UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2019
OR
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission file number: 001-39085
HBT Financial, Inc.
(Exact name of registrant as specified in its charter)
Delaware |
37-1117216 |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
|
|
401 North Hershey Rd Bloomington, Illinois 61704 |
(888) 897-2276 |
(Address of principal executive offices, |
(Registrant’s telephone number, |
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
Common Stock, par value $0.01 per share |
HBT |
The Nasdaq Stock Market LLC |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☐ No ☒
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer |
☐ |
Accelerated filer |
☐ |
|
|
|
|
Non-accelerated filer |
☒ |
Smaller reporting company |
☐ |
|
|
|
|
Emerging growth company |
☒ |
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As of November 20, 2019, there were 27,457,306 shares outstanding of the registrant’s common stock, $0.01 par value.
TABLE OF CONTENTS
HBT Financial, Inc.
ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS
HBT FINANCIAL, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
|
|
(Unaudited) September 30, 2019 |
|
December 31, 2018 |
||
|
|
(dollars in thousands) |
||||
ASSETS |
|
|
|
|||
Cash and due from banks |
|
$ |
19,969 |
|
$ |
21,343 |
Interest-bearing deposits with banks |
|
|
134,972 |
|
|
165,536 |
Cash and cash equivalents |
|
|
154,941 |
|
|
186,879 |
|
|
|
|
|
|
|
Interest-bearing time deposits with banks |
|
|
248 |
|
|
248 |
Securities available-for-sale, at fair value |
|
|
618,120 |
|
|
679,526 |
Securities held-to-maturity (fair value of $102,378 in 2019 and $121,506 in 2018) |
|
|
99,861 |
|
|
121,715 |
Equity securities |
|
|
4,436 |
|
|
3,261 |
Restricted stock, at cost |
|
|
2,425 |
|
|
2,719 |
Loans held for sale |
|
|
7,608 |
|
|
2,800 |
Loans, net of allowance for loan losses of $22,761 in 2019 and $20,509 in 2018 |
|
|
2,148,253 |
|
|
2,123,748 |
Bank premises and equipment, net |
|
|
54,105 |
|
|
54,736 |
Bank premises held for sale |
|
|
121 |
|
|
749 |
Foreclosed assets |
|
|
6,574 |
|
|
9,559 |
Goodwill |
|
|
23,620 |
|
|
23,620 |
Core deposit intangible assets, net |
|
|
4,366 |
|
|
5,453 |
Mortgage servicing rights, at fair value |
|
|
7,936 |
|
|
10,918 |
Investments in unconsolidated subsidiaries |
|
|
1,165 |
|
|
1,165 |
Accrued interest receivable |
|
|
14,816 |
|
|
15,300 |
Other assets |
|
|
18,018 |
|
|
7,173 |
Total assets |
|
$ |
3,166,613 |
|
$ |
3,249,569 |
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
Noninterest-bearing |
|
$ |
649,316 |
|
$ |
664,876 |
Interest-bearing |
|
|
2,054,742 |
|
|
2,131,094 |
Total deposits |
|
|
2,704,058 |
|
|
2,795,970 |
|
|
|
|
|
|
|
Securities sold under agreements to repurchase |
|
|
32,267 |
|
|
46,195 |
Subordinated debentures |
|
|
37,566 |
|
|
37,517 |
Other liabilities |
|
|
43,786 |
|
|
29,491 |
Total liabilities |
|
|
2,817,677 |
|
|
2,909,173 |
|
|
|
|
|
|
|
COMMITMENTS AND CONTINGENCIES (Notes 8 and 16) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity |
|
|
|
|
|
|
Common stock: |
|
|
|
|
|
|
Voting - $0.01 par value, 5,000,000 shares authorized, 315,780 shares issued, 268,312 shares outstanding |
|
|
3 |
|
|
3 |
Series A nonvoting - $0.01 par value, 120,000,000 shares authorized, 17,835,960 shares issued, 17,759,200 shares outstanding |
|
|
178 |
|
|
178 |
Surplus |
|
|
32,288 |
|
|
32,288 |
Retained earnings |
|
|
311,055 |
|
|
315,234 |
Accumulated other comprehensive income (loss) |
|
|
8,431 |
|
|
(4,288) |
Less cost of treasury stock held: |
|
|
|
|
|
|
Voting - 47,468 shares |
|
|
(1,667) |
|
|
(1,667) |
Series A nonvoting - 76,760 shares |
|
|
(1,352) |
|
|
(1,352) |
Total stockholders’ equity |
|
|
348,936 |
|
|
340,396 |
Total liabilities and stockholders’ equity |
|
$ |
3,166,613 |
|
$ |
3,249,569 |
See accompanying Notes to Consolidated Financial Statements (Unaudited)
1
HBT FINANCIAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||
INTEREST AND DIVIDEND INCOME |
|
(dollars in thousands, except per share amounts) |
||||||||||
Loans, including fees: |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
$ |
29,308 |
|
$ |
28,226 |
|
$ |
89,257 |
|
$ |
82,724 |
Federally tax exempt |
|
|
684 |
|
|
749 |
|
|
2,130 |
|
|
1,981 |
Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
3,572 |
|
|
3,619 |
|
|
11,295 |
|
|
10,804 |
Federally tax exempt |
|
|
1,395 |
|
|
1,758 |
|
|
4,459 |
|
|
5,484 |
Interest-bearing deposits in bank |
|
|
662 |
|
|
362 |
|
|
1,948 |
|
|
1,137 |
Other interest and dividend income |
|
|
15 |
|
|
18 |
|
|
46 |
|
|
54 |
Total interest and dividend income |
|
|
35,636 |
|
|
34,732 |
|
|
109,135 |
|
|
102,184 |
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
2,000 |
|
|
1,619 |
|
|
6,094 |
|
|
4,215 |
Securities sold under agreements to repurchase |
|
|
17 |
|
|
13 |
|
|
48 |
|
|
32 |
Borrowings |
|
|
— |
|
|
29 |
|
|
7 |
|
|
252 |
Subordinated debentures |
|
|
478 |
|
|
470 |
|
|
1,462 |
|
|
1,319 |
Total interest expense |
|
|
2,495 |
|
|
2,131 |
|
|
7,611 |
|
|
5,818 |
Net interest income |
|
|
33,141 |
|
|
32,601 |
|
|
101,524 |
|
|
96,366 |
PROVISION FOR LOAN LOSSES |
|
|
684 |
|
|
1,238 |
|
|
3,266 |
|
|
1,791 |
Net interest income after provision for loan losses |
|
|
32,457 |
|
|
31,363 |
|
|
98,258 |
|
|
94,575 |
|
|
|
|
|
|
|
|
|
|
|
|
|
NONINTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
Card income |
|
|
1,985 |
|
|
1,848 |
|
|
5,813 |
|
|
5,427 |
Service charges on deposit accounts |
|
|
2,111 |
|
|
2,157 |
|
|
5,805 |
|
|
6,063 |
Wealth management fees |
|
|
1,676 |
|
|
1,695 |
|
|
5,216 |
|
|
5,315 |
Mortgage servicing |
|
|
795 |
|
|
755 |
|
|
2,342 |
|
|
2,400 |
Mortgage servicing rights fair value adjustment |
|
|
(860) |
|
|
(93) |
|
|
(2,982) |
|
|
274 |
Gains on sale of mortgage loans |
|
|
992 |
|
|
855 |
|
|
2,177 |
|
|
2,206 |
Gains (losses) on securities |
|
|
(73) |
|
|
180 |
|
|
42 |
|
|
150 |
Gains (losses) on foreclosed assets |
|
|
(20) |
|
|
(251) |
|
|
132 |
|
|
(858) |
Gains (losses) on sales of other assets |
|
|
(29) |
|
|
(13) |
|
|
944 |
|
|
207 |
Title insurance activity |
|
|
— |
|
|
335 |
|
|
167 |
|
|
931 |
Other noninterest income |
|
|
1,005 |
|
|
939 |
|
|
2,759 |
|
|
2,696 |
Total noninterest income |
|
|
7,582 |
|
|
8,407 |
|
|
22,415 |
|
|
24,811 |
|
|
|
|
|
|
|
|
|
|
|
|
|
NONINTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
Salaries |
|
|
12,335 |
|
|
12,264 |
|
|
36,339 |
|
|
36,572 |
Employee benefits |
|
|
2,224 |
|
|
1,492 |
|
|
8,314 |
|
|
4,722 |
Occupancy of bank premises |
|
|
1,785 |
|
|
1,822 |
|
|
5,260 |
|
|
5,576 |
Furniture and equipment |
|
|
545 |
|
|
695 |
|
|
2,050 |
|
|
2,307 |
Data processing |
|
|
1,471 |
|
|
1,265 |
|
|
4,023 |
|
|
3,935 |
Marketing and customer relations |
|
|
801 |
|
|
974 |
|
|
2,837 |
|
|
3,086 |
Amortization of intangible assets |
|
|
335 |
|
|
389 |
|
|
1,087 |
|
|
1,169 |
FDIC insurance |
|
|
8 |
|
|
241 |
|
|
435 |
|
|
728 |
Loan collection and servicing |
|
|
547 |
|
|
625 |
|
|
1,901 |
|
|
1,990 |
Foreclosed assets |
|
|
196 |
|
|
247 |
|
|
525 |
|
|
672 |
Other noninterest expense |
|
|
2,056 |
|
|
1,923 |
|
|
6,305 |
|
|
6,120 |
Total noninterest expense |
|
|
22,303 |
|
|
21,937 |
|
|
69,076 |
|
|
66,877 |
INCOME BEFORE INCOME TAX EXPENSE |
|
|
17,736 |
|
|
17,833 |
|
|
51,597 |
|
|
52,509 |
INCOME TAX EXPENSE |
|
|
299 |
|
|
241 |
|
|
819 |
|
|
630 |
NET INCOME |
|
$ |
17,437 |
|
$ |
17,592 |
|
$ |
50,778 |
|
$ |
51,879 |
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER SHARE - BASIC |
|
$ |
0.97 |
|
$ |
0.98 |
|
$ |
2.82 |
|
$ |
2.87 |
EARNINGS PER SHARE - DILUTED |
|
$ |
0.97 |
|
$ |
0.98 |
|
$ |
2.82 |
|
$ |
2.87 |
WEIGHTED AVERAGE SHARES OF COMMON STOCK OUTSTANDING |
|
|
18,027,512 |
|
|
18,027,512 |
|
|
18,027,512 |
|
|
18,054,011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
PRO FORMA C CORP EQUIVALENT INFORMATION (Note 1) |
|
|
|
|
|
|
|
|
|
|
|
|
Historical income before income tax expense |
|
$ |
17,736 |
|
$ |
17,833 |
|
$ |
51,597 |
|
$ |
52,509 |
Pro forma C Corp equivalent income tax expense |
|
|
4,614 |
|
|
4,605 |
|
|
13,313 |
|
|
13,406 |
Pro forma C Corp equivalent net income |
|
$ |
13,122 |
|
$ |
13,228 |
|
$ |
38,284 |
|
$ |
39,103 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PRO FORMA C CORP EQUIVALENT EARNINGS PER SHARE - BASIC |
|
$ |
0.73 |
|
$ |
0.73 |
|
$ |
2.12 |
|
$ |
2.17 |
PRO FORMA C CORP EQUIVALENT EARNINGS PER SHARE - DILUTED |
|
$ |
0.73 |
|
$ |
0.73 |
|
$ |
2.12 |
|
$ |
2.17 |
See accompanying Notes to Consolidated Financial Statements (Unaudited)
2
HBT FINANCIAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||
|
|
(dollars in thousands) |
||||||||||
NET INCOME |
|
$ |
17,437 |
|
$ |
17,592 |
|
$ |
50,778 |
|
$ |
51,879 |
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER COMPREHENSIVE INCOME (LOSS) |
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains (losses) on securities available-for-sale |
|
|
1,289 |
|
|
(3,196) |
|
|
13,913 |
|
|
(12,458) |
Reclassification adjustment for (gains) losses on securities available-for-sale realized in income |
|
|
— |
|
|
(262) |
|
|
— |
|
|
(262) |
Reclassification adjustment for accretion of net unrealized gain on securities transferred to held-to-maturity |
|
|
(62) |
|
|
(99) |
|
|
(221) |
|
|
(287) |
Unrealized losses on derivative instruments |
|
|
(208) |
|
|
(13) |
|
|
(897) |
|
|
(118) |
Reclassification adjustment for net settlements on derivative instruments |
|
|
(24) |
|
|
(39) |
|
|
(76) |
|
|
(137) |
Total other comprehensive income (loss) |
|
|
995 |
|
|
(3,609) |
|
|
12,719 |
|
|
(13,262) |
TOTAL COMPREHENSIVE INCOME |
|
$ |
18,432 |
|
$ |
13,983 |
|
$ |
63,497 |
|
$ |
38,617 |
See accompanying Notes to Consolidated Financial Statements (Unaudited)
3
HBT FINANCIAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
Total |
|||||
|
|
Common Stock |
|
|
|
|
Retained |
|
Comprehensive |
|
Treasury |
|
Stockholders’ |
||||||||
|
|
Voting |
|
Series A |
|
Surplus |
|
Earnings |
|
Income (Loss) |
|
Stock |
|
Equity |
|||||||
|
|
(dollars in thousands, except per share data) |
|||||||||||||||||||
Balance, June 30, 2019 |
|
$ |
3 |
|
$ |
178 |
|
$ |
32,288 |
|
$ |
302,984 |
|
$ |
7,436 |
|
$ |
(3,019) |
|
$ |
339,870 |
Net income |
|
|
— |
|
|
— |
|
|
— |
|
|
17,437 |
|
|
— |
|
|
— |
|
|
17,437 |
Other comprehensive income |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
995 |
|
|
— |
|
|
995 |
Cash dividends ($0.52 per share) |
|
|
— |
|
|
— |
|
|
— |
|
|
(9,366) |
|
|
— |
|
|
— |
|
|
(9,366) |
Balance, September 30, 2019 |
|
$ |
3 |
|
$ |
178 |
|
$ |
32,288 |
|
$ |
311,055 |
|
$ |
8,431 |
|
$ |
(3,019) |
|
$ |
348,936 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, June 30, 2018 |
|
$ |
3 |
|
$ |
178 |
|
$ |
32,288 |
|
$ |
305,730 |
|
$ |
(10,150) |
|
$ |
(3,019) |
|
$ |
325,030 |
Net income |
|
|
— |
|
|
— |
|
|
— |
|
|
17,592 |
|
|
— |
|
|
— |
|
|
17,592 |
Other comprehensive loss |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(3,609) |
|
|
— |
|
|
(3,609) |
Cash dividends ($0.51 per share) |
|
|
— |
|
|
— |
|
|
— |
|
|
(9,156) |
|
|
— |
|
|
— |
|
|
(9,156) |
Balance, September 30, 2018 |
|
$ |
3 |
|
$ |
178 |
|
$ |
32,288 |
|
$ |
314,166 |
|
$ |
(13,759) |
|
$ |
(3,019) |
|
$ |
329,857 |
See accompanying Notes to Consolidated Financial Statements (Unaudited)
4
HBT FINANCIAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (CONTINUED)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
Total |
|||||
|
|
Common Stock |
|
|
|
|
Retained |
|
Comprehensive |
|
Treasury |
|
Stockholders’ |
||||||||
|
|
Voting |
|
Series A |
|
Surplus |
|
Earnings |
|
Income (Loss) |
|
Stock |
|
Equity |
|||||||
|
|
(dollars in thousands, except per share data) |
|||||||||||||||||||
Balance, December 31, 2018 |
|
$ |
3 |
|
$ |
178 |
|
$ |
32,288 |
|
$ |
315,234 |
|
$ |
(4,288) |
|
$ |
(3,019) |
|
$ |
340,396 |
Net income |
|
|
— |
|
|
— |
|
|
— |
|
|
50,778 |
|
|
— |
|
|
— |
|
|
50,778 |
Other comprehensive income |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
12,719 |
|
|
— |
|
|
12,719 |
Cash dividends ($3.05 per share) |
|
|
— |
|
|
— |
|
|
— |
|
|
(54,957) |
|
|
— |
|
|
— |
|
|
(54,957) |
Balance, September 30, 2019 |
|
$ |
3 |
|
$ |
178 |
|
$ |
32,288 |
|
$ |
311,055 |
|
$ |
8,431 |
|
$ |
(3,019) |
|
$ |
348,936 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2017 |
|
$ |
3 |
|
$ |
178 |
|
$ |
32,288 |
|
$ |
293,934 |
|
$ |
(375) |
|
$ |
(2,112) |
|
$ |
323,916 |
Adoption of ASU 2016-01 |
|
|
— |
|
|
— |
|
|
— |
|
|
122 |
|
|
(122) |
|
|
— |
|
|
— |
Net income |
|
|
— |
|
|
— |
|
|
— |
|
|
51,879 |
|
|
— |
|
|
— |
|
|
51,879 |
Other comprehensive loss |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(13,262) |
|
|
— |
|
|
(13,262) |
Repurchase of common stock -Series A (43,180 shares) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(907) |
|
|
(907) |
Cash dividends ($1.76 per share) |
|
|
— |
|
|
— |
|
|
— |
|
|
(31,769) |
|
|
— |
|
|
— |
|
|
(31,769) |
Balance, September 30, 2018 |
|
$ |
3 |
|
$ |
178 |
|
$ |
32,288 |
|
$ |
314,166 |
|
$ |
(13,759) |
|
$ |
(3,019) |
|
$ |
329,857 |
See accompanying Notes to Consolidated Financial Statements (Unaudited)
5
HBT FINANCIAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
Nine Months Ended September 30, |
||||
|
|
2019 |
|
2018 |
||
|
|
(dollars in thousands) |
||||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
Net income |
|
$ |
50,778 |
|
$ |
51,879 |
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
Depreciation expense |
|
|
2,042 |
|
|
2,494 |
Provision for loan losses |
|
|
3,266 |
|
|
1,791 |
Net amortization of securities |
|
|
2,759 |
|
|
3,942 |
Net accretion of discount and deferred loan fees on loans |
|
|
(3,150) |
|
|
(4,107) |
Net realized gain on sales of securities |
|
|
— |
|
|
(262) |
Net unrealized (gain) loss on equity securities |
|
|
(42) |
|
|
112 |
Net gain on sales of bank premises and equipment |
|
|
(29) |
|
|
(13) |
Net gain on sales of bank premises held for sale |
|
|
(448) |
|
|
(136) |
Impairment losses on bank premises held for sale |
|
|
37 |
|
|
52 |
Net (gain) loss on sales of foreclosed assets |
|
|
(240) |
|
|
281 |
Gain on loan foreclosures |
|
|
— |
|
|
(96) |
Write-down of foreclosed assets |
|
|
552 |
|
|
711 |
Amortization of intangibles |
|
|
1,087 |
|
|
1,169 |
Decrease (increase) in mortgage servicing rights |
|
|
2,982 |
|
|
(274) |
Amortization of subordinated debt purchase accounting adjustment |
|
|
49 |
|
|
50 |
Mortgage loans originated for sale |
|
|
(106,885) |
|
|
(103,983) |
Proceeds from sale of mortgage loans |
|
|
104,254 |
|
|
106,544 |
Net gain on sale of mortgage loans |
|
|
(2,177) |
|
|
(2,206) |
Gain on sale of First Community Title Services, Inc. |
|
|
(498) |
|
|
— |
Decrease (increase) in accrued interest receivable |
|
|
484 |
|
|
(1,429) |
(Increase) decrease in other assets |
|
|
(2,228) |
|
|
1,329 |
Increase (decrease) in other liabilities |
|
|
4,705 |
|
|
(1,475) |
Net cash provided by operating activities |
|
|
57,298 |
|
|
56,373 |
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
Net change in interest-bearing time deposits with banks |
|
|
— |
|
|
496 |
Proceeds from sales of securities available-for-sale |
|
|
— |
|
|
15,665 |
Proceeds from paydowns, maturities, and calls of securities |
|
|
134,347 |
|
|
118,821 |
Purchase of securities |
|
|
(40,903) |
|
|
(81,592) |
Net increase in loans |
|
|
(26,049) |
|
|
(20,090) |
Purchase of restricted stock |
|
|
— |
|
|
(2,374) |
Proceeds from redemption of restricted stock |
|
|
294 |
|
|
2,531 |
Purchases of bank premises and equipment |
|
|
(1,558) |
|
|
(480) |
Proceeds from sales of bank premises and equipment |
|
|
176 |
|
|
31 |
Proceeds from sales of bank premises held for sale |
|
|
1,039 |
|
|
1,599 |
Proceeds from sales of foreclosed assets |
|
|
4,142 |
|
|
6,092 |
Capital improvements to foreclosed assets |
|
|
(41) |
|
|
— |
Cash received from sale of First Community Title Services, Inc. |
|
|
114 |
|
|
— |
Net cash provided by investing activities |
|
|
71,561 |
|
|
40,699 |
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
Net decrease in deposits |
|
|
(91,912) |
|
|
(116,031) |
Net (decrease) increase in repurchase agreements |
|
|
(13,928) |
|
|
8,062 |
Repayment of Federal Home Loan Bank borrowings |
|
|
— |
|
|
(29,000) |
Repurchase of common stock |
|
|
— |
|
|
(907) |
Cash dividends paid |
|
|
(54,957) |
|
|
(31,769) |
Net cash used in financing activities |
|
|
(160,797) |
|
|
(169,645) |
|
|
|
|
|
|
|
NET DECREASE IN CASH AND CASH EQUIVALENTS |
|
|
(31,938) |
|
|
(72,573) |
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR |
|
|
186,879 |
|
|
165,683 |
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS AT END OF YEAR |
|
$ |
154,941 |
|
$ |
93,110 |
See accompanying Notes to Consolidated Financial Statements (Unaudited)
6
HBT FINANCIAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
(Unaudited)
|
|
Nine Months Ended September 30, |
||||
|
|
2019 |
|
2018 |
||
|
|
(dollars in thousands) |
||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION |
|
|
|
|
|
|
Cash paid for interest |
|
$ |
7,646 |
|
$ |
5,674 |
Cash paid for income taxes |
|
$ |
880 |
|
$ |
851 |
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING ACTIVITIES |
|
|
|
|
|
|
Transfers of loans to foreclosed assets |
|
$ |
1,788 |
|
$ |
1,889 |
Sales of foreclosed assets through loan origination |
|
$ |
360 |
|
$ |
1,174 |
See accompanying Notes to Consolidated Financial Statements (Unaudited)
7
Basis of Presentation
The unaudited consolidated financial statements, including the notes thereto of HBT Financial, Inc. (the Company), formerly known as Heartland Bancorp, Inc. until the Company name was changed on September 13, 2019, have been prepared in accordance with generally accepted accounting principles (GAAP) interim reporting requirements. Certain information in footnote disclosure normally included in financial statements prepared in accordance with GAAP has been condensed or omitted pursuant to rules and regulations of the Securities and Exchange Commission. These interim unaudited consolidated financial statements and notes thereto should be read in conjunction with the Company’s audited consolidated financial statements and accompanying notes included in the Company’s prospectus filed with the Securities and Exchange Commission (SEC) on October 11, 2019.
The Company’s principal business activity is banking, conducted through its wholly owned subsidiaries, Heartland Bank and Trust Company (Heartland Bank) and State Bank of Lincoln (Lincoln Bank). Heartland Bank and Lincoln Bank are collectively referred to as “the Banks”.
On September 13, 2019, the Company effected a twenty-for-one stock split of its issued and outstanding shares of common stock and its issued and outstanding shares of Series A nonvoting common stock. Accordingly, all share and per share amounts for all periods presented in these financial statements and notes thereto have been adjusted retroactively, where applicable, to reflect the stock split.
The unaudited consolidated financial statements include all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of the results for the interim periods. The results for interim periods are not necessarily indicative of results for a full year.
Initial Public Offering
On September 13, 2019, the Company filed a Registration Statement on Form S-1 with the SEC. The Registration Statement was declared effective by the SEC on October 10, 2019. The Company issued and sold 9,429,794 shares of common stock at a price of $16 per share pursuant to that Registration Statement. Total proceeds received by the Company, net of offering costs, were approximately $138 million. The proceeds were used to fund a $170 million special dividend, or $9.43 per share, to shareholders of record prior to the initial public offering.
The Company qualifies as an "emerging growth company" as defined by the Jumpstart Our Business Startups Act (JOBS Act).
Use of Estimates
The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America. In preparing the financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and the reported results of operations for the periods then ended.
Actual results could differ significantly from those estimates. Material estimates that are particularly susceptible to significant changes in the near term relate to the determination of the allowance for loan losses.
8
Income Taxes
Through October 10, 2019, the Company, with the consent of its stockholders, elected to be taxed under sections of federal and state income tax law as an "S Corporation" which provides that, in lieu of Company income taxes, except for state replacement and franchise taxes, the stockholders separately account for their pro rata shares of the Company’s items of income, deductions, losses and credits. As a result of this election, no income taxes, other than state replacement and franchise taxes, have been recognized in the accompanying consolidated financial statements. No provision has been made for any amounts which may be advanced or paid as dividends to the stockholders to assist them in paying their personal taxes on the income from the Company.
Effective October 11, 2019, in connection with the initial public offering, the Company revoked its S Corporation status and became a taxable entity (C Corporation). As such, any periods prior to October 11, 2019 will only reflect an effective state income tax rate. In connection with the conversion of tax status, the Company recognized a deferred tax asset of approximately $0.5 million, income tax benefit of approximately $3.3 million, and a reduction in accumulated other comprehensive income of approximately $2.7 million.
The Company files consolidated federal and state income tax returns. The Company is no longer subject to federal or state income tax examinations for years prior to 2016.
Pro Forma Income Statement Information
The pro forma C Corp equivalent income tax expense information gives effect to the income tax expense had the Company been a C Corporation during the three and nine months ended September 30, 2019 and 2018. The pro forma C Corp equivalent net income information, therefore, includes an adjustment for income tax expense as if the Company had been a C Corporation during the three and nine months ended September 30, 2019 and 2018.
The pro forma basic and diluted earnings per share information is computed using the pro forma C Corp equivalent net income and weighted average shares of common stock outstanding. There were no dilutive instruments outstanding during 2019, therefore, the pro forma C Corp equivalent basic and diluted earnings per share amounts are the same.
Segment Reporting
The Company’s operations consist of one reportable segment called community banking. The operations of the non-bank subsidiaries of the Company primarily support the operations of the Banks. While the Company’s management monitors both bank subsidiaries’ operations and profitability separately, these subsidiaries have been aggregated into one reportable segment due to the similarities in products and services, customer base, operations, profitability measures, and economic characteristics.
Reclassifications
Certain prior period amounts have been reclassified to conform to the current period presentation without any impact on the reported amounts of net income or stockholders’ equity.
Subsequent Events
In preparing these consolidated financial statements, the Company has evaluated events and transactions for potential of recognition or disclosure through the date the financial statements were issued.
9
On October 10, 2019, each share of Series A nonvoting common stock was reclassified and converted into one share of common stock. Additionally, the Company increased the authorized shares to 150,000,000, of which 125,000,000 shares, par value of $0.01 per share, are designated as common stock and 25,000,000 shares, par value of $0.01 per share, are designated as preferred stock.
Sale of First Community Title Services, Inc.
On February 15, 2019, the Company consummated an agreement to sell substantially all assets and liabilities of First Community Title Services, Inc. to Illinois Real Estate Title Center, LLC, an Illinois limited liability company, for a combination of cash and an equity interest in Illinois Real Estate Title Center, LLC representing total consideration of approximately $498,000.
Recent Accounting Pronouncements
On January 1, 2019, the Company adopted Accounting Standards Update (ASU) 2016‑02, Leases (Topic 842). Under the new guidance in this ASU, lessees will be required to recognize the following for all leases (with the exception of short-term leases) at the commencement date: (1) a lease liability, which is a lessee`s obligation to make lease payments arising from a lease, measured on a discounted basis; and (2) a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. Under the new guidance, lessor accounting is largely unchanged. Certain targeted improvements were made to align, where necessary, lessor accounting with the lessee accounting model and Topic 606, Revenue from Contracts with Customers. The new lease guidance also simplified the accounting for sale and leaseback transactions primarily because lessees must recognize lease assets and lease liabilities. Lessees will no longer be provided with a source of off-balance sheet financing. On January 1, 2019, the Company adopted this standard without a material impact on the Company’s results of operations or financial condition.
In June 2016, the Financial Accounting Standards Board (FASB) issued ASU 2016‑13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. ASU 2016‑13 requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts and requires enhanced disclosures related to the significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an organization’s portfolio. In addition, ASU 2016‑13 amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. ASU 2016‑13 is effective for years beginning after December 15, 2021, including interim periods within those fiscal years. Early adoption is permitted for years beginning after December 31, 2018, including interim periods within those years. The Company is currently evaluating the effect that this standard will have on the consolidated results of operations and financial position.
In January 2017, the FASB issued ASU 2017‑04, Intangibles – Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment. This ASU simplifies measurement of goodwill and eliminates Step 2 from the goodwill impairment test. Under the ASU, a company should perform its goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An impairment charge should be recognized for the amount by which the carrying amount exceeds the reporting unit’s fair value. The impairment charge is limited to the amount of goodwill allocated to that reporting unit. The amendments in this update are effective for annual or any interim goodwill impairment tests in years beginning after December 15, 2021, including interim periods within those years. Early adoption is permitted for goodwill impairment tests performed on testing dates after January 1, 2017. This standard is not expected to have a material impact on the Company’s consolidated results of operations or financial position.
10
In March 2017, the FASB issued ASU 2017‑08, Receivables - Nonrefundable Fees and Other Costs (Subtopic 310‑20), Premium Amortization on Purchased Callable Debt Securities. ASU 2017‑08 shortens the amortization period for certain callable debt securities held at a premium, requiring the premium to be amortized to the earliest call date. ASU 2017‑08 does not require an accounting change for securities held at a discount; the discount continues to be amortized to maturity. This guidance is effective for years beginning after December 15, 2019, and interim periods within fiscal years beginning after December 15, 2020. Early application is permitted. The adoption of this ASU requires use of a modified retrospective basis through a cumulative-effect adjustment directly to retained earnings as of the beginning of the period of adoption. The Company adopted this standard on January 1, 2019 without a material impact on the Company’s consolidated results of operations or financial condition.
In August 2017, the FASB issued ASU 2017‑12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities. ASU 2017‑12 improves the financial reporting of hedging relationships to better portray the economic results of an entity’s risk management activities in its financial statements and make certain targeted improvements to simplify the application of the hedge accounting guidance in current generally accepted accounting principles. The Company adopted this standard on January 1, 2018 without a material impact on the Company’s consolidated results of operations or financial condition.
In August 2018, the FASB issued ASU 2018‑13, Fair Value Measurement (Topic 820): Disclosure Framework-Changes to the Disclosure Requirements for Fair Value Measurement. ASU 2018‑13 removes, modifies, and adds certain disclosure requirements on fair value measurements. This guidance is effective for annual reporting periods beginning after December 15, 2019, including interim periods within those fiscal years, with early adoption permitted. This standard is not expected to have a material impact on the Company’s consolidated results of operations or financial position.
In October 2018, the FASB issued ASU 2018‑16, Derivatives and Hedging (Topic 815): Inclusion of the Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate as a Benchmark Interest Rate for Hedge Accounting Purposes. ASU 2018‑16 permits the use of the SOFR Overnight Index Swap Rate as a U.S. benchmark interest rate for hedge accounting purposes under ASC 815. The Company adopted this standard on January 1, 2019 without a material impact on the Company’s consolidated results of operations or financial condition.
