HBT Financial, Inc. (HBT) FY 2022 MD&A
This page reproduces the company's own Item 7 MD&A text from the linked SEC filing. It is filer text, not grepcent analysis, scoring, or investment advice.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Unless the context requires otherwise, references in this report to the “Company,” “we,” “us” and “our” refer to HBT Financial, Inc. and its consolidated subsidiaries.
Management’s discussion and analysis should be read in conjunction with the following parts of this Annual Report on Form 10-K: Part I, Item 1 “Business”, Part II, Item 7A, “Quantitative and Qualitative Disclosures About Market Risk”, and Part II, Item 8 “Financial Statements and Supplementary Data”. Detailed discussion and analysis of the financial condition and results of operation for 2022 as compared to 2021 can be found below.
OVERVIEW
HBT Financial, Inc., headquartered in Bloomington, Illinois, is the holding company for Heartland Bank and Trust Company, and has banking roots that can be traced back to 1920. We provide a comprehensive suite of business, commercial, wealth management, and retail banking products and services to businesses, families, and local governments throughout Central and Northeastern Illinois and Eastern Iowa. As of December 31, 2022, the Company had total assets of $4.3 billion, loans held for investment of $2.6 billion and total deposits of $3.6 billion.
Market Area
As of December 31, 2022, our branch network included 58 full-service branch locations in Central and Northeastern Illinois and Eastern Iowa. We hold a leading deposit share in many of our markets in Central Illinois, which we define as a top three deposit share rank, providing the foundation for our strong deposit base. The stability provided by this low-cost funding is a key driver of our strong track record of financial performance. Below is a summary of our loan and deposit balances by geographic region.
| | | | | | | |
|---|---|---|---|---|---|---|
| | December 31, 2022 | December 31, 2021 | ||||
| Total loans | | (dollars in thousands) | ||||
| Illinois by metropolitan and micropolitan statistical areas | | | | | | |
| Bloomington-Normal | | $ | 499,477 | | $ | 527,161 |
| Champaign-Urbana | | | 235,537 | | | 191,646 |
| Chicago | | | 1,294,327 | | | 1,196,605 |
| Lincoln | | | 76,690 | | | 87,153 |
| Ottawa-Peru | | | 94,516 | | | 101,117 |
| Peoria | | | 117,795 | | | 123,143 |
| Total Illinois | | | 2,318,342 | | | 2,226,825 |
| Iowa | | | 301,911 | | | 272,864 |
| Total loans | | $ | 2,620,253 | | $ | 2,499,689 |
| | | | | | | |
| Total deposits | | | | | | |
| Illinois by metropolitan and micropolitan statistical areas | | | | | | |
| Bloomington-Normal | | $ | 857,988 | | $ | 887,587 |
| Champaign-Urbana | | | 218,291 | | | 203,899 |
| Chicago | | | 1,216,423 | | | 1,237,486 |
| Lincoln | | | 179,923 | | | 203,098 |
| Ottawa-Peru | | | 385,117 | | | 407,156 |
| Peoria | | | 597,711 | | | 610,155 |
| Total Illinois | | | 3,455,453 | | | 3,549,381 |
| Iowa | | | 131,571 | | | 188,804 |
| Total deposits | | $ | 3,587,024 | | $ | 3,738,185 |
49
Table of Contents
Acquisitions
The Company incurred the following pre-tax acquisition expenses during the years ended December 31:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | | 2022 | | 2021 | | 2020 | |||
| | | (dollars in thousands) | |||||||
| Salaries | | $ | — | | $ | 65 | | $ | — |
| Furniture and equipment | | | — | | | 18 | | | — |
| Data processing | | | 304 | | | 355 | | | — |
| Marketing and customer relations | | | — | | | 12 | | | — |
| Loan collection and servicing | | | — | | | 11 | | | — |
| Legal fees and other noninterest expense | | | 788 | | | 955 | | | — |
| Total acquisition-related expenses | | $ | 1,092 | | | 1,416 | | $ | — |
Town and Country Financial Corporation
On February 1, 2023, HBT Financial completed its acquisition of Town and Country Financial Corporation (“Town and Country”), the holding company for Town and Country Bank. The acquisition of Town and Country further enhanced HBT Financial’s footprint in Central Illinois and expanded our footprint into metro-east St. Louis. At the time of acquisition, Town and Country Bank operated ten full-service branch locations which began operating as branches of Heartland Bank. The core system conversion is expected to occur in April 2023.
As of December 31, 2022, Town and Country Bank had total assets of $923.1 million, total loans of $662.0 million, and total deposits of $762.2 million. This acquisition is a subsequent event and the financial results of Town and Country are not recognized in this Form 10-K.
Total consideration consisted of 3.4 million shares of HBT Financial’s common stock and $38.0 million in cash. Based upon the closing price of HBT Financial common stock of $21.12 on February 1, 2023, the aggregate consideration was approximately $109.4 million.
NXT Bancorporation, Inc.
On October 1, 2021, HBT Financial completed its acquisition of NXT Bancorporation, Inc. (“NXT”), the holding company for NXT Bank. The acquisition expanded our footprint into Eastern Iowa with four locations that began operating as branches of Heartland Bank following the merger and system conversion of NXT Bank into Heartland Bank in December 2021. After considering business combination accounting adjustments, NXT added total assets of $234.1 million, total loans of $194.6 million, and total deposits of $181.6 million.
Total consideration consisted of 1.8 million shares of HBT Financial’s common stock and $10.6 million in cash. Based upon the closing price of HBT Financial common stock of $16.27 on October 1, 2021, the aggregate consideration was approximately $39.9 million. Goodwill of $5.7 million was recorded in the acquisition.
The acquisition of NXT provided an opportunity to utilize our excess liquidity at the time to replace NXT’s higher cost funding. Additionally, Heartland Bank’s broader range of products and services and greater ability to meet larger borrowing needs provides an opportunity to expand NXT customer relationships.
50
Table of Contents
Branch Rationalization Plan
In April 2021, the Company made plans to close or consolidate six branches. One branch was consolidated during the second quarter of 2021, and the remaining five branches were closed during the third quarter of 2021. The Company estimated annual pre-tax cost savings, net of associated revenue impacts, related to the branch rationalization plan to be approximately $1.1 million.
The Company incurred the following pre-tax branch closure costs during the year ended December 31, 2021 (dollars in thousands):
| | | | |
|---|---|---|---|
| NONINTEREST INCOME | | | |
| Gains (losses) on other assets | | $ | (682) |
| | | | |
| NONINTEREST EXPENSE | | | |
| Salaries | | | 53 |
| Marketing and customer relations | | | 6 |
| Legal fees and other noninterest expense | | | 7 |
| Total noninterest expense | | | 66 |
| Total branch closure costs | | $ | 748 |
Additionally, the Company recognized a net gain on sales of closed branch premises of $0.1 million during the year ended December 31, 2022.
Paycheck Protection Program Loans
During 2021 and 2020, we funded a total of $290.1 million of Paycheck Protection Program (“PPP”) loans. The vast majority of those loans have received full forgiveness, and outstanding PPP loans totaled $28 thousand as of December 31, 2022.
Income recognition for the fees collected at origination, net of associated origination costs, is deferred and recognized over the loan term on a level yield basis. Recognition of net deferred origination fees is accelerated upon loan forgiveness or repayment prior to contractual maturity. Net deferred origination fees on PPP loans recognized as taxable loan interest income totaled $1.5 million, $9.2 million, and $3.0 million during the years ended December 31, 2022, 2021, and 2020, respectively.
51
Table of Contents
FACTORS AFFECTING OUR RESULTS OF OPERATIONS
Economic Conditions
The Company's business and financial performance are affected by economic conditions generally in the U.S. and more directly in the Illinois and Iowa markets where we primarily operate. The significant economic factors that are most relevant to our business and our financial performance include the general economic conditions in the U.S. and in the Company's markets (including the effect of inflationary pressures and supply chain constraints), unemployment rates, real estate markets, and interest rates.
Interest Rates
Net interest income is our primary source of revenue. Net interest income is equal to the excess of interest income earned on interest earning assets (including discount accretion on purchased loans plus certain loan fees) over interest expense incurred on interest-bearing liabilities. The level of interest rates as well as the volume of interest-earning assets and interest-bearing liabilities both impact net interest income. Net interest income is also influenced by both the pricing and mix of interest-earning assets and interest-bearing liabilities which, in turn, are impacted by external factors such as local economic conditions, competition for loans and deposits, the monetary policy of the Federal Reserve and market interest rates.
The cost of our deposits and short-term wholesale borrowings is largely based on short-term interest rates, which are primarily driven by the Federal Reserve’s actions. The yields generated by our loans and securities are typically driven by short-term and long-term interest rates, which are set by the market and, to some degree, by the Federal Reserve’s actions. Our net interest income is therefore influenced by movements in such interest rates and the pace at which such movements occur. Generally, we expect increases in market interest rates will increase our net interest income and net interest margin in future periods, while decreases in market interest rates may decrease our net interest income and net interest margin in future periods.
Credit Trends
We focus on originating loans with appropriate risk/reward profiles. We have a detailed loan policy that guides our overall loan origination philosophy and a well-established loan approval process that requires experienced credit officers to approve larger loan relationships. Although we believe our loan approval and credit review processes are strengths that allow us to maintain a high quality loan portfolio, we recognize that credit trends in the markets in which we operate and in our loan portfolio can materially impact our financial condition and performance and that these trends are primarily driven by the economic conditions in our markets.
Competition
Our profitability and growth are affected by the highly competitive nature of the financial services industry. We compete with community banks in all our markets and, to a lesser extent, with money center banks, primarily in the Chicago MSA. Additionally, we compete with non-bank financial services companies, FinTechs and other financial institutions operating within the areas we serve. We compete by emphasizing personalized service and efficient decision-making tailored to individual needs. We do not rely on any individual, group, or entity for a material portion of our loans or our deposits. We continue to see increased competitive pressures on loan rates and terms which may affect our financial results in the future. We have also observed an increase in competition for deposits during 2022 with increases short-term market interest rates.
52
Table of Contents
Digital Banking
Throughout the banking industry, in-person branch traffic is expected to continue to decline as more customers turn to digital banking for routine banking transactions. The COVID-19 pandemic accelerated this transition, and in-person branch traffic is not expected to return to pre-pandemic levels. We plan to continue investing in our digital banking platforms, while maintaining an appropriately sized branch network. An inability to meet evolving customer expectations, with the appropriate level of security, for both digital and in-person banking may adversely affect our financial results in the future.
Regulatory Environment and Trends
We are subject to federal and state regulation and supervision, which continue to evolve as the legal and regulatory framework governing our operations continues to change. The current operating environment includes extensive regulation and supervision in areas such as consumer compliance, the Bank Secrecy Act and anti-money laundering compliance, risk management and internal audit. We anticipate that this environment of extensive regulation and supervision will continue for the industry. As a result, changes in the regulatory environment may result in additional costs for additional compliance, risk management and audit personnel or professional fees associated with advisors and consultants.
FACTORS AFFECTING COMPARABILITY OF FINANCIAL RESULTS
JOBS Act Accounting Election
We qualify as an “emerging growth company” under the JOBS Act. The JOBS Act permits us 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 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. We have elected to use the extended transition period until we are no longer an emerging growth company or until we choose to affirmatively and irrevocably opt out of the extended transition period. As a result, our financial statements may not be comparable to companies that comply with new or revised accounting pronouncements applicable to public companies.
53
Table of Contents
RESULTS OF OPERATIONS
Overview of Recent Financial Results
The following table presents selected financial results and measures for the years ended December 31.
