plaintiff, a customer of State Bank of Lincoln, which previously merged with the Bank, alleges that the Bank breached its contract with the plaintiff by charging multiple insufficient funds fees or overdraft fees on a single customer-initiated transaction.
On May 15, 2023, the Bank reached an agreement in principle to settle both the DeBaere, et al and Miller, et al cases in which the Bank would make one-time cash payments totaling $3.4 million, without admitting fault, to release the Bank from further liability and claims in both the cases.
Definitive settlement agreements reflecting the terms of the agreement in principle were approved by the Court on December 15, 2023 in the DeBaere, et al case and on February 16, 2024 in the Miller, et al case. The Bank made the one-time cash payments totaling $3.4 million during the fourth quarter of 2023. The settlements do not include any admission of liability or wrongdoing by the Bank, and the Bank expressly denies any liability or wrongdoing with respect to any matter alleged in the Class Action and Receiver’s Action. The Bank agreed in principle to the settlements to avoid the cost, risks and distraction of continued litigation. The Company believes the settlements are in the best interests of the Company and its shareholders.
Accordingly, the Bank had in the aggregate $2.6 million accrued as of December 31, 2022 related to these matters. An initial $2.6 million accrual was recognized in other noninterest expense during the fourth quarter of 2022, reflecting management’s best estimate at that time, and an additional $0.8 million accrual was recognized in other noninterest expense during the second quarter of 2023 following the agreement in principle to settle both the DeBaere, et al and Miller, et al cases.
John Pickett v. Town and Country Bank
The Bank is a defendant in a purported class action lawsuit filed in October 2023, in the Circuit Court of Sangamon County, Illinois. The plaintiff, a customer of Town and Country Bank, which previously merged with the Bank, alleges that the Bank breached its contract with the plaintiff by charging overdraft fees for transactions that were authorized on a positive account balance, but when settled, settled into a negative balance.
The Bank intends to vigorously defend the lawsuit. However, the Company believes an unfavorable outcome is probable at this time, as that term is used in assessing loss contingencies. Accordingly, consistent with the authoritative guidance in the evaluation of contingencies, an accrual has been recorded related to these matters of $0.2 million in the aggregate during the fourth quarter and year ended December 31, 2023. While the amount recorded reflects management’s best estimate as of December 31, 2023, the Company cannot yet offer an opinion on the estimated range of possible loss.
NOTE 23 -RELATED PARTY TRANSACTIONS
Loans
As of December 31, 2023 and 2022, loans to directors, executive officers, principal shareholders and their affiliated entities (“related parties”) totaled $1.1 million and $2.2 million, respectively. These loans were made in the ordinary course of business on substantially the same terms, including interest rates and collateral, as those prevailing for comparable loans with persons not related to us.
Deposits
Deposits of related parties totaled $4.0 million and $22.0 million as of December 31, 2023 and 2022, respectively.
NOTE 24 -CONDENSED PARENT COMPANY ONLY FINANCIAL STATEMENTS
Following are the condensed parent company only financial statements of HBT Financial.
| Condensed Parent Company Only Balance Sheets | ||
|---|---|---|
| (dollars in thousands) | December 31, 2023 | December 31, 2022 |
| ASSETS | ||
| Cash and cash equivalents | $17,214 | $24,278 |
| Investment in subsidiaries: | ||
| Bank | 563,513 | 422,217 |
| Non-bank | 1,614 | 1,165 |
| Other assets | 2,347 | 5,338 |
| Total assets | $584,688 | $452,998 |
| LIABILITIES | ||
| Subordinated notes | $39,474 | $39,395 |
| Junior subordinated debentures | 52,789 | 37,780 |
| Other liabilities | 2,929 | 2,191 |
| Total liabilities | 95,192 | 79,366 |
| STOCKHOLDERS' EQUITY | 489,496 | 373,632 |
| Total liabilities and stockholders' equity | $584,688 | $452,998 |
| Condensed Parent Company Only Statements of Income | |||
|---|---|---|---|
| Year ended December 31, | |||
| (dollars in thousands) | 2023 | 2022 | 2021 |
| INCOME | |||
| Dividends received from bank subsidiary | $64,000 | $28,000 | $20,000 |
| Undistributed earnings from bank subsidiary | 9,199 | 35,044 | 41,227 |
| Other income | 870 | 51 | 454 |
| Total income | 74,069 | 63,095 | 61,681 |
| EXPENSES | |||
| Interest expense | 5,409 | 3,666 | 3,305 |
| Other expense | 5,517 | 5,292 | 3,741 |
| Total expenses | 10,926 | 8,958 | 7,046 |
| INCOME BEFORE INCOME TAX BENEFIT | 63,143 | 54,137 | 54,635 |
| TAX BENEFIT | (2,699) | (2,319) | (1,636) |
| NET INCOME | $65,842 | $56,456 | $56,271 |
| Consolidated Parent Company Only Statements of Cash Flow | |||
|---|---|---|---|
| Year ended December 31, | |||
| (dollars in thousands) | 2023 | 2022 | 2021 |
| CASH FLOWS FROM OPERATING ACTIVITIES | |||
| Net income | $65,842 | $56,456 | $56,271 |
| Adjustments to reconcile net income to net cash provided by operating activities: | |||
| Undistributed earnings of consolidated subsidiaries | (9,199) | (35,044) | (41,227) |
| Stock-based compensation | 1,953 | 1,949 | 764 |
| Amortization of discount and issuance costs on subordinated notes and debentures | 139 | 145 | 144 |
| Net gain on sale of foreclosed assets | (563) | — | (74) |
| Changes in other assets and liabilities, net | 360 | 769 | (2,231) |
| Net cash provided by operating activities | 58,532 | 24,275 | 13,647 |
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
| Purchase of securities | — | — | (48) |
| Purchase of foreclosed assets from Heartland Bank | — | (2,325) | — |
| Proceeds from sale of foreclosed assets | 2,888 | — | 74 |
| Net cash paid for acquisition of NXT Bancorporation, Inc. | — | — | (10,411) |
| Net cash paid for acquisition of Town and Country | (37,523) | — | — |
| Net cash used in investing activities | (34,635) | (2,325) | (10,385) |
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
| Taxes paid related to the vesting of restricted stock units | (181) | (57) | — |
| Repurchase of common stock | (8,907) | (4,783) | (4,906) |
| Cash dividends and dividend equivalents paid | (21,873) | (18,584) | (16,753) |
| Net cash used in financing activities | (30,961) | (23,424) | (21,659) |
| NET DECREASE IN CASH AND EQUIVALENTS | (7,064) | (1,474) | (18,397) |
| CASH AND CASH EQUIVALENTS | |||
| Beginning of year | 24,278 | 25,752 | 44,149 |
| End of year | $17,214 | $24,278 | $25,752 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.