NOTE 2 – TRANSACTIONS BETWEEN ENTITIES UNDER COMMON CONTROL
On October 29, 2018, the Company entered into an agreement to exchange 100% of the outstanding stock of Lincoln S.B. Corp., an Illinois Corporation headquartered in Lincoln, Illinois, for shares of HBT Financial, Inc. Series A common stock. The transaction was completed on December 31, 2018 (the effective date). Lincoln Bank, which was Lincoln S.B. Corp.’s wholly-owned subsidiary prior to the agreement, offers a full line of quality retail and commercial banking products through six branches in central Illinois. The Company has operated Lincoln Bank as a separate subsidiary since the transaction was completed.
Under the terms of the definitive agreement, the 14,548 issued and outstanding shares of Lincoln S.B. Corp. common stock were converted into 1,382,560 shares of HBT Financial, Inc. Series A common stock and approximately $6,000 paid in cash for fractional shares. In addition to the shares exchanged and cash paid for fractional shares, an additional $500,000 in cash was deposited into an escrow account. After 12 months, the escrow agreement shall expire, and the funds held in escrow shall be distributed to the Lincoln S.B. Corp. shareholders.
The voting ownership of HBT Financial, Inc. and Lincoln S.B. Corp. were considered under common control on the effective date of the transaction and for all periods presented in the consolidated financial statements.
11
This transaction was accounted for as a change in reporting entity and, accordingly, HBT Financial, Inc., the receiving entity, recognized assets and liabilities transferred at their carrying amounts in the accounts of Lincoln S.B. Corp., the transferring entity, on the effective date of the transaction. The results of operations are reported as though the exchange of equity interests had occurred at the beginning of the periods presented. For similar assets and liabilities accounted for using different accounting methods, the carrying amounts have been retrospectively adjusted to the basis of accounting used by HBT Financial, Inc. Significant intra-entity transactions and accounts have been eliminated in consolidation.
NOTE 3 – SECURITIES
Securities as shown in these consolidated financial statements reflect revised categories as required by the Company’s adoption of ASU 2016‑01 on January 1, 2018. That new guidance refined the definition of equity securities and required their segregation from debt securities available-for-sale.
While changes in the fair value of debt securities available-for-sale continue to be recorded in accumulated other comprehensive income (loss), the new guidance requires changes in the fair value of equity securities to be recorded in current earnings. As required by the new guidance, the unrealized gain in fair value on equity securities (recorded in accumulated other comprehensive loss at December 31, 2017) was reclassified to retained earnings on January 1, 2018. The amount of the reclassification was $122,000.
The carrying balances of the securities were as follows:
|
|
September 30, |
|
December 31, |
||
|
|
2019 |
|
2018 |
||
|
|
(dollars in thousands) |
||||
Securities available-for-sale |
|
$ |
618,120 |
|
$ |
679,526 |
Securities held-to-maturity |
|
|
99,861 |
|
|
121,715 |
Equity securities: |
|
|
|
|
|
|
Readily determinable fair value |
|
|
3,251 |
|
|
3,081 |
No readily determinable fair value |
|
|
1,185 |
|
|
180 |
Total securities |
|
$ |
722,417 |
|
$ |
804,502 |
The Company has elected to measure the equity securities with no readily determinable fair values at cost minus impairment, if any, plus or minus changes resulting from observable price changes for identical or similar securities of the same issuer. During the three and nine months ended September 30, 2019, the Company recognized a $(128,000) adjustment to the carrying value of equity securities with no readily determinable fair value based on an observable price change of an identical investment.
12
The amortized cost and fair values of securities available-for-sale, with gross unrealized gains and losses, are as follows:
September 30, 2019 |
|
Amortized |
|
Gross |
|
Gross |
|
Fair Value |
||||
Available-for-sale: |
|
(dollars in thousands) |
||||||||||
U.S. government agency |
|
$ |
38,633 |
|
$ |
947 |
|
$ |
(6) |
|
$ |
39,574 |
Municipal |
|
|
150,058 |
|
|
2,451 |
|
|
(10) |
|
|
152,499 |
Mortgage-backed: |
|
|
|
|
|
|
|
|
|
|
|
|
Agency residential |
|
|
215,303 |
|
|
3,182 |
|
|
(239) |
|
|
218,246 |
Agency commercial |
|
|
127,550 |
|
|
2,084 |
|
|
(185) |
|
|
129,449 |
Private-label |
|
|
22 |
|
|
— |
|
|
— |
|
|
22 |
Corporate |
|
|
77,202 |
|
|
1,135 |
|
|
(7) |
|
|
78,330 |
Total |
|
$ |
608,768 |
|
$ |
9,799 |
|
$ |
(447) |
|
$ |
618,120 |
December 31, 2018 |
|
Amortized |
|
Gross |
|
Gross |
|
Fair Value |
||||
Available-for-sale: |
|
(dollars in thousands) |
||||||||||
U.S. government agency |
|
$ |
46,977 |
|
$ |
250 |
|
$ |
(361) |
|
$ |
46,866 |
Municipal |
|
|
161,957 |
|
|
761 |
|
|
(1,268) |
|
|
161,450 |
Mortgage-backed: |
|
|
|
|
|
|
|
|
|
|
|
|
Agency residential |
|
|
235,903 |
|
|
788 |
|
|
(2,388) |
|
|
234,303 |
Agency commercial |
|
|
151,878 |
|
|
285 |
|
|
(2,082) |
|
|
150,081 |
Private-label |
|
|
254 |
|
|
2 |
|
|
— |
|
|
256 |
Corporate |
|
|
87,118 |
|
|
207 |
|
|
(755) |
|
|
86,570 |
Total |
|
$ |
684,087 |
|
$ |
2,293 |
|
$ |
(6,854) |
|
$ |
679,526 |
The carrying value and fair value of securities held-to-maturity, with gross unrealized gains and losses, are as follows:
September 30, 2019 |
|
Carrying |
|
Gross |
|
Gross |
|
Fair Value |
||||
Held-to-maturity: |
|
(dollars in thousands) |
||||||||||
Municipal |
|
$ |
55,182 |
|
$ |
1,424 |
|
$ |
— |
|
$ |
56,606 |
Mortgage-backed: |
|
|
|
|
|
|
|
|
|
|
|
|
Agency residential |
|
|
20,336 |
|
|
163 |
|
|
(145) |
|
|
20,354 |
Agency commercial |
|
|
24,343 |
|
|
1,093 |
|
|
(18) |
|
|
25,418 |
Total |
|
$ |
99,861 |
|
$ |
2,680 |
|
$ |
(163) |
|
$ |
102,378 |
13
December 31, 2018 |
|
Carrying |
|
Gross |
|
Gross |
|
Fair Value |
||||
Held-to-maturity: |
|
(dollars in thousands) |
||||||||||
Municipal |
|
$ |
73,176 |
|
$ |
1,149 |
|
$ |
(42) |
|
$ |
74,283 |
Mortgage-backed: |
|
|
|
|
|
|
|
|
|
|
|
|
Agency residential |
|
|
23,192 |
|
|
— |
|
|
(998) |
|
|
22,194 |
Agency commercial |
|
|
25,347 |
|
|
177 |
|
|
(495) |
|
|
25,029 |
Total |
|
$ |
121,715 |
|
$ |
1,326 |
|
$ |
(1,535) |
|
$ |
121,506 |
Amortized cost of securities held-to-maturity amounted to $55,221,000 and $72,982,000 for municipal securities and $44,739,000 and $48,611,000 for mortgage-backed securities as of September 30, 2019 and December 31, 2018, respectively.
As of September 30, 2019 and December 31, 2018, the Banks had securities with a carrying value of $288,305,000 and $291,404,000, respectively, which were pledged to secure public and trust deposits, securities sold under agreements to repurchase, and for other purposes required or permitted by law.
The Company has no direct exposure to the State of Illinois, but approximately 56% of the obligations of local municipalities portfolio consists of securities issued by municipalities located in Illinois as of September 30, 2019. Approximately 91% of such securities were general obligation issues as of September 30, 2019.
The amortized cost and fair value of securities available-for-sale and the carrying value and fair value of securities held-to-maturity, as of September 30, 2019, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
|
|
Available-for-Sale |
|
Held-to-Maturity |
||||||||
|
|
Amortized |
|
Fair Value |
|
Carrying |
|
Fair Value |
||||
|
|
(dollars in thousands) |
||||||||||
Due in 1 year or less |
|
$ |
55,909 |
|
$ |
55,967 |
|
$ |
146 |
|
$ |
147 |
Due after 1 year through 5 years |
|
|
112,593 |
|
|
114,296 |
|
|
25,160 |
|
|
25,684 |
Due after 5 years through 10 years |
|
|
89,863 |
|
|
92,422 |
|
|
26,209 |
|
|
26,941 |
Due after 10 years |
|
|
7,528 |
|
|
7,718 |
|
|
3,667 |
|
|
3,834 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed: |
|
|
|
|
|
|
|
|
|
|
|
|
Agency residential |
|
|
215,303 |
|
|
218,246 |
|
|
20,336 |
|
|
20,354 |
Agency commercial |
|
|
127,550 |
|
|
129,449 |
|
|
24,343 |
|
|
25,418 |
Private-label |
|
|
22 |
|
|
22 |
|
|
— |
|
|
— |
Total |
|
$ |
608,768 |
|
$ |
618,120 |
|
$ |
99,861 |
|
$ |
102,378 |
14
Sales of securities available-for-sale were as follows during the three and nine months ended September 30:
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||
|
|
(dollars in thousands) |
||||||||||
Proceeds from sales |
|
$ |
— |
|
$ |
15,665 |
|
$ |
— |
|
$ |
15,665 |
Gross realized gains |
|
|
— |
|
|
280 |
|
|
— |
|
|
280 |
Gross realized losses |
|
|
— |
|
|
(18) |
|
|
— |
|
|
(18) |
Gains (losses) on securities were as follows during the three and nine months ended September 30:
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||
|
|
(dollars in thousands) |
||||||||||
Net realized gains on sales |
|
$ |
— |
|
$ |
262 |
|
$ |
— |
|
$ |
262 |
Net unrealized gains (losses) on equities: |
|
|
|
|
|
|
|
|
|
|
|
|
Readily determinable fair value |
|
|
55 |
|
|
(82) |
|
|
170 |
|
|
(112) |
No readily determinable fair value |
|
|
(128) |
|
|
— |
|
|
(128) |
|
|
— |
Gains (losses) on securities |
|
$ |
(73) |
|
$ |
180 |
|
$ |
42 |
|
$ |
150 |
The following tables present gross unrealized losses and fair value of investments, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, as of September 30, 2019 and December 31, 2018:
|
|
Investments in a Continuous Unrealized Loss Position |
||||||||||||||||
|
|
Less than 12 Months |
|
12 Months or More |
|
Total |
||||||||||||
September 30, 2019 |
|
Unrealized |
|
Fair Value |
|
Unrealized |
|
Fair Value |
|
Unrealized |
|
Fair Value |
||||||
Available-for-sale: |
|
(dollars in thousands) |
||||||||||||||||
U.S. government agency |
|
$ |
— |
|
$ |
— |
|
$ |
(6) |
|
$ |
1,991 |
|
$ |
(6) |
|
$ |
1,991 |
Municipal |
|
|
(7) |
|
|
4,480 |
|
|
(3) |
|
|
1,111 |
|
|
(10) |
|
|
5,591 |
Mortgage-backed: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency residential |
|
|
(21) |
|
|
17,348 |
|
|
(218) |
|
|
31,241 |
|
|
(239) |
|
|
48,589 |
Agency commercial |
|
|
— |
|
|
— |
|
|
(185) |
|
|
16,678 |
|
|
(185) |
|
|
16,678 |
Corporate |
|
|
(5) |
|
|
14,990 |
|
|
(2) |
|
|
4,995 |
|
|
(7) |
|
|
19,985 |
Total |
|
$ |
(33) |
|
$ |
36,818 |
|
$ |
(414) |
|
$ |
56,016 |
|
$ |
(447) |
|
$ |
92,834 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Held-to-maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency residential |
|
$ |
(16) |
|
$ |
3,225 |
|
$ |
(129) |
|
$ |
9,760 |
|
$ |
(145) |
|
$ |
12,985 |
Agency commercial |
|
|
(11) |
|
|
2,226 |
|
|
(7) |
|
|
622 |
|
|
(18) |
|
|
2,848 |
Total |
|
$ |
(27) |
|
$ |
5,451 |
|
$ |
(136) |
|
$ |
10,382 |
|
$ |
(163) |
|
$ |
15,833 |
15
|
|
Investments in a Continuous Unrealized Loss Position |
||||||||||||||||
|
|
Less than 12 Months |
|
12 Months or More |
|
Total |
||||||||||||
December 31, 2018 |
|
Unrealized |
|
Fair Value |
|
Unrealized |
|
Fair Value |
|
Unrealized |
|
Fair Value |
||||||
Available-for-sale: |
|
(dollars in thousands) |
||||||||||||||||
U.S. government agency |
|
$ |
(302) |
|
$ |
19,079 |
|
$ |
(59) |
|
$ |
7,938 |
|
$ |
(361) |
|
$ |
27,017 |
Municipal |
|
|
(230) |
|
|
31,034 |
|
|
(1,038) |
|
|
59,702 |
|
|
(1,268) |
|
|
90,736 |
Mortgage-backed: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency residential |
|
|
(299) |
|
|
40,864 |
|
|
(2,089) |
|
|
99,967 |
|
|
(2,388) |
|
|
140,831 |
Agency commercial |
|
|
(262) |
|
|
35,462 |
|
|
(1,820) |
|
|
81,899 |
|
|
(2,082) |
|
|
117,361 |
Corporate |
|
|
(263) |
|
|
20,734 |
|
|
(492) |
|
|
39,054 |
|
|
(755) |
|
|
59,788 |
Total |
|
$ |
(1,356) |
|
$ |
147,173 |
|
$ |
(5,498) |
|
$ |
288,560 |
|
$ |
(6,854) |
|
$ |
435,733 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Held-to-maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Municipal |
|
$ |
(32) |
|
$ |
4,166 |
|
$ |
(10) |
|
$ |
1,856 |
|
$ |
(42) |
|
$ |
6,022 |
Mortgage-backed: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency residential |
|
|
(59) |
|
|
4,046 |
|
|
(939) |
|
|
17,564 |
|
|
(998) |
|
|
21,610 |
Agency commercial |
|
|
(67) |
|
|
8,910 |
|
|
(428) |
|
|
10,413 |
|
|
(495) |
|
|
19,323 |
Total |
|
$ |
(158) |
|
$ |
17,122 |
|
$ |
(1,377) |
|
$ |
29,833 |
|
$ |
(1,535) |
|
$ |
46,955 |
As of September 30, 2019, there were 74 securities in an unrealized loss position for a period of twelve months or more, and 36 securities in an unrealized loss position for a period of less than twelve months. These unrealized losses are primarily a result of fluctuations in interest rates in the bond market. In analyzing an issuer’s financial condition, management considers whether the securities are issued by the federal government or its agencies, whether downgrades by bond rating agencies have occurred, and industry analysts’ reports. Management believes that all declines in value of these securities are deemed to be temporary.
NOTE 4 – LOANS AND THE ALLOWANCE FOR LOAN LOSSES
Major categories of loans as of September 30, 2019 and December 31, 2018 are summarized as follows:
|
|
September 30, |
|
December 31, |
||
|
|
2019 |
|
2018 |
||
|
|
(dollars in thousands) |
||||
Commercial and industrial |
|
$ |
340,650 |
|
$ |
360,501 |
Agricultural and farmland |
|
|
205,041 |
|
|
209,875 |
Commercial real estate - owner occupied |
|
|
239,805 |
|
|
255,074 |
Commercial real estate - non-owner occupied |
|
|
552,262 |
|
|
533,910 |
Multi-family |
|
|
191,646 |
|
|
135,925 |
Construction and land development |
|
|
210,939 |
|
|
237,275 |
One-to-four family residential |
|
|
321,947 |
|
|
313,108 |
Municipal, consumer, and other |
|
|
108,724 |
|
|
98,589 |
Total loans, before allowance for loan losses |
|
|
2,171,014 |
|
|
2,144,257 |
Allowance for loan losses |
|
|
(22,761) |
|
|
(20,509) |
Loans, net of allowance for loan losses |
|
$ |
2,148,253 |
|
$ |
2,123,748 |
16
The following tables detail activity in the allowance for loan losses for the three and nine months ended September 30, 2019 and 2018:
|
|
|
|
|
|
|
|
Commercial |
|
Commercial |
|
|
|
|
|
|
|
|
|
|
Municipal, |
|
|
|
|||
|
|
Commercial |
|
Agricultural |
|
Real Estate |
|
Real Estate |
|
|
|
|
Construction |
|
One-to-four |
|
Consumer, |
|
|
|
|||||||
|
|
and |
|
and |
|
Owner |
|
Non-owner |
|
|
|
|
and Land |
|
Family |
|
and |
|
|
|
|||||||
Three Months Ended September 30, 2019 |
|
Industrial |
|
Farmland |
|
Occupied |
|
Occupied |
|
Multi‑Family |
|
Development |
|
Residential |
|
Other |
|
Total |
|||||||||
Allowance for loan losses: |
|
(dollars in thousands) |
|||||||||||||||||||||||||
Balance, June 30, 2019 |
|
$ |
5,187 |
|
$ |
2,862 |
|
$ |
2,487 |
|
$ |
2,721 |
|
$ |
1,153 |
|
$ |
3,723 |
|
$ |
3,569 |
|
$ |
840 |
|
$ |
22,542 |
Provision for loan losses |
|
|
(915) |
|
|
(133) |
|
|
(482) |
|
|
521 |
|
|
(182) |
|
|
(601) |
|
|
(692) |
|
|
3,168 |
|
|
684 |
Charge-offs |
|
|
(32) |
|
|
— |
|
|
(216) |
|
|
(111) |
|
|
(41) |
|
|
— |
|
|
(387) |
|
|
(150) |
|
|
(937) |
Recoveries |
|
|
313 |
|
|
— |
|
|
26 |
|
|
5 |
|
|
— |
|
|
1 |
|
|
42 |
|
|
85 |
|
|
472 |
Balance, September 30, 2019 |
|
$ |
4,553 |
|
$ |
2,729 |
|
$ |
1,815 |
|
$ |
3,136 |
|
$ |
930 |
|
$ |
3,123 |
|
$ |
2,532 |
|
$ |
3,943 |
|
$ |
22,761 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
Commercial |
|
|
|
|
|
|
|
|
|
|
Municipal, |
|
|
|
|||
|
|
Commercial |
|
Agricultural |
|
Real Estate |
|
Real Estate |
|
|
|
|
Construction |
|
One-to-four |
|
Consumer, |
|
|
|
|||||||
|
|
and |
|
and |
|
Owner |
|
Non-owner |
|
|
|
|
and Land |
|
Family |
|
and |
|
|
|
|||||||
Three Months Ended September 30, 2018 |
|
Industrial |
|
Farmland |
|
Occupied |
|
Occupied |
|
Multi‑Family |
|
Development |
|
Residential |
|
Other |
|
Total |
|||||||||
Allowance for loan losses: |
|
(dollars in thousands) |
|||||||||||||||||||||||||
Balance, June 30, 2018 |
|
$ |
4,927 |
|
$ |
2,375 |
|
$ |
1,616 |
|
$ |
2,930 |
|
$ |
920 |
|
$ |
3,345 |
|
$ |
3,062 |
|
$ |
1,170 |
|
$ |
20,345 |
Provision for loan losses |
|
|
220 |
|
|
319 |
|
|
47 |
|
|
(36) |
|
|
(13) |
|
|
365 |
|
|
213 |
|
|
123 |
|
|
1,238 |
Charge-offs |
|
|
(43) |
|
|
— |
|
|
(44) |
|
|
— |
|
|
— |
|
|
— |
|
|
(439) |
|
|
(136) |
|
|
(662) |
Recoveries |
|
|
30 |
|
|
— |
|
|
45 |
|
|
5 |
|
|
— |
|
|
2 |
|
|
109 |
|
|
59 |
|
|
250 |
Balance, September 30, 2018 |
|
$ |
5,134 |
|
$ |
2,694 |
|
$ |
1,664 |
|
$ |
2,899 |
|
$ |
907 |
|
$ |
3,712 |
|
$ |
2,945 |
|
$ |
1,216 |
|
$ |
21,171 |
|
|
|
|
|
|
|
|
Commercial |
|
Commercial |
|
|
|
|
|
|
|
|
|
|
Municipal, |
|
|
|
|||
|
|
Commercial |
|
Agricultural |
|
Real Estate |
|
Real Estate |
|
|
|
|
Construction |
|
One-to-four |
|
Consumer, |
|
|
|
|||||||
|
|
and |
|
and |
|
Owner |
|
Non-owner |
|
|
|
|
and Land |
|
Family |
|
and |
|
|
|
|||||||
Nine Months Ended September 30, 2019 |
|
Industrial |
|
Farmland |
|
Occupied |
|
Occupied |
|
Multi‑Family |
|
Development |
|
Residential |
|
Other |
|
Total |
|||||||||
Allowance for loan losses: |
|
(dollars in thousands) |
|||||||||||||||||||||||||
Balance, December 31, 2018 |
|
$ |
3,748 |
|
$ |
2,650 |
|
$ |
2,506 |
|
$ |
2,644 |
|
$ |
912 |
|
$ |
4,176 |
|
$ |
2,782 |
|
$ |
1,091 |
|
$ |
20,509 |
Provision for loan losses |
|
|
700 |
|
|
109 |
|
|
(356) |
|
|
588 |
|
|
59 |
|
|
(1,478) |
|
|
541 |
|
|
3,103 |
|
|
3,266 |
Charge-offs |
|
|
(315) |
|
|
(30) |
|
|
(382) |
|
|
(111) |
|
|
(41) |
|
|
(9) |
|
|
(1,026) |
|
|
(522) |
|
|
(2,436) |
Recoveries |
|
|
420 |
|
|
— |
|
|
47 |
|
|
15 |
|
|
— |
|
|
434 |
|
|
235 |
|
|
271 |
|
|
1,422 |
Balance, September 30, 2019 |
|
$ |
4,553 |
|
$ |
2,729 |
|
$ |
1,815 |
|
$ |
3,136 |
|
$ |
930 |
|
$ |
3,123 |
|
$ |
2,532 |
|
$ |
3,943 |
|
$ |
22,761 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Commercial |
|
Agricultural |
|
Real Estate |
|
Real Estate |
|
|
|
|
|
|
|
|
|
|
Consumer |
|
|
|
|||||
|
|
and |
|
and |
|
Owner |
|
Non-owner |
|
|
|
|
Construction |
|
Residential |
|
and |
|
|
|
|||||||
Nine Months Ended September 30, 2018 |
|
Industrial |
|
Farmland |
|
Occupied |
|
Occupied |
|
Multi‑Family |
|
and Land |
|
Real Estate |
|
Other |
|
Total |
|||||||||
Allowance for loan losses: |
|
(dollars in thousands) |
|||||||||||||||||||||||||
Balance, December 31, 2017 |
|
$ |
5,411 |
|
$ |
2,385 |
|
$ |
1,510 |
|
$ |
2,476 |
|
$ |
997 |
|
$ |
2,981 |
|
$ |
2,723 |
|
$ |
1,282 |
|
$ |
19,765 |
Provision for loan losses |
|
|
(213) |
|
|
309 |
|
|
149 |
|
|
356 |
|
|
(90) |
|
|
528 |
|
|
553 |
|
|
199 |
|
|
1,791 |
Charge-offs |
|
|
(178) |
|
|
— |
|
|
(46) |
|
|
(69) |
|
|
— |
|
|
(53) |
|
|
(727) |
|
|
(459) |
|
|
(1,532) |
Recoveries |
|
|
114 |
|
|
— |
|
|
51 |
|
|
136 |
|
|
— |
|
|
256 |
|
|
396 |
|
|
194 |
|
|
1,147 |
Balance, September 30, 2018 |
|
$ |
5,134 |
|
$ |
2,694 |
|
$ |
1,664 |
|
$ |
2,899 |
|
$ |
907 |
|
$ |
3,712 |
|
$ |
2,945 |
|
$ |
1,216 |
|
$ |
21,171 |
17
The following tables present the recorded investments in loans and the allowance for loan losses by category as of September 30, 2019 and December 31, 2018:
|
|
|
|
|
|
|
|
Commercial |
|
Commercial |
|
|
|
|
|
|
|
|
|
|
Municipal, |
|
|
|
|||
|
|
Commercial |
|
Agricultural |
|
Real Estate |
|
Real Estate |
|
|
|
|
Construction |
|
One-to-four |
|
Consumer, |
|
|
|
|||||||
|
|
and |
|
and |
|
Owner |
|
Non-owner |
|
|
|
|
and Land |
|
Family |
|
and |
|
|
|
|||||||
September 30, 2019 |
|
Industrial |
|
Farmland |
|
Occupied |
|
Occupied |
|
Multi‑Family |
|
Development |
|
Residential |
|
Other |
|
Total |
|||||||||
Loan balances: |
|
(dollars in thousands) |
|||||||||||||||||||||||||
Collectively evaluated for impairment |
|
$ |
328,063 |
|
$ |
188,068 |
|
$ |
218,223 |
|
$ |
529,096 |
|
$ |
188,715 |
|
$ |
204,553 |
|
$ |
298,978 |
|
$ |
94,654 |
|
$ |
2,050,350 |
Individually evaluated for impairment |
|
|
10,163 |
|
|
15,860 |
|
|
12,441 |
|
|
3,835 |
|
|
1,334 |
|
|
2,694 |
|
|
11,810 |
|
|
13,970 |
|
|
72,107 |
Acquired with deteriorated credit quality |
|
|
2,424 |
|
|
1,113 |
|
|
9,141 |
|
|
19,331 |
|
|
1,597 |
|
|
3,692 |
|
|
11,159 |
|
|
100 |
|
|
48,557 |
Total |
|
$ |
340,650 |
|
$ |
205,041 |
|
$ |
239,805 |
|
$ |
552,262 |
|
$ |
191,646 |
|
$ |
210,939 |
|
$ |
321,947 |
|
$ |
108,724 |
|
$ |
2,171,014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collectively evaluated for impairment |
|
$ |
2,044 |
|
$ |
2,503 |
|
$ |
1,431 |
|
$ |
2,761 |
|
$ |
921 |
|
$ |
1,697 |
|
$ |
1,560 |
|
$ |
860 |
|
$ |
13,777 |
Individually evaluated for impairment |
|
|
2,509 |
|
|
73 |
|
|
323 |
|
|
71 |
|
|
— |
|
|
1,262 |
|
|
853 |
|
|
3,082 |
|
|
8,173 |
Acquired with deteriorated credit quality |
|
|
— |
|
|
153 |
|
|
61 |
|
|
304 |
|
|
9 |
|
|
164 |
|
|
119 |
|
|
1 |
|
|
811 |
Total |
|
$ |
4,553 |
|
$ |
2,729 |
|
$ |
1,815 |
|
$ |
3,136 |
|
$ |
930 |
|
$ |
3,123 |
|
$ |
2,532 |
|
$ |
3,943 |
|
$ |
22,761 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
Commercial |
|
|
|
|
|
|
|
|
|
|
Municipal, |
|
|
|
|||
|
|
Commercial |
|
Agricultural |
|
Real Estate |
|
Real Estate |
|
|
|
|
Construction |
|
One-to-four |
|
Consumer, |
|
|
|
|||||||
|
|
and |
|
and |
|
Owner |
|
Non-owner |
|
|
|
|
and Land |
|
Family |
|
and |
|
|
|
|||||||
December 31, 2018 |
|
Industrial |
|
Farmland |
|
Occupied |
|
Occupied |
|
Multi‑Family |
|
Development |
|
Residential |
|
Other |
|
Total |
|||||||||
Loan balances: |
|
(dollars in thousands) |
|||||||||||||||||||||||||
Collectively evaluated for impairment |
|
$ |
350,435 |
|
$ |
197,414 |
|
$ |
226,068 |
|
$ |
504,368 |
|
$ |
132,379 |
|
$ |
229,626 |
|
$ |
287,173 |
|
$ |
98,059 |
|
$ |
2,025,522 |
Individually evaluated for impairment |
|
|
7,488 |
|
|
11,295 |
|
|
19,202 |
|
|
7,820 |
|
|
1,678 |
|
|
3,331 |
|
|
12,837 |
|
|
416 |
|
|
64,067 |
Acquired with deteriorated credit quality |
|
|
2,578 |
|
|
1,166 |
|
|
9,804 |
|
|
21,722 |
|
|
1,868 |
|
|
4,318 |
|
|
13,098 |
|
|
114 |
|
|
54,668 |
Total |
|
$ |
360,501 |
|
$ |
209,875 |
|
$ |
255,074 |
|
$ |
533,910 |
|
$ |
135,925 |
|
$ |
237,275 |
|
$ |
313,108 |
|
$ |
98,589 |
|
$ |
2,144,257 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collectively evaluated for impairment |
|
$ |
2,188 |
|
$ |
2,611 |
|
$ |
1,423 |
|
$ |
2,566 |
|
$ |
640 |
|
$ |
2,024 |
|
$ |
1,464 |
|
$ |
1,024 |
|
$ |
13,940 |
Individually evaluated for impairment |
|
|
1,554 |
|
|
39 |
|
|
1,066 |
|
|
73 |
|
|
267 |
|
|
1,714 |
|
|
1,265 |
|
|
67 |
|
|
6,045 |
Acquired with deteriorated credit quality |
|
|
6 |
|
|
— |
|
|
17 |
|
|
5 |
|
|
5 |
|
|
438 |
|
|
53 |
|
|
— |
|
|
524 |
Total |
|
$ |
3,748 |
|
$ |
2,650 |
|
$ |
2,506 |
|
$ |
2,644 |
|
$ |
912 |
|
$ |
4,176 |
|
$ |
2,782 |
|
$ |
1,091 |
|
$ |
20,509 |
18
The following tables present loans individually evaluated for impairment by category of loans as of September 30, 2019 and December 31, 2018:
|
|
Unpaid |
|
|
|
|
|
|
|
Average |
|
Interest |
|||
|
|
Principal |
|
Recorded |
|
Related |
|
Recorded |
|
Income |
|||||
September 30, 2019 |
|
Balance |
|
Investment |
|
Allowance |
|
Investment |
|
Recognized |
|||||
With an allowance recorded: |
|
(dollars in thousands) |
|||||||||||||
Commercial and industrial |
|
$ |
4,902 |
|
$ |
4,902 |
|
$ |
2,509 |
|
$ |
5,081 |
|
$ |
115 |
Agricultural and farmland |
|
|
490 |
|
|
490 |
|
|
73 |
|
|
404 |
|
|
12 |
Commercial real estate - owner occupied |
|
|
1,953 |
|
|
1,953 |
|
|
323 |
|
|
1,998 |
|
|
90 |
Commercial real estate - non-owner occupied |
|
|
101 |
|
|
100 |
|
|
71 |
|
|
102 |
|
|
5 |
Multi-family |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
Construction and land development |
|
|
2,591 |
|
|
2,590 |
|
|
1,262 |
|
|
2,842 |
|
|
131 |
One-to-four family residential |
|
|
2,095 |
|
|
2,087 |
|
|
853 |
|
|
2,091 |
|
|
65 |
Municipal, consumer, and other |
|
|
9,202 |
|
|
9,175 |
|
|
3,082 |
|
|
9,202 |
|
|
103 |
Total |
|
$ |
21,334 |
|
$ |
21,297 |
|
$ |
8,173 |
|
$ |
21,720 |
|
$ |
521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With no related allowance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
$ |
5,258 |
|
$ |
5,261 |
|
$ |
— |
|
$ |
5,681 |
|
$ |
150 |
Agricultural and farmland |
|
|
15,369 |
|
|
15,370 |
|
|
— |
|
|
15,889 |
|
|
352 |
Commercial real estate - owner occupied |
|
|
10,479 |
|
|
10,488 |
|
|
— |
|
|
10,640 |
|
|
360 |
Commercial real estate - non-owner occupied |
|
|
3,730 |
|
|
3,735 |
|
|
— |
|
|
4,000 |
|
|
111 |
Multi-family |
|
|
1,337 |
|
|
1,334 |
|
|
— |
|
|
1,349 |
|
|
9 |
Construction and land development |
|
|
105 |
|
|
104 |
|
|
— |
|
|
107 |
|
|
3 |
One-to-four family residential |
|
|
9,751 |
|
|
9,723 |
|
|
— |
|
|
10,107 |
|
|
194 |
Municipal, consumer, and other |
|
|
4,809 |
|
|
4,795 |
|
|
— |
|
|
4,871 |
|
|
71 |
Total |
|
$ |
50,838 |
|
$ |
50,810 |
|
$ |
— |
|
$ |
52,644 |
|
$ |
1,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
$ |
10,160 |
|
$ |
10,163 |
|
$ |
2,509 |
|
$ |
10,762 |
|
$ |
265 |
Agricultural and farmland |
|
|
15,859 |
|
|
15,860 |
|
|
73 |
|
|
16,293 |
|
|
364 |
Commercial real estate - owner occupied |
|
|
12,432 |
|
|
12,441 |
|
|
323 |
|
|
12,638 |
|
|
450 |
Commercial real estate - non-owner occupied |
|
|
3,831 |
|
|
3,835 |
|
|
71 |
|
|
4,102 |
|
|
116 |
Multi-family |
|
|
1,337 |
|
|
1,334 |
|
|
— |
|
|
1,349 |
|
|
9 |
Construction and land development |
|
|
2,696 |
|
|
2,694 |
|
|
1,262 |
|
|
2,949 |
|
|
134 |
One-to-four family residential |
|
|
11,846 |
|
|
11,810 |
|
|
853 |
|
|
12,198 |
|
|
259 |
Municipal, consumer, and other |
|
|
14,011 |
|
|
13,970 |
|
|
3,082 |
|
|
14,073 |
|
|
174 |
Total |
|
$ |
72,172 |
|
$ |
72,107 |
|
$ |
8,173 |
|
$ |
74,364 |
|
$ |
1,771 |
19
|
|
Unpaid |
|
|
|
|
|
|
|
Average |
|
Interest |
|||
|
|
Principal |
|
Recorded |
|
Related |
|