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | As of or for the Year Ended December 31, | | ||||||||
| | 2022 | 2021 | 2020 | | ||||||
| | (dollars in thousands, except per share amounts) | | ||||||||
| Total interest and dividend income | | $ | 153,054 | | $ | 128,223 | | $ | 124,065 | |
| Total interest expense | | | 7,180 | | | 5,820 | | | 6,460 | |
| Net interest income | | | 145,874 | | | 122,403 | | | 117,605 | |
| Provision for loan losses | | | (706) | | | (8,077) | | | 10,532 | |
| Net interest income after provision for loan losses | | | 146,580 | | | 130,480 | | | 107,073 | |
| Total noninterest income | | | 34,717 | | | 37,328 | | | 34,456 | |
| Total noninterest expense | | | 105,107 | | | 91,246 | | | 91,956 | |
| Income before income tax expense | | | 76,190 | | | 76,562 | | | 49,573 | |
| Income tax expense | | | 19,734 | | | 20,291 | | | 12,728 | |
| Net income | | $ | 56,456 | | $ | 56,271 | | $ | 36,845 | |
| | | | | | | | | | | |
| Adjusted net income (1) | | 55,805 | | 56,840 | | 39,734 | | |||
| | | | | | | | | | | |
| Net interest income (tax-equivalent basis) (1) (2) | | $ | 148,373 | | $ | 124,431 | | $ | 119,548 | |
| | | | | | | | | | | |
| Share and Per Share Information | | | | | ||||||
| Earnings per share - Diluted | | $ | 1.95 | | $ | 2.02 | | $ | 1.34 | |
| Adjusted earnings per share - Diluted (1) | | 1.93 | | 2.04 | | 1.44 | | |||
| | | | | | | | | | | |
| Weighted average shares of common stock outstanding | | 28,853,697 | | 27,795,806 | | 27,457,306 | | |||
| | | | | | | | | | | |
| Summary Ratios | | | | | ||||||
| Net interest margin | | 3.54 | % | 3.18 | % | 3.54 | % | |||
| Net interest margin (tax-equivalent basis) (1) (2) | | 3.60 | | 3.23 | | 3.60 | | |||
| Yield on loans | | | 4.91 | | | 4.68 | | | 4.69 | |
| Yield on interest-earning assets | | | 3.72 | | | 3.33 | | | 3.74 | |
| Cost of interest-bearing liabilities | | | 0.26 | | | 0.23 | | | 0.29 | |
| Cost of total deposits | | 0.07 | | 0.07 | | 0.14 | | |||
| Cost of funds | | | 0.19 | | | 0.16 | | | 0.21 | |
| | | | | | | | | | | |
| Efficiency ratio | | 57.72 | % | 56.46 | % | 59.66 | % | |||
| Efficiency ratio (tax-equivalent basis) (1) (2) | | 56.93 | | 55.76 | | 58.91 | | |||
| | | | | | | | | | | |
| Return on average assets | | 1.32 | % | 1.41 | % | 1.07 | % | |||
| Return on average stockholders' equity | | 14.73 | | 14.81 | | 10.51 | | |||
| Return on average tangible common equity (1) | | 16.02 | | 15.95 | | 11.38 | | |||
| | | | | | | | | | | |
| Adjusted return on average assets (1) | | 1.31 | % | 1.43 | % | 1.15 | % | |||
| Adjusted return on average stockholders' equity (1) | | 14.56 | | 14.95 | | 11.33 | | |||
| Adjusted return on average tangible common equity (1) | | 15.83 | | 16.12 | | 12.28 | |
| Column 1 | Column 2 |
|---|---|
| (1) | See "Non-GAAP Financial Information" for reconciliation of non-GAAP measures to their most closely comparable GAAP measures. |
| Column 1 | Column 2 |
|---|---|
| (2) | On a tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%. |
54
Table of Contents
Comparison of the Year Ended December 31, 2022 to the Year Ended December 31, 2021
For the year ended December 31, 2022, net income was $56.5 million increasing by $0.2 million, or 0.3%, when compared to net income for the year ended December 31, 2021. Notable changes include the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | A $23.5 million increase in net interest income, primarily attributable to higher average balances of interest-earning assets following the NXT acquisition in the fourth quarter of 2021, a more favorable asset mix, and higher yields on interest-earning assets which more than offset a $7.7 million decrease in PPP loan fees recognized as loan interest income; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | A $13.9 million increase in noninterest expense, primarily reflecting accruals totaling $8.2 million related to pending legal matters and a higher base level of noninterest expense following the NXT acquisition; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | A negative provision for loan losses of $0.7 million was recognized during the year ended December 31, 2022, compared to a negative provision for loan losses of $8.1 million during the year ended December 31, 2021; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | A $4.4 million decrease in gains on sale of mortgage loans, primarily attributable to a lower level of mortgage refinancing activity due to increases in market interest rates. |
Net Interest Income
Net interest income equals the excess of interest income on interest earning assets (including discount accretion on acquired loans plus certain loan fees) over interest expense incurred on interest-bearing liabilities. Interest rate spread and net interest margin are utilized to measure and explain changes in net interest income. Interest rate spread is the difference between the yield on interest-earning assets and the rate paid for interest-bearing liabilities that fund those assets. The net interest margin is expressed as the percentage of net interest income to average interest-earning assets. The net interest margin exceeds the interest rate spread because noninterest-bearing sources of funds, principally noninterest-bearing demand deposits and stockholders’ equity, also support interest-earning assets.
55
Table of Contents
The following tables set forth average balances, average yields and costs, and certain other information for the years ended December 31, 2022, 2021, and 2020. Average balances are daily average balances. Nonaccrual loans are included in the computation of average balances but have been reflected in the table as loans carrying a zero yield. The yields set forth below include the effect of deferred fees and costs, discounts and premiums, and purchase accounting adjustments that are accreted or amortized to interest income or expense.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended | |||||||||||||||||||||||
| | December 31, 2022 | | December 31, 2021 | December 31, 2020 | | ||||||||||||||||||||
| | Average | | | | Average | | | | Average | | | | | ||||||||||||
| | Balance | | Interest | Yield/Cost | | Balance | | Interest | | Yield/Cost | Balance | | Interest | Yield/Cost | | ||||||||||
| | (dollars in thousands) | | |||||||||||||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
| Loans | | $ | 2,514,549 | | $ | 123,478 | 4.91 | % | $ | 2,271,544 | | $ | 106,284 | 4.68 | % | $ | 2,245,093 | | $ | 105,196 | 4.69 | % | |||
| Securities | | 1,403,016 | | 27,937 | 1.99 | | | 1,148,900 | | 21,348 | 1.86 | | 789,062 | | 17,875 | 2.27 | | ||||||||
| Deposits with banks | | 197,030 | | 1,541 | 0.78 | | | 422,828 | | 527 | 0.12 | | 282,130 | | 938 | 0.33 | | ||||||||
| Other | | 3,529 | | 98 | 2.77 | | | 3,201 | | 64 | 2.01 | | 2,479 | | 56 | 2.28 | | ||||||||
| Total interest-earning assets | | 4,118,124 | | $ | 153,054 | 3.72 | % | | 3,846,473 | | $ | 128,223 | 3.33 | % | 3,318,764 | | $ | 124,065 | 3.74 | % | |||||
| Allowance for loan losses | | (24,703) | | | | | | | | (27,999) | | | | | | | (27,661) | | | | | | | ||
| Noninterest-earning assets | | 176,452 | | | | | | | | 162,064 | | | | | | | 156,397 | | | | | | | ||
| Total assets | | $ | 4,269,873 | | | | | | | $ | 3,980,538 | | | | | | | $ | 3,447,500 | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest-bearing deposits: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest-bearing demand | | $ | 1,141,402 | | $ | 607 | 0.05 | % | $ | 1,024,888 | | $ | 518 | 0.05 | % | $ | 873,060 | | $ | 647 | 0.07 | % | |||
| Money market | | 582,514 | | 813 | 0.14 | | | 521,366 | | 437 | 0.08 | | 474,033 | | 697 | 0.15 | | ||||||||
| Savings | | 650,385 | | 208 | 0.03 | | | 595,887 | | 188 | 0.03 | | 477,260 | | 196 | 0.04 | | ||||||||
| Time | | 283,232 | | 883 | 0.31 | | | 295,788 | | 1,329 | 0.45 | | 317,308 | | 2,681 | 0.84 | | ||||||||
| Total interest-bearing deposits | | 2,657,533 | | 2,511 | 0.09 | | | 2,437,929 | | 2,472 | 0.10 | | 2,141,661 | | 4,221 | 0.20 | | ||||||||
| Securities sold under agreements to repurchase | | 51,554 | | 36 | 0.07 | | | 50,104 | | 34 | 0.07 | | 49,714 | | 48 | 0.10 | | ||||||||
| Borrowings | | 26,468 | | 967 | 3.65 | | | 1,653 | | 9 | 0.54 | | 1,080 | | 2 | 0.22 | | ||||||||
| Subordinated notes | | | 39,355 | | | 1,879 | | 4.77 | | | 39,275 | | | 1,879 | | 4.78 | | | 12,869 | | | 616 | | 4.79 | |
| Junior subordinated debentures issued to capital trusts | | 37,746 | | 1,787 | 4.73 | | | 37,680 | | 1,426 | 3.79 | | 37,613 | | 1,573 | 4.18 | | ||||||||
| Total interest-bearing liabilities | | 2,812,656 | | $ | 7,180 | 0.26 | % | | 2,566,641 | | $ | 5,820 | 0.23 | % | 2,242,937 | | $ | 6,460 | 0.29 | % | |||||
| Noninterest-bearing deposits | | 1,051,187 | | | | | | 1,004,757 | | | | | 807,864 | | | | | ||||||||
| Noninterest-bearing liabilities | | 22,724 | | | | | | 29,060 | | | | | 45,996 | | | | | ||||||||
| Total liabilities | | 3,886,567 | | | | | | 3,600,458 | | | | | 3,096,797 | | | | | ||||||||
| Stockholders' Equity | | 383,306 | | | | | | 380,080 | | | | | 350,703 | | | | | ||||||||
| Total liabilities and stockholders’ equity | | $ | 4,269,873 | | | | | $ | 3,980,538 | | | | | $ | 3,447,500 | | | | | ||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net interest income/Net interest margin (1) | | | | | $ | 145,874 | | 3.54 | % | | | | $ | 122,403 | | 3.18 | % | | | | $ | 117,605 | | 3.54 | % |
| Tax-equivalent adjustment (2) | | | | | 2,499 | | 0.06 | | | | | 2,028 | | 0.05 | | | | | 1,943 | | 0.06 | | |||
| Net interest income (tax-equivalent basis)/ Net interest margin (tax-equivalent basis) (2) (3) | | | | | $ | 148,373 | | 3.60 | % | | | | $ | 124,431 | | 3.23 | % | | | $ | 119,548 | | 3.60 | % | |
| Net interest rate spread (4) | | | | | | 3.46 | % | | | | | | 3.10 | % | | | | | 3.45 | % | |||||
| Net interest-earning assets (5) | | $ | 1,305,468 | | | | | | $ | 1,279,832 | | | | | | $ | 1,075,827 | | | | | | |||
| Ratio of interest-earning assets to interest-bearing liabilities | | 1.46 | | | | | | 1.50 | | | | | 1.48 | | | | | ||||||||
| Cost of total deposits | | | | | | 0.07 | % | | | | | | 0.07 | % | | | | | 0.14 | % | |||||
| Cost of funds | | | | | | | | 0.19 | | | | | | | | 0.16 | | | | | | | | 0.21 | |
| Column 1 | Column 2 |
|---|---|
| (1) | Net interest margin represents net interest income divided by average total interest-earning assets. |
| Column 1 | Column 2 |
|---|---|
| (2) | On a tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%. |
| Column 1 | Column 2 |
|---|---|
| (3) | See "Non-GAAP Financial Information" for reconciliation of non-GAAP measures to their most closely comparable GAAP measures. |
| Column 1 | Column 2 |
|---|---|
| (4) | Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities. |
| Column 1 | Column 2 |
|---|---|
| (5) | Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities. |
56
Table of Contents
The following table sets forth the components of loan interest income and their contributions to the total yield on loans.
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | ||||||||||||||
| | | 2022 | | 2021 | | 2020 | | |||||||||
| | | | | | Yield | | | | | Yield | | | | | Yield | |
| | | Interest | | Contribution | | Interest | | Contribution | | Interest | | Contribution | | |||
| | | (dollars in thousands) | | |||||||||||||
| Contractual interest | | $ | 113,775 | | 4.52 | % | $ | 90,647 | | 3.99 | % | $ | 96,543 | | 4.30 | % |
| Loan fees (excluding PPP loans) | | | 4,454 | | 0.18 | | | 3,840 | | 0.17 | | | 3,926 | | 0.19 | |
| PPP loan fees | | | 1,488 | | 0.06 | | | 9,181 | | 0.40 | | | 2,953 | | 0.13 | |
| Accretion of acquired loan discounts | | | 933 | | 0.04 | | | 1,102 | | 0.05 | | | 724 | | 0.03 | |
| Nonaccrual interest recoveries | | | 2,828 | | 0.11 | | | 1,514 | | 0.07 | | | 986 | | 0.04 | |
| Net cash flow hedge earnings | | | — | | — | | | — | | — | | | 64 | | — | |
| Total loan interest income | | $ | 123,478 | | 4.91 | % | $ | 106,284 | | 4.68 | % | $ | 105,196 | | 4.69 | % |
The following table sets forth the components of net interest income and their contributions to the net interest margin.