Recorded |
|
Income |
|||||
December 31, 2018 |
|
Balance |
|
Investment |
|
Allowance |
|
Investment |
|
Recognized |
|||||
With an allowance recorded: |
|
(dollars in thousands) |
|||||||||||||
Commercial and industrial |
|
$ |
2,833 |
|
$ |
2,833 |
|
$ |
1,554 |
|
$ |
4,274 |
|
$ |
106 |
Agricultural and farmland |
|
|
406 |
|
|
406 |
|
|
39 |
|
|
566 |
|
|
16 |
Commercial real estate - owner occupied |
|
|
2,323 |
|
|
2,322 |
|
|
1,066 |
|
|
3,574 |
|
|
67 |
Commercial real estate - non-owner occupied |
|
|
103 |
|
|
103 |
|
|
73 |
|
|
640 |
|
|
7 |
Multi-family |
|
|
1,362 |
|
|
1,362 |
|
|
267 |
|
|
1,472 |
|
|
66 |
Construction and land development |
|
|
3,136 |
|
|
3,135 |
|
|
1,714 |
|
|
2,593 |
|
|
161 |
One-to-four family residential |
|
|
3,022 |
|
|
3,008 |
|
|
1,265 |
|
|
3,377 |
|
|
82 |
Municipal, consumer, and other |
|
|
230 |
|
|
231 |
|
|
67 |
|
|
302 |
|
|
5 |
Total |
|
$ |
13,415 |
|
$ |
13,400 |
|
$ |
6,045 |
|
$ |
16,798 |
|
$ |
510 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With no related allowance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
$ |
4,651 |
|
$ |
4,655 |
|
$ |
— |
|
$ |
5,093 |
|
$ |
59 |
Agricultural and farmland |
|
|
10,888 |
|
|
10,889 |
|
|
— |
|
|
8,815 |
|
|
526 |
Commercial real estate - owner occupied |
|
|
16,891 |
|
|
16,880 |
|
|
— |
|
|
12,217 |
|
|
384 |
Commercial real estate - non-owner occupied |
|
|
7,715 |
|
|
7,717 |
|
|
— |
|
|
7,110 |
|
|
147 |
Multi-family |
|
|
316 |
|
|
316 |
|
|
— |
|
|
355 |
|
|
17 |
Construction and land development |
|
|
198 |
|
|
196 |
|
|
— |
|
|
528 |
|
|
3 |
One-to-four family residential |
|
|
9,874 |
|
|
9,829 |
|
|
— |
|
|
10,706 |
|
|
168 |
Municipal, consumer, and other |
|
|
184 |
|
|
185 |
|
|
— |
|
|
297 |
|
|
5 |
Total |
|
$ |
50,717 |
|
$ |
50,667 |
|
$ |
— |
|
$ |
45,121 |
|
$ |
1,309 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
$ |
7,484 |
|
$ |
7,488 |
|
$ |
1,554 |
|
$ |
9,367 |
|
$ |
165 |
Agricultural and farmland |
|
|
11,294 |
|
|
11,295 |
|
|
39 |
|
|
9,381 |
|
|
542 |
Commercial real estate - owner occupied |
|
|
19,214 |
|
|
19,202 |
|
|
1,066 |
|
|
15,791 |
|
|
451 |
Commercial real estate - non-owner occupied |
|
|
7,818 |
|
|
7,820 |
|
|
73 |
|
|
7,750 |
|
|
154 |
Multi-family |
|
|
1,678 |
|
|
1,678 |
|
|
267 |
|
|
1,827 |
|
|
83 |
Construction and land development |
|
|
3,334 |
|
|
3,331 |
|
|
1,714 |
|
|
3,121 |
|
|
164 |
One-to-four family residential |
|
|
12,896 |
|
|
12,837 |
|
|
1,265 |
|
|
14,083 |
|
|
250 |
Municipal, consumer, and other |
|
|
414 |
|
|
416 |
|
|
67 |
|
|
599 |
|
|
10 |
Total |
|
$ |
64,132 |
|
$ |
64,067 |
|
$ |
6,045 |
|
$ |
61,919 |
|
$ |
1,819 |
20
The following tables present the recorded investment in loans by category based on current payment and accrual status as of September 30, 2019 and December 31, 2018:
|
|
Accruing Interest |
|
|
|
|
|
|
|||||||
|
|
|
|
|
30 - 89 Days |
|
90+ Days |
|
|
|
|
Total |
|||
September 30, 2019 |
|
Current |
|
Past Due |
|
Past Due |
|
Nonaccrual |
|
Loans |
|||||
|
|
(dollars in thousands) |
|||||||||||||
Commercial and industrial |
|
$ |
334,983 |
|
$ |
811 |
|
$ |
29 |
|
$ |
4,827 |
|
$ |
340,650 |
Agricultural and farmland |
|
|
198,506 |
|
|
370 |
|
|
— |
|
|
6,165 |
|
|
205,041 |
Commercial real estate - owner occupied |
|
|
235,322 |
|
|
3,118 |
|
|
184 |
|
|
1,181 |
|
|
239,805 |
Commercial real estate - non-owner occupied |
|
|
551,393 |
|
|
225 |
|
|
66 |
|
|
578 |
|
|
552,262 |
Multi-family |
|
|
190,157 |
|
|
— |
|
|
155 |
|
|
1,334 |
|
|
191,646 |
Construction and land development |
|
|
210,746 |
|
|
140 |
|
|
— |
|
|
53 |
|
|
210,939 |
One-to-four family residential |
|
|
314,807 |
|
|
2,145 |
|
|
357 |
|
|
4,638 |
|
|
321,947 |
Municipal, consumer, and other |
|
|
108,256 |
|
|
267 |
|
|
— |
|
|
201 |
|
|
108,724 |
Total loans |
|
$ |
2,144,170 |
|
$ |
7,076 |
|
$ |
791 |
|
$ |
18,977 |
|
$ |
2,171,014 |
|
|
Accruing Interest |
|
|
|
|
|
|
|||||||
|
|
|
|
|
30 - 89 Days |
|
90+ Days |
|
|
|
|
Total |
|||
December 31, 2018 |
|
Current |
|
Past Due |
|
Past Due |
|
Nonaccrual |
|
Loans |
|||||
|
|
(dollars in thousands) |
|||||||||||||
Commercial and industrial |
|
$ |
356,481 |
|
$ |
122 |
|
$ |
1,747 |
|
$ |
2,151 |
|
$ |
360,501 |
Agricultural and farmland |
|
|
207,791 |
|
|
108 |
|
|
— |
|
|
1,976 |
|
|
209,875 |
Commercial real estate - owner occupied |
|
|
249,698 |
|
|
538 |
|
|
184 |
|
|
4,654 |
|
|
255,074 |
Commercial real estate - non-owner occupied |
|
|
532,241 |
|
|
1,058 |
|
|
— |
|
|
611 |
|
|
533,910 |
Multi-family |
|
|
134,368 |
|
|
1,361 |
|
|
196 |
|
|
— |
|
|
135,925 |
Construction and land development |
|
|
236,798 |
|
|
82 |
|
|
— |
|
|
395 |
|
|
237,275 |
One-to-four family residential |
|
|
304,439 |
|
|
2,154 |
|
|
600 |
|
|
5,915 |
|
|
313,108 |
Municipal, consumer, and other |
|
|
97,998 |
|
|
380 |
|
|
37 |
|
|
174 |
|
|
98,589 |
Total loans |
|
$ |
2,119,814 |
|
$ |
5,803 |
|
$ |
2,764 |
|
$ |
15,876 |
|
$ |
2,144,257 |
The following tables present total loans by category based on their assigned risk ratings determined by management as of September 30, 2019 and December 31, 2018:
September 30, 2019 |
|
Pass |
|
Watch |
|
Substandard |
|
Doubtful |
|
Total |
|||||
|
|
(dollars in thousands) |
|||||||||||||
Commercial and industrial |
|
$ |
306,285 |
|
$ |
22,524 |
|
$ |
11,841 |
|
$ |
— |
|
$ |
340,650 |
Agricultural and farmland |
|
|
178,777 |
|
|
9,577 |
|
|
16,687 |
|
|
— |
|
|
205,041 |
Commercial real estate - owner occupied |
|
|
206,456 |
|
|
21,122 |
|
|
12,227 |
|
|
— |
|
|
239,805 |
Commercial real estate - non-owner occupied |
|
|
503,137 |
|
|
46,735 |
|
|
2,390 |
|
|
— |
|
|
552,262 |
Multi-family |
|
|
188,392 |
|
|
1,765 |
|
|
1,489 |
|
|
— |
|
|
191,646 |
Construction and land development |
|
|
202,554 |
|
|
5,233 |
|
|
3,152 |
|
|
— |
|
|
210,939 |
One-to-four family residential |
|
|
294,322 |
|
|
14,072 |
|
|
13,553 |
|
|
— |
|
|
321,947 |
Municipal, consumer, and other |
|
|
94,336 |
|
|
417 |
|
|
13,971 |
|
|
— |
|
|
108,724 |
Total loans |
|
$ |
1,974,259 |
|
$ |
121,445 |
|
$ |
75,310 |
|
$ |
— |
|
$ |
2,171,014 |
21
December 31, 2018 |
|
Pass |
|
Watch |
|
Substandard |
|
Doubtful |
|
Total |
|||||
|
|
(dollars in thousands) |
|||||||||||||
Commercial and industrial |
|
$ |
315,815 |
|
$ |
35,176 |
|
$ |
9,510 |
|
$ |
— |
|
$ |
360,501 |
Agricultural and farmland |
|
|
185,598 |
|
|
12,116 |
|
|
12,161 |
|
|
— |
|
|
209,875 |
Commercial real estate - owner occupied |
|
|
217,017 |
|
|
17,845 |
|
|
20,212 |
|
|
— |
|
|
255,074 |
Commercial real estate - non-owner occupied |
|
|
486,859 |
|
|
39,231 |
|
|
7,820 |
|
|
— |
|
|
533,910 |
Multi-family |
|
|
131,583 |
|
|
2,468 |
|
|
1,874 |
|
|
— |
|
|
135,925 |
Construction and land development |
|
|
227,775 |
|
|
5,663 |
|
|
3,837 |
|
|
— |
|
|
237,275 |
One-to-four family residential |
|
|
282,704 |
|
|
14,599 |
|
|
15,805 |
|
|
— |
|
|
313,108 |
Municipal, consumer, and other |
|
|
97,668 |
|
|
497 |
|
|
424 |
|
|
— |
|
|
98,589 |
Total loans |
|
$ |
1,945,019 |
|
$ |
127,595 |
|
$ |
71,643 |
|
$ |
— |
|
$ |
2,144,257 |
The following tables present the financial effect of troubled debt restructurings for the three months ended September 30, 2019 and 2018:
|
|
|
|
|
|
|
|
|
|
Charge-offs |
|
|
|
|
|
Recorded Investment |
|
and Specific |
|||||
Three Months Ended September 30, 2019 |
|
Number |
|
Pre-Modification |
|
Post-Modification |
|
Reserves |
|||
|
|
(dollars in thousands) |
|||||||||
One-to-four family residential |
|
1 |
|
$ |
21 |
|
$ |
21 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charge-offs |
|
|
|
|
|
Recorded Investment |
|
and Specific |
|||||
Three Months Ended September 30, 2018 |
|
Number |
|
Pre-Modification |
|
Post-Modification |
|
Reserves |
|||
|
|
(dollars in thousands) |
|||||||||
Commercial and industrial |
|
1 |
|
$ |
120 |
|
$ |
120 |
|
$ |
35 |
Agricultural and farmland |
|
1 |
|
|
171 |
|
|
171 |
|
|
— |
Commercial real estate - owner occupied |
|
2 |
|
|
5,173 |
|
|
5,189 |
|
|
47 |
One-to-four family residential |
|
2 |
|
|
898 |
|
|
897 |
|
|
421 |
Total |
|
6 |
|
$ |
6,362 |
|
$ |
6,377 |
|
$ |
503 |
22
The following tables present the financial effect of troubled debt restructurings for the nine months ended September 30, 2019 and 2018:
|
|
|
|
|
|
|
|
|
|
Charge-offs |
|
|
|
|
|
Recorded Investment |
|
and Specific |
|||||
Nine Months Ended September 30, 2019 |
|
Number |
|
Pre-Modification |
|
Post-Modification |
|
Reserves |
|||
|
|
(dollars in thousands) |
|||||||||
Commercial and industrial |
|
3 |
|
$ |
516 |
|
$ |
516 |
|
$ |
— |
Agricultural and farmland |
|
2 |
|
|
392 |
|
|
392 |
|
|
— |
Commercial real estate - owner occupied |
|
1 |
|
|
170 |
|
|
170 |
|
|
— |
One-to-four family residential |
|
1 |
|
|
21 |
|
|
21 |
|
|
— |
Total |
|
7 |
|
$ |
1,099 |
|
$ |
1,099 |
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charge-offs |
|
|
|
|
|
Recorded Investment |
|
and Specific |
|||||
Nine Months Ended September 30, 2018 |
|
Number |
|
Pre-Modification |
|
Post-Modification |
|
Reserves |
|||
|
|
(dollars in thousands) |
|||||||||
Commercial and industrial |
|
2 |
|
$ |
296 |
|
$ |
296 |
|
$ |
157 |
Agricultural and farmland |
|
1 |
|
|
171 |
|
|
171 |
|
|
— |
Commercial real estate - owner occupied |
|
2 |
|
|
5,173 |
|
|
5,189 |
|
|
47 |
One-to-four family residential |
|
4 |
|
|
1,230 |
|
|
1,255 |
|
|
480 |
Total |
|
9 |
|
$ |
6,870 |
|
$ |
6,911 |
|
$ |
684 |
During the three and nine months ended September 30, 2019 and 2018, all troubled debt restructurings were the result of a payment concession.
Of the troubled debt restructurings entered into during the last 12 months, there were none which had subsequent payment defaults during the three and nine months ended September 30, 2019 and 2018, respectively. For purposes of this disclosure, the Company considers “default” to mean 90 days or more past due as to interest or principal or were on nonaccrual status subsequent to restructuring.
As of September 30, 2019 and December 31, 2018, the Company had $9,919,000 and $13,362,000 of troubled debt restructurings, respectively. Restructured loans are evaluated for impairment quarterly as part of the Company’s determination of the allowance for loan losses. There were no material commitments to lend additional funds to debtors owing receivables whose terms have been modified in troubled debt restructurings.
Changes in the accretable yield for loans acquired with deteriorated credit quality were as follows for the three and nine months ended September 30, 2019 and 2018:
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||
|
|
(dollars in thousands) |
||||||||||
Beginning balance |
|
$ |
1,633 |
|
$ |
1,474 |
|
$ |
2,101 |
|
$ |
2,723 |
Reclassification from non-accretable difference |
|
|
129 |
|
|
179 |
|
|
536 |
|
|
608 |
Accretion income |
|
|
(231) |
|
|
(691) |
|
|
(1,106) |
|
|
(2,369) |
Ending balance |
|
$ |
1,531 |
|
$ |
962 |
|
$ |
1,531 |
|
$ |
962 |
23
NOTE 5 – LOAN SERVICING
Mortgage loans serviced for others, not included in the accompanying consolidated balance sheets, amounted to $1,164,738,000 and $1,229,953,000 as of September 30, 2019 and December 31, 2018, respectively. Activity in mortgage servicing rights is as follows for the three and nine months ended September 30, 2019 and 2018:
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||
|
|
(dollars in thousands) |
||||||||||
Beginning balance |
|
$ |
8,796 |
|
$ |
10,656 |
|
$ |
10,918 |
|
$ |
10,289 |
Capitalized servicing rights |
|
|
344 |
|
|
259 |
|
|
720 |
|
|
687 |
Fair value adjustment |
|
|
(1,204) |
|
|
(352) |
|
|
(3,702) |
|
|
(413) |
Ending balance |
|
$ |
7,936 |
|
$ |
10,563 |
|
$ |
7,936 |
|
$ |
10,563 |
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE 6 – FORECLOSED ASSETS
Foreclosed assets activity is as follows for the three and nine months ended September 30, 2019 and 2018:
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||
|
|
(dollars in thousands) |
||||||||||
Beginning balance |
|
$ |
9,707 |
|
$ |
11,916 |
|
$ |
9,559 |
|
$ |
16,545 |
Transfers from loans |
|
|
27 |
|
|
— |
|
|
1,788 |
|
|
1,889 |
Capitalized improvements |
|
|
41 |
|
|
— |
|
|
41 |
|
|
— |
Proceeds from sales |
|
|
(3,173) |
|
|
(1,545) |
|
|
(4,142) |
|
|
(6,092) |
Sales through loan origination |
|
|
— |
|
|
— |
|
|
(360) |
|
|
(1,174) |
Net gain (loss) on sales |
|
|
135 |
|
|
39 |
|
|
240 |
|
|
(281) |
Direct write-downs |
|
|
(163) |
|
|
(234) |
|
|
(552) |
|
|
(711) |
Ending balance |
|
$ |
6,574 |
|
$ |
10,176 |
|
$ |
6,574 |
|
$ |
10,176 |
Gains (losses) on foreclosed assets shown on the consolidated statements of income include net gains (losses) on sales, direct write-downs, gains on foreclosure, and guarantee reimbursements. During the nine months ended September 30, 2019, gains (losses) on foreclosed assets also include a gain on settlement of $375,000. There were no gains on settlement recognized in gains (losses) on foreclosed assets during for the three months ended September 30, 2019 and 2018 or the nine months ended September 30, 2018.
The carrying value of foreclosed one-to-four family residential real estate property as of September 30, 2019 and December 31, 2018, was $2,268,000 and $2,558,000, respectively. As of September 30, 2019, there were 16 one-to-four family residential real estate loans in the process of foreclosure totaling approximately $725,000. As of December 31, 2018, there were 14 residential real estate loans in the process of foreclosure totaling approximately $1,097,000.
24
NOTE 7 – DEPOSITS
The Company’s interest-bearing deposits are summarized below as of September 30, 2019 and December 31, 2018:
|
|
|
|
|
|
|
|
September 30, 2019 |
|
December 31, 2018 |
||
|
|
|
|
|
|
|
|
(dollars in thousands) |
||||
Interest-bearing demand |
|
|
|
|
|
|
|
$ |
800,471 |
|
$ |
856,919 |
Money market |
|
|
|
|
|
|
|
|
463,444 |
|
|
427,730 |
Savings |
|
|
|
|
|
|
|
|
426,707 |
|
|
421,698 |
Time |
|
|
|
|
|
|
|
|
364,120 |
|
|
424,747 |
Total interest-bearing deposits |
|
|
|
|
|
|
|
$ |
2,054,742 |
|
$ |
2,131,094 |
Money market deposits include $16,315,000 and $20,512,000 of reciprocal transaction deposits as of September 30, 2019 and December 31, 2018, respectively. Time deposits include $3,534,000 and $4,895,000 of reciprocal time deposits as of September 30, 2019 and December 31, 2018, respectively.
The aggregate amounts of time deposits in denominations of $250,000 or more amounted to $32,075,000 and $36,875,000 as of September 30, 2019 and December 31, 2018, respectively. The aggregate amounts of time deposits in denominations of $100,000 or more amounted to $124,850,000 and $153,717,000 as of September 30, 2019 and December 31, 2018, respectively.
The components of interest expense on deposits for the three and nine months ended September 30, 2019 and 2018 are as follows:
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||
|
|
(dollars in thousands) |
||||||||||
Interest-bearing demand |
|
$ |
347 |
|
$ |
377 |
|
$ |
1,175 |
|
$ |
964 |
Money market |
|
|
497 |
|
|
165 |
|
|
1,356 |
|
|
491 |
Savings |
|
|
70 |
|
|
70 |
|
|
207 |
|
|
213 |
Time |
|
|
1,086 |
|
|
1,007 |
|
|
3,356 |
|
|
2,547 |
Total interest expense on deposits |
|
$ |
2,000 |
|
$ |
1,619 |
|
$ |
6,094 |
|
$ |
4,215 |
NOTE 8 – BORROWINGS
There were no Federal Home Loan Bank of Chicago (FHLB) borrowings outstanding as of September 30, 2019 and December 31, 2018. Available borrowings from the FHLB are secured by FHLB stock held by the Company and pledged security in the form of qualifying loans. The total amount of loans pledged as of September 30, 2019 and December 31, 2018 was $528,250,000 and $538,537,000, respectively. As of September 30, 2019 and December 31, 2018, loans pledged also served as collateral for credit exposure of approximately $355,000 associated with the Banks’ participation in the FHLB’s Mortgage Partnership Finance Program.
The Banks also have available a line of credit from the FHLB with available borrowings based on the collateral pledged. There was no outstanding balance under the line of credit as of September 30, 2019 and December 31, 2018. The line, when drawn upon, is due on demand and bears interest at a variable rate.
Lincoln Bank also has available a line of credit from the Federal Reserve Bank of Chicago (FRB) with available borrowings based on the collateral pledged. As of September 30, 2019 and December 31, 2018, the carrying
25
value of securities pledged amounted to $520,000 and $490,000, respectively. There was no outstanding balance under the line of credit as of September 30, 2019 and December 31, 2018. The line, when drawn upon, is due on demand and bears interest at a variable rate.
NOTE 9 – SUBORDINATED DEBENTURES
Five subsidiary business trusts of the Company have issued floating rate capital securities (“capital securities”) which are guaranteed by the Company.
The Company owns all of the outstanding stock of the five subsidiary business trusts. The trusts used the proceeds from the issuance of their capital securities to buy floating rate junior subordinated deferrable interest debentures (“debentures”) issued by the Company. These debentures are the only assets of the trusts and the interest payments from the debentures finance the distributions paid on the capital securities. The debentures are unsecured and rank junior and subordinate in the right of payment to all senior debt of the Company.
The trusts are not consolidated in the Company’s financial statements.
The carrying value of subordinated debentures are summarized as follows:
|
|
September 30, 2019 |
|
December 31, 2018 |
||
|
|
(dollars in thousands) |
||||
Heartland Bancorp, Inc. Capital Trust B |
|
$ |
10,310 |
|
$ |
10,310 |
Heartland Bancorp, Inc. Capital Trust C |
|
|
10,310 |
|
|
10,310 |
Heartland Bancorp, Inc. Capital Trust D |
|
|
5,155 |
|
|
5,155 |
FFBI Capital Trust I |
|
|
7,217 |
|
|
7,217 |
National Bancorp Statutory Trust I |
|
|
4,574 |
|
|
4,525 |
Total |
|
$ |
37,566 |
|
$ |
37,517 |
The National Bancorp Statutory Trust I debenture was assumed through a business combination and has a contractual obligation of $5,773,000.
The interest rates on the subordinated debentures are variable, reset quarterly, and are equal to the three-month LIBOR, as determined on the LIBOR Determination Date immediately preceding each Distribution Payment Date specific to each subordinated debenture, plus a fixed percentage. The interest rates and maturities of the subordinated debentures are summarized as follows:
|
|
|
|
|
Interest Rate at |
|
|
||
|
|
Variable |
|
September 30, |
|
December 31, |
|
Maturity |
|
|
|
Interest Rate |
|
2019 |
|
2018 |
|
Date |
|
Heartland Bancorp, Inc. Capital Trust B |
|
LIBOR plus |
2.75 |
% |
5.05 |
% |
5.19 |
% |
April 6, 2034 |
Heartland Bancorp, Inc. Capital Trust C |
|
LIBOR plus |
1.53 |
% |
3.65 |
% |
4.32 |
% |
June 15, 2037 |
Heartland Bancorp, Inc. Capital Trust D |
|
LIBOR plus |
1.35 |
% |
3.47 |
% |
4.14 |
% |
September 15, 2037 |
FFBI Capital Trust I |
|
LIBOR plus |
2.80 |
% |
5.10 |
% |
5.24 |
% |
April 6, 2034 |
National Bancorp Statutory Trust I |
|
LIBOR plus |
2.90 |
% |
5.02 |
% |
5.69 |
% |
December 31, 2037 |
The distribution rate payable on the debentures is cumulative and payable quarterly in arrears. The Company has the right, subject to events in default, to defer payments of interest on the debentures at any time by
26
extending the interest payment period for a period not exceeding 10 quarterly periods with respect to each deferral period, provided that no extension period may extend beyond the redemption or maturity date of the debentures. The capital securities are subject to mandatory redemption upon payment of the debentures and carry an interest rate identical to that of the related debenture. The debentures maturity dates may be shortened if certain conditions are met, or at any time within 90 days following the occurrence and continuation of certain changes in either tax treatment or the capital treatment of the debentures or the capital securities. If the debentures are redeemed before they mature, the redemption price will be the principal amount plus any accrued but unpaid interest. The Company has the right to terminate each Capital Trust and cause the debentures to be distributed to the holders of the capital securities in liquidation of such trusts.
Under current banking regulations, bank holding companies are allowed to include qualifying trust preferred securities in their Tier 1 Capital for regulatory capital purposes, subject to a 25% limitation to all core (Tier 1) capital elements, net of goodwill and other intangible assets less any associated deferred tax liability. As of September 30, 2019 and December 31, 2018, 100% of the trust preferred securities qualified as Tier 1 capital under the final rule adopted in March 2005.
NOTE 10 – DERIVATIVE FINANCIAL INSTRUMENTS
Derivative financial instruments are negotiated contracts entered into by two issuing counterparties containing specific agreement terms, including the underlying instrument, amount, exercise price, and maturities.
The Company is exposed to certain risks relating to its ongoing business operations. The primary risk managed by using derivative financial instruments is interest rate risk. Interest rate swaps are entered into to manage interest rate risk associated with the Company’s variable-rate borrowings and variable-rate loans.
The derivatives and hedge accounting guidance requires that the Company recognize all derivative financial instruments as either assets or liabilities at fair value in the consolidated balance sheets. In accordance with this guidance, the Company designated certain interest rate swaps on variable-rate borrowings and variable-rate loans as cash flow hedges. The gain or loss on interest rate swaps designated as cash flow hedging instruments are reported as a component of accumulated other comprehensive income (loss) and reclassified into earnings in the same period or periods during which the hedged transactions affect earnings.
During 2018 and the three months ended March 31, 2019, the Company had an interest rate swap contract with a notional amount of $10,000,000 designated as a cash flow hedge on variable-rate loans. Beginning April 1, 2019, this hedging relationship was no longer considered highly effective, and the Company discontinued hedge accounting. In accordance with hedge accounting guidance, the net unrealized gain associated with the discontinued hedging relationship, recorded within accumulated other comprehensive income, will be reclassified into earnings on a level yield basis through April 7, 2020, the period the hedged forecasted transactions affect earnings. On June 25, 2019, the Company cancelled the interest rate swap agreement and received $174,000 to settle the financial instrument. As of September 30, 2019, the remaining unrealized gain recognized as a component of accumulated other comprehensive income was $76,000.
As of September 30, 2019, the Company also had interest rate swap contracts with a total notional amount of $17,000,000 designated as a cash flow hedge on variable-rate borrowings. As of September 30, 2019, these interest rate swap contracts had contractual maturities between 2024 and 2025. As of September 30, 2019, the Company had cash pledged of $960,000, held on deposit at counterparties.
The Company also entered into interest rate swap contracts with several borrowers on variable-rate loans, on which the Company has offsetting interest rate swap contracts. These interest rate swap contracts with borrowers have a total notional value of $117,660,000 and $112,947,000 as of September 30, 2019 and
27
December 31, 2018, respectively, and the offsetting interest rate swap contracts entered into by the Company have a total notional value of $117,660,000 and $112,947,000 as of September 30, 2019 and December 31, 2018, respectively. As of September 30, 2019, the interest rate swap contracts with borrowers on variable-rate loans had contractual maturities between 2022 and 2042. As of September 30, 2019 and December 31, 2018, the Company had $12,758,000 and $589,000, respectively, of securities pledged and held in safekeeping at the counterparty. While these interest rate swap derivatives generally worked together as an economic interest rate hedge, the Company did not designate them for hedge accounting treatment. Consequently, changes in fair value of the corresponding derivative financial asset or liability were recorded as either a charge or credit to current earnings during the period in which the changes occurred.
As of September 30, 2019 and December 31, 2018, the fair values of the Company’s derivative instrument assets and liabilities related to interest rate swap contracts are summarized as follows:
|
|
|
|
|
|
|
|
September 30, 2019 |
|
December 31, 2018 |
||
Designated as cash flow hedges: |
|
|
|
|
|
|
|
(dollars in thousands) |
||||
Fair value recorded in other assets |
|
|
|
|
|
|
|
$ |
— |
|
$ |
151 |
Fair value recorded in other liabilities |
|
|
|
|
|
|
|
|
(898) |
|
|
— |
Total |
|
|
|
|
|
|
|
$ |
(898) |
|
$ |
151 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Not designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
Fair value recorded in other assets |
|
|
|
|
|
|
|
$ |
11,766 |
|
$ |
3,074 |
Fair value recorded in other liabilities |
|
|
|
|
|
|
|
|
(11,766) |
|
|
(3,074) |
Total |
|
|
|
|
|
|
|
$ |
— |
|
$ |
— |
For the three and nine months ended September 30, 2019 and 2018, the effect of interest rate contracts designated as cash flow hedges on the consolidated statements of income are summarized as follows:.
Location of gross gain (loss) reclassified |
|
|
|
|||||||||
from accumulated other |
|
Amounts of gross gain (loss) reclassified from |
||||||||||
comprehensive income to income |
|
accumulated other comprehensive income |
||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||
|
|
September 30, |
|
September 30, |
||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||
Designated as cash flow hedges: |
|
(dollars in thousands) |
||||||||||
Taxable loan interest income |
|
$ |
33 |
|
$ |
39 |
|
$ |
83 |
|
$ |
137 |
Subordinated debentures interest expense |
|
|
(9) |
|
|
— |
|
|
(7) |
|
|
— |
Total |
|
$ |
24 |
|
$ |
39 |
|
$ |
76 |
|
$ |
137 |
For the three and nine months ended September 30, 2019 and 2018, the effect of interest rate contracts not designated as hedging instruments recognized in other noninterest income on the consolidated statements of income are summarized as follows:
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||
|
|
September 30, |
|
September 30, |
||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||
Not designated as hedging instruments: |
|
(dollars in thousands) |
||||||||||
Gross gains |
|
$ |
4,151 |
|
$ |
136 |
|
$ |
10,196 |
|
$ |
1,459 |
Gross losses |
|
|
(4,151) |
|
|
(136) |
|
|
(10,159) |
|
|
(1,459) |
Net gains (losses) |
|
$ |
— |
|
$ |
— |
|
$ |
37 |
|
$ |
— |
28
NOTE 11 – ACCUMULATED OTHER COMPREHENSIVE INCOME
The following table presents the activity and accumulated balances for components of other comprehensive income (loss) for the three and nine months ended September 30, 2019 and 2018:
|
|
Unrealized Gains (Losses) |
|
|
|
|
|
|
||||
|
|
on Securities |
|
|
|
|
|
|
||||
|
|
Available-for-Sale |
|
Held-to-Maturity |
|
Derivatives |
|
Total |
||||
|
|
(dollars in thousands) |
||||||||||
Three Months Ended September 30, 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
Balance, June 30, 2019 |
|
$ |
8,063 |
|
$ |
(37) |
|
$ |
(590) |
|
$ |
7,436 |
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
before reclassifications |
|
|
1,289 |
|
|
— |
|
|
(208) |
|
|
1,081 |
Reclassifications |
|
|
— |
|
|
(62) |
|
|
(24) |
|
|
(86) |
Other comprehensive income (loss) |
|
|
1,289 |
|
|
(62) |
|
|
(232) |
|
|
995 |
Balance, September 30, 2019 |
|
$ |
9,352 |
|
$ |
(99) |
|
$ |
(822) |
|
$ |
8,431 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
Balance, June 30, 2018 |
|
$ |
(10,672) |
|
$ |
316 |
|
$ |
206 |
|
$ |
(10,150) |
Other comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
before reclassifications |
|
|
(3,196) |
|
|
— |
|
|
(13) |
|
|
(3,209) |
Reclassifications |
|
|
(262) |
|
|
(99) |
|
|
(39) |
|
|
(400) |
Other comprehensive loss |
|
|
(3,458) |
|
|
(99) |
|
|
(52) |
|
|
(3,609) |
Balance, September 30, 2018 |
|
$ |
(14,130) |
|
$ |
217 |
|
$ |
154 |
|
$ |
(13,759) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2018 |
|
$ |
(4,561) |
|
$ |
122 |
|
$ |
151 |
|
$ |
(4,288) |
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
before reclassifications |
|
|
13,913 |
|
|
— |
|
|
(897) |
|
|
13,016 |
Reclassifications |
|
|
— |
|
|
(221) |
|
|
(76) |
|
|
(297) |
Other comprehensive income (loss) |
|
|
13,913 |
|
|
(221) |
|
|
(973) |
|
|
12,719 |
Balance, September 30, 2019 |
|
$ |
9,352 |
|
$ |
(99) |
|
$ |
(822) |
|
$ |
8,431 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2017 |
|
$ |
(1,288) |
|
$ |
504 |
|
$ |
409 |
|
$ |
(375) |
Adoption of ASU 2016-01 |
|
|
(122) |
|
|
— |
|
|
— |
|
|
(122) |
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
before reclassifications |
|
|
(12,458) |
|
|
— |
|
|
(118) |
|
|
(12,576) |
Reclassifications |
|
|
(262) |
|
|
(287) |
|
|
(137) |
|
|
(686) |
Other comprehensive loss |
|
|
(12,720) |
|
|
(287) |
|
|
(255) |
|
|
(13,262) |
Balance, September 30, 2018 |
|
$ |
(14,130) |
|
$ |
217 |
|
$ |
154 |
|
$ |
(13,759) |
The amounts reclassified from accumulated other comprehensive income (loss) for unrealized gains (losses) on securities available-for-sale are included in gain (loss) on securities in the accompanying consolidated statements of income.
The amounts reclassified from accumulated other comprehensive income (loss) for unrealized gains on securities held-to-maturity are included in securities interest income in the accompanying consolidated statements of income.
29
The amounts reclassified from accumulated other comprehensive income (loss) for the fair value of derivative instruments represent net interest payments received or made on derivatives designated as cash flow hedges. See Note 10 for additional information.
NOTE 12 – DEFERRED COMPENSATION
The Company maintained a supplemental executive retirement plan (the SERP) for certain key executive officers. The SERP benefit payments were scheduled to be paid in equal monthly installments over 30 years. In June 2019, the Company approved termination of the SERP agreements, and each participant will receive a lump sum payment equal to the present value of any remaining installment payments, payable in June 2020. As of September 30, 2019 and December 31, 2018, the deferred compensation liability for the SERP was $13,201,000 and $9,179,000, respectively. During the three months ended September 30, 2019 and 2018, the Company recognized deferred compensation expense for the SERP of $968,000 and $126,000, respectively. During the nine months ended September 30, 2019 and 2018, the Company recognized deferred compensation expense for the SERP of $4,533,000 and $379,000, respectively.
NOTE 13 – STOCK-BASED COMPENSATION PLANS
The Company sponsored a Stock Appreciation Rights Plan (the SAR Plan) which, as of September 30, 2019 authorized the issuance of performance shares (units) to certain key employees and directors as approved by the Board of Directors. Upon issuance, each unit was assigned a value equal to the price per share of the Company’s stock as determined by an independent appraisal subject to approval by the Board of Directors. The units were revalued each year thereafter based on an independent appraisal. As of December 31, 2018, all outstanding units were fully vested and were subsequently exercised during 2019.
In June 2019, the Company adopted, subject to stockholder approval, the HBT Financial, Inc. Omnibus Incentive Plan (the “Omnibus Incentive Plan”). The stockholders approved the Omnibus Incentive Plan on October 9, 2019. The Omnibus Incentive Plan provides for grants of (i) stock options, (ii) stock appreciation rights, (iii) restricted shares, (iv) performance awards, (v) other share-based awards and (vi) other cash-based awards to eligible employees, non-employee directors and consultants of the Company. The maximum number of shares of common stock available for issuance under the Omnibus Incentive Plan is 1,820,000 shares.
On September 1, 2019, the Company granted 110,160 units to certain key employees, at a grant date assigned value of $25.75 per unit. Of the units granted on September 1, 2019, 79,560 units were fully vested on the grant date and 30,600 units vest ratably over a 4-year period.
Units are classified as liabilities. As of September 30, 2019 there was no liability recorded for the outstanding units. As of December 31, 2018, the liability recorded for the outstanding units was $1,884,000. During the three months ended September 30, 2019 and 2018, the Company recognized $64,000 and $482,000 as compensation expense, respectively. During the nine months ended September 30, 2019 and 2018, the Company recognized $(51,000) and $540,000 as compensation expense, respectively. As of September 30, 2019 and December 31, 2018, there was no unrecognized compensation cost related to non-vested stock-based compensation agreements.
As of September 30, 2019, the liability recorded for previously exercised units was $1,674,000, which will be paid in five equal annual installments beginning in 2019 or 2020. As of December 31, 2018, the liability recorded for previously exercised units was $176,000 and was paid in 2019.
Subsequent to September 30, 2019, in conjunction with the initial public offering, the grant date assigned value of all outstanding units with a grant date assigned value of $25.75 was adjusted to $16.32, reflecting a decrease
30
per unit equal to the $9.43 per share special dividend paid to shareholders of record prior to the initial public offering.
A summary of the status of awards as of September 30, 2019 and December 31, 2018, and changes during the three and nine months ended September 30, 2019 and 2018, is as follows:
Three Months Ended September 30, 2019 |
|
Units |
|
Weighted Average |
|
Outstanding, June 30, 2019 |
|
42,840 |
|
$ |
7.46 |
Granted |
|
110,160 |
|
|
25.75 |
Exercised |
|
(42,840) |
|
|
7.46 |
Forfeited |
|
— |
|
|
— |
Outstanding, September 30, 2019 |
|
110,160 |
|
$ |
25.75 |
|
|
|
|
|
|
Three Months Ended September 30, 2018 |
|
|
|
|
|
Outstanding, June 30, 2018 |
|
91,800 |
|
$ |
5.73 |
Granted |
|
— |
|
|
— |
Exercised |
|
— |
|
|
— |
Forfeited |
|
— |
|
|
— |
Outstanding, September 30, 2018 |
|
91,800 |
|
$ |
5.73 |
|
|
|
|
|
|
Nine Months Ended September 30, 2019 |
|
|
|
|
|
Outstanding, December 31, 2018 |
|
91,800 |
|
$ |
5.73 |
Granted |
|
110,160 |
|
|
25.75 |
Exercised |
|
(91,800) |
|
|
5.73 |
Forfeited |
|
— |
|
|
— |
Outstanding, September 30, 2019 |
|
110,160 |
|
$ |
25.75 |
|
|
|
|
|
|
Nine Months Ended September 30, 2018 |
|
|
|
|
|
Outstanding, December 31, 2017 |
|
116,280 |
|
$ |
5.66 |
Granted |
|
— |
|
|
— |
Exercised |
|
(24,480) |
|
|
5.43 |
Forfeited |
|
— |
|
|
— |
Outstanding, September 30, 2018 |
|
91,800 |
|
$ |
5.73 |
|
|
|
|
|
|
Exercisable, September 30, 2019 |
|
79,560 |
|
$ |
25.75 |
Exercisable, December 31, 2018 |
|
91,800 |
|
$ |
5.73 |
A further summary of awards outstanding as of September 30, 2019, is as follows:
|
|
Units |
|
Units |
|
Range of Grant Date Assigned Values |
|
Outstanding |
|
Exercisable |
|
$ 25.75 |
|
110,160 |
|
|
79,560 |
NOTE 14 – REGULATORY MATTERS
The final rules implementing Basel Committee on Banking Supervision’s capital guidelines for U.S. banks (Basel III rules) became effective for the Company on January 1, 2015 with full compliance with all of the requirements being phased in over a multi-year schedule, and fully phased in by January 1, 2019. As allowed
31
under the new regulations, the Banks and Company elected to exclude accumulated other comprehensive income, including unrealized gains and losses on securities, in the computation of regulatory capital.
The ability of the Company to pay dividends to its stockholders is dependent upon the ability of the Banks to pay dividends to the Company. The Banks are subject to certain statutory and regulatory restrictions on the amount it may pay in dividends. Under the Basel III regulations, a capital conservation buffer calculation will phase in over five years which limits allowable bank dividends if regulatory capital ratios fall below specific thresholds. As of September 30, 2019 and December 31, 2018, the capital conservation buffer was 2.5% and 1.875%, respectively.
HBT Financial, Inc. (on a consolidated basis) and the Banks are each subject to various regulatory capital requirements administered by the federal and state banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by the regulators that, if undertaken, could have a direct material effect on the financial statements of HBT Financial, Inc. and the Banks. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, HBT Financial, Inc. and the Banks must meet specific capital guidelines that involve quantitative measures of the assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors. Prompt corrective action provisions are not applicable to bank holding companies.
Management believes, as of September 30, 2019 and December 31, 2018, that HBT Financial, Inc. and the Banks each met all capital adequacy requirements to which they are subject.
32
The actual and required capital amounts and ratios of HBT Financial, Inc. (consolidated) and the Banks are as follows:
|
|
Actual |
|
For Capital |
|
To Be Well |
|
|||||||||
September 30, 2019 |
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
|||
|
|
|
(dollars in thousands) |
|
||||||||||||
Total Capital (to Risk Weighted Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated HBT Financial, Inc. |
|
$ |
371,681 |
|
14.88 |
% |
$ |
199,798 |
|
8.00 |
% |
|
N/A |
|
N/A |
|
Heartland Bank |
|
$ |
329,689 |
|
14.30 |
% |
$ |
184,457 |
|
8.00 |
% |
$ |
230,572 |
|
10.00 |
% |
Lincoln Bank |
|
$ |
37,349 |
|
19.88 |
% |
$ |
15,031 |
|
8.00 |
% |
$ |
18,789 |
|
10.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 Capital (to Risk Weighted Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated HBT Financial, Inc. |
|
$ |
348,920 |
|
13.97 |
% |
$ |
149,848 |
|
6.00 |
% |
|
N/A |
|
N/A |
|
Heartland Bank |
|
$ |
309,145 |
|
13.41 |
% |
$ |
138,343 |
|
6.00 |
% |
$ |
184,457 |
|
8.00 |
% |
Lincoln Bank |
|
$ |
35,132 |
|
18.70 |
% |
$ |
11,274 |
|
6.00 |
% |
$ |
15,031 |
|
8.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Equity Tier 1 Capital (to Risk Weighted Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated HBT Financial, Inc. |
|
$ |
312,519 |
|
12.51 |
% |
$ |
112,386 |
|
4.50 |
% |
|
N/A |
|
N/A |
|
Heartland Bank |
|
$ |
309,145 |
|
13.41 |
% |
$ |
103,757 |
|
4.50 |
% |
$ |
149,871 |
|
6.50 |
% |
Lincoln Bank |
|
$ |
35,132 |
|
18.70 |
% |
$ |
8,455 |
|
4.50 |
% |
$ |
12,213 |
|
6.50 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 Capital (to Average Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated HBT Financial, Inc. |
|
$ |
348,920 |
|
11.02 |
% |
$ |
126,601 |
|
4.00 |
% |
|
N/A |
|
N/A |
|
Heartland Bank |
|
$ |
309,145 |
|
11.00 |
% |
$ |
112,366 |
|
4.00 |
% |
$ |
140,458 |
|
5.00 |
% |
Lincoln Bank |
|
$ |
35,132 |
|
9.96 |
% |
$ |
14,104 |
|
4.00 |
% |
$ |
17,631 |
|
5.00 |
% |
33
|
|
Actual |
|
For Capital |
|
To Be Well |
|
|||||||||
December 31, 2018 |
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
|||
|
|
|
(dollars in thousands) |
|
||||||||||||
Total Capital (to Risk Weighted Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated HBT Financial, Inc. |
|
$ |
372,472 |
|
14.99 |
% |
$ |
198,730 |
|
8.00 |
% |
|
N/A |
|
N/A |
|
Heartland Bank |
|
$ |
332,391 |
|
14.44 |
% |
$ |
184,127 |
|
8.00 |
% |
$ |
230,159 |
|
10.00 |
% |
Lincoln Bank |
|
$ |
38,059 |
|
21.02 |
% |
$ |
14,488 |
|
8.00 |
% |
$ |
18,110 |
|
10.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 Capital (to Risk Weighted Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated HBT Financial, Inc. |
|
$ |
351,963 |
|
14.17 |
% |
$ |
149,047 |
|
6.00 |
% |
|
N/A |
|
N/A |
|
Heartland Bank |
|
$ |
313,406 |
|
13.62 |
% |
$ |
138,095 |
|
6.00 |
% |
$ |
184,127 |
|
8.00 |
% |
Lincoln Bank |
|
$ |
36,535 |
|
20.17 |
% |
$ |
10,866 |
|
6.00 |
% |
$ |
14,488 |
|
8.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Equity Tier 1 Capital (to Risk Weighted Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated HBT Financial, Inc. |
|
$ |
315,611 |
|
12.71 |
% |
$ |
111,785 |
|
4.50 |
% |
|
N/A |
|
N/A |
|
Heartland Bank |
|
$ |
313,406 |
|
13.62 |
% |
$ |
103,572 |
|
4.50 |
% |
$ |
149,603 |
|
6.50 |
% |
Lincoln Bank |
|
$ |
36,535 |
|
20.17 |
% |
$ |
8,150 |
|
4.50 |
% |
$ |
11,772 |
|
6.50 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 Capital (to Average Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated HBT Financial, Inc. |
|
$ |
351,963 |
|
10.80 |
% |
$ |
130,393 |
|
4.00 |
% |
|
N/A |
|
N/A |
|
Heartland Bank |
|
$ |
313,406 |
|
11.03 |
% |
$ |
113,668 |
|
4.00 |
% |
$ |
142,085 |
|
5.00 |
% |
Lincoln Bank |
|
$ |
36,535 |
|
10.21 |
% |
$ |
14,319 |
|
4.00 |
% |
$ |
17,899 |
|
5.00 |
% |
NOTE 15 – FAIR VALUE OF FINANCIAL INSTRUMENTS
Recurring Basis
The Company uses fair value measurements to record fair value adjustments to certain assets and to determine fair value disclosures. Additional information on fair value measurements are summarized in Note 1 to the Company’s annual consolidated financial statements included in the prospectus filed with the SEC on October 11, 2019. There were no transfers between levels during the three and nine months ended September 30, 2019 and 2018. The Company’s policy for determining transfers between levels occurs at the end of the reporting period when circumstances in the underlying valuation criteria change and result in transfer between levels.
34
The following tables present the balances of the assets measured at fair value on a recurring basis as of September 30, 2019 and December 31, 2018:
September 30, 2019 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
||||
|
|
|
(dollars in thousands) |
|||||||||
Securities available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government agency |
|
$ |
— |
|
$ |
39,574 |
|
$ |
— |
|
$ |
39,574 |
Municipal |
|
|
— |
|
|
152,499 |
|
|
— |
|
|
152,499 |
Mortgage-backed: |
|
|
|
|
|
|
|
|
|
|
|
|
Agency residential |
|
|
— |
|
|
218,246 |
|
|
— |
|
|
218,246 |
Agency commercial |
|
|
— |
|
|
129,449 |
|
|
— |
|
|
129,449 |
Private-label |
|
|
— |
|
|
22 |
|
|
— |
|
|
22 |
Corporate |
|
|
— |
|
|
78,330 |
|
|
— |
|
|
78,330 |
Equity securities with readily determinable fair values |
|
|
3,251 |
|
|
— |
|
|
— |
|
|
3,251 |
Mortgage servicing rights |
|
|
— |
|
|
— |
|
|
7,936 |
|
|
7,936 |
Derivative financial assets |
|
|
— |
|
|
11,766 |
|
|
— |
|
|
11,766 |
Derivative financial liabilities |
|
|
— |
|
|
12,664 |
|
|
— |
|
|
12,664 |
December 31, 2018 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
||||
|
|
|
(dollars in thousands) |
|||||||||
Securities available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government agency |
|
$ |
— |
|
$ |
46,866 |
|
$ |
— |
|
$ |
46,866 |
Municipal |
|
|
— |
|
|
161,450 |
|
|
— |
|
|
161,450 |
Mortgage-backed: |
|
|
|
|
|
|
|
|
|
|
|
|
Agency residential |
|
|
— |
|
|
234,303 |
|
|
— |
|
|
234,303 |
Agency commercial |
|
|
— |
|
|
150,081 |
|
|
— |
|
|
150,081 |
Private-label |
|
|
— |
|
|
256 |
|
|
— |
|
|
256 |
Corporate |
|
|
— |
|
|
86,570 |
|
|
— |
|
|
86,570 |
Equity securities with readily determinable fair values |
|
|
3,081 |
|
|
— |
|
|
— |
|
|
3,081 |
Mortgage servicing rights |
|
|
— |
|
|
— |
|
|
10,918 |
|
|
10,918 |
Derivative financial assets |
|
|
— |
|
|
3,225 |
|
|
— |
|
|
3,225 |
Derivative financial liabilities |
|
|
— |
|
|
3,074 |
|
|
— |
|
|
3,074 |
The following is a description of the valuation methodologies used for instruments measured at fair value on a recurring basis, as well as the general classification of such instruments pursuant to the valuation hierarchy. There were no changes to the valuation techniques from December 31, 2018 to September 30, 2019.
Investment Securities
When available, the Company uses quoted market prices to determine the fair value of securities; such items are classified in Level 1 of the fair value hierarchy. For the Company’s securities where quoted prices are not available for identical securities in an active market, the Company determines fair value utilizing vendors who apply matrix pricing for similar bonds where no price is observable or may compile prices from various sources. These models are primarily industry-standard models that consider various assumptions, including time value, yield curve, volatility factors, prepayment speeds, default rates, loss severity, current market and contractual prices for the underlying financial instruments, as well as other relevant economic measures. Substantially all of these assumptions are observable in the marketplace. Fair values from these models are verified, where possible, against quoted market prices for recent trading activity of assets with similar characteristics to the security being valued. Such methods are generally classified as Level 2. However, when prices from
35
independent sources vary, cannot be obtained or cannot be corroborated, a security is generally classified as Level 3. The change in fair value of securities available-for-sale is recorded through an adjustment to the consolidated statement of comprehensive income. The change in fair value of equity securities with readily determinable fair values is recorded through an adjustment to the consolidated statement of income.
Derivative Financial Instruments
Interest rate swap agreements are carried at fair value as determined by dealer valuation models. Based on the inputs used, the derivative financial instruments subjected to recurring fair value adjustments are classified as Level 2. For derivative financial instruments designated as a hedging instruments, the change in fair value is recorded through an adjustment to the consolidated statement of comprehensive income. For derivative financial instruments not designated as a hedging instruments, the change in fair value is recorded through an adjustment to the consolidated statement of income.
Mortgage Servicing Rights
The Company has elected to record its mortgage servicing rights at fair value. Mortgage servicing rights do not trade in an active market with readily observable prices. Accordingly, the Company determines the fair value of mortgage servicing rights by estimating the fair value of the future cash flows associated with the mortgage loans being serviced as calculated by an independent third party. Key economic assumptions used in measuring the fair value of mortgage servicing rights include, but are not limited to, prepayment speeds and discount rates. Due to the nature of the valuation inputs, mortgage servicing rights are classified in Level 3 of the fair value hierarchy. The change in fair value is recorded through an adjustment to the consolidated statement of income.
The following tables present additional information about the unobservable inputs used in the fair value measurement of the mortgage servicing rights (dollars in thousands):
September 30, 2019 |
|
Fair Value |
|
Valuation Technique |
|
Unobservable Inputs |
|
Range |
|
Mortgage servicing rights |
|
$ |
7,936 |
|
Discounted cash flows |
|
Constant pre-payment rates (CPR) |
|
7.1% to 68.5% (14.1%) |
|
|
|
|
|
|
|
Discount rate |
|
9.0% to 11.0% (9.0%) |
|
|
|
|
|
|
|
|
|
|
December 31, 2018 |
|
Fair Value |
|
Valuation Technique |
|
Unobservable Inputs |
|
Range |
|
Mortgage servicing rights |
|
$ |
10,918 |
|
Discounted cash flows |
|
Constant pre-payment rates (CPR) |
|
7.5% to 87.6% (8.9%) |
|
|
|
|
|
|
|
Discount rate |
|
9.0% to 11.0% (9.0%) |
Nonrecurring Basis
Certain assets are measured at fair value on a nonrecurring basis. These assets are not measured at fair value on an ongoing basis; however, they are subject to fair value adjustments in certain circumstances, such as there is evidence of impairment or a change in the amount of previously recognized impairment.
36
The following tables present the balances of the assets measured at fair value on a nonrecurring basis as of September 30, 2019 and December 31, 2018:
September 30, 2019 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
||||
|
|
|
(dollars in thousands) |
|||||||||
Loans held for sale |
|
$ |
— |
|
$ |
7,608 |
|
$ |
— |
|
$ |
7,608 |
Collateral-dependent impaired loans |
|
|
— |
|
|
— |
|
|
13,124 |
|
|
13,124 |
Bank premises held for sale |
|
|
— |
|
|
— |
|
|
121 |
|
|
121 |
Foreclosed assets |
|
|
— |
|
|
— |
|
|
6,574 |
|
|
6,574 |
December 31, 2018 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
||||
|
|
|
(dollars in thousands) |
|||||||||
Loans held for sale |
|
$ |
— |
|
$ |
2,800 |
|
$ |
— |
|
$ |
2,800 |
Collateral-dependent impaired loans |
|
|
— |
|
|
— |
|
|
7,355 |
|
|
7,355 |
Bank premises held for sale |
|
|
— |
|
|
— |
|
|
749 |
|
|
749 |
Foreclosed assets |
|
|
— |
|
|
— |
|
|
9,559 |
|
|
9,559 |
Loans Held for Sale
Mortgage loans originated and held for sale are carried at the lower of cost or estimated fair value. The Company obtains quotes or bids on these loans directly from purchasing financial institutions. Typically, these quotes include a premium on the sale and thus these quotes indicate fair value of the held for sale loans is greater than cost.
Collateral-dependent Impaired Loans
In accordance with the provisions of the loan impairment guidance, impairment was measured for loans which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement. The fair value of collateral-dependent impaired loans is estimated based on the fair value of the underlying collateral supporting the loan. Collateral-dependent impaired loans require classification in the fair value hierarchy. Impaired loans include loans acquired with deteriorated credit quality. Collateral values are estimated using Level 3 inputs based on customized discounting criteria.
Bank Premises Held for Sale
Bank premises held for sale are recorded at the lower of cost or fair value, less estimated selling costs, at the date classified as held for sale. Values are estimated using Level 3 inputs based on appraisals and customized discounting criteria. The carrying value of bank premises held for sale is not re-measured to fair value on a recurring basis but is subject to fair value adjustments when the carrying value exceeds the fair value, less estimated selling costs.
Foreclosed Assets
Foreclosed assets are recorded at fair value based on property appraisals, less estimated selling costs, at the date of the transfer. Subsequent to the transfer, foreclosed assets are carried at the lower of cost or fair value, less estimated selling costs. Values are estimated using Level 3 inputs based on appraisals and customized discounting criteria. The carrying value of foreclosed assets is not re-measured to fair value on a recurring basis but is subject to fair value adjustments when the carrying value exceeds the fair value, less estimated selling costs.
37
Collateral-Dependent Impaired Loans, Bank Premises Held for Sale, and Foreclosed Assets
The estimated fair value of collateral-dependent impaired loans, bank premises held for sale, and foreclosed assets is based on the appraised fair value of the collateral, less estimated costs to sell. Collateral-dependent impaired loans, bank premises held for sale, and foreclosed assets are classified within Level 3 of the fair value hierarchy.
The Company considers the appraisal or a similar evaluation as the starting point for determining fair value and then considers other factors and events in the environment that may affect the fair value. Appraisals or a similar evaluation of the collateral underlying collateral-dependent loans and foreclosed assets are obtained at the time a loan is first considered impaired or a loan is transferred to foreclosed assets. Appraisals or a similar evaluation of bank premises held for sale are obtained when first classified as held for sale. Appraisals or similar evaluations are obtained subsequently as deemed necessary by management but at least annually on foreclosed assets and bank premises held for sale. Appraisals are reviewed for accuracy and consistency by management. Appraisals are performed by individuals selected from the list of approved appraisers maintained by management. The appraised values are reduced by discounts to consider lack of marketability and estimated costs to sell. These discounts and estimates are developed by management by comparison to historical results.
The following tables present quantitative information about unobservable inputs used in nonrecurring Level 3 fair value measurements (dollars in thousands).
September 30, 2019 |
|
Fair |
|
Valuation |
|
Unobservable Inputs |
|
Range |
|
Collateral-dependent impaired loans |
|
$ |
13,124 |
|
Appraisal of collateral |
|
Appraisal adjustments |
|
20% to 40% (25%) |
Bank premises held for sale |
|
|
121 |
|
Appraisal |
|
Appraisal adjustments |
|
7% (7%) |
Foreclosed assets |
|
|
6,574 |
|
Appraisal |
|
Appraisal adjustments |
|
7% (7%) |
|
|
|
|
|
|
|
|
|
|
December 31, 2018 |
|
Fair |
|
Valuation |
|
Unobservable Inputs |
|
Range |
|
Collateral-dependent impaired loans |
|
$ |
7,355 |
|
Appraisal of collateral |
|
Appraisal adjustments |
|
20% to 40% (25%) |
Bank premises held for sale |
|
|
749 |
|
Appraisal |
|
Appraisal adjustments |
|
7% (7%) |
Foreclosed assets |
|
|
9,559 |
|
Appraisal |
|
Appraisal adjustments |
|
7% (7%) |
Other Fair Value Methods
The following methods and assumptions were used by the Company in estimating fair value disclosures of its other financial instruments. There were no changes in the methods and significant assumptions used to estimate the fair value of these financial instruments.
Cash and Cash Equivalents
The carrying amounts of these financial instruments approximate their fair values.
Interest-bearing Time Deposits with Banks
The carrying values of interest-bearing time deposits with banks approximate their fair values.
38
Restricted Stock
The carrying amount of FHLB stock approximates fair value based on the redemption provisions of the FHLB.
Loans
The fair value estimation process for the loan portfolio uses an exit price concept and reflects discounts the Company believes are consistent with discounts in the market place. Fair values are estimated for portfolios of loans with similar characteristics. Loans are segregated by type such as commercial and industrial, agricultural and farmland, commercial real estate - owner occupied, commercial real estate - non-owner occupied, multi-family, construction and land development, one-to-four family residential, and municipal, consumer, and other. The fair value of loans is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for similar maturities. The fair value analysis also includes other assumptions to estimate fair value, intended to approximate those a market participant would use in an orderly transaction, with adjustments for discount rates, interest rates, liquidity, and credit spreads, as appropriate.
Investments in Unconsolidated Subsidiaries
The fair values of the Company’s investments in unconsolidated subsidiaries are presumed to approximate carrying amounts.
Time Deposits
Fair values of certificates of deposit with stated maturities have been estimated using the present value of estimated future cash flows discounted at rates currently offered for similar instruments. Time deposits also include public funds time deposits.
Securities Sold Under Agreements to Repurchase
The fair values of repurchase agreements with variable interest rates are presumed to approximate their recorded carrying amounts.
Subordinated Debentures
The fair values of subordinated debentures are estimated using discounted cash flow analyses based on rates observed on recent debt issuances by other financial institutions.
Accrued Interest
The carrying amounts of accrued interest approximate fair value.
Limitations
Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
39
Fair values have been estimated using data which management considered the best available and estimation methodologies deemed suitable for the pertinent category of financial instrument.