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | ||||||||||||||
| | | 2022 | 2021 | | 2020 | | ||||||||||
| | | | | Net Interest | | | | Net Interest | | | | Net Interest | | |||
| | | | | Margin | | | | | Margin | | | | Margin | | ||
| | | Interest | Contribution | | Interest | | Contribution | | Interest | Contribution | | |||||
| | | (dollars in thousands) | | |||||||||||||
| Interest income: | | | | | | | | | | | | | | | | |
| Contractual interest on loans | | $ | 113,775 | 2.76 | % | $ | 90,647 | 2.35 | % | $ | 96,543 | 2.91 | % | |||
| Contractual interest on securities | | 34,896 | 0.85 | | | 28,426 | 0.74 | | 22,920 | 0.69 | | |||||
| Contractual interest on deposits with banks | | 1,541 | 0.04 | | | 530 | 0.01 | | 938 | 0.03 | | |||||
| Loan fees (excluding PPP loans) | | 4,454 | 0.11 | | | 3,840 | 0.10 | | 3,926 | 0.12 | | |||||
| PPP loan fees | | | 1,488 | | 0.04 | | | 9,181 | | 0.24 | | | 2,953 | | 0.09 | |
| Accretion of acquired loan discounts | | 933 | 0.02 | | | 1,102 | 0.03 | | 724 | 0.02 | | |||||
| Nonaccrual interest recoveries | | | 2,828 | 0.07 | | | 1,514 | 0.04 | | 986 | 0.03 | | ||||
| Securities amortization, net | | (6,959) | (0.17) | | | (7,066) | (0.18) | | (5,045) | (0.15) | | |||||
| Other | | 98 | — | | | 49 | — | | 120 | — | | |||||
| Total interest income | | 153,054 | 3.72 | | | 128,223 | 3.33 | | 124,065 | 3.74 | | |||||
| | | | | | | | | | | | | | | | | |
| Interest expense: | | | | | | |||||||||||
| Contractual interest on deposits | | 2,687 | 0.07 | | | 2,541 | 0.07 | | 4,201 | 0.13 | | |||||
| Contractual interest on other interest-bearing liabilities | | 4,398 | 0.11 | | | 2,903 | 0.07 | | 1,846 | 0.06 | | |||||
| Other | | 95 | — | | | 376 | 0.01 | | 413 | 0.01 | | |||||
| Total interest expense | | 7,180 | 0.18 | | | 5,820 | 0.15 | | 6,460 | 0.20 | | |||||
| Net interest income | | 145,874 | 3.54 | | | 122,403 | 3.18 | | 117,605 | 3.54 | | |||||
| Tax equivalent adjustment (1) | | 2,499 | 0.06 | | | 2,028 | 0.05 | | 1,943 | 0.06 | | |||||
| Net interest income (tax equivalent) (1) (2) | | $ | 148,373 | 3.60 | % | $ | 124,431 | 3.23 | % | $ | 119,548 | 3.60 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | On a tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%. |
| Column 1 | Column 2 |
|---|---|
| (2) | See "Non-GAAP Financial Information" for reconciliation of non-GAAP measures to their most closely comparable GAAP measures. |
57
Table of Contents
Rate/Volume Analysis
The following table sets forth the dollar amount of changes in interest income and interest expense for the major categories of our interest-earning assets and interest-bearing liabilities. Information is provided for each category of interest-earning assets and interest-bearing liabilities with respect to changes attributable to volume (i.e., changes in average balances multiplied by the prior-period average rate), and changes attributable to rate (i.e., changes in average rate multiplied by prior-period average balances). For purposes of this table, changes attributable to both volume and rate that cannot be segregated have been allocated proportionately to the change due to volume and the change due to rate.
| | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, 2022 | | Year Ended December 31, 2021 | ||||||||||||||
| | vs. | vs. | ||||||||||||||||
| | Year Ended December 31, 2021 | Year Ended December 31, 2020 | ||||||||||||||||
| | Increase (Decrease) Due to | | | | Increase (Decrease) Due to | | | | ||||||||||
| | Volume | Rate | Total | Volume | Rate | Total | ||||||||||||
| | (dollars in thousands) | |||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | |
| Loans | | $ | 11,755 | | $ | 5,439 | | $ | 17,194 | | $ | 1,238 | | $ | (150) | | $ | 1,088 |
| Securities | | 4,977 | | 1,612 | | 6,589 | | 7,100 | | (3,627) | | 3,473 | ||||||
| Deposits with banks | | (418) | | 1,432 | | 1,014 | | 338 | | (749) | | (411) | ||||||
| Other | | 7 | | 27 | | 34 | | 15 | | (7) | | 8 | ||||||
| Total interest-earning assets | | 16,321 | | 8,510 | | 24,831 | | 8,691 | | (4,533) | | 4,158 | ||||||
| | | | | | | | | | | | | | | | | | | |
| Interest-bearing liabilities: | | | | | | | ||||||||||||
| Interest-bearing deposits: | | | | | | | ||||||||||||
| Interest-bearing demand | | 61 | | 28 | | 89 | | 100 | | (229) | | (129) | ||||||
| Money market | | 56 | | 320 | | 376 | | 64 | | (324) | | (260) | ||||||
| Savings | | 17 | | 3 | | 20 | | 43 | | (51) | | (8) | ||||||
| Time | | (54) | | (392) | | (446) | | (171) | | (1,181) | | (1,352) | ||||||
| Total interest-bearing deposits | | 80 | | (41) | | 39 | | 36 | | (1,785) | | (1,749) | ||||||
| Securities sold under agreements to repurchase | | 1 | | 1 | | 2 | | — | | (14) | | (14) | ||||||
| Borrowings | | 694 | | 264 | | 958 | | 1 | | 6 | | 7 | ||||||
| Subordinated notes | | | 4 | | | (4) | | | — | | | 1,264 | | | (1) | | | 1,263 |
| Junior subordinated debentures issued to capital trusts | | 3 | | 358 | | 361 | | 3 | | (150) | | (147) | ||||||
| Total interest-bearing liabilities | | 782 | | 578 | | 1,360 | | 1,304 | | (1,944) | | (640) | ||||||
| Change in net interest income | | $ | 15,539 | | $ | 7,932 | | $ | 23,471 | | $ | 7,387 | | $ | (2,589) | | $ | 4,798 |
Comparison of the Year Ended December 31, 2022 to the Year Ended December 31, 2021
For the year ended December 31, 2022, net interest income was $145.9 million, increasing $23.5 million, or 19.2%, when compared to the year ended December 31, 2021. The increase is primarily attributable to higher average balances of interest-earning assets following the NXT acquisition and a more favorable asset mix. These balance changes, as well as higher yields on interest-earning assets driven by recent increases in benchmark interest rates, more than offset a $7.7 million decrease in PPP loan fees recognized as loan interest income.
Net interest margin increased to 3.54% for the year ended December 31, 2022 compared to 3.18% for the year ended December 31, 2021. The contribution of PPP loans to net interest margin decreased to 4 basis points during the year ended December 31, 2022 from 24 basis points during the year ended December 31, 2021. This decrease was more than offset by an increase in contractual interest on loans, driven by recent increases in benchmark interest rates.
58
Table of Contents
The quarterly net interest margins were as follows:
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| | 2022 | 2021 | 2020 | ||||
| Three months ended: | | | | | | | |
| March 31 | 3.08 | % | 3.25 | % | 4.03 | % | |
| June 30 | 3.34 | | 3.14 | | 3.51 | | |
| September 30 | 3.65 | | 3.18 | | 3.39 | | |
| December 31 | 4.10 | | 3.17 | | 3.31 | |
In March 2020, the Federal Open Markets Committee (“FOMC”), in response to the economic downturn caused by the COVID-19 pandemic, lowered the target range for the federal funds rate to 0% to 0.25% and announced the Federal Reserve would substantially increase its Treasury and agency mortgage-backed securities holdings. This resulted in a historically low interest rate environment which lasted through the rest of 2020 and into 2021, putting downward pressure on our net interest margin.
In 2021, the FOMC began to taper the pace of its security purchases, and, in March 2022, the FOMC raised the target range for the federal funds rate to 0.25% to 0.50%. Since March 2022, the FOMC has raised the target range for the federal funds rate several times, setting the target range for the federal funds rate to 4.50% to 4.75% at the February 2023 meeting and indicating that the Federal Reserve will continue reducing its security holdings.
As a result of these developments, market interest rates rose during 2022 which has led to improvements in our net interest margin. In general, we believe that increases in market interest rates will lead to improved net interest margins while decreases in market interest rates will result in lower net interest margins. Additionally, these recent increases in market interest rates have increased competition for deposits. As a result, we expect deposit costs to increase during 2023 and deposits balances may decrease and be replaced by higher cost funding sources, such as FHLB advances, brokered deposits, or other wholesale funding.
Provision for Loan Losses
Provisions for loan losses are charged to operations in order to maintain the allowance for loan losses at a level we consider necessary to absorb probable incurred credit losses in the loan portfolio. In determining the level of the allowance for loan losses, management considers past and current loss experience, evaluations of collateral, current economic conditions, volume and type of lending, adverse situations that may affect a borrower’s ability to repay a loan and the levels of nonperforming and other classified loans. The amount of the allowance is based on estimates and the ultimate losses may vary from such estimates as more information becomes available or as events change. We assess the allowance for loan losses on a quarterly basis and make provisions for loan losses in order to maintain the allowance. The provision for loan losses is a function of the allowance for loan loss methodology we use to determine the appropriate level of the allowance for inherent loan losses after accounting for net charge-offs (recoveries).
Credit losses in our loan portfolio are highly dependent on the economic conditions in the communities that we serve. The broad deterioration in economic conditions initially caused by the COVID-19 pandemic adversely affected the communities that we serve beginning in 2020. As a result, our allowance for loan losses initially increased at the onset of the COVID-19 pandemic, remained elevated during the remainder of 2020, and then gradually returned to near pre-pandemic levels during 2021 as economic conditions improved in our market areas. During 2022, our allowance for loan losses as a percentage of total loans remained relatively stable, primarily due to the stable economic conditions observed, as well as the low level of nonperforming loans maintained, throughout 2022. Potential deterioration of economic conditions, whether due to the COVID-19 pandemic or other factors, may lead to higher credit losses and adversely impact our financial condition and results of operations.
59
Table of Contents
On January 1, 2023, the Company adopted ASU 2016-13 (Topic 326), Measurement of Credit Losses on Financial Instruments, commonly referenced as the Current Expected Credit Loss (“CECL”) standard. Management is finalizing macroeconomic conditions and forecast assumptions to be used in our CECL model; however, we expect the initial allowance for credit losses and the reserve for unfunded commitments together to be approximately 30% to 50% above the existing allowance for loan loss levels. When finalized, this one-time increase will be recorded, net of tax, as an adjustment to beginning retained earnings. Ongoing impacts of the CECL methodology will be dependent upon changes in economic conditions and forecasts, the credit quality of our loan portfolio, originated and acquired loan portfolio composition, portfolio duration, and other factors.
Comparison of the Year Ended December 31, 2022 to the Year Ended December 31, 2021
The Company recorded a negative provision for loan losses of $0.7 million during the year ended December 31, 2022, compared to a negative provision for loan losses of $8.1 million during the year ended December 31, 2021. During the year ended December 31, 2022, net recoveries of $2.1 million were mostly offset by a $1.4 million increase in required reserves, which included a $0.7 million increase in specific reserves on loans individually evaluated for impairment.
Noninterest Income
The following table outlines the amount of and changes to the various noninterest income line items as of the dates indicated.
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||||||||
| | | 2022 | $ Change | 2021 | $ Change | | 2020 | ||||||||
| | | (dollars in thousands) | |||||||||||||
| Card income | | $ | 10,329 | | $ | 595 | | $ | 9,734 | | $ | 1,647 | | $ | 8,087 |
| Wealth management fees | | | 9,155 | | | 771 | | | 8,384 | | 1,147 | | 7,237 | ||
| Service charges on deposit accounts | | | 7,072 | | | 992 | | | 6,080 | | 93 | | 5,987 | ||
| Mortgage servicing | | | 2,609 | | | (216) | | | 2,825 | | (153) | | 2,978 | ||
| Mortgage servicing rights fair value adjustment | | | 2,153 | | | 463 | | | 1,690 | | 4,274 | | (2,584) | ||
| Gains on sale of mortgage loans | | | 1,461 | | | (4,385) | | | 5,846 | | (2,989) | | 8,835 | ||
| Unrealized gains (losses) on equity securities | | | (414) | | | (521) | | | 107 | | 74 | | 33 | ||
| Gains (losses) on foreclosed assets | | | (314) | | | (624) | | | 310 | | 168 | | 142 | ||
| Gains (losses) on other assets | | | 136 | | | 859 | | | (723) | | (652) | | (71) | ||
| Income on bank owned life insurance | | | 164 | | | 123 | | | 41 | | 41 | | — | ||
| Other noninterest income | | | 2,366 | | | (668) | | | 3,034 | | (778) | | 3,812 | ||
| Total noninterest income | | $ | 34,717 | | $ | (2,611) | | $ | 37,328 | | $ | 2,872 | | $ | 34,456 |
Comparison of the Year Ended December 31, 2022 to the Year Ended December 31, 2021
Total noninterest income for the year ended December 31, 2022, was $34.7 million, a decrease of $2.6 million, or 7.0%, from the year ended December 31, 2021. Notable changes in noninterest income include the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | A $4.4 million decrease in gains on sale of mortgage loans, primarily attributable to a lower level of mortgage refinancing activity due to interest rate increases; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | A $1.0 million increase in service charges on deposit accounts; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | A $0.9 million improvement in gains (losses) on other assets, as the 2021 results include impairment losses of $0.7 million related to branches closed pursuant to our 2021 branch rationalization plan; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | A $0.8 million increase in wealth management fees, reflecting a $1.0 million increase in farm management and farmland brokerage fees; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | A $0.6 million increase in card income primarily due to increased debit and credit card transaction volume; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | A $0.5 million increase in the mortgage servicing rights fair value adjustment, primarily resulting from slower mortgage prepayment speed assumptions. |
60
Table of Contents
Noninterest Expense
The following table outlines the amount of and changes to the various noninterest expense line items as of the dates indicated.