The following table provides summary information on the carrying amounts and estimated fair values of the Company’s financial instruments as of September 30, 2019 and December 31, 2018:
|
|
Fair Value |
|
September 30, 2019 |
|
December 31, 2018 |
||||||||
|
|
Hierarchy |
|
Carrying |
|
Estimated |
|
Carrying |
|
Estimated |
||||
|
|
Level |
|
Amount |
|
Fair Value |
|
Amount |
|
Fair Value |
||||
|
|
|
|
|
(dollars in thousands) |
|||||||||
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
Level 1 |
|
$ |
154,941 |
|
$ |
154,941 |
|
$ |
186,879 |
|
$ |
186,879 |
Interest-bearing time deposits with banks |
|
Level 1 |
|
|
248 |
|
|
248 |
|
|
248 |
|
|
248 |
Securities held-to-maturity |
|
Level 2 |
|
|
99,861 |
|
|
102,378 |
|
|
121,715 |
|
|
121,506 |
Restricted stock |
|
Level 3 |
|
|
2,425 |
|
|
2,425 |
|
|
2,719 |
|
|
2,719 |
Loans, net |
|
Level 3 |
|
|
2,148,253 |
|
|
2,185,888 |
|
|
2,123,748 |
|
|
2,125,698 |
Investments in unconsolidated subsidiaries |
|
Level 3 |
|
|
1,165 |
|
|
1,165 |
|
|
1,165 |
|
|
1,165 |
Accrued interest receivable |
|
Level 2 |
|
|
14,816 |
|
|
14,816 |
|
|
15,300 |
|
|
15,300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Time deposits |
|
Level 3 |
|
|
364,120 |
|
|
362,593 |
|
|
424,747 |
|
|
419,333 |
Securities sold under agreements to repurchase |
|
Level 2 |
|
|
32,267 |
|
|
32,267 |
|
|
46,195 |
|
|
46,195 |
Subordinated debentures |
|
Level 3 |
|
|
37,566 |
|
|
31,754 |
|
|
37,517 |
|
|
32,149 |
Accrued interest payable |
|
Level 2 |
|
|
1,172 |
|
|
1,172 |
|
|
1,207 |
|
|
1,207 |
The Company estimated the fair value of lending related commitments as described in Note 16 to be immaterial based on limited interest rate exposure due to their variable nature, short-term commitment periods and termination clauses provided in the agreements.
NOTE 16 – COMMITMENTS AND CONTINGENCIES
Financial Instruments
The Banks are party to credit-related financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. Such instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets.
The Banks’ exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of those instruments. The Banks use the same credit policies in making commitments and conditional obligations as they do for on-balance sheet instruments.
40
Such commitments and conditional obligations were as follows as of September 30, 2019 and December 31, 2018:
|
|
Contractual Amount |
||||
|
|
September 30, |
|
December 31, |
||
|
|
2019 |
|
2018 |
||
|
|
|
(dollars in thousands) |
|||
Commitments to extend credit |
|
$ |
542,620 |
|
$ |
524,112 |
Standby letters of credit |
|
|
8,666 |
|
|
10,358 |
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Banks evaluate each customer’s credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary, by the Banks upon extension of credit is based on management’s credit evaluation of the customer. Collateral held varies, but may include real estate, accounts receivable, inventory, property, plant, and equipment, and income-producing properties.
Standby letters of credit are conditional commitments issued by the Banks to guarantee the performance of a customer to a third party. Those standby letters of credit are primarily issued to support extensions of credit. The credit risk involved in issuing standby letters of credit is essentially the same as that involved in extending loans to customers. The Banks secure the standby letters of credit with the same collateral used to secure the related loan.
Legal Contingencies
Various legal claims arise from time to time in the normal course of business which, in the opinion of management, will have no material effect on the Company’s consolidated financial statements.
41
ITEM 2. 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.
The following is management’s discussion and analysis of the financial condition as of September 30, 2019 (unaudited), as compared with December 31, 2018, and the results of operations for the three months and nine months ended September 30, 2019 and 2018 (unaudited). Management’s discussion and analysis should be read in conjunction with the Company’s unaudited consolidated financial statements and notes thereto appearing elsewhere in this Quarterly Report on Form 10‑Q, as well as the Company’s audited consolidated financial statements included in the Company’s prospectus filed with the Securities and Exchange Commission (SEC) on October 11, 2019. Results of operations for the three and nine months ended September 30, 2019 are not necessarily indicative of results to be attained for any other period.
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
Certain statements contained in this quarterly report are forward-looking statements. Forward-looking statements may include statements relating to our future plans, strategies and expectations, as well as our future revenues, expenses, earnings, losses, financial performance, financial condition, asset quality metrics and future prospects. Forward looking statements are generally identifiable by use of the words "believe," "may," "will," "should," "could," "expect," "estimate," "intend," "anticipate," "project," "plan" or similar expressions. Forward looking statements are frequently based on assumptions that may or may not materialize and are subject to numerous uncertainties that could cause actual results to differ materially from those anticipated in the forward-looking statements.
Factors that could cause actual results to differ materially from the results anticipated or projected and which could materially and adversely affect our operating results, financial condition or prospects include, but are not limited to: our asset quality and any loan charge-offs; the composition of our loan portfolio; time and effort necessary to resolve nonperforming assets; environmental liability associated with our lending activities; the effects of the current low interest rate environment or changes in interest rates on our net interest income, net interest margin, our investments, and our loan originations, and our modeling estimates relating to interest rate changes; our access to sources of liquidity and capital to address our liquidity needs; our inability to receive dividends from our Banks, pay dividends to our common stockholders or satisfy obligations as they become due; the effects of problems encountered by other financial institutions; our ability to achieve organic loan and deposit growth and the composition of such growth; our ability to attract and retain skilled employees or changes in our management personnel; any failure or interruption of our information and communications systems; our ability to identify and address cybersecurity risks; the effects of the failure of any component of our business infrastructure provided by a third party; our ability to keep pace with technological changes; our ability to successfully develop and commercialize new or enhanced products and services; current and future business, economic and market conditions in the United States generally or in Illinois in particular; the geographic concentration of our operations in the State of Illinois; our ability to effectively compete with other financial services companies and the effects of competition in the financial services industry on our business; our ability to attract and retain customer deposits; our ability to maintain our Banks' reputations; possible impairment of our goodwill and other intangible assets; the impact of, and changes in applicable laws, regulations and accounting standards and policies; our prior status as an S Corp; possible changes in trade, monetary and fiscal policies of, and other activities undertaken by, governments, agencies, central banks and similar organizations; the effectiveness of our risk management and internal disclosure controls and procedures; market perceptions associated with certain aspects of our business; the one-time and incremental costs of operating as a standalone public company; our ability to meet our obligations as a public company, including our obligations under Section 404 of Sarbanes-Oxley; and damage to our reputation from any of the factors described above, in "Management's Discussion and Analysis of Financial Condition and Results of Operations" or elsewhere in this Quarterly Report on Form 10-Q.
42
These risks and uncertainties, as well as the factors discussed under "Risk Factors," should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. Forward-looking statements speak only as of the date they are made. We do not undertake any obligation to update any forward-looking statement in the future, or to reflect circumstances and events that occur after the date on which the forward-looking statement was made.
OVERVIEW
HBT Financial, Inc. is a bank holding company headquartered in Bloomington, Illinois. As of September 30, 2019, the Company had total assets of $3.17 billion, total loans held for investment of $2.17 billion, total deposits of $2.70 billion and stockholders’ equity of $348.9 million. Through the Company’s two bank subsidiaries, Heartland Bank and Lincoln Bank, the Company provides a comprehensive suite of business, commercial and retail banking products and services to businesses, families and local governments throughout Central and Northeastern Illinois. We currently operate 61 full-service and three limited-service branch locations, and have a leading deposit share, which we define as a top three deposit share rank, in the majority of our core markets in Central Illinois that we attribute to our long track record of providing relationship-based and personalized service to our customers and communities.
Transaction with Lincoln S.B. Corp
In December 2018, the Company entered into an agreement to exchange 100% of the outstanding stock of Lincoln S.B. Corp, an Illinois corporation headquartered in Lincoln, Illinois for shares of our Series A common stock (the Lincoln Acquisition). Lincoln Bank was a wholly-owned subsidiary of Lincoln S.B. Corp prior to the consummation of the Lincoln Acquisition. The Company's voting ownership and the voting ownership of Lincoln S.B. Corp were considered under common control on the effective date of the Lincoln Acquisition and for all periods presented in the consolidated financial statements.
The Lincoln Acquisition was accounted for as a change in reporting entity and, accordingly, as the receiving entity, the Company recognized the transfer of the assets and liabilities in connection with the Lincoln Acquisition at their carrying amounts in the accounts of Lincoln S.B. Corp, the transferring entity, on the effective date of the Lincoln Acquisition. The results of operations are reported as though the exchange of equity interests had occurred at the beginning of the periods presented. For similar assets and liabilities accounted for using different accounting methods, the carrying amounts have been retrospectively adjusted to the basis of accounting that used by the Company. Significant intra-entity transactions and accounts have been eliminated in consolidation.
FACTORS AFFECTING OUR RESULTS OF OPERATIONS
Economic Conditions
The Company's business and financial performance are affected by economic conditions generally in the United States and more directly in the Illinois 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, unemployment rates, real estate markets, and interest rates.
Interest Rates
Net interest income is our primary source of revenue. Net interest income equals 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 and mix of interest-earning assets and interest-bearing liabilities both impact net interest income. These factors are 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 Board and market interest rates.
43
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 Board’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 Board’s actions. The level of net interest income is therefore influenced by movements in such interest rates and the pace at which such movements occur. During 2019, overall market interest rates started to decline. The Federal Open Markets Committee lowered Federal Funds target rates for the first time in 11 years on July 31, 2019 and then again in September 2019 and October 2019, for a combined decrease of 75 basis points, which we expect to continue to put downwards pressure on our net interest margin. In general, we believe that rate increases will lead to improved net interest margins while rate decreases will result in lower net interest margins.
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 process and credit review process is a strength that allows 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 of 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 and other financial institutions operating within the areas we serve. We seek to meet our competition 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. Recently, we have seen increased competitive pressures on loan rates and terms and increased competition for deposits. Continued loan and deposit pricing pressure may affect our financial results in the future.
Regulatory Environment / Trends
We are subject to extensive regulation and supervision, which continue to evolve as the legal and regulatory framework governing our operations continues to change. The current operating environment also has heightened supervisory expectations in areas such as consumer compliance, the BSA and anti-money laundering compliance, risk management and internal audit. We anticipate that this environment of heightened scrutiny will continue for the industry. As a result of these heightened expectations, we expect to incur additional costs for additional compliance, risk management and audit personnel or professional fees associated with advisors and consultants.
FACTORS AFFECTING COMPARABILITY OF FINANCIAL RESULTS
S Corp Status
Prior to the initial public offering, the Company, with the consent of its stockholders, elected to be taxed under sections of federal and state income tax law as an "S Corporation" which provides that, in lieu of Company income taxes, except for state replacement and franchise taxes, the stockholders separately account for their pro rata shares of the Company’s items of income, deductions, losses and credits. As a result of this election, no income taxes, other than state replacement and franchise taxes, have been recognized in the accompanying consolidated financial statements. No provision has been made for any amounts which may be advanced or paid as dividends to the stockholders to assist them in paying their personal taxes on the income from the Company.
44
Effective October 11, 2019, in connection with the initial public offering, the Company revoked its S Corporation status and became a taxable entity (C Corporation). As such, any periods prior to October 11, 2019 will only reflect an effective state income tax rate. In connection with the conversion of tax status, the Company recognized a deferred tax asset of approximately $0.5 million, income tax benefit of approximately $3.3 million, and a reduction in accumulated other comprehensive income of approximately $2.7 million.
The following table illustrates the impact of being taxed as a C Corporation for the three and nine months ended September 30, 2019 and 2018:
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
September 30, |
|
September 30, |
|
||||||||
|
|
2019 |
|
|
2018 |
|
2019 |
|
2018 |
|
|||
|
|
(dollars in thousands, except per share amounts) |
|
||||||||||
As Reported (S Corporation) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense |
|
$ |
17,736 |
|
$ |
17,833 |
|
$ |
51,597 |
|
$ |
52,509 |
|
Income tax expense |
|
|
299 |
|
|
241 |
|
|
819 |
|
|
630 |
|
Net Income |
|
$ |
17,437 |
|
$ |
17,592 |
|
$ |
50,778 |
|
$ |
51,879 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share - Basic |
|
$ |
0.97 |
|
$ |
0.98 |
|
$ |
2.82 |
|
$ |
2.87 |
|
Earnings per share - Diluted |
|
$ |
0.97 |
|
$ |
0.98 |
|
$ |
2.82 |
|
$ |
2.87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate |
|
|
1.7 |
% |
|
1.4 |
% |
|
1.6 |
% |
|
1.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma C Corp Equivalent |
|
|
|
|
|
|
|
|
|
|
|
|
|
Historical income before income tax expense |
|
$ |
17,736 |
|
$ |
17,833 |
|
$ |
51,597 |
|
$ |
52,509 |
|
C Corp equivalent income tax expense |
|
|
4,614 |
|
|
4,605 |
|
|
13,313 |
|
|
13,406 |
|
C Corp equivalent net income |
|
$ |
13,122 |
|
$ |
13,228 |
|
$ |
38,284 |
|
$ |
39,103 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C Corp equivalent earnings per share - Basic |
|
$ |
0.73 |
|
$ |
0.73 |
|
$ |
2.12 |
|
$ |
2.17 |
|
C Corp equivalent earnings per share - Diluted |
|
$ |
0.73 |
|
$ |
0.73 |
|
$ |
2.12 |
|
$ |
2.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate |
|
|
26.0 |
% |
|
25.8 |
% |
|
25.8 |
% |
|
25.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares of Common Stock Outstanding |
|
|
18,027,512 |
|
|
18,027,512 |
|
|
18,027,512 |
|
|
18,054,011 |
|
The C Corp equivalent effective rates reflect a U.S. federal income tax rate of 21% for the three and nine months ended September 30, 2019 and 2018 on corporate federal taxable income. The C Corp equivalent rates also reflect Illinois Corporate Income and Corporate Replacement tax rates of 7.00% and 2.50%, respectively, for the three and nine months ended September 30, 2019 and 2018.
Public Company Costs
Following the completion of the initial public offering, the Company expects to incur additional costs associated with operating as a public company, hiring additional personnel, enhancing technology and expanding capabilities. The Company expects that these costs will include legal, regulatory, accounting, investor relations and other expenses that were not incurred as a private company. Sarbanes-Oxley and rules adopted by the SEC, the FDIC and national securities exchanges require public companies to implement specified corporate governance practices that were inapplicable as a private company.
45
RESULTS OF OPERATIONS
Overview of Recent Financial Results
The following table presents selected financial results and measures as of and for the three and nine months ended September 30, 2019 and 2018.
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
September 30, |
|
September 30, |
|
||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|
||||
|
|
(dollars in thousands, except per share amounts) |
|
||||||||||
Net income |
|
$ |
17,437 |
|
$ |
17,592 |
|
$ |
50,778 |
|
$ |
51,879 |
|
C Corp equivalent net income |
|
|
13,122 |
|
|
13,228 |
|
|
38,284 |
|
|
39,103 |
|
Adjusted C Corp equivalent net income(2) |
|
|
14,343 |
|
|
13,132 |
|
|
43,010 |
|
|
39,329 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share and Per Share Information |
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share - Basic and diluted |
|
$ |
0.97 |
|
$ |
0.98 |
|
$ |
2.82 |
|
$ |
2.87 |
|
C Corp equivalent earnings per share - Basic and diluted (1) |
|
|
0.73 |
|
|
0.73 |
|
|
2.12 |
|
|
2.17 |
|
Adjusted C Corp equivalent earnings per share - Basic and diluted (2) |
|
|
0.80 |
|
|
0.73 |
|
|
2.39 |
|
|
2.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending number shares of common stock outstanding |
|
|
18,027,512 |
|
|
18,027,512 |
|
|
18,027,512 |
|
|
18,027,512 |
|
Weighted average number shares of common stock outstanding |
|
|
18,027,512 |
|
|
18,027,512 |
|
|
18,027,512 |
|
|
18,054,011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin * |
|
|
4.31 |
% |
|
4.22 |
% |
|
4.37 |
% |
|
4.12 |
% |
Net interest margin (tax-equivalent basis) * (2) |
|
|
4.38 |
% |
|
4.31 |
% |
|
4.45 |
% |
|
4.21 |
% |
Cost of total deposits * |
|
|
0.29 |
% |
|
0.23 |
% |
|
0.29 |
% |
|
0.20 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio |
|
|
53.94 |
% |
|
52.55 |
% |
|
54.86 |
% |
|
54.22 |
% |
Efficiency ratio (tax-equivalent basis) (2) |
|
|
53.21 |
% |
|
51.69 |
% |
|
54.08 |
% |
|
53.34 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets * |
|
|
2.18 |
% |
|
2.18 |
% |
|
2.10 |
% |
|
2.12 |
% |
Return on average stockholders' equity * |
|
|
20.00 |
% |
|
21.19 |
% |
|
19.63 |
% |
|
21.09 |
% |
Return on average tangible common equity * (2) |
|
|
21.76 |
% |
|
23.27 |
% |
|
21.40 |
% |
|
23.22 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C Corp equivalent return on average assets * (1) |
|
|
1.64 |
% |
|
1.64 |
% |
|
1.58 |
% |
|
1.60 |
% |
C Corp equivalent return on average stockholders' equity * (1) |
|
|
15.05 |
% |
|
15.93 |
% |
|
14.80 |
% |
|
15.90 |
% |
C Corp equivalent return on average tangible common equity* (1) (2) |
|
|
16.37 |
% |
|
17.49 |
% |
|
16.14 |
% |
|
17.50 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted C Corp equivalent return on average assets * (2) |
|
|
1.79 |
% |
|
1.63 |
% |
|
1.78 |
% |
|
1.61 |
% |
Adjusted C Corp equivalent return on average stockholders' equity * (2) |
|
|
16.45 |
% |
|
15.81 |
% |
|
16.63 |
% |
|
15.99 |
% |
Adjusted C Corp equivalent return on average tangible common equity * (2) |
|
|
17.90 |
% |
|
17.37 |
% |
|
18.13 |
% |
|
17.60 |
% |
* Annualized measure.
(1) |
Reflects adjustment to our historical net income for each period to give effect to the C Corp equivalent provision for income tax for such period. |
(2) |
See "Non-GAAP Financial Information" below for reconciliation of non-GAAP measure to their most comparable GAAP measures. |
46
Comparison of the Three Months Ended September 30, 2019 to the Three Months Ended September 30, 2018
For the three months ended September 30, 2019, net income was $17.4 million decreasing by $0.2 million, or 0.9%, from the three months ended September 30, 2018. Net income declined primarily due to a $0.8 million decline in the mortgage servicing rights fair value adjustment and a charge of $0.8 million associated with the termination of the supplemental executive retirement plan (SERP) included in the employee benefits expense, offset by increases in net interest income as a result of increases in asset yields. Provision expense for the three months ended September 30, 2019 was $0.6 million lower than the provision for the three months ended September 30, 2018.
Comparison of the Nine Months Ended September 30, 2019 to the Nine Months Ended September 30, 2018
For the nine months ended September 30, 2019, net income was $50.8 million decreasing by $1.1 million, or 2.1%, from the nine months ended September 30, 2018. Net income declined primarily due to a decline in the mortgage servicing rights fair value adjustment of $3.3 million and a charge of $4.2 million associated with the termination of the SERP included in the employee benefits expense, offset by increases in net interest income as a result of increases in asset yields. Provision expense for the nine months ended September 30, 2019 was $1.5 million higher than the provision for the nine months ended September 30, 2018.
Net Interest Income
Net interest income equals the excess of interest income (including discount accretion on acquired loans) plus fees earned on interest earning assets 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.
The following tables sets forth average balances, average yields and costs, and certain other information for the three and nine months ended September 30, 2019 and 2018. 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,
47
discounts and premiums, as well as purchase accounting adjustments that are accreted or amortized to interest income or expense.
|
|
Three Months Ended |
|
|||||||||||||||
|
|
September 30, 2019 |
|
September 30, 2018 |
|
|||||||||||||
|
|
Average |
|
|
|
|
* |
|
Average |
|
|
|
|
* |
|
|||
|
|
Balance |
|
Interest |
|
Yield/Cost |
|
Balance |
|
Interest |
|
Yield/Cost |
|
|||||
|
|
(dollars in thousand) |
|
|||||||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
$ |
2,191,230 |
|
$ |
29,992 |
|
|
5.47 |
% |
$ |
2,143,577 |
|
$ |
28,975 |
|
5.41 |
% |
Securities |
|
|
745,532 |
|
|
4,967 |
|
|
2.67 |
% |
|
851,324 |
|
|
5,377 |
|
2.53 |
% |
Deposits with banks |
|
|
136,635 |
|
|
662 |
|
|
1.94 |
% |
|
91,474 |
|
|
362 |
|
1.58 |
% |
Other |
|
|
2,425 |
|
|
15 |
|
|
2.37 |
% |
|
2,719 |
|
|
18 |
|
2.56 |
% |
Total interest-earning assets |
|
|
3,075,822 |
|
$ |
35,636 |
|
|
4.63 |
% |
|
3,089,094 |
|
$ |
34,732 |
|
4.50 |
% |
Allowance for loan losses |
|
|
(22,326) |
|
|
|
|
|
|
|
|
(20,263) |
|
|
|
|
|
|
Noninterest-earning assets |
|
|
149,146 |
|
|
|
|
|
|
|
|
151,753 |
|
|
|
|
|
|
Total assets |
|
$ |
3,202,642 |
|
|
|
|
|
|
|
$ |
3,220,584 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand |
|
$ |
812,526 |
|
$ |
347 |
|
|
0.17 |
% |
$ |
820,619 |
|
$ |
377 |
|
0.18 |
% |
Money market |
|
|
468,139 |
|
|
497 |
|
|
0.42 |
% |
|
438,784 |
|
|
165 |
|
0.15 |
% |
Savings |
|
|
428,447 |
|
|
70 |
|
|
0.07 |
% |
|
428,725 |
|
|
70 |
|
0.07 |
% |
Time |
|
|
383,070 |
|
|
1,086 |
|
|
1.13 |
% |
|
453,543 |
|
|
1,007 |
|
0.89 |
% |
Total interest-bearing deposits |
|
|
2,092,182 |
|
|
2,000 |
|
|
0.38 |
% |
|
2,141,671 |
|
|
1,619 |
|
0.30 |
% |
Securities sold under agreements to repurchase |
|
|
35,757 |
|
|
17 |
|
|
0.19 |
% |
|
42,034 |
|
|
13 |
|
0.12 |
% |
Borrowings |
|
|
33 |
|
|
- |
|
|
2.42 |
% |
|
5,880 |
|
|
29 |
|
1.97 |
% |
Subordinated debentures |
|
|
37,561 |
|
|
478 |
|
|
5.09 |
% |
|
37,495 |
|
|
470 |
|
5.01 |
% |
Total interest-bearing liabilities |
|
|
2,165,533 |
|
$ |
2,495 |
|
|
0.46 |
% |
|
2,227,080 |
|
$ |
2,131 |
|
0.38 |
% |
Noninterest-bearing deposits |
|
|
651,085 |
|
|
|
|
|
|
|
|
634,960 |
|
|
|
|
|
|
Noninterest-bearing liabilities |
|
|
37,274 |
|
|
|
|
|
|
|
|
26,393 |
|
|
|
|
|
|
Total liabilities |
|
|
2,853,892 |
|
|
|
|
|
|
|
|
2,888,433 |
|
|
|
|
|
|
Stockholders' Equity |
|
|
348,750 |
|
|
|
|
|
|
|
|
332,151 |
|
|
|
|
|
|
Total liabilities and stockholders’ equity |
|
$ |
3,202,642 |
|
|
|
|
|
|
|
$ |
3,220,584 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income/Net interest margin (3) |
|
|
|
|
$ |
33,141 |
|
|
4.31 |
% |
|
|
|
$ |
32,601 |
|
4.22 |
% |
Tax-equivalent adjustment (2) |
|
|
|
|
|
559 |
|
|
0.07 |
% |
|
|
|
|
677 |
|
0.09 |
% |
Net interest income (tax-equivalent basis)/ Net interest margin (tax-equivalent basis) (1) (2) |
|
|
|
|
$ |
33,700 |
|
|
4.38 |
% |
|
|
|
$ |
33,278 |
|
4.31 |
% |
Net interest rate spread (4) |
|
|
|
|
|
|
|
|
4.17 |
% |
|
|
|
|
|
|
4.12 |
% |
Net interest-earning assets (5) |
|
$ |
910,289 |
|
|
|
|
|
|
|
$ |
862,014 |
|
|
|
|
|
|
Ratio of interest-earning assets to interest-bearing liabilities |
|
|
1.42 |
|
|
|
|
|
|
|
|
1.39 |
|
|
|
|
|
|
Cost of total deposits |
|
|
|
|
|
|
|
|
0.29 |
% |
|
|
|
|
|
|
0.23 |
% |
* Annualized measure.
(1) |
See "Non-GAAP Financial Information" below for reconciliation of non-GAAP measure to their most comparable GAAP measures. |
(2) |
On a C Corp tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%. |
(3) |
Net interest margin represents net interest income divided by average total interest-earning assets. |
(4) |
Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities. |
(5) |
Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities. |
48
|
|
Nine Months Ended |
|
|||||||||||||||
|
|
September 30, 2019 |
|
September 30, 2018 |
|
|||||||||||||
|
|
Average |
|
|
|
* |
|
Average |
|
|
|
* |
|
|||||
|
|
Balance |
|
Interest |
|
Yield/Cost |
|
Balance |
|
Interest |
|
Yield/Cost |
|
|||||
|
|
(dollars in thousand) |
|
|||||||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
$ |
2,184,263 |
|
$ |
91,387 |
|
|
5.58 |
% |
$ |
2,129,043 |
|
$ |
84,705 |
|
5.30 |
% |
Securities |
|
|
779,375 |
|
|
15,754 |
|
|
2.70 |
% |
|
877,086 |
|
|
16,288 |
|
2.48 |
% |
Deposits with banks |
|
|
131,209 |
|
|
1,948 |
|
|
1.98 |
% |
|
107,997 |
|
|
1,137 |
|
1.40 |
% |
Other |
|
|
2,527 |
|
|
46 |
|
|
2.41 |
% |
|
2,789 |
|
|
54 |
|
2.56 |
% |
Total interest-earning assets |
|
|
3,097,374 |
|
$ |
109,135 |
|
|
4.70 |
% |
|
3,116,915 |
|
$ |
102,184 |
|
4.37 |
% |
Allowance for loan losses |
|
|
(21,346) |
|
|
|
|
|
|
|
|
(19,771) |
|
|
|
|
|
|
Noninterest-earning assets |
|
|
147,972 |
|
|
|
|
|
|
|
|
160,676 |
|
|
|
|
|
|
Total assets |
|
$ |
3,224,000 |
|
|
|
|
|
|
|
$ |
3,257,820 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand |
|
$ |
821,848 |
|
$ |
1,175 |
|
|
0.19 |
% |
$ |
826,311 |
|
$ |
964 |
|
0.16 |
% |
Money market |
|
|
455,469 |
|
|
1,356 |
|
|
0.40 |
% |
|
448,266 |
|
|
491 |
|
0.15 |
% |
Savings |
|
|
428,865 |
|
|
207 |
|
|
0.06 |
% |
|
436,913 |
|
|
213 |
|
0.07 |
% |
Time |
|
|
408,972 |
|
|
3,356 |
|
|
1.09 |
% |
|
445,826 |
|
|
2,547 |
|
0.76 |
% |
Total interest-bearing deposits |
|
|
2,115,154 |
|
|
6,094 |
|
|
0.38 |
% |
|
2,157,316 |
|
|
4,215 |
|
0.26 |
% |
Securities sold under agreements to repurchase |
|
|
39,542 |
|
|
48 |
|
|
0.16 |
% |
|
37,631 |
|
|
32 |
|
0.11 |
% |
Borrowings |
|
|
378 |
|
|
7 |
|
|
2.60 |
% |
|
19,535 |
|
|
252 |
|
1.72 |
% |
Subordinated debentures |
|
|
37,544 |
|
|
1,462 |
|
|
5.19 |
% |
|
37,479 |
|
|
1,319 |
|
4.69 |
% |
Total interest-bearing liabilities |
|
|
2,192,618 |
|
$ |
7,611 |
|
|
0.46 |
% |
|
2,251,961 |
|
$ |
5,818 |
|
0.34 |
% |
Noninterest-bearing deposits |
|
|
654,818 |
|
|
|
|
|
|
|
|
652,149 |
|
|
|
|
|
|
Noninterest-bearing liabilities |
|
|
31,720 |
|
|
|
|
|
|
|
|
25,712 |
|
|
|
|
|
|
Total liabilities |
|
|
2,879,156 |
|
|
|
|
|
|
|
|
2,929,822 |
|
|
|
|
|
|
Stockholders' Equity |
|
|
344,844 |
|
|
|
|
|
|
|
|
327,998 |
|
|
|
|
|
|
Total liabilities and stockholders’ equity |
|
$ |
3,224,000 |
|
|
|
|
|
|
|
|
3,257,820 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income/Net interest margin (3) |
|
|
|
|
$ |
101,524 |
|
|
4.37 |
% |
|
|
|
$ |
96,366 |
|
4.12 |
% |
Tax-equivalent adjustment (2) |
|
|
|
|
|
1,775 |
|
|
0.08 |
% |
|
|
|
|
2,020 |
|
0.09 |
% |
Net interest income (tax-equivalent basis)/ Net interest margin (tax-equivalent basis) (1) (2) |
|
|
|
|
$ |
103,299 |
|
|
4.45 |
% |
|
|
|
$ |
98,386 |
|
4.21 |
% |
Net interest rate spread (4) |
|
|
|
|
|
|
|
|
4.24 |
% |
|
|
|
|
|
|
4.03 |
% |
Net interest-earning assets (5) |
|
$ |
904,756 |
|
|
|
|
|
|
|
$ |
864,954 |
|
|
|
|
|
|
Ratio of interest-earning assets to interest-bearing liabilities |
|
|
1.41 |
|
|
|
|
|
|
|
|
1.38 |
|
|
|
|
|
|
Cost of total deposits |
|
|
|
|
|
|
|
|
0.29 |
% |
|
|
|
|
|
|
0.20 |
% |
* Annualized measure.
(1) |
See "Non-GAAP Financial Information" below for reconciliation of non-GAAP measure to their most comparable GAAP measures. |
(2) |
On a C Corp tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%. |
(3) |
Net interest margin represents net interest income divided by average total interest-earning assets. |
(4) |
Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities. |
(5) |
Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities. |
The following tables set forth the components of loan interest income. Loan interest income includes contractual interest on loans, loan fees, accretion of acquired loan discounts and earnings on net cash flow hedges.
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
||||||||||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|
||||||||||||
|
|
|
|
|
Yield |
|
|
|
|
Yield |
|
|
|
|
Yield |
|
|
|
|
Yield |
|
|
|
Interest |
|
Contribution * |
|
Interest |
|
Contribution * |
|
Interest |
|
Contribution * |
|
Interest |
|
Contribution * |
|
||||
|
|
(dollars in thousands) |
|
||||||||||||||||||
Contractual interest |
|
$ |
28,648 |
|
5.23 |
% |
$ |
27,185 |
|
5.07 |
% |
$ |
86,620 |
|
5.29 |
% |
$ |
78,763 |
|
4.93 |
% |
Loan fees |
|
|
1,007 |
|
0.18 |
% |
|
911 |
|
0.17 |
% |
|
2,584 |
|
0.16 |
% |
|
2,499 |
|
0.15 |
% |
Accretion of acquired loan discounts |
|
|
304 |
|
0.05 |
% |
|
840 |
|
0.16 |
% |
|
2,100 |
|
0.13 |
% |
|
3,306 |
|
0.21 |
% |
Net cash flow hedge earnings |
|
|
33 |
|
0.01 |
% |
|
39 |
|
0.01 |
% |
|
83 |
|
— |
% |
|
137 |
|
0.01 |
% |
Total loan interest income |
|
$ |
29,992 |
|
5.47 |
% |
$ |
28,975 |
|
5.41 |
% |
$ |
91,387 |
|
5.58 |
% |
$ |
84,705 |
|
5.30 |
% |
* Annualized measure.
49
The following tables set forth the components of net interest income. Total interest income consists of contractual interest on loans, contractual interest on securities, contractual interest on interest-bearing deposits in banks, loan fees, accretion of acquired loan discounts, securities amortization, net and other interest and dividend income. Total interest expense consists of contractual interest on deposits, contractual interest on other interest-bearing liabilities and other.
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
||||||||||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|
||||||||||||
|
|
|
|
|
Net Interest |
|
|
|
|
Net Interest |
|
|
|
|
Net Interest |
|
|
|
|
Net Interest |
|
|
|
|
|
|
Margin |
|
|
|
|
Margin |
|
|
|
|
Margin |
|
|
|
|
Margin |
|
|
|
Interest |
|
Contribution * |
|
Interest |
|
Contribution * |
|
Interest |
|
Contribution * |
|
Interest |
|
Contribution * |
|
||||
|
|
(dollars in thousands) |
|
||||||||||||||||||
Interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contractual interest on loans |
|
$ |
28,648 |
|
3.73 |
% |
$ |
27,185 |
|
3.52 |
% |
$ |
86,620 |
|
3.73 |
% |
$ |
78,763 |
|
3.37 |
% |
Contractual interest on securities |
|
|
5,858 |
|
0.76 |
% |
|
6,602 |
|
0.85 |
% |
|
18,513 |
|
0.80 |
% |
|
20,230 |
|
0.86 |
% |
Contractual interest on deposits with banks |
|
|
662 |
|
0.08 |
% |
|
362 |
|
0.05 |
% |
|
1,948 |
|
0.08 |
% |
|
1,137 |
|
0.05 |
% |
Loan fees |
|
|
1,007 |
|
0.13 |
% |
|
911 |
|
0.12 |
% |
|
2,584 |
|
0.11 |
% |
|
2,499 |
|
0.11 |
% |
Accretion of loan discounts |
|
|
304 |
|
0.04 |
% |
|
840 |
|
0.11 |
% |
|
2,100 |
|
0.09 |
% |
|
3,306 |
|
0.14 |
% |
Securities amortization, net |
|
|
(891) |
|
(0.12) |
% |
|
(1,225) |
|
(0.16) |
% |
|
(2,759) |
|
(0.12) |
% |
|
(3,942) |
|
(0.17) |
% |
Other |
|
|
48 |
|
0.01 |
% |
|
57 |
|
0.01 |
% |
|
129 |
|
0.01 |
% |
|
191 |
|
0.01 |
% |
Total interest income |
|
|
35,636 |
|
4.63 |
% |
|
34,732 |
|
4.50 |
% |
|
109,135 |
|
4.70 |
% |
|
102,184 |
|
4.37 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contractual interest on deposits |
|
|
1,994 |
|
0.26 |
% |
|
1,636 |
|
0.21 |
% |
|
6,103 |
|
0.26 |
% |
|
4,235 |
|
0.18 |
% |
Contractual interest on other interest-bearing liabilities |
|
|
469 |
|
0.06 |
% |
|
495 |
|
0.07 |
% |
|
1,461 |
|
0.07 |
% |
|
1,554 |
|
0.07 |
% |
Other |
|
|
32 |
|
— |
% |
|
— |
|
— |
% |
|
47 |
|
— |
% |
|
29 |
|
— |
% |
Total interest expense |
|
|
2,495 |
|
0.32 |
% |
|
2,131 |
|
0.28 |
% |
|
7,611 |
|
0.33 |
% |
|
5,818 |
|
0.25 |
% |
Net interest income |
|
|
33,141 |
|
4.31 |
% |
|
32,601 |
|
4.22 |
% |
|
101,524 |
|
4.37 |
% |
|
96,366 |
|
4.12 |
% |
Tax equivalent adjustment |
|
|
559 |
|
0.07 |
% |
|
677 |
|
0.09 |
% |
|
1,775 |
|
0.08 |
% |
|
2,020 |
|
0.09 |
% |
Net interest income (tax equivalent) (1) |
|
$ |
33,700 |
|
4.38 |
% |
$ |
33,278 |
|
4.31 |
% |
$ |
103,329 |
|
4.45 |
% |
$ |
98,386 |
|
4.21 |
% |
* Annualized measure.
(1) |
See "Non-GAAP Financial Information" below for reconciliation of non-GAAP measure to their most comparable GAAP measures. |
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 changes in 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
50
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.
|
|
Three Months Ended September 30, 2019 |
|
Nine Months Ended September 30, 2019 |
||||||||||||||
|
|
vs. |
|
vs. |
||||||||||||||
|
|
Three Months Ended September 30, 2018 |
|
Nine Months Ended September 30, 2018 |
||||||||||||||
|
|
Increase (Decrease) Due to |
|
|
|
|
Increase (Decrease) Due to |
|
|
|
||||||||
|
|
Volume |
|
Rate |
|
Total |
|
Volume |
|
Rate |
|
Total |
||||||
|
|
(dollars in thousand) |
||||||||||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
$ |
649 |
|
$ |
368 |
|
$ |
1,017 |
|
$ |
2,254 |
|
$ |
4,428 |
|
$ |
6,682 |
Securities |
|
|
(686) |
|
|
276 |
|
|
(410) |
|
|
(1,895) |
|
|
1,361 |
|
|
(534) |
Deposits with banks |
|
|
199 |
|
|
101 |
|
|
300 |
|
|
294 |
|
|
517 |
|
|
811 |
Other |
|
|
(2) |
|
|
(1) |
|
|
(3) |
|
|
(5) |
|
|
(3) |
|
|
(8) |
Total interest-earning assets |
|
|
160 |
|
|
744 |
|
|
904 |
|
|
648 |
|
|
6,303 |
|
|
6,951 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand |
|
|
(4) |
|
|
(26) |
|
|
(30) |
|
|
(6) |
|
|
217 |
|
|
211 |
Money market |
|
|
21 |
|
|
311 |
|
|
332 |
|
|
14 |
|
|
851 |
|
|
865 |
Savings |
|
|
— |
|
|
— |
|
|
— |
|
|
(4) |
|
|
(2) |
|
|
(6) |
Time |
|
|
(178) |
|
|
257 |
|
|
79 |
|
|
(256) |
|
|
1,065 |
|
|
809 |
Total interest-bearing deposits |
|
|
(161) |
|
|
542 |
|
|
381 |
|
|
(252) |
|
|
2,131 |
|
|
1,879 |
Securities sold under agreements to repurchase |
|
|
(2) |
|
|
6 |
|
|
4 |
|
|
2 |
|
|
14 |
|
|
16 |
Borrowings |
|
|
(33) |
|
|
4 |
|
|
(29) |
|
|
(311) |
|
|
66 |
|
|
(245) |
Subordinated debentures |
|
|
— |
|
|
8 |
|
|
8 |
|
|
2 |
|
|
141 |
|
|
143 |
Total interest-bearing liabilities |
|
|
(196) |
|
|
560 |
|
|
364 |
|
|
(559) |
|
|
2,352 |
|
|
1,793 |
Change in net interest income |
|
$ |
356 |
|
$ |
184 |
|
$ |
540 |
|
$ |
1,207 |
|
$ |
3,951 |
|
$ |
5,158 |
Comparison of the Three Months Ended September 30, 2019 to the Three Months Ended September 30, 2018
Net interest income for the three months ended September 30, 2019 increased $0.5 million, or 1.7%, to $33.1 million from $32.6 million for the three months ended September 30, 2018. The increase is primarily due to increases in benchmark interest rates, which drove our loan and securities yields higher, and from organic loan growth, funded primarily through decreases in the securities portfolio, shifting our earning asset mix from the securities portfolio to the higher yielding loan portfolio. Net interest margin increased as well to 4.31% for the three months ended September 30, 2019 compared to 4.22% for the three months ended September 30, 2018. The contribution of acquired loan discount accretion to net interest income declined to $0.3 million, or 4 basis points of the net interest margin, for the three months ended September 30, 2019 from $0.8 million, or 11 basis points of the net interest margin, for the three months ended September 30, 2018.
Comparison of the Nine Months Ended September 30, 2019 to the Nine Months Ended September 30, 2018
Net interest income for the nine months ended September 30, 2019 increased $5.2 million, or 5.4%, to $101.5 million from $96.4 million for the nine months ended September 30, 2018. The increase is primarily due to increases in benchmark interest rates, which drove our loan and securities yields higher, and from organic loan growth, funded primarily through decreases in the securities portfolio, shifting our earning asset mix from the securities portfolio to the higher yielding loan portfolio. Net interest margin increased as well to 4.37% for the nine months ended September 30, 2019 compared to 4.12% for the nine months ended September 30, 2018. The contribution of acquired loan discount accretion to net interest income declined to $2.1 million, or 9 basis points of the net interest margin, for the nine months ended September 30, 2019 from $3.3 million, or 14 basis points of the net interest margin, for the nine months ended September 30, 2018.
51
The quarterly net interest margins were as follows:
|
|
2019 |
|
2018 |
|
Three months ended |
|
|
|
|
|
March 31, |
|
4.44 |
% |
4.01 |
% |
June 30, |
|
4.36 |
% |
4.14 |
% |
September 30, |
|
4.31 |
% |
4.22 |
% |
December 31, |
|
— |
% |
4.29 |
% |
As the chart above illustrates, net interest margin rose throughout 2018, peaked in the first quarter of 2019, and then declined in the second and third quarters of 2019. During 2019, overall market interest rates started to decline. The Federal Open Markets Committee lowered Federal Funds target rates for the first time in 11 years on July 31, 2019 and then again in September 2019 and October 2019, for a combined decrease of 75 basis points which we expect to continue to put downwards pressure on our net interest margin.
Provision for Loan Losses
Provisions for loan losses, which 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 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 net charge-offs have been deducted.
The provision for loan losses was $0.7 million and $1.2 million for the three months ended September 30, 2019 and 2018, respectively. The decrease was primarily due to a decrease in specific reserves on loans individually evaluated for impairment during the three months ended September 30, 2019 compared to an increase during the three months ended September 30, 2018, as net charge-offs were comparable between the periods. The provision for loan losses was $3.3 million and $1.8 million for the nine months ended September 30, 2019 and 2018, respectively, increasing primarily due to slightly higher net charge-offs and a larger increase in specific reserves on loans individually evaluated for impairment over the respective nine month periods.
52
Noninterest Income
The following table outlines the amount of and changes to the various noninterest income line items as of the dates indicated.
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||
|
|
September 30, |
|
September 30, |
||||||||||||||
|
|
2019 |
|
2018 |
|
$ Change |
|
2019 |
|
2018 |
|
$ Change |
||||||
|
|
(dollars in thousands) |
||||||||||||||||
Card income |
|
$ |
1,985 |
|
$ |
1,848 |
|
$ |
137 |
|
$ |
5,813 |
|
$ |
5,427 |
|
$ |
386 |
Service charges on deposit accounts |
|
|
2,111 |
|
|
2,157 |
|
|
(46) |
|
|
5,805 |
|
|
6,063 |
|
|
(258) |
Wealth management fees |
|
|
1,676 |
|
|
1,695 |
|
|
(19) |
|
|
5,216 |
|
|
5,315 |
|
|
(99) |
Mortgage servicing |
|
|
795 |
|
|
755 |
|
|
40 |
|
|
2,342 |
|
|
2,400 |
|
|
(58) |
Mortgage servicing rights fair value adjustment |
|
|
(860) |
|
|
(93) |
|
|
(767) |
|
|
(2,982) |
|
|
274 |
|
|
(3,256) |
Gains on sale of mortgage loans |
|
|
992 |
|
|
855 |
|
|
137 |
|
|
2,177 |
|
|
2,206 |
|
|
(29) |
Gains (losses) on securities |
|
|
(73) |
|
|
180 |
|
|
(253) |
|
|
42 |
|
|
150 |
|
|
(108) |
Gains (losses) on foreclosed assets |
|
|
(20) |
|
|
(251) |
|
|
231 |
|
|
132 |
|
|
(858) |
|
|
990 |
Gains (losses) on sales of other assets |
|
|
(29) |
|
|
(13) |
|
|
(16) |
|
|
944 |
|
|
207 |
|
|
737 |
Title insurance activity |
|
|
— |
|
|
335 |
|
|
(335) |
|
|
167 |
|
|
931 |
|
|
(764) |
Other noninterest income |
|
|
1,005 |
|
|
939 |
|
|
66 |
|
|
2,759 |
|
|
2,696 |
|
|
63 |
Total noninterest income |
|
$ |
7,582 |
|
$ |
8,407 |
|
$ |
(825) |
|
$ |
22,415 |
|
$ |
24,811 |
|
$ |
(2,396) |
Comparison of the Three Months Ended September 30, 2019 to the Three Months Ended September 30, 2018
Total noninterest income for the three months ended September 30, 2019 decreased by $0.8 million, or 9.8%, to $7.6 million from $8.4 million for the three months ended September 30, 2018. The decrease is primarily due to a $0.8 million larger decline in the mortgage servicing rights fair value adjustment and a $0.3 million decrease in title insurance activity driven by the sale of First Community Title Services, Inc. on February 15, 2019. This decrease was partially offset by fewer losses on foreclosed assets.
Comparison of the Nine Months Ended September 30, 2019 to the Nine Months Ended September 30, 2018
Total noninterest income for the nine months ended September 30, 2019 decreased by $2.4 million, or 9.7%, to $22.4 million from $24.8 million for the nine months ended September 30, 2018. The decrease is primarily due to a $3.3 million larger decline in mortgage servicing rights fair value adjustment for the nine months ended September 30, 2019. This decrease was partially offset by gains on foreclosed assets and a $0.5 million gain on sale of First Community Title Services, Inc. on February 15, 2019.
53
Noninterest Expense
The following table outlines the amount of and changes to the various noninterest expense line items as of the dates indicated.
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||
|
|
September 30, |
|
September 30, |
||||||||||||||
|
|
2019 |
|
2018 |
|
$ Change |
|
2019 |
|
2018 |
|
$ Change |
||||||
|
|
(dollars in thousands) |
||||||||||||||||
Salaries |
|
$ |
12,335 |
|
$ |
12,264 |
|
$ |
71 |
|
$ |
36,339 |
|
$ |
36,572 |
|
$ |
(233) |
Employee benefits |
|
|
2,224 |
|
|
1,492 |
|
|
732 |
|
|
8,314 |
|
|
4,722 |
|
|
3,592 |
Occupancy of bank premises |
|
|
1,785 |
|
|
1,822 |
|
|
(37) |
|
|
5,260 |
|
|
5,576 |
|
|
(316) |
Furniture and equipment |
|
|
545 |
|
|
695 |
|
|
(150) |
|
|
2,050 |
|
|
2,307 |
|
|
(257) |
Data processing |
|
|
1,471 |
|
|
1,265 |
|
|
206 |
|
|
4,023 |
|
|
3,935 |
|
|
88 |
Marketing and customer relations |
|
|
801 |
|
|
974 |
|
|
(173) |
|
|
2,837 |
|
|
3,086 |
|
|
(249) |
Amortization of intangible assets |
|
|
335 |
|
|
389 |
|
|
(54) |
|
|
1,087 |
|
|
1,169 |
|
|
(82) |
FDIC insurance |
|
|
8 |
|
|
241 |
|
|
(233) |
|
|
435 |
|
|
728 |
|
|
(293) |
Loan collection and servicing |
|
|
547 |
|
|
625 |
|
|
(78) |
|
|
1,901 |
|
|
1,990 |
|
|
(89) |
Foreclosed assets |
|
|
196 |
|
|
247 |
|
|
(51) |
|
|
525 |
|
|
672 |
|
|
(147) |
Other noninterest expense |
|
|
2,056 |
|
|
1,923 |
|
|
133 |
|
|
6,305 |
|
|
6,120 |
|
|
185 |
Total noninterest expense |
|
$ |
22,303 |
|
$ |
21,937 |
|
$ |
366 |
|
$ |
69,076 |
|
$ |
66,877 |
|
$ |
2,199 |
Comparison of the Three Months Ended September 30, 2019 to the Three Months Ended September 30, 2018
Total noninterest expense for the three months ended September 30, 2019 increased by $0.4 million, or 1.7%, to $22.3 million from $21.9 million for the three months ended September 30, 2018. The increase is primarily due to a $0.7 million increase in employee benefits driven by a $0.8 million charge during the three months ended September 30, 2019 related to the termination of the SERP. This increase was partially offset by a $0.2 million decrease in both FDIC insurance expense and in marketing and customer relations expense.
Routine salary increases were offset by a reduction in employee count as a result of the sale of First Community Title Services, Inc. and HBT Insurance during the first quarter of 2019. Salaries expense for First Community Title Services, Inc. and HBT Insurance was $0.3 million for the three months ended September 30, 2018. There was no salaries expense for First Community Title Services, Inc. or HBT Insurance during the three months ended September 30, 2019.
Comparison of the Nine Months Ended September 30, 2019 to the Three Months Ended September 30, 2018
Total noninterest expense for the nine months ended September 30, 2019 increased by $2.2 million, or 3.3%, to $69.1 million from $66.9 million for the nine months ended September 30, 2018. The increase is primarily due to a $3.6 million increase in employee benefits driven by a $4.2 million charge related to the termination of the SERP. This increase was partially offset by a $0.3 million decrease in occupancy of bank premises expense driven by sales of bank premises held for sale, reducing real estate holding costs. FDIC insurance expense and furniture and equipment expense both also decreased by $0.3 million.
Routine salary increases were offset by a reduction in employee count as a result of the sale of First Community Title Services, Inc. and HBT Insurance during the first quarter of 2019. Salaries expense for First Community Title Services, Inc. and HBT Insurance was $0.4 million and $1.0 million for the nine months ended September 30, 2019 and 2018, respectively.
54
Income Taxes
The Company has historically been taxed under sections of federal and state tax law as an "S corporation" which provides that with the exception of certain state replacement and franchise taxes, current stockholders account separately for their share of the Company’s income, deductions, losses and credits. For additional information, see “Factors Affecting Comparability of Financial Results: S Corp Status”.
For the three months ended September 30, 2019 and 2018, we recorded income tax expense of $0.3 million and $0.2 million, respectively. For the nine months ended September 30, 2019 and 2018, we recorded income tax expense of $0.8 million and $0.6 million, respectively.
FINANCIAL CONDITION
|
|
As of |
|
|
|
|
|
|
|
||||
|
|
September 30, |
|
December 31, |
|
|
|
|
|
|
|
||
|
|
2019 |
|
2018 |
|
$ Change |
|
% Change |
|
||||
|
|
(dollars in thousands) |
|
||||||||||
Balance Sheet Highlights |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans, before allowance for loan losses |
|
$ |
2,171,014 |
|
$ |
2,144,257 |
|
$ |
26,757 |
|
|
1.2 |
% |
Securities available-for-sale, at fair value |
|
|
618,120 |
|
|
679,526 |
|
|
(61,406) |
|
|
(9.0) |
% |
Securities held-to-maturity |
|
|
99,861 |
|
|
121,715 |
|
|
(21,854) |
|
|
(18.0) |
% |
Total assets |
|
|
3,166,613 |
|
|
3,249,569 |
|
|
(82,956) |
|
|
(2.6) |
% |
Tangible assets (1) |
|
|
3,138,627 |
|
|
3,220,496 |
|
|
(81,869) |
|
|
(2.5) |
% |
Total deposits |
|
|
2,704,058 |
|
|
2,795,970 |
|
|
(91,912) |
|
|
(3.3) |
% |
Core deposits (1) |
|
|
2,671,983 |
|
|
2,759,095 |
|
|
(87,112) |
|
|
(3.2) |
% |
Total stockholders' equity |
|
|
348,936 |
|
|
340,396 |
|
|
8,540 |
|
|
2.5 |
% |
Tangible common equity (1) |
|
|
320,950 |
|
|
311,323 |
|
|
9,627 |
|
|
3.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans to deposit ratio |
|
|
80.29 |
% |
|
76.69 |
% |
|
|
|
|
|
|
Core deposits to total deposits (1) |
|
|
98.81 |
% |
|
98.68 |
% |
|
|
|
|
|
|
Stockholders' equity to total assets |
|
|
11.02 |
% |
|
10.48 |
% |
|
|
|
|
|
|
Tangible common equity to tangible assets (1) |
|
|
10.23 |
% |
|
9.67 |
% |
|
|
|
|
|
|
(1) |
See "Non-GAAP Financial Information" below for reconciliation of non-GAAP measure to their most comparable GAAP measures. |
Total assets were $3.17 billion at September 30, 2019, a decrease of $83.0 million, or 2.6%, from December 31, 2018, primarily due to a decrease in the securities portfolio. This decrease was partially offset by increases in the loan portfolio from organic loan growth.
Total deposits were $2.70 billion at September 30, 2019, a decrease of $91.9 million, or 3.3%, from December 31, 2018. This decrease is primarily due to decreases in higher cost deposit categories such as time deposits and in interest-bearing demand deposits, partially offset by increases in money market accounts. Total equity was $348.9 million at September 30, 2019, an increase of $8.5 million, or 2.5%, from December 31, 2018 due to an increase in accumulated other comprehensive income from increases in fair values of securities available-for-sale.
Loan Portfolio
The Company focuses on originating loans with appropriate risk / reward profiles. The Company has a detailed Loan Policy that guides the overall loan origination philosophy and a well-established loan approval process that requires experienced credit officers to approve larger loan relationships. The Company also has an active Credit Department that underwrites and prepares annual reviews for larger and more complex loan relationships.
55
Management monitors credit quality closely with a series of monthly reports and a quarterly Credit Committee meeting where performance and trends within the loan portfolio are reviewed. Portfolio diversification at the borrower, industry, and product levels is actively managed to mitigate concentration risk. In addition, credit risk management includes an independent loan review process that assesses compliance with loan policy, compliance with loan documentation standards, accuracy of the risk rating and overall credit quality of the loan portfolio.
Loans by Type
The following table sets forth the composition of the loan portfolio, excluding loans held-for-sale, by type of loan as of September 30, 2019 and December 31, 2018.
|
|
September 30, 2019 |
|
December 31, 2018 |
|
|||||||
|
|
Balance |
|
Percent |
|
Balance |
|
Percent |
|
|||
|
|
(dollars in thousands) |
|
|||||||||
Commercial and industrial |
|
$ |
340,650 |
|
|
15.7 |
% |
$ |
360,501 |
|
16.8 |
% |
Agricultural and farmland |
|
|
205,041 |
|
|
9.5 |
% |
|
209,875 |
|
9.8 |
% |
Commercial real estate - owner occupied |
|
|
239,805 |
|
|
11.0 |
% |
|
255,074 |
|
11.9 |
% |
Commercial real estate - non-owner occupied |
|
|
552,262 |
|
|
25.5 |
% |
|
533,910 |
|
24.9 |
% |
Multi-family |
|
|
191,646 |
|
|
8.8 |
% |
|
135,925 |
|
6.3 |
% |
Construction and land development |
|
|
210,939 |
|
|
9.7 |
% |
|
237,275 |
|
11.1 |
% |
One-to-four family residential |
|
|
321,947 |
|
|
14.8 |
% |
|
313,108 |
|
14.6 |
% |
Municipal, consumer, and other |
|
|
108,724 |
|
|
5.0 |
% |
|
98,589 |
|
4.6 |
% |
Total loans, before allowance for loan losses |
|
|
2,171,014 |
|
|
100.0 |
% |
|
2,144,257 |
|
100.0 |
% |
Allowance for loan losses |
|
|
(22,761) |
|
|
|
|
|
(20,509) |
|
|
|
Loans, net of allowance for loan losses |
|
$ |
2,148,253 |
|
|
|
|
$ |
2,123,748 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans, before allowance for loan losses (originated) (1) |
|
$ |
1,987,265 |
|
|
91.5 |
% |
$ |
1,923,859 |
|
89.7 |
% |
Total loans, before allowance for loan losses (acquired) (1) |
|
|
183,749 |
|
|
8.5 |
% |
|
220,398 |
|
10.3 |
% |
Total loans, before allowance for loan losses |
|
$ |
2,171,014 |
|
|
100.0 |
% |
$ |
2,144,257 |
|
100.0 |
% |
(1) |
See "Non-GAAP Financial Information" below for reconciliation of non-GAAP measure to their most comparable GAAP measures. |
Total loans, before allowance for loan losses increased 1.2% from December 31, 2018 to September 30, 2019 as a result of organic growth. Growth was concentrated in the commercial real estate - non owner occupied and multi-family categories offset by declines in the commercial and industrial, commercial real estate - owner occupied, and construction and land development categories. The $26.3 million decrease in the construction and land development category was primarily the result of a few construction projects that were completed and the properties sold during the three months ended September 30, 2019.
56
Loan Portfolio Maturities
The following table summarizes the scheduled maturities of the loan portfolio as of September 30, 2019 and December 31, 2018. Demand loans, loans having no stated repayment schedule or maturity and overdraft loans are reported as being due in one year or less.
As of September 30, 2019 |
||||||||||||
|
|
|
|
|
One Year Through |
|
|
|
|
|
|
|
|
|
One Year or Less |
|
Five Years |
|
After Five Years |
|
Total |
||||
|
|
(dollars in thousands) |
||||||||||
Scheduled Maturities of Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
$ |
213,886 |
|
$ |
100,370 |
|
$ |
26,394 |
|
$ |
340,650 |
Agricultural and farmland |
|
|
100,246 |
|
|
79,304 |
|
|
25,491 |
|
|
205,041 |
Commercial real estate - owner occupied |
|
|
45,219 |
|
|
111,409 |
|
|
83,177 |
|
|
239,805 |
Commercial real estate - non-owner occupied |
|
|
109,035 |
|
|
333,316 |
|
|
109,911 |
|
|
552,262 |
Multi-family |
|
|
23,939 |
|
|
136,948 |
|
|
30,759 |
|
|
191,646 |
Construction and land development |
|
|
140,167 |
|
|
66,649 |
|
|
4,123 |
|
|
210,939 |
One-to-four family residential |
|
|
56,171 |
|
|
125,995 |
|
|
139,781 |
|
|
321,947 |
Municipal, consumer, and other |
|
|
17,590 |
|
|
25,829 |
|
|
65,305 |
|
|
108,724 |
Total |
|
$ |
706,253 |
|
$ |
979,820 |
|
$ |
484,941 |
|
$ |
2,171,014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans Maturing After One Year: |
|
|
|
|
|
|
|
|
|
|
|
|
Floating interest rates: |
|
|
|
|
|
|
|
|
|
|
|
|
Repricing within one year or less |
|
|
|
|
|
|
|
|
|
|
$ |
384,556 |
Repricing in more than one year |
|
|
|
|
|
|
|
|
|
|
|
121,759 |
Total floating interest rates |
|
|
|
|
|
|
|
|
|
|
|
506,315 |
Predetermined (Fixed) interest rates |
|
|
|
|
|
|
|
|
|
|
|
958,446 |
Total loans maturing after one year |
|
|
|
|
|
|
|
|
|
|
$ |
1,464,761 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2018 |
||||||||||||
|
|
|
|
|
One Year Through |
|
|
|
|
|
|
|
|
|
One Year or Less |
|
Five Years |
|
After Five Years |
|
Total |
||||
|
|
|
(dollars in thousands) |
|||||||||
Scheduled Maturities of Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
$ |
198,718 |
|
$ |
133,196 |
|
$ |
28,587 |
|
$ |
360,501 |
Agricultural and farmland |
|
|
95,950 |
|
|
90,703 |
|
|
23,222 |
|
|
209,875 |
Commercial real estate - owner occupied |
|
|
46,706 |
|
|
141,173 |
|
|
67,195 |
|
|
255,074 |
Commercial real estate - non-owner occupied |
|
|
86,185 |
|
|
337,379 |
|
|
110,346 |
|
|
533,910 |
Multi-family |
|
|
19,137 |
|
|
104,669 |
|
|
12,119 |
|
|
135,925 |
Construction and land development |
|
|
114,237 |
|
|
110,640 |
|
|
12,398 |
|
|
237,275 |
One-to-four family residential |
|
|
52,301 |
|
|
109,697 |
|
|
151,110 |
|
|
313,108 |
Municipal, consumer, and other |
|
|
10,846 |
|
|
25,188 |
|
|
62,555 |
|
|
98,589 |
Total |
|
$ |
624,080 |
|
$ |
1,052,645 |
|
$ |
467,532 |
|
$ |
2,144,257 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans Maturing After One Year: |
|
|
|
|
|
|
|
|
|
|
|
|
Floating interest rates: |
|
|
|
|
|
|
|
|
|
|
|
|
Repricing within one year or less |
|
|
|
|
|
|
|
|
|
|
$ |
437,697 |
Repricing in more than one year |
|
|
|
|
|
|
|
|
|
|
|
116,633 |
Total floating interest rates |
|
|
|
|
|
|
|
|
|
|
|
554,330 |
Pre-determined (Fixed) interest rates |
|
|
|
|
|
|
|
|
|
|
|
965,847 |
Total loans maturing after one year |
|
|
|
|
|
|
|
|
|
|
$ |
1,520,177 |
Nonperforming Assets
Nonperforming loans consist of all loans past due 90 days or more 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 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.