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||||||||
| | | 2022 | $ Change | 2021 | $ Change | | 2020 | ||||||||
| | | (dollars in thousands) | |||||||||||||
| Salaries | | $ | 51,767 | | $ | 2,795 | | $ | 48,972 | | $ | (1,253) | | $ | 50,225 |
| Employee benefits | | | 8,325 | | | 1,812 | | | 6,513 | | (1,392) | | | 7,905 | |
| Occupancy of bank premises | | | 7,673 | | | 885 | | | 6,788 | | 208 | | | 6,580 | |
| Furniture and equipment | | | 2,476 | | | (200) | | | 2,676 | | 229 | | | 2,447 | |
| Data processing | | | 7,441 | | | 112 | | | 7,329 | | 587 | | | 6,742 | |
| Marketing and customer relations | | | 3,803 | | | 427 | | | 3,376 | | (100) | | | 3,476 | |
| Amortization of intangible assets | | | 873 | | | (181) | | | 1,054 | | (178) | | | 1,232 | |
| FDIC insurance | | | 1,164 | | | 121 | | | 1,043 | | 336 | | | 707 | |
| Loan collection and servicing | | | 1,049 | | | (268) | | | 1,317 | | (438) | | | 1,755 | |
| Foreclosed assets | | | 293 | | | (615) | | | 908 | | 351 | | | 557 | |
| Other noninterest expense | | | 20,243 | | | 8,973 | | | 11,270 | | 940 | | | 10,330 | |
| Total noninterest expense | | $ | 105,107 | | $ | 13,861 | | $ | 91,246 | | $ | (710) | | $ | 91,956 |
Comparison of the Year Ended December 31, 2022 to the Year Ended December 31, 2021
Total noninterest expense for the year ended December 31, 2022, was $105.1 million, an increase of $13.9 million, or 15.2%, from the year ended December 31, 2021. Notable changes in noninterest expense include following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Following the NXT acquisition on October 1, 2021, there was a higher base level of noninterest expense, primarily related to personnel costs and branch operations; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | A $9.0 million increase in other noninterest expense, primarily attributable to accruals totaling $8.2 million related to pending legal matters included in the 2022 results; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | The $1.8 million increase in employee benefits expenses also included accelerated recognition of $0.6 million of stock compensation expense during February 2022 as a result of a modification to all outstanding restricted stock unit and performance restricted stock unit agreements to address treatment upon retirement. Total compensation costs related to the modified agreements remains the same, and stock compensation expense in periods subsequent to the modification are reduced as a result. The net impact of this modification was a $0.4 million increase in stock compensation expense during the year ended December 31, 2022; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | A $0.6 million decrease in foreclosed assets expense, primarily due to fewer foreclosed properties held during 2022 relative to 2021. |
See “Note 23 – Commitments and Contingencies – Legal Contingencies” to the consolidated financial statements for additional information regarding certain legal actions and litigation to which we are subject, including a discussion of potential losses and related accruals.
Income Taxes
Comparison of the Year Ended December 31, 2022 to the Year Ended December 31, 2021
We recorded income tax expense of $19.7 million, or a 25.9% effective tax rate, during the year ended December 31, 2022 compared to $20.3 million, or a 26.5% effective tax rate during the year ended December 31, 2021. The effective income tax rate was lower than the combined federal and state statutory rate primarily due to tax exempt interest income. The slight decrease in effective tax rate was primarily due to slightly higher federally tax exempt interest income and slightly lower state income taxes.
61
Table of Contents
FINANCIAL CONDITION
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, | | December 31, | | | | | | | ||
| | 2022 | 2021 | $ Change | % Change | | |||||||
| Consolidated Balance Sheet Information | | (dollars in thousands, except per share data) | | |||||||||
| Cash and cash equivalents | | $ | 114,159 | | $ | 409,268 | | $ | (295,109) | | (72.1) | % |
| Debt securities available-for-sale, at fair value | | 843,524 | | 942,168 | | (98,644) | | (10.5) | | |||
| Debt securities held-to-maturity | | 541,600 | | 336,185 | | 205,415 | | 61.1 | | |||
| Loans held for sale | | | 615 | | | 4,942 | | | (4,327) | | (87.6) | |
| | | | | | | | | | | | | |
| Loans, before allowance for loan losses | | | 2,620,253 | | | 2,499,689 | | | 120,564 | | 4.8 | |
| Less: allowance for loan losses | | | 25,333 | | | 23,936 | | | 1,397 | | 5.8 | |
| Loans, net of allowance for loan losses | | | 2,594,920 | | | 2,475,753 | | | 119,167 | | 4.8 | |
| | | | | | | | | | | | | |
| Goodwill | | | 29,322 | | | 29,322 | | | — | | — | |
| Core deposit intangible assets, net | | | 1,070 | | | 1,943 | | | (873) | | (44.9) | |
| Other assets | | | 161,524 | | | 114,673 | | | 46,851 | | 40.9 | |
| Total assets | | $ | 4,286,734 | | $ | 4,314,254 | | $ | (27,520) | | (0.6) | % |
| | | | | | | | | | | | | |
| Total deposits | | $ | 3,587,024 | | $ | 3,738,185 | | $ | (151,161) | | (4.0) | % |
| Securities sold under agreements to repurchase | | | 43,081 | | | 61,256 | | | (18,175) | | (29.7) | |
| Borrowings | | | 160,000 | | | — | | | 160,000 | | NM | |
| Subordinated notes | | | 39,395 | | | 39,316 | | | 79 | | 0.2 | |
| Junior subordinated debentures | | | 37,780 | | | 37,714 | | | 66 | | 0.2 | |
| Other liabilities | | | 45,822 | | | 25,902 | | | 19,920 | | 76.9 | |
| Total liabilities | | | 3,913,102 | | | 3,902,373 | | | 10,729 | | 0.3 | |
| Total stockholders' equity | | | 373,632 | | | 411,881 | | | (38,249) | | (9.3) | |
| Total liabilities and stockholders' equity | | $ | 4,286,734 | | $ | 4,314,254 | | $ | (27,520) | | (0.6) | % |
| | | | | | | | | | | | | |
| Tangible assets (1) | | $ | 4,256,342 | | $ | 4,282,989 | | $ | (26,647) | | (0.6) | % |
| Tangible common equity (1) | | 343,240 | | 380,616 | | (37,376) | | (9.8) | | |||
| | | | | | | | | | | | | |
| Core deposits (1) | | $ | 3,559,866 | | $ | 3,674,435 | | $ | (114,569) | | (3.1) | % |
| | | | | | | | | | | | | |
| Share and Per Share Information | | | | | | | | | | | | |
| Book value per share | | $ | 12.99 | | $ | 14.21 | | | | | | |
| Tangible book value per share (1) | | | 11.94 | | | 13.13 | | | | | | |
| | | | | | | | | | | | | |
| Shares of common stock outstanding | | | 28,752,626 | | | 28,986,061 | | | | | | |
| | | | | | | | | | | | | |
| Balance Sheet Ratios | | | | | | |||||||
| Loan to deposit ratio | | 73.05 | % | 66.87 | % | | | |||||
| Core deposits to total deposits (1) | | 99.24 | | 98.29 | | | | |||||
| Stockholders' equity to total assets | | 8.72 | | 9.55 | | | | |||||
| Tangible common equity to tangible assets (1) | | 8.06 | | 8.89 | | | |
| Column 1 | Column 2 |
|---|---|
| (1) | See "Non-GAAP Financial Information" for reconciliation of non-GAAP measures to their most comparable GAAP measures. |
NM Not meaningful.
62
Table of Contents
Total assets were $4.29 billion at December 31, 2022, a decrease of $27.5 million, or 0.6%, from December 31, 2021. Notable changes in our consolidated balance sheet include the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Excess liquidity, including excess cash held at December 31, 2021, was reinvested into debt securities, which increased by $106.8 million, and loans held for investment which increased $120.6 million; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Loans increased by $120.6 million despite a $29.5 million decrease in PPP loans due to forgiveness; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Total deposits decreased by $151.2 million, primarily due to lower balances maintained in noninterest-bearing business accounts and continued run-off of higher cost time deposits; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Borrowings, consisting of short-term FHLB advances, increased $160.0 million and were utilized to fund short-term liquidity needs; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Increases in market interest rates during 2022 drove a decrease in fair value of debt securities resulting in $105.5 million of unrealized losses in the available-for-sale portfolio and substantially contributing to a total decrease of $73.2 million in accumulated other comprehensive income (loss). |
Loan Portfolio
The following table sets forth the composition of the loan portfolio by category, excluding loans held-for-sale.
| | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, 2022 | | December 31, 2021 | | ||||||
| | Balance | Percent | | Balance | Percent | | |||||
| | | (dollars in thousands) | | ||||||||
| Commercial and industrial | | $ | 266,757 | 10.2 | % | $ | 286,946 | 11.5 | % | ||
| Agricultural and farmland | | 237,746 | 9.1 | | 247,796 | 9.9 | | ||||
| Commercial real estate - owner occupied | | 218,503 | 8.3 | | 234,544 | 9.4 | | ||||
| Commercial real estate - non-owner occupied | | 713,202 | 27.2 | | 684,023 | 27.4 | | ||||
| Multi-family | | 287,865 | 11.0 | | 263,911 | 10.5 | | ||||
| Construction and land development | | 360,824 | 13.8 | | 298,048 | 11.9 | | ||||
| One-to-four family residential | | 338,253 | 12.9 | | 327,837 | 13.1 | | ||||
| Municipal, consumer, and other | | 197,103 | 7.5 | | 156,584 | 6.3 | | ||||
| Loans, before allowance for loan losses | | 2,620,253 | 100.0 | % | 2,499,689 | 100.0 | % | ||||
| Allowance for loan losses | | (25,333) | | | (23,936) | | |||||
| Loans, net of allowance for loan losses | | $ | 2,594,920 | | | | $ | 2,475,753 | | ||
| | | | | | | | | | | | |
| PPP loans (included above) | | | | | | | | | | | |
| Commercial and industrial | | $ | 28 | | — | % | $ | 28,404 | | 1.1 | % |
| Agricultural and farmland | | — | | — | | 913 | | 0.1 | | ||
| Municipal, consumer, and other | | — | | — | | 171 | | — | | ||
| Total PPP loans | | $ | 28 | | — | % | $ | 29,488 | | 1.2 | % |
Loans, before allowance for loan losses were $2.62 billion at December 31, 2022, an increase of $120.6 million, or 4.8%, from December 31, 2021. Notable changes include the following:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Loan growth was partially offset by a $29.5 million decrease in PPP loans due to forgiveness; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Loan growth excluding PPP loans was predominantly in the Chicago metropolitan statistical area with balances in our Iowa and Central Illinois markets also increasing; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Our loan growth during 2022 was highest in the regulatory CRE categories, which includes construction and land development, commercial real estate – non-owner occupied, and multi-family loans. |
63
Table of Contents
Loan Portfolio Maturities
The following table summarizes the scheduled maturities of the loan portfolio as of December 31, 2022. Demand loans (loans having no stated repayment schedule or maturity) and overdraft loans are reported as being due in one year or less.
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | After 1 Year | After 5 Years | | | | |||||||||
| | | 1 Year | | Through | | Through | | After | | | |||||
| December 31, 2022 | | or Less | | 5 Years | | 15 Years | | 15 Years | | Total | |||||
| | (dollars in thousands) | ||||||||||||||
| Commercial and industrial | | $ | 162,152 | | $ | 89,361 | | $ | 15,244 | | $ | — | | $ | 266,757 |
| Agricultural and farmland | | 94,041 | | 103,323 | | 37,211 | | | 3,171 | | 237,746 | ||||
| Commercial real estate - owner occupied | | 15,778 | | 132,718 | | 67,760 | | | 2,247 | | 218,503 | ||||
| Commercial real estate - non-owner occupied | | 83,519 | | 423,430 | | 205,747 | | | 506 | | 713,202 | ||||
| Multi-family | | 27,604 | | 197,005 | | 63,256 | | | — | | 287,865 | ||||
| Construction and land development | | 191,601 | | 151,082 | | 17,919 | | | 222 | | 360,824 | ||||
| One-to-four family residential | | 69,624 | | 129,703 | | 72,762 | | | 66,164 | | 338,253 | ||||
| Municipal, consumer, and other | | 90,085 | | 17,533 | | 69,584 | | | 19,901 | | 197,103 | ||||
| Total | | $ | 734,404 | | $ | 1,244,155 | | $ | 549,483 | | $ | 92,211 | | $ | 2,620,253 |
The following table summarizes loans maturing after one year, segregated into variable and fixed interest rates.
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | Variable Interest Rates | | | | |||||||||||
| | | Repricing | | Repricing | | Total | | Predetermined | | | |||||
| | | 1 Year | | After | | Variable | | (Fixed) | | | |||||
| December 31, 2022 | | or Less | | 1 Year | | Interest Rates | | Interest Rates | | Total | |||||
| | (dollars in thousands) | ||||||||||||||
| Commercial and industrial | | $ | 25,953 | | $ | 17 | | $ | 25,970 | | $ | 78,635 | | $ | 104,605 |
| Agricultural and farmland | | 7,568 | | 5,798 | | 13,366 | | | 130,339 | | 143,705 | ||||
| Commercial real estate - owner occupied | | 30,113 | | 18,447 | | 48,560 | | | 154,165 | | 202,725 | ||||
| Commercial real estate - non-owner occupied | | 74,175 | | 14,615 | | 88,790 | | | 540,893 | | 629,683 | ||||
| Multi-family | | 17,689 | | 3,550 | | 21,239 | | | 239,022 | | 260,261 | ||||
| Construction and land development | | 87,961 | | 738 | | 88,699 | | | 80,524 | | 169,223 | ||||
| One-to-four family residential | | 68,152 | | 27,734 | | 95,886 | | | 172,743 | | 268,629 | ||||
| Municipal, consumer, and other | | 31,209 | | 11,680 | | 42,889 | | | 64,129 | | 107,018 | ||||
| Total | | $ | 342,820 | | $ | 82,579 | | $ | 425,399 | | $ | 1,460,450 | | $ | 1,885,849 |
Nonperforming Assets
Nonperforming loans consist of all loans 90 days or more past due or on nonaccrual. Nonperforming assets consist of all nonperforming loans and foreclosed assets. 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. Management believes the Company’s lending practices and active approach to managing nonperforming assets has resulted in timely resolution of problem assets.
64
Table of Contents
Loans acquired with deteriorated credit quality are considered past due or delinquent when the contractual principal or interest due in accordance with the terms of the loan agreement remains unpaid after the due date of the scheduled payment. However, these loans may be considered performing, even though they may be contractually past due, as any non-payment of contractual principal or interest is considered in the periodic re-estimation of expected cash flows and is included in the resulting recognition of current period loan loss provision or future period yield adjustments. The accrual of interest is discontinued on loans acquired with deteriorated credit quality if management can no longer estimate future cash flows on the loan. Therefore, interest revenue, through accretion of the difference between the carrying value of the loans and the expected cash flows, is being recognized on all loans acquired with deteriorated credit quality, except those on which management can no longer estimate future cash flows.
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.
Estimates of the net realizable value of real estate collateral also include a deduction for the expected selling costs. For most real estate collateral and foreclosed real estate, we apply a 7.0% deduction to the value of the asset to account for the expected costs to sell the asset. This estimate includes sales commissions and closing costs. Expenses for real estate taxes are accrued and repairs are expensed when incurred.
The following table sets forth information concerning nonperforming loans and nonperforming assets as of December 31.
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| | December 31, 2022 | December 31, 2021 | |||||
| | (dollars in thousands) | | |||||
| NONPERFORMING ASSETS | | | | | | | |
| Nonaccrual | | $ | 2,155 | | $ | 2,763 | |
| Past due 90 days or more, still accruing (1) | | 1 | | 16 | |||
| Total nonperforming loans | | 2,156 | | 2,779 | |||
| Foreclosed assets | | 3,030 | | 3,278 | |||
| Total nonperforming assets | | $ | 5,186 | | $ | 6,057 | |
| | | | | | | | |
| Allowance for loan losses | | $ | 25,333 | | $ | 23,936 | |
| Loans, before allowance for loan losses | | | 2,620,253 | | | 2,499,689 | |
| | | | | | | | |
| CREDIT QUALITY RATIOS | | | | | | | |
| Allowance for loan losses to loans, before allowance for loan losses | | 0.97 | % | 0.96 | % | ||
| Allowance for loan losses to nonaccrual loans | | | 1,175.55 | | | 866.30 | |
| Allowance for loan losses to nonperforming loans | | 1,175.00 | | 861.32 | | ||
| Nonaccrual loans to loans, before allowance for loan losses | | | 0.08 | | | 0.11 | |
| Nonperforming loans to loans, before allowance for loan losses | | 0.08 | | 0.11 | | ||
| Nonperforming assets to total assets | | 0.12 | | 0.14 | | ||
| Nonperforming assets to loans, before allowance for loan losses, and foreclosed assets | | 0.20 | | 0.24 | |
| Column 1 | Column 2 |
|---|---|
| (1) | Excludes loans acquired with deteriorated credit quality that are past due 90 or more days totaling $145 thousand and $32 thousand as of December 31, 2022 and 2021, respectively. |
Comparison of December 31, 2022 to December 31, 2021
Total nonperforming assets were $5.2 million as of December 31, 2022, a decrease of $0.9 million, or 14.4%, from December 31, 2021. Our level of nonperforming assets has remained low in recent years, representing only 0.12% of total assets as of December 31, 2022 and 0.14% of total assets as of December 31, 2021. We believe our continuous credit monitoring and collection efforts have resulted in lower levels of nonperforming assets, while also recognizing that favorable economic conditions prior to the COVID-19 pandemic and substantial federal economic stimulus during the pandemic have also contributed to these lower levels.
65
Table of Contents
Troubled Debt Restructurings
In general, if the Company grants a troubled debt restructuring (“TDR”) that involves either the absence of principal amortization or a material extension of an existing loan amortization period in excess of our underwriting standards, the loan will be placed on nonaccrual status. However, if a TDR is well secured by an abundance of collateral and the collectability of both interest and principal is probable, the loan may remain on accrual status. A nonaccrual TDR in full compliance with the payment requirements specified in the loan modification for at least six months may return to accrual status, if the collectability of both principal and interest is probable. All TDRs are individually evaluated for impairment.
The following table presents TDRs by loan category.
| | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | December 31, 2022 | | December 31, 2021 | |||||||||||||||
| | Accruing | Nonaccrual | Total | Accruing | Nonaccrual | Total | ||||||||||||
| | (dollars in thousands) | |||||||||||||||||
| Commercial and industrial | | $ | 84 | | $ | — | | $ | 84 | | $ | 203 | | $ | — | | $ | 203 |
| Commercial real estate - owner occupied | | 1,514 | | | — | | | 1,514 | | | 1,671 | | | — | | 1,671 | ||
| Commercial real estate - non-owner occupied | | 1,204 | | | — | | | 1,204 | | | 1,278 | | | — | | 1,278 | ||
| One-to-four family residential | | 189 | | | — | | | 189 | | | 360 | | | — | | 360 | ||
| Total troubled debt restructurings | | $ | 2,991 | | $ | — | | $ | 2,991 | | $ | 3,512 | | $ | — | | $ | 3,512 |
TDRs have remained a small portion of our loan portfolio as loan modifications to borrowers with deteriorating financial condition are generally offered only as part of an overall workout strategy to minimize losses to the Company.
66
Table of Contents
Risk Classification of Loans
Our policies, consistent with regulatory guidelines, provide for the classification of loans and other assets that are considered to be of lesser quality as pass-watch, substandard, doubtful, or loss.
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.
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.
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. Assets classified as loss are those considered uncollectible and of such little value that their continuance as assets is not warranted; such balances are promptly charged-off as required by applicable federal regulations.
As of December 31, 2022 and 2021, our risk classifications of loans were as follows:
| | | | | | | |
|---|---|---|---|---|---|---|
| | December 31, 2022 | December 31, 2021 | ||||
| | (dollars in thousands) | |||||
| Pass | | $ | 2,479,488 | | $ | 2,269,228 |
| Pass-watch | | 66,934 | | 148,285 | ||
| Substandard | | 73,831 | | 82,176 | ||
| Doubtful | | — | | — | ||
| Total | | $ | 2,620,253 | | $ | 2,499,689 |
Pass-watch loans decreased $81.4 million, or 54.9% from December 31, 2021 to December 31, 2022. Additionally, substandard loans decreased $8.3 million, or 10.2%, from December 31, 2021 to December 31, 2022. These overall improvements were primarily driven by better economic conditions, relative to 2021, which resulted in both risk rating upgrades and paydowns.
67
Table of Contents
Net Charge-offs and Recoveries
The following table summarizes net charge-offs (recoveries) to average loans, before allowance for loan losses by loan category.
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | | |||||||
| | | 2022 | | 2021 | | 2020 | | |||
| | | (dollars in thousands) | | |||||||
| Net charge-offs (recoveries) | | | | | | | | | | |
| Commercial and industrial | | $ | (751) | | $ | 15 | | $ | 1,189 | |
| Agricultural and farmland | | | — | | | — | | | 27 | |
| Commercial real estate - owner occupied | | | (1,006) | | | 21 | | | (401) | |
| Commercial real estate - non-owner occupied | | | (283) | | | (24) | | | 274 | |
| Multi-family | | | — | | | — | | | — | |
| Construction and land development | | | (1) | | | (342) | | | (223) | |
| One-to-four family residential | | | (302) | | | 18 | | | (155) | |
| Municipal, consumer, and other | | | 240 | | | 137 | | | 282 | |
| Total | | $ | (2,103) | | $ | (175) | | $ | 993 | |
| | | | | | | | | | | |
| Average loans, before allowance for loan losses | | | | | | | | | | |
| Commercial and industrial | | $ | 268,765 | | $ | 347,547 | | $ | 372,927 | |
| Agricultural and farmland | | | 233,349 | | | 230,364 | | | 223,381 | |
| Commercial real estate - owner occupied | | | 219,127 | | | 204,148 | | | 222,593 | |
| Commercial real estate - non-owner occupied | | | 695,230 | | | 583,084 | | | 543,227 | |
| Multi-family | | | 258,490 | | | 227,736 | | | 196,632 | |
| Construction and land development | | | 340,831 | | | 226,035 | | | 242,800 | |
| One-to-four family residential | | | 328,656 | | | 314,871 | | | 324,645 | |
| Municipal, consumer, and other | | | 170,101 | | | 137,759 | | | 118,888 | |
| Total | | $ | 2,514,549 | | $ | 2,271,544 | | $ | 2,245,093 | |
| | | | | | | | | | | |
| Net charge-offs (recoveries) to average loans, before allowance for loan losses | | | | | | | | | | |
| Commercial and industrial | | | (0.28) | % | | — | % | | 0.32 | % |
| Agricultural and farmland | | | — | | | — | | | 0.01 | |
| Commercial real estate - owner occupied | | | (0.46) | | | 0.01 | | | (0.18) | |
| Commercial real estate - non-owner occupied | | | (0.04) | | | — | | | 0.05 | |
| Multi-family | | | — | | | — | | | — | |
| Construction and land development | | | — | | | (0.15) | | | (0.09) | |
| One-to-four family residential | | | (0.09) | | | 0.01 | | | (0.05) | |
| Municipal, consumer, and other | | | 0.14 | | | 0.10 | | | 0.24 | |
| Total | | | (0.08) | % | | (0.01) | % | | 0.04 | % |
Comparison of the Year Ended December 31, 2022 to the Year Ended December 31, 2021
Our net charge-offs (recoveries) percentage has remained low for several years, including each of the years ended December 31, 2022, 2021, and 2020. We believe our continuous credit monitoring and collection efforts have resulted in lower levels of loan losses, while also recognizing that favorable economic conditions prior to the COVID-19 pandemic and substantial federal economic stimulus during the pandemic have also contributed to reduced loan losses.
Securities
The Company’s investment policy emphasizes safety of the principal, liquidity needs, expected returns, cash flow targets and consistency with our interest rate risk management strategy. The composition and maturities of the debt securities portfolio as of December 31, 2022 is summarized in the following table. Maturities are based on the final contractual payment dates, and do not reflect the impact of prepayments or early redemptions that may occur. Security yields have not been adjusted to a tax-equivalent basis.