57
The following table below sets forth information concerning nonperforming loans and nonperforming assets as of each of the dates indicated.
|
|
As of |
|
|||||||||||||
|
|
September 30, 2019 |
|
June 30, 2019 |
|
March 31, 2019 |
|
December 31, 2018 |
|
September 30, 2018 |
|
|||||
|
|
(dollars in thousands) |
|
|||||||||||||
NONPERFORMING ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual |
|
$ |
18,977 |
|
$ |
25,051 |
|
|
13,877 |
|
|
15,876 |
|
|
20,783 |
|
Past due 90 days or more, still accruing (1) |
|
|
95 |
|
|
2 |
|
|
53 |
|
|
37 |
|
|
629 |
|
Total nonperforming loans |
|
|
19,072 |
|
|
25,053 |
|
|
13,930 |
|
|
15,913 |
|
|
21,412 |
|
Foreclosed assets |
|
|
6,574 |
|
|
9,707 |
|
|
10,151 |
|
|
9,559 |
|
|
10,176 |
|
Total nonperforming assets |
|
$ |
25,646 |
|
$ |
34,760 |
|
$ |
24,081 |
|
$ |
25,472 |
|
$ |
31,588 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NONPERFORMING ASSETS (Originated) (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual |
|
$ |
11,268 |
|
$ |
15,985 |
|
|
8,619 |
|
|
10,329 |
|
|
13,683 |
|
Past due 90 days or more, still accruing |
|
|
95 |
|
|
2 |
|
|
53 |
|
|
37 |
|
|
629 |
|
Total nonperforming loans |
|
|
11,363 |
|
|
15,987 |
|
|
8,672 |
|
|
10,366 |
|
|
14,312 |
|
Foreclosed assets |
|
|
1,048 |
|
|
1,510 |
|
|
1,439 |
|
|
1,395 |
|
|
1,975 |
|
Total nonperforming (originated) |
|
$ |
12,411 |
|
$ |
17,497 |
|
$ |
10,111 |
|
$ |
11,761 |
|
$ |
16,287 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NONPERFORMING ASSETS (Acquired) (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual |
|
$ |
7,709 |
|
$ |
9,066 |
|
$ |
5,258 |
|
$ |
5,547 |
|
$ |
7,100 |
|
Past due 90 days or more, still accruing (1) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Total nonperforming loans |
|
|
7,709 |
|
|
9,066 |
|
|
5,258 |
|
|
5,547 |
|
|
7,100 |
|
Foreclosed assets |
|
|
5,526 |
|
|
8,197 |
|
|
8,712 |
|
|
8,164 |
|
|
8,201 |
|
Total nonperforming assets (acquired) |
|
$ |
13,235 |
|
$ |
17,263 |
|
$ |
13,970 |
|
$ |
13,711 |
|
$ |
15,301 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses |
|
$ |
22,761 |
|
$ |
22,542 |
|
$ |
21,013 |
|
$ |
20,509 |
|
$ |
21,172 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans, before allowance for loan losses |
|
$ |
2,171,014 |
|
$ |
2,203,096 |
|
$ |
2,183,322 |
|
$ |
2,144,257 |
|
$ |
2,139,139 |
|
Total loans, before allowance for loan losses (originated) (2) |
|
|
1,987,265 |
|
|
2,005,250 |
|
|
1,974,840 |
|
|
1,923,859 |
|
|
1,904,600 |
|
Total loans, before allowance for loan losses (acquired) (2) |
|
|
183,749 |
|
|
197,846 |
|
|
208,482 |
|
|
220,398 |
|
|
234,539 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CREDIT QUALITY RATIOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses to total loans, before allowance for loan losses |
|
|
1.05 |
% |
|
1.02 |
% |
|
0.96 |
% |
|
0.96 |
% |
|
0.99 |
% |
Allowance for loan losses to nonperforming loans |
|
|
119.34 |
% |
|
89.98 |
% |
|
150.85 |
% |
|
128.88 |
% |
|
98.88 |
% |
Nonperforming loans to total loans, before allowance for loan losses |
|
|
0.88 |
% |
|
1.14 |
% |
|
0.64 |
% |
|
0.74 |
% |
|
1.00 |
% |
Nonperforming assets to total assets |
|
|
0.81 |
% |
|
1.08 |
% |
|
0.74 |
% |
|
0.78 |
% |
|
0.99 |
% |
Nonperforming assets to total loans, before allowance for loan losses and foreclosed assets |
|
|
1.18 |
% |
|
1.57 |
% |
|
1.10 |
% |
|
1.18 |
% |
|
1.47 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CREDIT QUALITY RATIOS (Originated) (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming loans to total loans, before allowance for loan losses |
|
|
0.57 |
% |
|
0.80 |
% |
|
0.44 |
% |
|
0.54 |
% |
|
0.75 |
% |
Nonperforming assets to total loans, before allowance for loan losses and foreclosed assets |
|
|
0.62 |
% |
|
0.87 |
% |
|
0.51 |
% |
|
0.61 |
% |
|
0.85 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CREDIT QUALITY RATIOS (Acquired) (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming loans to total loans, before allowance for loan losses |
|
|
4.20 |
% |
|
4.58 |
% |
|
2.52 |
% |
|
2.52 |
% |
|
3.03 |
% |
Nonperforming assets to total loans, before allowance for loan losses and foreclosed assets |
|
|
6.99 |
% |
|
8.38 |
% |
|
6.43 |
% |
|
6.00 |
% |
|
6.30 |
% |
(1) |
Excludes loans acquired with deteriorated credit quality that are past due 90 or more days totaling $0.7 million, $0.5 million, $2.5 million, $2.7 million, and $2.9 million as of September 30, 2019, June 30, 2019, March 30, 2019, December 31, 2018, September 30, 2018, respectively. |
(2) |
See "Non-GAAP Financial Information" below for reconciliation of non-GAAP measure to their most comparable GAAP measures. |
Total nonperforming assets were $25.6 million at September 30, 2019, a decrease from $34.8 million at June 30, 2019, due primarily to payoffs and paydowns of nonperforming loans during the quarter. However, nonperforming assets at September 30, 2019 were comparable to $25.5 million at December 31, 2018. Asset quality metrics can be generally influenced by economic conditions beyond the control of the Company, and specific measures may fluctuate from quarter to quarter.
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.
58
The following table presents TDRs by loan category.
|
|
As of |
||||
|
|
September 30, 2019 |
|
December 31, 2018 |
||
|
|
(dollars in thousands) |
||||
Commercial and industrial |
|
$ |
893 |
|
$ |
467 |
Agricultural and farmland |
|
|
283 |
|
|
— |
Commercial real estate - owner occupied |
|
|
5,764 |
|
|
6,244 |
Commercial real estate - non-owner occupied |
|
|
1,445 |
|
|
2,061 |
Multi-family |
|
|
— |
|
|
— |
Construction and land development |
|
|
— |
|
|
— |
One-to-four family residential |
|
|
535 |
|
|
556 |
Municipal, consumer, and other |
|
|
— |
|
|
— |
Total accrual troubled debt restructurings |
|
|
8,920 |
|
|
9,328 |
|
|
|
|
|
|
|
Commercial and industrial |
|
|
144 |
|
|
206 |
Agricultural and farmland |
|
|
166 |
|
|
166 |
Commercial real estate - owner occupied |
|
|
155 |
|
|
3,112 |
Commercial real estate - non-owner occupied |
|
|
— |
|
|
— |
Multi-family |
|
|
— |
|
|
— |
Construction and land development |
|
|
— |
|
|
— |
One-to-four family residential |
|
|
534 |
|
|
550 |
Municipal, consumer, and other |
|
|
— |
|
|
— |
Total nonaccrual troubled debt restructurings |
|
|
999 |
|
|
4,034 |
Total troubled debt restructurings |
|
$ |
9,919 |
|
$ |
13,362 |
The significant reduction in TDRs from December 31, 2018 to September 30, 2019 is primarily due to the resolution of one large loan relationship during the second quarter of 2019.
59
Net Charge-offs and Recoveries
The following table sets forth activity in the allowance for loan losses.
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|
||||
|
|
(dollars in thousands) |
|
||||||||||
Balance, beginning of period |
|
$ |
22,542 |
|
$ |
20,345 |
|
$ |
20,509 |
|
$ |
19,765 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charge-offs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
|
(32) |
|
|
(43) |
|
|
(315) |
|
|
(178) |
|
Agricultural and farmland |
|
|
— |
|
|
— |
|
|
(30) |
|
|
— |
|
Commercial real estate - owner occupied |
|
|
(216) |
|
|
(44) |
|
|
(382) |
|
|
(46) |
|
Commercial real estate - non-owner occupied |
|
|
(111) |
|
|
— |
|
|
(111) |
|
|
(69) |
|
Multi-family |
|
|
(41) |
|
|
— |
|
|
(41) |
|
|
— |
|
Construction and land development |
|
|
— |
|
|
— |
|
|
(9) |
|
|
(53) |
|
One-to-four family residential |
|
|
(387) |
|
|
(439) |
|
|
(1,026) |
|
|
(727) |
|
Municipal, consumer, and other |
|
|
(150) |
|
|
(136) |
|
|
(522) |
|
|
(459) |
|
Total charge-offs |
|
|
(937) |
|
|
(662) |
|
|
(2,436) |
|
|
(1,532) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recoveries: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
|
313 |
|
|
30 |
|
|
420 |
|
|
114 |
|
Agricultural and farmland |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Commercial real estate - owner occupied |
|
|
26 |
|
|
45 |
|
|
47 |
|
|
51 |
|
Commercial real estate - non-owner occupied |
|
|
5 |
|
|
5 |
|
|
15 |
|
|
136 |
|
Multi-family |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Construction and land development |
|
|
1 |
|
|
2 |
|
|
434 |
|
|
256 |
|
One-to-four family residential |
|
|
42 |
|
|
109 |
|
|
235 |
|
|
396 |
|
Municipal, consumer, and other |
|
|
85 |
|
|
59 |
|
|
271 |
|
|
194 |
|
Total recoveries |
|
|
472 |
|
|
250 |
|
|
1,422 |
|
|
1,147 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs |
|
|
(465) |
|
|
(412) |
|
|
(1,014) |
|
|
(385) |
|
Provision for loan losses |
|
|
684 |
|
|
1,238 |
|
|
3,266 |
|
|
1,791 |
|
Balance, end of period |
|
$ |
22,761 |
|
$ |
21,171 |
|
$ |
22,761 |
|
$ |
21,171 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs |
|
$ |
465 |
|
$ |
412 |
|
$ |
1,014 |
|
$ |
385 |
|
Net charge-offs - (originated) (1) |
|
|
224 |
|
|
239 |
|
|
182 |
|
|
359 |
|
Net charge-offs - (acquired) (1) |
|
|
241 |
|
|
173 |
|
|
832 |
|
|
26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average total loans, before allowance for loan losses |
|
$ |
2,191,230 |
|
$ |
2,143,577 |
|
$ |
2,184,263 |
|
$ |
2,129,043 |
|
Average total loans, before allowance for loan losses (originated) (1) |
|
|
2,001,803 |
|
|
1,895,859 |
|
|
1,979,383 |
|
|
1,862,206 |
|
Average total loans, before allowance for loan losses (acquired) (1) |
|
|
189,427 |
|
|
247,718 |
|
|
204,880 |
|
|
266,837 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs to average total loans, before allowance for loan losses * |
|
|
0.08 |
% |
|
0.08 |
% |
|
0.06 |
% |
|
0.02 |
% |
Net charge-offs to average total loans, before allowance for loan losses (originated) * (1) |
|
|
0.04 |
% |
|
0.05 |
% |
|
0.01 |
% |
|
0.03 |
% |
Net charge-offs to average total loans, before allowance for loan losses (acquired) * (1) |
|
|
0.51 |
% |
|
0.28 |
% |
|
0.54 |
% |
|
0.01 |
% |
* Annualized measure.
(1) |
See "Non-GAAP Financial Information" below for reconciliation of non-GAAP measure to their most comparable GAAP measures. |
Net charge-offs to average total loans before allowance for loan losses have remained low during each of the three and nine months ended September 30, 2019 and 2018 due primarily to favorable economic conditions and our continuous monitoring and collection efforts.
60
Allocation of Allowance for Loan Losses
The following table sets forth the allocation of allowance for loan losses by major loan categories.
|
|
September 30, 2019 |
|
December 31, 2018 |
||||||||
|
|
|
Allowance for |
|
Loan |
|
|
Allowance for |
|
Loan |
||
|
|
Loan Losses |
|
Balances |
|
|
Loan Losses |
|
Balances |
|||
|
|
(dollars in thousands) |
||||||||||
Commercial and industrial |
|
$ |
4,553 |
|
$ |
340,650 |
|
$ |
3,748 |
|
$ |
360,501 |
Agricultural and farmland |
|
|
2,729 |
|
|
205,041 |
|
|
2,650 |
|
|
209,875 |
Commercial real estate - owner occupied |
|
|
1,815 |
|
|
239,805 |
|
|
2,506 |
|
|
255,074 |
Commercial real estate - non-owner occupied |
|
|
3,136 |
|
|
552,262 |
|
|
2,644 |
|
|
533,910 |
Multi-family |
|
|
930 |
|
|
191,646 |
|
|
912 |
|
|
135,925 |
Construction and land development |
|
|
3,123 |
|
|
210,939 |
|
|
4,176 |
|
|
237,275 |
One-to-four family residential |
|
|
2,532 |
|
|
321,947 |
|
|
2,782 |
|
|
313,108 |
Municipal, consumer, and other |
|
|
3,943 |
|
|
108,724 |
|
|
1,091 |
|
|
98,589 |
Total |
|
$ |
22,761 |
|
$ |
2,171,014 |
|
$ |
20,509 |
|
$ |
2,144,257 |
Securities
The Company's investment policy is established by management and approved by the board of directors. The policy emphasizes safety of the investment, liquidity requirements, potential returns, cash flow targets and consistency with our interest rate risk management strategy.
The following table sets forth the composition, amortized cost and fair values of debt securities available-for-sale and held-to-maturity.
|
|
September 30, 2019 |
|
December 31, 2018 |
||||||||
|
|
Amortized |
|
|
|
|
Amortized |
|
|
|||
|
|
Cost |
|
Fair Value |
|
Cost |
|
Fair Value |
||||
|
|
(dollars in thousands) |
||||||||||
Debt Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government agency |
|
$ |
38,633 |
|
$ |
39,574 |
|
$ |
46,977 |
|
$ |
46,866 |
Municipal |
|
|
150,058 |
|
|
152,499 |
|
|
161,957 |
|
|
161,450 |
Mortgage-backed: |
|
|
|
|
|
|
|
|
|
|
|
|
Agency residential |
|
|
215,303 |
|
|
218,246 |
|
|
235,903 |
|
|
234,303 |
Agency commercial |
|
|
127,550 |
|
|
129,449 |
|
|
151,878 |
|
|
150,081 |
Private-label |
|
|
22 |
|
|
22 |
|
|
254 |
|
|
256 |
Corporate |
|
|
77,202 |
|
|
78,330 |
|
|
87,118 |
|
|
86,570 |
Total available-for-sale |
|
|
608,768 |
|
|
618,120 |
|
|
684,087 |
|
|
679,526 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying |
|
|
|
|
Carrying |
|
|
|
||
|
|
Value |
|
Fair Value |
|
Value |
|
Fair Value |
||||
Held to maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
Municipal |
|
|
55,182 |
|
|
56,606 |
|
|
73,176 |
|
|
74,283 |
Mortgage-backed: |
|
|
|
|
|
|
|
|
|
|
|
|
Agency residential |
|
|
20,336 |
|
|
20,354 |
|
|
23,192 |
|
|
22,194 |
Agency commercial |
|
|
24,343 |
|
|
25,418 |
|
|
25,347 |
|
|
25,029 |
Total held to maturity securities |
|
|
99,861 |
|
|
102,378 |
|
|
121,715 |
|
|
121,506 |
Total debt securities |
|
$ |
708,629 |
|
$ |
720,498 |
|
$ |
805,802 |
|
$ |
801,032 |
We evaluate securities with significant declines in fair value on a quarterly basis to determine whether they should be considered other-than-temporarily impaired under current accounting guidance, which generally provides that if a security is in an unrealized loss position, whether due to general market conditions or industry
61
or issuer-specific factors, the holder of the securities must assess whether the impairment is other-than-temporary. There were no other-than-temporary impairments during the nine months ended September 30, 2019 or the year ended December 31, 2018.
Portfolio Maturities and Yields
The composition and maturities of the debt securities portfolio as of September 30, 2019 and December 31, 2018 are summarized in the following tables. 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.
|
|
September 30, 2019 |
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
More Than One Year |
|
More than Five Years |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
One Year or Less |
|
through Five Years |
|
through Ten Years |
|
More than Ten Years |
|
Total |
|
||||||||||||||||
|
|
|
|
|
Weighted |
|
|
|
|
Weighted |
|
|
|
|
Weighted |
|
|
|
|
Weighted |
|
|
|
|
Weighted |
|
|
|
|
Amortized |
|
Average |
|
Amortized |
|
Average |
|
Amortized |
|
Average |
|
Amortized |
|
Average |
|
Amortized |
|
Average |
|
||||||
|
|
Cost |
|
Yield |
|
Cost |
|
Yield |
|
Cost |
|
Yield |
|
Cost |
|
Yield |
|
Cost |
|
Yield |
|
||||||
|
|
(dollars in thousands) |
|
||||||||||||||||||||||||
Debt Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government agency |
|
$ |
— |
|
— |
|
$ |
11,436 |
|
2.42 |
% |
$ |
27,197 |
|
2.87 |
% |
$ |
— |
|
|
— |
|
$ |
38,633 |
|
2.74 |
% |
Municipal |
|
|
31,005 |
|
2.33 |
% |
|
69,329 |
|
2.62 |
% |
|
42,196 |
|
2.50 |
% |
|
7,528 |
|
|
2.42 |
% |
|
150,058 |
|
2.52 |
% |
Mortgage-backed: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency residential |
|
|
8 |
|
4.76 |
% |
|
4,622 |
|
2.21 |
% |
|
85,085 |
|
2.58 |
% |
|
125,588 |
|
|
2.73 |
% |
|
215,303 |
|
2.66 |
% |
Agency commercial |
|
|
3,166 |
|
1.57 |
% |
|
72,668 |
|
2.56 |
% |
|
9,681 |
|
2.96 |
% |
|
42,035 |
|
|
2.81 |
% |
|
127,550 |
|
2.65 |
% |
Private-label |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
22 |
|
|
2.70 |
% |
|
22 |
|
2.70 |
% |
Corporate |
|
|
24,904 |
|
2.33 |
% |
|
31,828 |
|
2.72 |
% |
|
20,470 |
|
4.88 |
% |
|
— |
|
|
— |
|
|
77,202 |
|
3.17 |
% |
Total available-for-sale |
|
|
59,083 |
|
2.29 |
% |
|
189,883 |
|
2.59 |
% |
|
184,629 |
|
2.88 |
% |
|
175,173 |
|
|
2.74 |
% |
|
608,768 |
|
2.69 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Held to maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Municipal |
|
|
146 |
|
3.41 |
% |
|
25,160 |
|
3.05 |
% |
|
26,209 |
|
3.35 |
% |
|
3,667 |
|
|
3.92 |
% |
|
55,182 |
|
3.25 |
% |
Agency mortgage-backed: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency residential |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
20,336 |
|
|
2.36 |
% |
|
20,336 |
|
2.36 |
% |
Agency commercial |
|
|
— |
|
— |
|
|
2,237 |
|
2.05 |
% |
|
15,546 |
|
2.91 |
% |
|
6,560 |
|
|
3.33 |
% |
|
24,343 |
|
2.94 |
% |
Total held to maturity securities |
|
|
146 |
|
3.41 |
% |
|
27,397 |
|
2.96 |
% |
|
41,755 |
|
3.19 |
% |
|
30,563 |
|
|
2.75 |
% |
|
99,861 |
|
2.99 |
% |
Total debt securities |
|
$ |
59,229 |
|
2.29 |
% |
$ |
217,280 |
|
2.64 |
% |
$ |
226,384 |
|
2.94 |
% |
$ |
205,736 |
|
|
2.74 |
% |
$ |
708,629 |
|
2.73 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2018 |
|||||||||||||||||||||||||
|
|
|
|
|
|
|
More Than One Year |
|
More than Five Years |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
One Year or Less |
|
through Five Years |
|
through Ten Years |
|
More than Ten Years |
|
Total |
|
||||||||||||||||
|
|
|
|
|
Weighted |
|
|
|
|
Weighted |
|
|
|
|
Weighted |
|
|
|
|
Weighted |
|
|
|
|
Weighted |
|
|
|
|
Amortized |
|
Average |
|
Amortized |
|
Average |
|
Amortized |
|
Average |
|
Amortized |
|
Average |
|
Amortized |
|
Average |
|
||||||
|
|
Cost |
|
Yield |
|
Cost |
|
Yield |
|
Cost |
|
Yield |
|
Cost |
|
Yield |
|
Cost |
|
Yield |
|
||||||
|
|
(dollars in thousands) |
|
||||||||||||||||||||||||
Debt Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government agency |
|
$ |
6,001 |
|
1.57 |
% |
$ |
11,458 |
|
2.43 |
% |
$ |
29,518 |
|
2.87 |
% |
$ |
— |
|
|
— |
|
$ |
46,977 |
|
2.60 |
% |
Municipal |
|
|
29,538 |
|
2.19 |
% |
|
77,183 |
|
2.56 |
% |
|
44,356 |
|
2.55 |
% |
|
10,880 |
|
|
2.40 |
% |
|
161,957 |
|
2.48 |
% |
Mortgage-backed: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency residential |
|
|
92 |
|
1.85 |
% |
|
6,265 |
|
2.14 |
% |
|
78,994 |
|
2.54 |
% |
|
150,552 |
|
|
3.04 |
% |
|
235,903 |
|
2.85 |
% |
Agency commercial |
|
|
5,559 |
|
1.03 |
% |
|
70,710 |
|
2.30 |
% |
|
18,317 |
|
3.16 |
% |
|
57,292 |
|
|
2.89 |
% |
|
151,878 |
|
2.58 |
% |
Private-label |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
254 |
|
|
4.52 |
% |
|
254 |
|
4.52 |
% |
Corporate |
|
|
25,508 |
|
2.63 |
% |
|
51,625 |
|
2.62 |
% |
|
9,985 |
|
4.59 |
% |
|
— |
|
|
— |
|
|
87,118 |
|
2.85 |
% |
Total available-for-sale |
|
|
66,698 |
|
2.21 |
% |
|
217,241 |
|
2.47 |
% |
|
181,170 |
|
2.77 |
% |
|
218,978 |
|
|
2.97 |
% |
|
684,087 |
|
2.69 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Held to maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Municipal |
|
|
698 |
|
2.31 |
% |
|
19,048 |
|
2.96 |
% |
|
47,753 |
|
3.21 |
% |
|
5,677 |
|
|
3.85 |
% |
|
73,176 |
|
3.18 |
% |
Mortgage-backed: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency residential |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
— |
|
— |
|
|
23,192 |
|
|
2.25 |
% |
|
23,192 |
|
2.25 |
% |
Agency commercial |
|
|
— |
|
— |
|
|
2,267 |
|
2.05 |
% |
|
13,208 |
|
2.81 |
% |
|
9,872 |
|
|
3.24 |
% |
|
25,347 |
|
2.91 |
% |
Total held to maturity securities |
|
|
698 |
|
2.31 |
% |
|
21,315 |
|
2.86 |
% |
|
60,961 |
|
3.12 |
% |
|
38,741 |
|
|
2.73 |
% |
|
121,715 |
|
2.95 |
% |
Total debt securities |
|
$ |
67,396 |
|
2.21 |
% |
$ |
238,556 |
|
2.51 |
% |
$ |
242,131 |
|
2.86 |
% |
$ |
257,719 |
|
|
2.93 |
% |
$ |
805,802 |
|
2.72 |
% |
Deposits
Management continues to focus on growing core deposits, which exclude time deposits of $250,000 or more and brokered deposits, through the Company's relationship driven banking philosophy, community-focused marketing programs, and initiatives such as the development of our treasury management services for both small and large businesses. Additionally, the Banks continue to add and improve ancillary convenience services tied to deposit accounts, such as mobile and remote deposits and peer-to-peer payments, to solidify core deposit relationships.
62
The following tables set forth the distribution of average deposits, by account type.
|
|
Three Months Ended September 30, |
|
Percent |
|
||||||||||||
|
|
2019 |
|
2018 |
|
Change in |
|
||||||||||
|
|
Average |
|
Percent of |
|
Weighted |
|
Average |
|
Percent of |
|
Weighted |
|
Average |
|
||
|
|
Balance |
|
Total Deposits |
|
Average Cost * |
|
Balance |
|
Total Deposits |
|
Average Cost * |
|
Balance |
|
||
|
|
(dollars in thousands) |
|
|
|
||||||||||||
Noninterest-bearing demand |
|
$ |
651,085 |
|
23.7 |
% |
— |
% |
$ |
634,960 |
|
22.9 |
% |
— |
% |
2.5 |
% |
Interest-bearing demand |
|
|
812,526 |
|
29.6 |
% |
0.17 |
% |
|
820,619 |
|
29.6 |
% |
0.18 |
% |
(1.0) |
% |
Money market |
|
|
468,139 |
|
17.1 |
% |
0.42 |
% |
|
438,784 |
|
15.8 |
% |
0.15 |
% |
6.7 |
% |
Savings |
|
|
428,447 |
|
15.6 |
% |
0.07 |
% |
|
428,725 |
|
15.4 |
% |
0.07 |
% |
(0.1) |
% |
Total non-maturity deposits |
|
|
2,360,197 |
|
86.0 |
% |
0.16 |
% |
|
2,323,088 |
|
83.7 |
% |
0.11 |
% |
1.6 |
% |
Time |
|
|
383,070 |
|
14.0 |
% |
1.13 |
% |
|
453,543 |
|
16.3 |
% |
0.89 |
% |
(15.5) |
% |
Total deposits |
|
$ |
2,743,267 |
|
100.0 |
% |
0.29 |
% |
$ |
2,776,631 |
|
100.0 |
% |
0.23 |
% |
(1.2) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
Percent |
|
||||||||||||
|
|
2019 |
|
2018 |
|
Change in |
|
||||||||||
|
|
Average |
|
Percent of |
|
Weighted |
|
Average |
|
Percent of |
|
Weighted |
|
Average |
|
||
|
|
Balance |
|
Total Deposits |
|
Average Cost * |
|
Balance |
|
Total Deposits |
|
Average Cost * |
|
Balance |
|
||
|
|
(dollars in thousands) |
|
|
|
||||||||||||
Noninterest-bearing demand |
|
$ |
654,818 |
|
23.6 |
% |
— |
% |
$ |
652,149 |
|
23.2 |
% |
— |
% |
0.4 |
% |
Interest-bearing demand |
|
|
821,848 |
|
29.7 |
% |
0.19 |
% |
|
826,311 |
|
29.4 |
% |
0.16 |
% |
(0.5) |
% |
Money market |
|
|
455,469 |
|
16.4 |
% |
0.40 |
% |
|
448,266 |
|
16.0 |
% |
0.15 |
% |
1.6 |
% |
Savings |
|
|
428,865 |
|
15.5 |
% |
0.06 |
% |
|
436,913 |
|
15.6 |
% |
0.07 |
% |
(1.8) |
% |
Total non-maturity deposits |
|
|
2,361,000 |
|
85.2 |
% |
0.15 |
% |
|
2,363,639 |
|
84.1 |
% |
0.09 |
% |
(0.1) |
% |
Time |
|
|
408,972 |
|
14.8 |
% |
1.09 |
% |
|
445,826 |
|
15.9 |
% |
0.76 |
% |
(8.3) |
% |
Total deposits |
|
$ |
2,769,972 |
|
100.0 |
% |
0.29 |
% |
$ |
2,809,465 |
|
100.0 |
% |
0.20 |
% |
(1.4) |
% |
* Annualized measure.
The Company has continued to deemphasize higher cost deposit categories, such as time deposits. Comparatively, the Company's non-maturity deposits have remained more stable, with recent growth in the money market category primarily due to a special rate offered on new accounts.
The following table sets forth time deposits by remaining maturity as of September 30, 2019.
|
|
3 Months or |
|
Over 3 through |
|
Over 6 through |
|
|
|
|
|
|
|||
|
|
Less |
|
6 Months |
|
12 Months |
|
Over 12 Months |
|
Total |
|||||
|
|
(dollars in thousands) |
|||||||||||||
Time deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts less than $100,000 |
|
$ |
48,447 |
|
$ |
45,377 |
|
$ |
73,793 |
|
$ |
71,653 |
|
$ |
239,270 |
Amounts of $100,000 but less than $250,000 |
|
|
20,074 |
|
|
14,329 |
|
|
29,654 |
|
|
28,718 |
|
|
92,775 |
Amounts of $250,000 or more |
|
|
7,784 |
|
|
9,120 |
|
|
9,047 |
|
|
6,124 |
|
|
32,075 |
Total time deposits |
|
$ |
76,305 |
|
$ |
68,826 |
|
$ |
112,494 |
|
$ |
106,495 |
|
$ |
364,120 |
IMPACT OF INFLATION
The consolidated financial statements and the related notes have been prepared in conformity with GAAP. GAAP generally requires the measurement of financial position and operating results in terms of historical dollars without considering changes in the relative purchasing power of money over time due to inflation. The impact of inflation, if any, is reflected in the increased cost of our operations. Unlike industrial companies, our assets and liabilities are primarily monetary in nature. As a result, changes in market interest rates have a greater impact on performance than the effects of inflation.
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 Banks manage liquidity in
63
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 Banks continuously monitor their 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 Banks manage their liquidity position to meet the daily cash flow needs of clients, while maintaining an appropriate balance between assets and liabilities to meet the return on investment objectives. The Banks also monitor liquidity requirements in light of interest rate trends, changes in the economy and the scheduled maturity and interest rate sensitivity of the investment and loan portfolios and deposits.
As part of the Banks' liquidity management strategy, the Banks are also focused on minimizing costs of liquidity and attempt 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 Banks do not control the types of deposit instruments our clients choose, those choices can be influenced with the rates and the deposit specials offered.
Additional sources of liquidity include federal funds purchased and borrowings from the Federal Home Loan Bank of Chicago (FHLB). Interest is charged at the prevailing market rate on federal funds purchased and FHLB borrowings. There were no outstanding federal funds purchased or FHLB borrowings at September 30, 2019 and December 31, 2018. Funds obtained from federal funds purchased and FHLB borrowings are used primarily to meet day to day liquidity needs. The total amount of the remaining credit available to the Banks from the FHLB at September 30, 2019 and December 31, 2018 was $331.9 million and $337.0 million, respectively.
As of September 30, 2019, management believed adequate liquidity existed to meet all projected cash flow obligations of the Banks.
Holding Company Liquidity
The Company is a corporation separate and apart from the Banks and, therefore, it must provide for its own liquidity. The Company’s main source of funding is dividends declared and paid to it by the Banks. Statutory and regulatory limitations exist that affect the ability of the Banks to pay dividends to the Company. Management believes that these limitations will not impact the Company’s ability to meet its ongoing short-term cash obligations.
Due to state banking laws, neither Bank may declare dividends in any calendar year in an amount that would exceed the accumulated retained earnings of such Bank 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 a Bank to the Company would be prohibited if the effect thereof would cause a Bank’s capital to be reduced below applicable minimum capital requirements.
The liquidity needs of the Company on an unconsolidated basis consist primarily of operating expenses, dividends to stockholders and interest payments on the subordinated debentures.
As of September 30, 2019, management believed adequate liquidity existed to meet all projected cash flow obligations of the Company.
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.
64
The actual and required capital amounts and ratios of the Company (on a consolidated basis) and the Banks are listed below. Management believed that, as of September 30, 2019, the Company and the Banks met all capital adequacy requirements to which we were subject. As of that date, the Banks were “well capitalized” under regulatory prompt corrective action provisions. For additional information, see “Note 14 – Regulatory Matters” to the consolidated financial statements.
|
|
|
|
|
|
|
|
|
|
|
|
To Be Well |
|
|||
|
|
|
|
|
|
|
For Capital |
|
Capitalized Under |
|
||||||
|
|
|
|
|
|
|
Adequacy |
|
Prompt Corrective |
|
||||||
|
|
Actual |
|
Purposes |
|
Action Provisions |
|
|||||||||
|
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
|||
September 30, 2019 |
|
(dollars in thousands) |
|
|||||||||||||
Total Capital (to Risk Weighted Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated HBT Financial, Inc. |
|
$ |
371,681 |
|
14.88 |
% |
$ |
199,798 |
|
8.00 |
% |
|
N/A |
|
N/A |
|
Heartland Bank |
|
$ |
329,689 |
|
14.30 |
% |
$ |
184,457 |
|
8.00 |
% |
$ |
230,572 |
|
10.00 |
% |
Lincoln Bank |
|
$ |
37,349 |
|
19.88 |
% |
$ |
15,031 |
|
8.00 |
% |
$ |
18,789 |
|
10.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 Capital (to Risk Weighted Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated HBT Financial, Inc. |
|
$ |
348,920 |
|
13.97 |
% |
$ |
149,848 |
|
6.00 |
% |
|
N/A |
|
N/A |
|
Heartland Bank |
|
$ |
309,145 |
|
13.41 |
% |
$ |
138,343 |
|
6.00 |
% |
$ |
184,457 |
|
8.00 |
% |
Lincoln Bank |
|
$ |
35,132 |
|
18.70 |
% |
$ |
11,274 |
|
6.00 |
% |
$ |
15,031 |
|
8.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Equity Tier 1 Capital (to Risk Weighted Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated HBT Financial, Inc. |
|
$ |
312,519 |
|
12.51 |
% |
$ |
112,386 |
|
4.50 |
% |
|
N/A |
|
N/A |
|
Heartland Bank |
|
$ |
309,145 |
|
13.41 |
% |
$ |
103,757 |
|
4.50 |
% |
$ |
149,871 |
|
6.50 |
% |
Lincoln Bank |
|
$ |
35,132 |
|
18.70 |
% |
$ |
8,455 |
|
4.50 |
% |
$ |
12,213 |
|
6.50 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 Capital (to Average Assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated HBT Financial, Inc. |
|
$ |
348,920 |
|
11.02 |
% |
$ |
126,601 |
|
4.00 |
% |
|
N/A |
|
N/A |
|
Heartland Bank |
|
$ |
309,145 |
|
11.00 |
% |
$ |
112,366 |
|
4.00 |
% |
$ |
140,458 |
|
5.00 |
% |
Lincoln Bank |
|
$ |
35,132 |
|
9.96 |
% |
$ |
14,104 |
|
4.00 |
% |
$ |
17,631 |
|
5.00 |
% |
As of September 30, 2019, we had no material commitments for capital expenditures.