68
Table of Contents
| | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | December 31, 2022 | | |||||||||||||
| | | Available-for-Sale | Held-to-Maturity | Total | | |||||||||||
| | | | Weighted | | | Weighted | | | Weighted | |||||||
| | Amortized | Average | Amortized | Average | Amortized | Average | ||||||||||
| | Cost | Yield | Cost | Yield | Cost | Yield | | |||||||||
| | (dollars in thousands) | | ||||||||||||||
| Due in 1 year or less | | | | | | | | | | | | | | | | |
| U.S. Treasury | | $ | 10,073 | | 1.51 | % | $ | — | | — | % | $ | 10,073 | | 1.51 | % |
| Municipal | | 4,431 | 2.51 | | 2,288 | 4.01 | | 6,719 | 3.02 | | ||||||
| Mortgage-backed: | | | | | ||||||||||||
| Agency residential | | 69 | 3.22 | | — | — | | 69 | 3.22 | | ||||||
| Agency commercial | | 1,484 | 1.98 | | — | — | | 1,484 | 1.98 | | ||||||
| Corporate | | 4,997 | 2.58 | | — | — | | 4,997 | 2.58 | | ||||||
| Total | | $ | 21,054 | 2.01 | % | $ | 2,288 | 4.01 | % | $ | 23,342 | 2.21 | % | |||
| | | | | | | | | | | | | | | | | |
| Due after 1 year through 5 years | | | | | | | | | | | | | | | | |
| U.S. Treasury | | $ | 109,636 | | 1.32 | % | $ | — | | — | % | $ | 109,636 | | 1.32 | % |
| U.S. government agency | | | 40,921 | 2.55 | | | 10,000 | 2.18 | | | 50,921 | 2.48 | | |||
| Municipal | | 59,838 | 2.05 | | 17,813 | 3.19 | | 77,651 | 2.31 | | ||||||
| Mortgage-backed: | | | | | | |||||||||||
| Agency residential | | 12,969 | 2.33 | | 8,364 | 1.62 | | 21,333 | 2.05 | | ||||||
| Agency commercial | | 43,737 | 2.02 | | 16,708 | 2.64 | | 60,445 | 2.19 | | ||||||
| Corporate | | 19,891 | 4.65 | | — | — | | 19,891 | 4.65 | | ||||||
| Total | | $ | 286,992 | 2.03 | % | $ | 52,885 | 2.58 | % | $ | 339,877 | 2.12 | % | |||
| | | | | | | | | | | | | | | | | |
| Due after 5 years through 10 years | | | | | | | | | | | | | | | | |
| U.S. Treasury | | $ | 50,151 | | 1.49 | % | $ | — | | — | % | $ | 50,151 | | 1.49 | % |
| U.S. government agency | | | 18,370 | 2.38 | | | 64,028 | 2.47 | | | 82,398 | 2.45 | | |||
| Municipal | | 143,973 | 1.75 | | 19,153 | 3.43 | | 163,126 | 1.95 | | ||||||
| Mortgage-backed: | | | | | | |||||||||||
| Agency residential | | 74,346 | 2.09 | | 3,858 | 3.51 | | 78,204 | 2.16 | | ||||||
| Agency commercial | | 64,083 | 1.67 | | 233,021 | 1.77 | | 297,104 | 1.75 | | ||||||
| Corporate | | 38,709 | 4.17 | | — | — | | 38,709 | 4.17 | | ||||||
| Total | | $ | 389,632 | 2.04 | % | $ | 320,060 | 2.03 | % | $ | 709,692 | 2.04 | % | |||
| | | | | | | | | | | | | | | | | |
| Due after 10 years | | | | | | | | | | | | | | | | |
| U.S. government agency | | $ | — | — | % | $ | 14,396 | 2.72 | % | $ | 14,396 | 2.72 | % | |||
| Municipal | | 67,730 | 1.88 | | 2,913 | 3.35 | | 70,643 | 1.94 | | ||||||
| Mortgage-backed: | | | | | | |||||||||||
| Agency residential | | 126,292 | 2.52 | | 90,506 | 3.59 | | 216,798 | 2.97 | | ||||||
| Agency commercial | | 40,756 | 2.03 | | 58,552 | 1.98 | | 99,308 | 2.00 | | ||||||
| Corporate | | 2,000 | 4.50 | | — | — | | 2,000 | 4.50 | | ||||||
| Total | | $ | 236,778 | 2.27 | % | $ | 166,367 | 2.94 | % | $ | 403,145 | 2.55 | % | |||
| | | | | | | | | | | | | | | | | |
| Total | | | | | | | | | | | | | | | | |
| U.S. Treasury | | $ | 169,860 | 1.38 | % | $ | — | — | % | $ | 169,860 | 1.38 | % | |||
| U.S. government agency | | | 59,291 | 2.50 | | | 88,424 | 2.48 | | | 147,715 | 2.49 | | |||
| Municipal | | 275,972 | 1.86 | | 42,167 | 3.36 | | 318,139 | 2.06 | | ||||||
| Mortgage-backed: | | | | | | |||||||||||
| Agency residential | | 213,676 | 2.36 | | 102,728 | 3.43 | | 316,404 | 2.71 | | ||||||
| Agency commercial | | 150,060 | 1.87 | | 308,281 | 1.86 | | 458,341 | 1.86 | | ||||||
| Corporate | | 65,597 | 4.20 | | — | — | | 65,597 | 4.20 | | ||||||
| Total | | $ | 934,456 | 2.09 | % | $ | 541,600 | 2.37 | % | $ | 1,476,056 | 2.20 | % |
69
Table of Contents
SOURCES OF FUNDS
Deposits
Management continues to focus on growing non-maturity deposits, through the Company’s relationship-driven banking philosophy and community-focused marketing programs, and to deemphasize higher cost deposit categories, such as time deposits. Additionally, the Bank continues to add and improve digital banking services to solidify deposit relationships.
The following tables set forth the distribution of average deposits, by account type.
| | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | | | Percent | | |
| | | Year Ended December 31, 2022 | Change in | | |||||||
| | | Average | Percent of | Weighted | Average Balance | | |||||
| | | Balance | Total Deposits | Average Cost | 2022 vs. 2021 | | |||||
| | | (dollars in thousands) | | | | | |||||
| Noninterest-bearing | | $ | 1,051,187 | 28.4 | % | — | % | | 4.6 | % | |
| Interest-bearing demand | | 1,141,402 | 30.8 | | 0.05 | | | 11.4 | | ||
| Money market | | 582,514 | 15.7 | | 0.14 | | | 11.7 | | ||
| Savings | | 650,385 | 17.5 | | 0.03 | | | 9.1 | | ||
| Total non-maturity deposits | | 3,425,488 | 92.4 | | 0.05 | | | 8.9 | | ||
| Time | | 283,232 | 7.6 | | 0.31 | | | (4.2) | | ||
| Total deposits | | $ | 3,708,720 | 100.0 | % | 0.07 | % | | 7.7 | % | |
| | | | | | | | | | | | |
| | | | | | | | | | Percent | | |
| | | Year Ended December 31, 2021 | Change in | | |||||||
| | | Average | Percent of | Weighted | Average Balance | | |||||
| | | Balance | Total Deposits | Average Cost | 2021 vs. 2020 | | |||||
| | | (dollars in thousands) | | | | | |||||
| Noninterest-bearing | | $ | 1,004,757 | 29.2 | % | — | % | | 24.4 | % | |
| Interest-bearing demand | | 1,024,888 | 29.8 | | 0.05 | | | 17.4 | | ||
| Money market | | 521,366 | 15.1 | | 0.08 | | | 10.0 | | ||
| Savings | | 595,887 | 17.3 | | 0.03 | | | 24.9 | | ||
| Total non-maturity deposits | | 3,146,898 | 91.4 | | 0.04 | | | 19.6 | | ||
| Time | | 295,788 | 8.6 | | 0.45 | | | (6.8) | | ||
| Total deposits | | $ | 3,442,686 | 100.0 | % | 0.07 | % | | 16.7 | % | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | Year Ended December 31, 2020 | | | | ||||||
| | | Average | Percent of | Weighted | | | | ||||
| | | Balance | Total Deposits | Average Cost | | | | ||||
| | | (dollars in thousands) | | | | | |||||
| Noninterest-bearing | | $ | 807,864 | 27.4 | % | — | % | | | | |
| Interest-bearing demand | | 873,060 | 29.6 | | 0.07 | | | | | ||
| Money market | | 474,033 | 16.1 | | 0.15 | | | | | ||
| Savings | | 477,260 | 16.2 | | 0.04 | | | | | ||
| Total non-maturity deposits | | 2,632,217 | 89.3 | | 0.06 | | | | | ||
| Time | | 317,308 | 10.7 | | 0.84 | | | | | ||
| Total deposits | | $ | 2,949,525 | 100.0 | % | 0.14 | % | | | |
Comparison of the Year Ended December 31, 2022 to the Year Ended December 31, 2021
The average balances of non-maturity deposits increased 8.9% from the year ended December 31, 2021 to the year ended December 31, 2022, with the increase primarily attributable to higher balances maintained by deposit customers following the receipt of federal economic stimulus, in the form of PPP loan proceeds by commercial customers and direct payments received by retail customers, although this trend began to reverse in the second quarter of 2022. Additionally, the NXT acquisition added $139.4 million of non-maturity deposits on October 1, 2021. Time deposits decreased slightly due to the continued run-off of higher cost time deposits, although this was partially offset by the addition of $42.1 million of time deposits acquired from NXT.
70
Table of Contents
The following table sets forth time deposits by remaining maturity as of December 31, 2022.
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | 3 Months or | Over 3 through | Over 6 through | Over | | | |||||||||
| | Less | 6 Months | 12 Months | | 12 Months | | Total | ||||||||
| | (dollars in thousands) | ||||||||||||||
| Time deposits: | | | | | | | | | | | | | | | |
| Amounts less than $100,000 | | $ | 36,773 | | $ | 34,962 | | $ | 49,768 | | $ | 48,858 | | $ | 170,361 |
| Amounts of $100,000 or more but less than $250,000 | | 12,262 | | 11,480 | | 24,515 | | 17,192 | | 65,449 | |||||
| Amounts of $250,000 or more | | 5,743 | | 3,414 | | 12,128 | | 5,873 | | 27,158 | |||||
| Total time deposits | | $ | 54,778 | | $ | 49,856 | | $ | 86,411 | | $ | 71,923 | | $ | 262,968 |
As of December 31, 2022 and 2021, the Bank’s uninsured deposits, including related accrued interest, were estimated to be $739.0 million and $845.7 million, respectively.
Securities Sold Under Agreements to Repurchase
All securities sold under agreements to repurchase are sweep instruments, maturing daily. The securities underlying the agreements are held under our control in safekeeping at third-party financial institutions, and include debt securities.
The following table sets forth information concerning balances and interest rates on our securities sold under agreements to repurchase.
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | As of or for the Years Ended December 31, | ||||||||
| | 2022 | 2021 | 2020 | |||||||
| | | (dollars in thousands) | ||||||||
| Balance at end of year | | $ | 43,081 | | $ | 61,256 | | $ | 45,736 | |
| Average balance during year | | 51,554 | | 50,104 | | 49,714 | | |||
| Maximum outstanding at any month end | | 55,698 | | 61,256 | | 58,839 | | |||
| | | | | | | | | | | |
| Weighted average interest rate at end of year | | 0.28 | % | 0.07 | % | 0.06 | % | |||
| Average interest rate during year | | 0.07 | | 0.07 | | 0.10 | |
Borrowings
Deposits are the primary source of funds for our lending activities and general business purposes. However, we may also obtain advances from the Federal Home Loan Bank of Chicago (“FHLB”), purchase federal funds, and engage in overnight borrowing from the Federal Reserve. We may also use these sources of funds as part of our asset liability management process to control our long-term interest rate risk exposure, even if it may increase our short-term cost of funds. Our level of short-term borrowing can fluctuate on a daily basis depending on funding needs and the source of funds to satisfy the needs.
Our use of FHLB advances and other borrowings was nominal during 2020 and 2021, but increased during the second half of 2022 to fund increases in loan demand and to offset a decrease in deposits.
71
Table of Contents
The following table sets forth information concerning balances and interest rates on our borrowings.
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | As of or for the Years Ended December 31, | |||||||||
| | 2022 | 2021 | 2020 | |||||||
| | | (dollars in thousands) | ||||||||
| Balance at end of year | | | | | | | | | | |
| FHLB advances | | $ | 160,000 | | $ | — | | $ | — | |
| Federal funds purchased | | | — | | | — | | | — | |
| Total borrowings | | $ | 160,000 | | $ | — | | $ | — | |
| | | | | | | | | | | |
| Average balance during year | | | | | | | | | | |
| FHLB advances | | $ | 25,934 | | $ | 1,310 | | $ | 656 | |
| Federal funds purchased | | | 534 | | | 343 | | | 424 | |
| Total borrowings | | $ | 26,468 | | $ | 1,653 | | $ | 1,080 | |
| | | | | | | | | | | |
| Maximum outstanding at any month end | | | | | | | | | | |
| FHLB advances | | $ | 160,000 | | $ | — | | $ | 4,000 | |
| Federal funds purchased | | | — | | | — | | | — | |
| Total borrowings | | $ | 160,000 | | $ | — | | $ | 4,000 | |
| | | | | | | | | | | |
| Weighted average interest rate at end of year | | | | | | | | | | |
| FHLB advances | | | 4.29 | % | — | % | — | % | ||
| Federal funds purchased | | | — | | — | | — | | ||
| Total borrowings | | | 4.29 | | — | | — | | ||
| | | | | | | | | | | |
| Average interest rate during year | | | | | | | | | | |
| FHLB advances | | | 3.68 | % | 0.56 | % | 0.02 | % | ||
| Federal funds purchased | | | 2.11 | | 0.48 | | 0.52 | | ||
| Total borrowings | | | 3.65 | | 0.54 | | 0.22 | |
LIQUIDITY
Bank Liquidity
The overall objective of bank liquidity management is to ensure the availability of sufficient cash funds to meet all financial commitments and to take advantage of investment opportunities. The Bank manages liquidity in order to meet deposit withdrawals on demand or at contractual maturity, to repay borrowings as they mature, and to fund new loans and investments as opportunities arise.
The Bank continuously monitors its liquidity positions to ensure that assets and liabilities are managed in a manner that will meet all of our short-term and long-term cash requirements. The Bank manages its liquidity position to meet our daily cash flow needs, while maintaining an appropriate balance between assets and liabilities to meet the return on investment objectives. The Bank also monitors liquidity requirements in light of interest rate trends, changes in the economy, the scheduled maturity and interest rate sensitivity of the investment and loan portfolios and deposits, and regulatory capital requirements.
As part of the Bank’s liquidity management strategy, the Bank is also focused on minimizing costs of liquidity and attempts to decrease these costs by promoting noninterest bearing and low-cost deposits and replacing higher cost funding including time deposits and borrowed funds. While the Bank does not control the types of deposit instruments our clients choose, those choices can be influenced with the rates and the deposit specials offered.
72
Table of Contents
Additional sources of liquidity include unpledged securities, federal funds purchased, and borrowings from the FHLB. Unpledged securities may be sold or pledged as collateral for borrowings to meet liquidity needs. Interest is charged at the prevailing market rate on federal funds purchased and FHLB borrowings. Funds available through federal funds purchased and FHLB borrowings are used primarily to meet daily liquidity needs. The total remaining credit available to the Bank from the FHLB at December 31, 2022 was $409.9 million.
As of December 31, 2022, the Bank’s liquidity and available sources of liquidity were adequate to meet all of the reasonably foreseeable short-term and intermediate-term demands of the Bank. As of December 31, 2022, the Bank had no material commitments for capital expenditures.
Holding Company Liquidity
The Holding Company, or HBT Financial, Inc. on an unconsolidated basis, is a corporation separate and apart from the Bank and, therefore, it must provide for its own liquidity. As of December 31, 2022, the Holding Company had cash and cash equivalents of $24.3 million.
The Holding Company’s main source of funding is dividends declared and paid to it by the Bank. Due to state banking laws, the Bank may not declare dividends in any calendar year in an amount that would exceed accumulated retained earnings, after giving effect to any unrecognized losses and bad debts, without the prior approval of the Illinois Department of Financial and Professional Regulation. In addition, dividends paid by the Bank to the Holding Company would be prohibited if the effect thereof would cause the Bank’s capital to be reduced below applicable minimum capital requirements. Management believes that these limitations will not impact the Holding Company’s ability to meet its ongoing short-term and intermediate-term cash obligations. During the years ended December 31, 2022, 2021, and 2020, the Bank paid dividends of $28.0 million, $20.0 million, and $17.6 million to the Holding Company, respectively.
The liquidity needs of the Holding Company on an unconsolidated basis consist primarily of operating expenses, interest payments on the subordinated notes and junior subordinated debentures, and shareholder distributions in the form of dividends and stock repurchases. During the years ended December 31, 2022, 2021, and 2020, holding company operating expenses consisted of interest expense of $3.7 million, $3.3 million, and $2.2 million, respectively, and other operating expenses of $5.3 million, $3.7 million, and $2.5 million, respectively.
Additionally, the Holding Company paid $18.6 million, $16.8 million, and $16.5 million of dividends to stockholders during the years ended December 31, 2022, 2021, and 2020, respectively. As of December 31, 2022, management was not aware of any known trends, events or uncertainties that had or were reasonably likely to have a material impact on the Holding Company’s liquidity.
As of December 31, 2022, the Holding Company’s liquidity and available sources of liquidity were adequate to meet all of the reasonably foreseeable short-term and intermediate-term demands of the Holding Company. As of December 31, 2022, the Holding Company had no material commitments for capital expenditures.
CAPITAL RESOURCES
The overall objectives of capital management are to ensure the availability of sufficient capital to support loan, deposit and other asset and liability growth opportunities and to maintain capital to absorb unforeseen losses or write-downs that are inherent in the business risks associated with the banking industry. The Company seeks to balance the need for higher capital levels to address such unforeseen risks and the goal to achieve an adequate return on the capital invested by our stockholders.
73
Table of Contents
Regulatory Capital Requirements
The Company and Bank are each subject to various regulatory capital requirements administered by federal and state banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the financial statements of the Company and the Bank.
In addition to meeting minimum capital requirements, the Company and the Bank must also 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, 2022 and 2021, the capital conservation buffer requirement was 2.5% of risk-weighted assets.
As of December 31, 2022 and 2021, the Company and the Bank met all capital adequacy requirements to which they were subject. As of those dates, the Bank was “well capitalized” under the regulatory prompt corrective action provisions.
The following table sets forth actual capital ratios of the Company and the Bank as of the dates indicated, as well as the minimum ratios for capital adequacy purposes with the capital conservation buffer, and the minimum ratios to be well capitalized under regulatory prompt corrective action provisions.
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | | For Capital | | To Be Well | |||
| | | | | | | | Adequacy Purposes | | Capitalized Under | |||
| | | December 31, | | December 31, | | With Capital | | Prompt Corrective | ||||
| | 2022 | 2021 | Conversation Buffer (1) | Action Provisions (2) | ||||||||
| Total Capital (to Risk Weighted Assets) | | | | | | | | | | | | |
| Consolidated HBT Financial, Inc. | | 16.27 | % | | 16.88 | % | | 10.50 | % | | N/A | |
| Heartland Bank and Trust Company | | 15.43 | | | 15.94 | | | 10.50 | | | 10.00 | % |
| | | | | | | | | | | | | |
| Tier 1 Capital (to Risk Weighted Assets) | | | | | | | | | | | ||
| Consolidated HBT Financial, Inc. | | 14.23 | % | | 14.66 | % | | 8.50 | % | | N/A | |
| Heartland Bank and Trust Company | | 14.63 | | | 15.09 | | | 8.50 | | | 8.00 | % |
| | | | | | | | | | | | | |
| Common Equity Tier 1 Capital (to Risk Weighted Assets) | | | | | | | | | | | ||
| Consolidated HBT Financial, Inc. | | 13.07 | % | | 13.37 | % | | 7.00 | % | | N/A | |
| Heartland Bank and Trust Company | | 14.63 | | | 15.09 | | | 7.00 | | | 6.50 | % |
| | | | | | | | | | | | | |
| Tier 1 Capital (to Average Assets) | | | | | | | | | | | ||
| Consolidated HBT Financial, Inc. | | 10.48 | % | | 9.84 | % | | 4.00 | | | N/A | |
| Heartland Bank and Trust Company | | 10.78 | | | 10.13 | | | 4.00 | | | 5.00 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | The Tier 1 capital to average assets ratio (known as the “leverage ratio”) is not impacted by the capital conservation buffer. |
| Column 1 | Column 2 |
|---|---|
| (2) | The prompt corrective action provisions are not applicable to bank holding companies. |
N/A Not applicable.
As of December 31, 2022, management was not aware of any known trends, events or uncertainties that had or were reasonably likely to have a material impact on the Company’s capital resources.
Cash Dividends
The Company paid quarterly cash dividends of $0.16 during 2022 and $0.15 per share during 2021 and 2020. On January 24, 2023, the Company’s Board of Directors declared a quarterly cash dividend of $0.17 per share.
74
Table of Contents
Stock Repurchase Program
The Company repurchased 265,379 shares of its common stock at a weighted average price of $18.02 during 2022 and 290,486 shares at a weighted average price of $16.89 during 2021. Repurchases were conducted in compliance with Rule 10b-18 and in compliance with Regulation M under the Exchange Act. On December 21, 2022, the Company’s Board of Directors approved a new stock repurchase program which authorizes the Company to repurchase up to $15.0 million of its common stock. The new stock repurchase program took effect upon the expiration of the prior stock repurchase program and expires on January 1, 2024.
OFF-BALANCE SHEET ARRANGEMENTS
As a financial services provider, the Bank is routinely a party to various financial instruments with off-balance sheet risks, such as commitments to extend credit, standby letters of credit, unused lines of credit, commitments to sell loans, and interest rate swaps. While these contractual obligations represent our future cash requirements, a significant portion of commitments to extend credit may expire without being drawn upon. Such commitments are subject to the same credit policies and approval process afforded to loans originated by the Bank. Although commitments to extend credit are considered while evaluating our allowance for loan losses, at December 31, 2022 and 2021, there were no reserves for unfunded commitments. For additional information, see “Note 23 – Commitments and Contingencies” to the consolidated financial statements.
CRITICAL ACCOUNTING ESTIMATES
Critical accounting estimates are those that are critical to the portrayal and understanding of the Company’s financial condition and results of operations and require management to make assumptions that are difficult, subjective or complex. These estimates involve judgments, assumptions and uncertainties that are susceptible to change. In the event that different assumptions or conditions were to prevail, and depending on the severity of such changes, the possibility of a materially different financial condition or materially different results of operations is a reasonable likelihood. Further, changes in accounting standards could impact the Company’s critical accounting estimates. The following accounting estimate could be deemed critical:
Allowance for Loan losses
The allowance for loan losses (“allowance”) is an estimate of loan losses inherent in the Company’s loan portfolio. The allowance represents amounts that have been established to recognize incurred credit losses in the loan portfolio that are both probable and reasonably estimable at the date of the consolidated financial statements. The allowance is established through a provision for loan losses which is charged to expense. Additions to the allowance are expected to maintain the adequacy of the total allowance. Loan losses are charged off against the allowance when the Company determines the loan balance to be uncollectible. Cash received on previously charged off amounts is recorded as a recovery to the allowance.
The allowance consists of two primary components, general reserves and specific reserves related to impaired loans. General reserves cover non-impaired loans, or loans collectively evaluated for impairment, and are based on historical losses adjusted for qualitative factors. The historical loss experience is determined by portfolio segment and is based on the actual loss history experienced by the Company over the most recent 16-quarter period. Qualitative factor adjustments primarily consider current economic metrics, such as national and regional unemployment rates, and current credit quality metrics of each portfolio segment, such as past due and risk rating percentages, relative to historical levels. These qualitative factor adjustments are inherently subjective.
75
Table of Contents
Specific reserves cover impaired loans, or loans individually evaluated for impairment, and are primarily measured based on the fair value of collateral. Adjustments to the fair value of collateral are made for anticipated selling costs. A specific reserve may be zero if the fair value of collateral on the measurement date is greater than the carrying balance of the impaired loan. Additionally, the present value of expected future cash flows discounted at the original contractual interest rate may also be used, when practical.
While the Company uses the best information available to make evaluations, future adjustments to the allowance for loan losses may become necessary if conditions change substantially from the conditions used in previous evaluations. Determinations as to the risk classification of loans and the amount of the allowance for loan losses are subject to review by regulatory agencies, which can require that the Company establish additional loss allowances.
76
Table of Contents
NON-GAAP FINANCIAL MEASURES
This Annual Report on Form 10-K contains certain financial information determined by methods other than in accordance with GAAP. Management believes that it is a standard practice in the banking industry to present these non-GAAP financial measures, and accordingly believes that providing these measures may be useful for peer comparison purposes. These disclosures should not be viewed as substitutes for the results determined to be in accordance with GAAP; nor are they necessarily comparable to non-GAAP financial measures that may be presented by other companies. See our reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures below.
| Non-GAAP Financial Measure | Definition | How the Measure Provides Useful Information to Investors |
|---|---|---|
| Adjusted Net Income | ●Net income, with the following adjustments:-excludes acquisition expenses,-excludes branch closure expenses,-excludes charges related to termination of certain employee benefit plans,-excludes net earnings (losses) from closed or sold operations,-excludes realized gains (losses) on sales of closed branch premises,-excludes realized gains (losses) on sales of securities,-excludes mortgage servicing rights fair value adjustment, and-the income tax effect of these pre-tax adjustments. | ●Enhances comparisons to prior periods and, accordingly, facilitates the development of future projections and earnings growth prospects.●We also sometimes refer to ratios that include Adjusted Net Income, such as:-Adjusted Return on Average Assets, which is Adjusted Net Income divided by average assets.-Adjusted Return on Average Equity, which is Adjusted Net Income divided by average equity.-Adjusted Earnings Per Share - Basic, which is Adjusted Net Income allocated to common shares divided by weighted average common shares outstanding.-Adjusted Earnings Per Share – Diluted, which is Adjusted Net Income allocated to common shares divided by weighted average common shares outstanding, including all dilutive potential shares. |
| Net Interest Income (Tax Equivalent Basis) | ●Net interest income adjusted for the tax-favored status of tax-exempt loans and securities. (1) | ●We believe the tax equivalent basis is the preferred industry measurement of net interest income.●Enhances comparability of net interest income arising from taxable and tax-exempt sources.●We also sometimes refer to Net Interest Margin (Tax Equivalent Basis), which is Net Interest Income (Tax Equivalent Basis) divided by average interest-earning assets. |
| Efficiency Ratio (Tax Equivalent Basis) | ●Noninterest expense less amortization of intangible assets divided by the sum of net interest income (tax equivalent basis) and noninterest income. (1) | ●Provides a measure of productivity in the banking industry.●Calculated to measure the cost of generating one dollar of revenue. That is, the ratio is designed to reflect the percentage of one dollar which must be expended to generate that dollar of revenue. |
| Column 1 | Column 2 |
|---|---|
| (1) | Tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%. |
77
Table of Contents
| Non-GAAP Financial Measure | Definition | How the Measure Provides Useful Information to Investors |
|---|---|---|
| Tangible Common Equity to Tangible Assets | ●Tangible Common Equity is total stockholders’ equity less goodwill and other intangible assets.●Tangible Assets is total assets less goodwill and other intangible assets. | ●Generally used by investors, our management, and banking regulators to evaluate capital adequacy.●Facilitates comparison of our earnings with the earnings of other banking organization with significant amounts of goodwill or intangible assets.●We also sometimes refer to ratios that include Tangible Common Equity, such as:-Tangible Book Value Per Share, which is Tangible Common Equity divided by shares of common stock outstanding.-Return on Average Tangible Common Equity, which is net income divided by average Tangible Common Equity.-Adjusted Return on Average Tangible Common Equity, which is Adjusted Net Income divided by average Tangible Common Equity. |
| Core Deposits | ●Total deposits, excluding:-Time deposits of $250,000 or more, and-Brokered deposits | ●Provides investors with information regarding the stability of the Company’s sources of funds.●We also sometimes refer to the ratio of Core Deposits to total deposits. |
78
Table of Contents
Reconciliation of Non-GAAP Financial Measure - Adjusted Net Income and Adjusted Return on Average Assets
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | ||||||||
| | 2022 | 2021 | 2020 | | ||||||
| | (dollars in thousands) | | ||||||||
| Net income | | $ | 56,456 | | $ | 56,271 | | $ | 36,845 | |
| Adjustments: | | | | | | | | | | |
| Acquisition expenses | | | (1,092) | | | (1,416) | | | — | |
| Branch closure expenses | | | — | | | (748) | | | — | |
| Gains (losses) on sales of closed branch premises | | | 141 | | | — | | | — | |
| Charges related to termination of certain employee benefit plans | | — | | — | | (1,457) | | |||
| Mortgage servicing rights fair value adjustment | | 2,153 | | 1,690 | | (2,584) | | |||
| Total adjustments | | 1,202 | | (474) | | (4,041) | | |||
| Tax effect of adjustments | | (551) | | (95) | | 1,152 | | |||
| Less adjustments after tax effect | | 651 | | (569) | | (2,889) | | |||
| Adjusted net income | | $ | 55,805 | | $ | 56,840 | | $ | 39,734 | |
| | | | | | | | | | | |
| Average assets | | $ | 4,269,873 | | $ | 3,980,538 | | $ | 3,447,500 | |
| | | | | | | | | | | |
| Return on average assets | | 1.32 | % | 1.41 | % | 1.07 | % | |||
| Adjusted return on average assets | | 1.31 | | 1.43 | | 1.15 | |
Reconciliation of Non-GAAP Financial Measure - Adjusted Earnings Per Share
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | |||||||
| | | 2022 | 2021 | 2020 | |||||
| | | (dollars in thousands, except per share amounts) | |||||||
| Numerator: | | | | | | | | | |
| Net income | | $ | 56,456 | | $ | 56,271 | | $ | 36,845 |
| Earnings allocated to participating securities (1) | | | (66) | | | (104) | | | (93) |
| Numerator for earnings per share - basic and diluted | | $ | 56,390 | | $ | 56,167 | | $ | 36,752 |
| | | | | | | | | | |
| Adjusted net income | | $ | 55,805 | | $ | 56,840 | | $ | 39,734 |
| Earnings allocated to participating securities (1) | | | (65) | | | (105) | | | (101) |
| Numerator for adjusted earnings per share - basic and diluted | | $ | 55,740 | | $ | 56,735 | | $ | 39,633 |
| | | | | | | | | | |
| Denominator: | | | | | | | | | |
| Weighted average common shares outstanding | | | 28,853,697 | | | 27,795,806 | | | 27,457,306 |
| Dilutive effect of outstanding restricted stock units | | | 65,619 | | | 15,487 | | | — |
| Weighted average common shares outstanding, including all dilutive potential shares | | | 28,919,316 | | | 27,811,293 | | | 27,457,306 |
| | | | | | | | | | |
| Earnings per share - Basic | | $ | 1.95 | | $ | 2.02 | | $ | 1.34 |
| Earnings per share - Diluted | | $ | 1.95 | | $ | 2.02 | | $ | 1.34 |
| | | | | | | | | | |
| Adjusted earnings per share - Basic | | $ | 1.93 | | $ | 2.04 | | $ | 1.44 |
| Adjusted earnings per share - Diluted | | $ | 1.93 | | $ | 2.04 | | $ | 1.44 |
| Column 1 | Column 2 |
|---|---|
| (1) | The Company has granted certain restricted stock units that contain non-forfeitable rights to dividend equivalents. Such restricted stock units are considered participating securities. As such, we have included these restricted stock units in the calculation of basic earnings per share and calculate basic earnings per share using the two-class method. The two-class method of computing earnings per share is an earnings allocation formula that determines earnings per share for each class of common stock and participating security according to dividends declared (or accumulated) and participation rights in undistributed earnings. |
79
Table of Contents
Reconciliation of Non-GAAP Financial Measure - Net Interest Margin (Tax Equivalent Basis)
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | ||||||||
| | 2022 | 2021 | 2020 | | ||||||
| | (dollars in thousands) | | ||||||||
| Net interest income (tax equivalent basis) | | | | | | | | | | |
| Net interest income | | $ | 145,874 | | $ | 122,403 | | $ | 117,605 | |
| Tax-equivalent adjustment (1) | | 2,499 | | 2,028 | | 1,943 | | |||
| Net interest income (tax equivalent basis) (1) | | $ | 148,373 | | $ | 124,431 | | $ | 119,548 | |
| | | | | | | | | | | |
| Net interest margin (tax equivalent basis) | | | | | ||||||
| Net interest margin | | 3.54 | % | 3.18 | % | 3.54 | % | |||
| Tax-equivalent adjustment (1) | | 0.06 | | 0.05 | | 0.06 | | |||
| Net interest margin (tax equivalent basis) (1) | | 3.60 | % | 3.23 | % | 3.60 | % | |||
| | | | | | | | | | | |
| Average interest-earning assets | | $ | 4,118,124 | | $ | 3,846,473 | | $ | 3,318,764 | |
| Column 1 | Column 2 |
|---|---|
| (1) | On a tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%. |
Reconciliation of Non-GAAP Financial Measure - Efficiency Ratio (Tax Equivalent Basis)
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | ||||||||
| | 2022 | 2021 | 2020 | | ||||||
| | (dollars in thousands) | | ||||||||
| Efficiency ratio (tax equivalent basis) | | | | | | | | | | |
| Total noninterest expense | | $ | 105,107 | | $ | 91,246 | | $ | 91,956 | |
| Less: amortization of intangible assets | | 873 | | 1,054 | | 1,232 | | |||
| Adjusted noninterest expense | | $ | 104,234 | | $ | 90,192 | | $ | 90,724 | |
| | | | | | | | | | | |
| Net interest income | | $ | 145,874 | | $ | 122,403 | | $ | 117,605 | |
| Total noninterest income | | 34,717 | | 37,328 | | 34,456 | | |||
| Operating revenue | | 180,591 | | 159,731 | | 152,061 | | |||
| Tax-equivalent adjustment (1) | | 2,499 | | 2,028 | | 1,943 | | |||
| Operating revenue (tax-equivalent basis) (1) | | $ | 183,090 | | $ | 161,759 | | $ | 154,004 | |
| | | | | | | | | | | |
| Efficiency ratio | | 57.72 | % | 56.46 | % | 59.66 | % | |||
| Efficiency ratio (tax equivalent basis) (1) | | 56.93 | | 55.76 | | 58.91 | |
| Column 1 | Column 2 |
|---|---|
| (1) | On a tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%. |
80
Table of Contents
Reconciliation of Non-GAAP Financial Measure - Tangible Common Equity to Tangible Assets and Tangible Book Value Per Share
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| | December 31, 2022 | December 31, 2021 | |||||
| | | (dollars in thousands, except per share data) | | ||||
| Tangible Common Equity | | | | | | | |
| Total stockholders' equity | | $ | 373,632 | | $ | 411,881 | |
| Less: Goodwill | | | 29,322 | | | 29,322 | |
| Less: Core deposit intangible assets, net | | | 1,070 | | | 1,943 | |
| Tangible common equity | | $ | 343,240 | | $ | 380,616 | |
| | | | | | | | |
| Tangible Assets | | | | | | | |
| Total assets | | $ | 4,286,734 | | $ | 4,314,254 | |
| Less: Goodwill | | | 29,322 | | | 29,322 | |
| Less: Core deposit intangible assets, net | | | 1,070 | | | 1,943 | |
| Tangible assets | | $ | 4,256,342 | | $ | 4,282,989 | |
| | | | | | | | |
| Total stockholders' equity to total assets | | | 8.72 | % | | 9.55 | % |
| Tangible common equity to tangible assets | | | 8.06 | | | 8.89 | |
| | | | | | | | |
| Shares of common stock outstanding | | | 28,752,626 | | 28,986,061 | | |
| | | | | | | | |
| Book value per share | | $ | 12.99 | | $ | 14.21 | |
| Tangible book value per share | | | 11.94 | | | 13.13 | |
Reconciliation of Non-GAAP Financial Measure – Return on Average Tangible Common Equity, Adjusted Return on Average Stockholders’ Equity, and Adjusted Return on Average Tangible Common Equity
| | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|
| | | Year Ended December 31, | | |||||||
| | 2022 | 2021 | 2020 | | ||||||
| | | (dollars in thousands) | | |||||||
| Average Tangible Common Equity | | | | | | | | | | |
| Total stockholders' equity | | $ | 383,306 | | $ | 380,080 | | $ | 350,703 | |
| Less: Goodwill | | 29,322 | | 25,057 | | 23,620 | | |||
| Less: Core deposit intangible assets, net | | 1,480 | | 2,333 | | 3,436 | | |||
| Average tangible common equity | | $ | 352,504 | | $ | 352,690 | | $ | 323,647 | |
| | | | | | | | | | | |
| Net income | | $ | 56,456 | | $ | 56,271 | | $ | 36,845 | |
| Adjusted net income | | 55,805 | | 56,840 | | | 39,734 | | ||
| | | | | | | | | | | |
| Return on average stockholders' equity | | 14.73 | % | 14.81 | % | | 10.51 | % | ||
| Return on average tangible common equity | | 16.02 | | 15.95 | | | 11.38 | | ||
| | | | | | | | | | | |
| Adjusted return on average stockholders' equity | | 14.56 | % | 14.95 | % | | 11.33 | % | ||
| Adjusted return on average tangible common equity | | 15.83 | | 16.12 | | | 12.28 | |
Reconciliation of Non-GAAP Financial Measure - Core Deposits
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| | | December 31, 2022 | | December 31, 2021 | | ||
| | (dollars in thousands) | | |||||
| Core Deposits | | | | | | | |
| Total deposits | | $ | 3,587,024 | | $ | 3,738,185 | |
| Less: time deposits of $250,000 or more | | 27,158 | | | 59,512 | | |
| Less: brokered deposits | | — | | | 4,238 | | |
| Core deposits | | $ | 3,559,866 | | $ | 3,674,435 | |
| | | | | | | | |
| Core deposits to total deposits | | 99.24 | % | | 98.29 | % |
81
Table of Contents