Cash Dividends
The below table summarizes the cash dividends paid by quarter for nine months ended September 30, 2019 and the year ended December 31, 2018.
|
|
2019 |
|
2018 |
|||||||||||||||||
|
|
Third Quarter |
|
Second Quarter |
|
First Quarter |
|
Fourth Quarter |
|
Third Quarter |
|
Second Quarter |
|
First Quarter |
|||||||
|
|
(dollars in thousands) |
|||||||||||||||||||
Regular |
|
$ |
2,704 |
|
$ |
2,704 |
|
$ |
2,704 |
|
$ |
2,101 |
|
$ |
2,101 |
|
$ |
2,105 |
|
$ |
2,105 |
Tax |
|
|
6,662 |
|
|
7,048 |
|
|
6,094 |
|
|
6,751 |
|
|
7,055 |
|
|
7,092 |
|
|
6,305 |
Special |
|
|
— |
|
|
— |
|
|
27,041 |
|
|
2,000 |
|
|
— |
|
|
— |
|
|
5,006 |
Total cash dividends |
|
$ |
9,366 |
|
$ |
9,752 |
|
$ |
35,839 |
|
$ |
10,852 |
|
$ |
9,156 |
|
$ |
9,197 |
|
$ |
13,416 |
On October 1, 2019, the Company’s board of directors declared a special dividend payable to the Company’s stockholders of record as of October 2, 2019, in the aggregate amount of approximately $170 million. The special dividend was paid on October 22, 2019 using net proceeds from the Company’s initial public offering and the proceeds of dividends received from Heartland Bank and Lincoln Bank.
65
OFF-BALANCE SHEET ARRANGEMENTS
As a financial services provider, the Banks routinely are 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 and commitments to sell loans. 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 Banks. Although commitments to extend credit are considered in determining our allowance for loan losses, at September 30, 2019 and December 31, 2018, there were no provision for losses on commitments to extend credit, and there were no specific or general allowance for losses on such commitments, as there has been no historical loss experience with commitments to extend credit and no probable and reasonably estimable losses were inherent in the portfolio as a result of the commitments to extend credit. For additional information, see “Note 16 – Commitments and Contingencies” to the consolidated financial statements.
CONTRACTUAL OBLIGATIONS
There have been no material changes to our contractual obligations and other funding needs as disclosed in our prospectus filed with the SEC on October 11, 2019.
JOBS ACT ACCOUNTING ELECTION
We qualify as an “emerging growth company” under the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”). The JOBS Act permits us an extended transition period for complying with new or revised accounting standards affecting public companies. 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.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
The Company has established various accounting policies that govern the application of accounting principles generally accepted in the United State of America in the preparation of its consolidated financial statements.
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.
There have been no material changes to our critical accounting policies and estimates as compared to the critical accounting policies and estimates described in the Company's prospectus filed with the SEC on October 11, 2019. For more information, please refer to “Note 1 – Summary of Significant Accounting Policies” to our consolidated financial statements included in the Company's prospectus filed with the SEC on October 11, 2019.
NON-GAAP FINANCIAL INFORMATION
This Quarterly Report on Form 10‑Q contains certain financial information determined by methods other than in accordance with GAAP. These measures include net interest income (tax-equivalent basis), net interest margin (tax-equivalent basis), efficiency ratio (tax-equivalent basis), tangible common equity, tangible assets,
66
tangible common equity to tangible assets, originated loans and acquired loans and any ratios derived therefrom, core deposits, core deposits to total deposits, return on tangible common equity, adjusted C Corp equivalent net income, adjusted C Corp equivalent earnings per share – basic and diluted, adjusted C Corp equivalent return on average assets, adjusted C Corp equivalent return on average stockholders’ equity, and adjusted C Corp equivalent return on average tangible common equity. Our management uses these non-GAAP financial measures, together with the related GAAP financial measures, in its analysis of our performance and in making business decisions. The tax equivalent adjustment to net interest income recognizes the income tax savings when comparing taxable and tax-exempt assets and assumes a federal tax rate of 21% and state income tax rate of 9.5%.
Originated loans and acquired loans along with the related credit quality ratios such as net charge-offs to average loans (originated and acquired), nonperforming loans to total loans (originated and acquired), and nonperforming assets to total loans and foreclosed assets (originated and acquired) are non-GAAP financial measures. Originated loans represent loans initially originated by the Company and acquired loans that were refinanced using the Company’s underwriting criteria. Acquired loans represent loans originated under the underwriting criteria used by a bank that was acquired by Heartland Bank or Lincoln Bank. We believe these non-GAAP financial measures provide investors with information regarding the credit quality of loans underwritten using the Company’s policies and procedures.
Management believes that it is a standard practice in the banking industry to present these non-GAAP financial measures, and accordingly believes that providing these measures may be useful for peer comparison purposes. These disclosures should not be viewed as substitutes for the results determined to be in accordance with GAAP; nor are they necessarily comparable to non-GAAP financial measures that may be presented by other companies. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures appear below.
Reconciliation of Non-GAAP Financial Measure - Adjusted C Corp equivalent net income, adjusted C Corp equivalent earnings per share – basic and diluted, and adjusted C Corp equivalent return on average assets
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
September 30, 2019 |
|
September 30, 2018 |
|
September 30, 2019 |
|
September 30, 2018 |
|
||||
|
|
(dollars in thousands, except share and per share data) |
|
||||||||||
Net income |
|
$ |
17,437 |
|
$ |
17,592 |
|
$ |
50,778 |
|
$ |
51,879 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C Corp equivalent net income (2) |
|
$ |
13,122 |
|
$ |
13,228 |
|
$ |
38,284 |
|
$ |
39,103 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (losses) from closed or sold operations, including gains on sale (1) |
|
|
(3) |
|
|
(35) |
|
|
533 |
|
|
(852) |
|
Charges related to termination of certain employee benefit plans |
|
|
(845) |
|
|
- |
|
|
(4,161) |
|
|
- |
|
Realized gains (losses) on sales of securities |
|
|
- |
|
|
262 |
|
|
- |
|
|
262 |
|
Mortgage servicing rights fair value adjustment |
|
|
(860) |
|
|
(93) |
|
|
(2,982) |
|
|
274 |
|
Total adjustments |
|
|
(1,708) |
|
|
134 |
|
|
(6,610) |
|
|
(316) |
|
C Corp equivalent tax effect of adjustments |
|
|
487 |
|
|
(38) |
|
|
1,884 |
|
|
90 |
|
Less adjustments after C Corp equivalent tax effect |
|
|
(1,221) |
|
|
96 |
|
|
(4,726) |
|
|
(226) |
|
Adjusted C Corp equivalent net income |
|
$ |
14,343 |
|
$ |
13,132 |
|
$ |
43,010 |
|
$ |
39,329 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average assets |
|
$ |
3,202,642 |
|
$ |
3,220,584 |
|
$ |
3,224,000 |
|
$ |
3,257,820 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets * |
|
|
2.18 |
% |
|
2.18 |
% |
|
2.10 |
% |
|
2.12 |
% |
C Corp equivalent return on average assets * (2) |
|
|
1.64 |
% |
|
1.64 |
% |
|
1.58 |
% |
|
1.60 |
% |
Adjusted C Corp equivalent return on average assets * |
|
|
1.79 |
% |
|
1.63 |
% |
|
1.78 |
% |
|
1.61 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares of common stock outstanding |
|
|
18,027,512 |
|
|
18,027,512 |
|
|
18,027,512 |
|
|
18,054,011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share - Basic and Diluted |
|
$ |
0.97 |
|
$ |
0.98 |
|
$ |
2.82 |
|
$ |
2.87 |
|
C Corp equivalent Earnings per share - Basic and Diluted (2) |
|
|
0.73 |
|
|
0.73 |
|
|
2.12 |
|
|
2.17 |
|
Adjusted C Corp equivalent earnings per share - Basic and diluted |
|
|
0.80 |
|
|
0.73 |
|
|
2.39 |
|
|
2.18 |
|
* Annualized measure.
(1) |
Closed or sold operations include HB Credit Company, HBT Insurance, and First Community Title Services, Inc. |
(2) |
Reflects adjustment to our historical net income for each period to give effect to the C Corp equivalent provision for income tax for such period. |
Adjusted C Corp equivalent net income and adjusted C Corp equivalent earnings per share adjust for net earnings (losses) from closed or sold operations, charges related to termination of certain employee benefit
67
plans, realized gains (losses) on sales of securities and mortgage servicing rights fair value adjustment. We believe these non-GAAP financial measures provide investors additional insights into operational performance of the Company. Adjusted C Corp equivalent return on average assets is calculated by dividing adjusted C Corp equivalent net income for a period by average assets for the period.
Reconciliation of Non-GAAP Financial Measure - Net Interest Margin (Tax Equivalent Basis)
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
September 30, 2019 |
|
September 30, 2018 |
|
September 30, 2019 |
|
September 30, 2018 |
|
||||
|
|
(dollars in thousands) |
|
||||||||||
Net interest income (tax equivalent basis) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
$ |
33,141 |
|
$ |
32,601 |
|
$ |
101,524 |
|
$ |
96,366 |
|
Tax-equivalent adjustment (1) |
|
|
559 |
|
|
677 |
|
|
1,775 |
|
|
2,020 |
|
Net interest income (tax equivalent basis) (1) |
|
$ |
33,700 |
|
$ |
33,278 |
|
$ |
103,299 |
|
$ |
98,386 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin (tax equivalent basis) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin * |
|
|
4.31 |
% |
|
4.22 |
% |
|
4.37 |
% |
|
4.12 |
% |
Tax-equivalent adjustment * (1) |
|
|
0.07 |
% |
|
0.09 |
% |
|
0.08 |
% |
|
0.09 |
% |
Net interest margin (tax equivalent basis) * (1) |
|
|
4.38 |
% |
|
4.31 |
% |
|
4.45 |
% |
|
4.21 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average interest-earning assets |
|
$ |
3,075,822 |
|
$ |
3,089,094 |
|
$ |
3,097,374 |
|
$ |
3,116,915 |
|
* Annualized measure.
(1) On a C Corp tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%.
Net interest income (tax-equivalent basis) and net interest margin (tax-equivalent basis) are non-GAAP financial measures that adjust for the tax-favored status of net interest income from loans and investments using a federal tax rate of 21% and state income tax rate of 9.5%. We believe net interest income (tax-equivalent basis) and net interest margin (tax-equivalent basis) are the preferred industry measurement of net interest income, and these non-GAAP financial measures enhance comparability of net interest income arising from taxable and tax-exempt sources. The most directly comparable financial measure calculated in accordance with GAAP is our net interest income and net interest margin.
68
Reconciliation of Non-GAAP Financial Measure - Efficiency Ratio (Tax Equivalent Basis)
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
September 30, 2019 |
|
September 30, 2018 |
|
September 30, 2019 |
|
September 30, 2018 |
|
||||
|
|
(dollars in thousands) |
|
||||||||||
Efficiency ratio (tax equivalent basis) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noninterest expense |
|
$ |
22,303 |
|
$ |
21,937 |
|
$ |
69,076 |
|
$ |
66,877 |
|
Less: amortization of intangible assets |
|
|
335 |
|
|
389 |
|
|
1,087 |
|
|
1,169 |
|
Adjusted noninterest expense |
|
$ |
21,968 |
|
$ |
21,548 |
|
$ |
67,989 |
|
$ |
65,708 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
$ |
33,141 |
|
$ |
32,601 |
|
$ |
101,524 |
|
$ |
96,366 |
|
Total noninterest income |
|
|
7,582 |
|
|
8,407 |
|
|
22,415 |
|
|
24,811 |
|
Operating revenue |
|
|
40,723 |
|
|
41,008 |
|
|
123,939 |
|
|
121,177 |
|
Tax-equivalent adjustment (1) |
|
|
559 |
|
|
677 |
|
|
1,775 |
|
|
2,020 |
|
Operating revenue (tax-equivalent basis) (1) |
|
$ |
41,282 |
|
$ |
41,685 |
|
$ |
125,714 |
|
$ |
123,197 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio |
|
|
53.94 |
% |
|
52.55 |
% |
|
54.86 |
% |
|
54.22 |
% |
Efficiency ratio (tax equivalent basis) (1) |
|
|
53.21 |
% |
|
51.69 |
% |
|
54.08 |
% |
|
53.34 |
% |
(1) On a C Corp tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%.
Efficiency ratio (tax-equivalent basis) provides a measure of productivity in the banking industry. This ratio is 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. We calculate this ratio by dividing adjusted noninterest expense by the sum of net interest income on a tax equivalent basis using a federal tax rate of 21% and a state income tax rate of 9.5%.
69
Reconciliation of Non-GAAP Financial Measure - Tangible Common Equity to Tangible Assets, Adjusted C Corp Equivalent Return on Average Stockholders’ Equity and Adjusted C Corp Equivalent Return on Tangible Common Equity
|
|
|
|
|
|
|
|
September 30, 2019 |
|
December 31, 2018 |
|
||
|
|
|
|
|
|
|
|
(dollars in thousands) |
|
||||
Tangible Common Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity |
|
|
|
|
|
|
|
$ |
348,936 |
|
$ |
340,396 |
|
Less: Goodwill |
|
|
|
|
|
|
|
|
23,620 |
|
|
23,620 |
|
Less: Core deposit intangible assets, net |
|
|
|
|
|
|
|
|
4,366 |
|
|
5,453 |
|
Tangible common equity |
|
|
|
|
|
|
|
$ |
320,950 |
|
$ |
311,323 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
|
|
|
|
|
$ |
3,166,613 |
|
$ |
3,249,569 |
|
Less: Goodwill |
|
|
|
|
|
|
|
|
23,620 |
|
|
23,620 |
|
Less: Core deposit intangible assets, net |
|
|
|
|
|
|
|
|
4,366 |
|
|
5,453 |
|
Tangible assets |
|
|
|
|
|
|
|
$ |
3,138,627 |
|
$ |
3,220,496 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity to total assets |
|
|
|
|
|
|
|
|
11.02 |
% |
|
10.48 |
% |
Tangible common equity to tangible assets |
|
|
|
|
|
|
|
|
10.23 |
% |
|
9.67 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
September 30, 2019 |
|
September 30, 2018 |
|
September 30, 2019 |
|
September 30, 2018 |
|
||||
|
|
(dollars in thousands) |
|
||||||||||
Average Tangible Common Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity |
|
$ |
348,750 |
|
$ |
332,151 |
|
$ |
344,844 |
|
$ |
327,998 |
|
Less: Goodwill |
|
|
23,620 |
|
|
23,620 |
|
|
23,620 |
|
|
23,620 |
|
Less: Core deposit intangible assets, net |
|
|
4,561 |
|
|
6,070 |
|
|
4,924 |
|
|
6,456 |
|
Average tangible common equity |
|
$ |
320,569 |
|
$ |
302,461 |
|
$ |
316,300 |
|
$ |
297,922 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
17,437 |
|
$ |
17,592 |
|
$ |
50,778 |
|
$ |
51,879 |
|
C Corp equivalent net income (1) |
|
|
13,122 |
|
|
13,228 |
|
|
38,284 |
|
|
39,103 |
|
Adjusted C Corp equivalent net income |
|
|
14,343 |
|
|
13,132 |
|
|
43,010 |
|
|
39,329 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average stockholders' equity * |
|
|
20.00 |
% |
|
21.19 |
% |
|
19.63 |
% |
|
21.09 |
% |
C Corp equivalent return on average stockholders' equity * (1) |
|
|
15.05 |
% |
|
15.93 |
% |
|
14.80 |
% |
|
15.90 |
% |
Adjusted C Corp equivalent return on average stockholders' equity * |
|
|
16.45 |
% |
|
15.81 |
% |
|
16.63 |
% |
|
15.99 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average tangible common equity * |
|
|
21.76 |
% |
|
23.27 |
% |
|
21.40 |
% |
|
23.22 |
% |
C Corp equivalent return on average tangible common equity * (1) |
|
|
16.37 |
% |
|
17.49 |
% |
|
16.14 |
% |
|
17.50 |
% |
Adjusted C Corp equivalent return on average tangible common equity * |
|
|
17.90 |
% |
|
17.37 |
% |
|
18.13 |
% |
|
17.60 |
% |
* Annualized measure.
(1) |
Reflects adjustment to our historical net income for each period to give effect to the C Corp equivalent provision for income tax for such period. |
Tangible common equity and tangible assets are non-GAAP financial measures generally used by investors to evaluate capital adequacy. We calculate: (i) tangible common equity as total stockholders’ equity less goodwill and other intangible assets; (ii) tangible assets as total assets less goodwill and other intangible assets, (iii) tangible common equity to tangible assets as the ratio of tangible common equity (as described in clause (i)) to tangible assets (as described in clause (ii)). Adjusted C Corp equivalent return on average stockholders’ equity is a non-GAAP financial measure that is calculated by dividing adjusted C Corp equivalent net income for a period by average stockholders' equity for the period. Adjusted C Corp equivalent return on average tangible common equity is a non-GAAP financial measure that is calculated by dividing adjusted C Corp equivalent net income for a period by average tangible common equity for the period. We believe that these non-GAAP financial measures, and the related ratios such as adjusted C Corp equivalent return on average stockholders’ equity and adjusted C Corp equivalent return on average tangible common equity, are important information to be provided to investors because investors, our management, and banking regulators can use the tangible book value in conjunction with more traditional bank capital ratios to assess our capital adequacy without the effect of our goodwill and core deposit intangible assets and compare our capital adequacy with the capital adequacy of other banking organizations with significant amounts of goodwill and/or core deposit intangible
70
assets, which typically stem from the use of the purchase accounting method of accounting for mergers and acquisitions.
Reconciliation of Non-GAAP Financial Measure - Core Deposits
|
|
September 30, 2019 |
|
December 31, 2018 |
|
||
|
|
(dollars in thousands) |
|
||||
Core Deposits |
|
|
|
|
|
|
|
Total deposits |
|
$ |
2,704,058 |
|
$ |
2,795,970 |
|
Less: time deposits of $250,000 or more |
|
|
32,075 |
|
|
36,875 |
|
Less: brokered deposits |
|
|
— |
|
|
— |
|
Core deposits |
|
$ |
2,671,983 |
|
$ |
2,759,095 |
|
|
|
|
|
|
|
|
|
Core deposits to total deposits |
|
|
98.81 |
% |
|
98.68 |
% |
Core deposits exclude time deposits of $250,000 or more and brokered deposits. We believe this non-GAAP financial measure provides investors with information regarding the stability of the Company's sources of funds.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Managing risk is an essential part of successfully managing a financial institution. Our most prominent risk exposures are interest rate risk and credit risk. Interest rate risk is the potential reduction of net interest income as a result of changes in interest rates. Credit risk is the risk of not collecting the interest and/or the principal balance of a loan or investment when it is due and is disclosed in detail above.
Interest Rate Risk
The most significant form of market risk is interest rate risk inherent in the normal course of lending and deposit-taking activities. Management believes that our ability to successfully respond to changes in interest rates will have a significant impact on our financial results. To that end, management actively monitors and manages our interest rate exposure.
The Asset/Liability Management Committee (ALCO), which is authorized by the Company’s board of directors, monitors our interest rate sensitivity and makes decisions relating to that process. The ALCO’s goal is to structure our asset/liability composition to maximize net interest income while managing interest rate risk so as to minimize the adverse impact of changes in interest rates on net interest income and capital in either a rising or declining interest rate environment. Profitability is affected by fluctuations in interest rates. A sudden and substantial change in interest rates may adversely impact our earnings because the interest rates borne by assets and liabilities do not change at the same speed, to the same extent or on the same basis.
We monitor the impact of changes in interest rates on our net interest income and economic value of equity, or EVE, using rate shock analysis. Net interest income simulations measure the short-term earnings exposure from changes in market rates of interest in a rigorous and explicit fashion. Our current financial position is combined with assumptions regarding future business to calculate net interest income under varying hypothetical rate scenarios. EVE measures our long-term earnings exposure from changes in market rates of interest. EVE is defined as the present value of assets minus the present value of liabilities at a point in time. A decrease in EVE due to a specified rate change indicates a decline in the long-term earnings capacity of the balance sheet assuming that the rate change remains in effect over the life of the current balance sheet.
71
The following table sets forth, as of September 30, 2019, the estimated impact on our EVE and net interest income of immediate changes in interest rates at the specified levels.
|
|
|
|
|
|
|
Increase (Decrease) in |
|
||||||||
|
|
Estimated Increase |
|
Estimated Net Interest Income |
|
|||||||||||
|
|
(Decrease) in EVE |
|
Year 1 |
|
Year 2 |
|
|||||||||
Change in Interest Rates (basis points) |
|
Amount |
|
Percent |
|
Amount |
|
Percent |
|
Amount |
|
Percent |
|
|||
|
|
(dollars in thousands) |
|
|||||||||||||
+400 |
|
$ |
194,449 |
|
39.4 |
% |
$ |
21,736 |
|
17.5 |
% |
$ |
28,376 |
|
23.2 |
% |
+300 |
|
|
160,755 |
|
32.6 |
% |
|
17,088 |
|
13.8 |
% |
|
22,665 |
|
18.5 |
% |
+200 |
|
|
118,640 |
|
24.1 |
% |
|
11,818 |
|
9.5 |
% |
|
15,974 |
|
13.1 |
% |
+100 |
|
|
64,260 |
|
13.0 |
% |
|
6,130 |
|
4.9 |
% |
|
8,479 |
|
6.9 |
% |
Flat |
|
|
— |
|
— |
% |
|
— |
|
— |
% |
|
— |
|
— |
% |
-100 |
|
|
(91,930) |
|
(18.6) |
% |
|
(11,096) |
|
(9.0) |
% |
|
(15,575) |
|
(12.7) |
% |
-200 |
|
|
(93,640) |
|
(19.0) |
% |
|
(20,144) |
|
(16.3) |
% |
|
(28,077) |
|
(22.9) |
% |
This data does not reflect any actions that we may undertake in response to changes in interest rates, such as changes in rates paid on certain deposit accounts based on local competitive factors or changes in earning assets mix, which could reduce the actual impact on EVE and net interest income, if any.
Certain shortcomings are inherent in the methodology used in the above interest rate risk measurements. Modeling changes in EVE and net interest income requires that we make certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates. The EVE and net interest income table presented above assumes that the composition of our interest-rate-sensitive assets and liabilities existing at the beginning of a period remains constant over the period being measured and, accordingly, the data does not reflect any actions that we may undertake in response to changes in interest rates, such as changes in rates paid on certain deposit accounts based on local competitive factors. The table also assumes that a particular change in interest rates is reflected uniformly across the yield curve regardless of the duration to maturity or the repricing characteristics of specific assets and liabilities. Accordingly, although the EVE and net interest income table provides an indication of our sensitivity to interest rate changes at a particular point in time, such measurements are not intended to and do not provide a precise forecast of the effect of changes in market interest rates on our net interest income and will differ from actual results.
Credit Risk
Credit risk is the risk that borrowers or counterparties will be unable or unwilling to repay their obligations in accordance with the underlying contractual terms. We manage and control credit risk in the loan and lease portfolio by adhering to well-defined underwriting criteria and account administration standards established by management. Our loan policy documents underwriting standards, approval levels, exposure limits and other limits or standards deemed necessary and prudent. Portfolio diversification at the borrower, industry, and product levels is actively managed to mitigate concentration risk. In addition, credit risk management also includes an independent loan review process that assesses compliance with loan policy, compliance with loan documentation standards, accuracy of the risk rating and overall credit quality of the loan portfolio.
ITEM 4. CONTROLS AND PROCEDURES
(a) Evaluation of Disclosure Controls and Procedures
An evaluation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) or Rule 15d-15(e) under the Exchange Act) as of the end of the period covered by this report was carried out under the supervision and with the participation of the Company’s Chief Executive Officer, Chief Financial Officer and other members of the Company’s senior management. The Company’s Chief Executive Officer and Chief Financial Officer concluded that, as of September 30, 2019, the end of the period covered by this report, the Company’s disclosure controls and procedures were effective in ensuring that the information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is: (i) accumulated and
72
communicated to the Company’s management (including the Chief Executive Officer and Chief Financial Officer) to allow timely decisions regarding required disclosure; and (ii) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.
(b) Changes in Internal Control over Financial Reporting
There were no changes in the Company’s internal control over financial reporting (as defined in Rule 13a-15(f) or Rule 15d-15(f) under the Exchange Act) that occurred during the quarter ended September 30, 2019 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
We are sometimes party to legal actions that are routine and incidental to our business. Management, in consultation with legal counsel, does not expect the ultimate disposition of any or a combination of these matters to have a material adverse effect on our assets, business, cash flow, condition (financial or otherwise), liquidity, prospects and results of operations. However, given the nature, scope and complexity of the extensive legal and regulatory landscape applicable to our business, including laws and regulations governing consumer protection, fair lending, fair labor, privacy, information security and anti-money laundering and anti-terrorism laws, we, like all banking organizations, are subject to heightened legal and regulatory compliance and litigation risk.
There have been no material changes to the risk factors disclosed under the heading “Risk Factors” in our prospectus filed with the SEC on October 11, 2019.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Unregistered Sales of Equity Securities
None.
Use of Proceeds from Initial Public Offering
On October 10, 2019, our registration statement on Form S-1 (Registration No. 333-233747) was declared effective by the SEC for our underwritten initial public offering (the “IPO”) in which we sold a total of 9,429,794 shares of our common stock at a price to the public of $16.00 per share. Keefe, Bruyette & Woods, Inc. and J.P. Morgan Securities LLC acted as representatives of the underwriters for the offering.
The offering commenced on October 1, 2019. The sale of the initial 8,300,000 shares closed on October 16, 2019, and the sale of an additional 1,129,794 shares pursuant to the exercise of the underwriters’ option to purchase additional shares closed on October 31, 2019. We received total net proceeds, after deducting estimated underwriting discounts and commissions and offering expenses payable by the Company, of approximately $138 million. We used approximately $121 million of the net proceeds of the offering, together with the proceeds of dividends to us from Heartland Bank and Trust Company (“Heartland Bank”) and State Bank of Lincoln (“Lincoln Bank”), to pay a $170 million distribution to our pre-IPO stockholders. We used approximately $17 million of the net proceeds of the offering to make a capital contribution to Heartland Bank.
Repurchases of Equity Securities
None.
73
Item 3. DEFAULTS UPON SENIOR SECURITIES
None.
Item 4. MINE SAFETY DISCLOSURES
None.
None.
Exhibit No. |
|
Description |
|
|
|
3.1 |
|
|
|
|
|
3.2 |
|
|
|
|
|
10.1 |
|
|
|
|
|
10.2 |
|
|
|
|
|
10.3 |
|
|
|
|
|
31.1 |
|
Certification of the Chief Executive Officer pursuant to Rule 13a-14(a). |
|
|
|
31.2 |
|
Certification of the Chief Financial Officer pursuant to Rule 13a-14(a). |
|
|
|
32.1 * |
|
Certification of the Chief Executive Officer pursuant to 18 U.S.C. 1350. |
|
|
|
32.2 * |
|
Certification of the Chief Financial Officer pursuant to 18 U.S.C. 1350. |
|
|
|
101.INS |
|
XBRL Instance Document. |
|
|
|
101.SCH |
|
XBRL Taxonomy Extension Schema Document. |
|
|
|
101.CAL |
|
XBRL Taxonomy Extension Calculation Linkbase Document. |
|
|
|
101.LAB |
|
XBRL Taxonomy Extension Label Linkbase Document. |
|
|
|
101.PRE |
|
XBRL Taxonomy Extension Presentation Linkbase Document. |
|
|
|
101.DEF |
|
XBRL Taxonomy Extension Definition Linkbase Document. |
*This exhibit shall not be deemed “filed” for purposes of Section 18 of the Exchange Act, and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act.
74
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
HBT FINANCIAL, INC. |
|
|
|
|
November 20, 2019 |
By: |
/s/ Matthew J. Doherty |
|
|
Matthew J. Doherty |
|
|
Chief Financial Officer |
|
|
(on behalf of the registrant and as principal financial officer) |
75
Exhibit 10.2
REGISTRATION RIGHTS AGREEMENT
BY AND AMONG
HBT FINANCIAL, INC.
AND
THE STOCKHOLDERS PARTY HERETO
DATED AS OF OCTOBER 16, 2019
TABLE OF CONTENTS
|
|
Page |
|
1. |
DEMAND REGISTRATIONS. |
1 | |
|
|
|
|
|
1.1 |
Requests for Registration |
1 |
|
1.2 |
Demand Notice |
1 |
|
1.3 |
Notice to Other Holders |
1 |
|
1.4 |
Demand Registration Expenses |
2 |
|
1.5 |
Short-Form Registrations |
2 |
|
1.6 |
Shelf Take-Downs |
2 |
|
1.7 |
Block Trades |
2 |
|
1.8 |
Priority on Demand Registrations |
3 |
|
1.9 |
Restrictions on Demand Registrations |
3 |
|
1.10 |
Selection of Underwriters |
3 |
|
1.11 |
Other Registration Rights |
3 |
|
|
|
|
2. |
PIGGYBACK REGISTRATIONS. |
3 | |
|
|
|
|
|
2.1 |
Right to Piggyback |
3 |
|
2.2 |
Piggyback Expenses |
4 |
|
2.3 |
Priority on Primary Registrations |
4 |
|
2.4 |
Priority on Secondary Registrations |
4 |
|
|
|
|
3. |
REGISTRATION AND COORDINATION GENERALLY. |
5 | |
|
|
|
|
|
3.1 |
Registration Procedures |
5 |
|
3.2 |
Registration Expenses |
8 |
|
3.3 |
Participation in Underwritten Offerings |
8 |
|
3.4 |
Company Holdback |
9 |
|
3.5 |
Current Public Information |
9 |
|
|
|
|
4. |
INDEMNIFICATION |
10 | |
|
|
|
|
|
4.1 |
Indemnification by the Company |
10 |
|
4.2 |
Indemnification by Holders |
10 |
|
4.3 |
Procedure |
11 |
|
4.4 |
Entry of Judgment; Settlement |
11 |
|
4.5 |
Contribution |
11 |
|
4.6 |
Other Rights |
12 |
|
|
|
|
5. |
DEFINITIONS. |
12 | |
|
|
|
|
6. |
MISCELLANEOUS. |
14 | |
|
|
|
|
|
6.1 |
No Inconsistent Agreements; Foreign Registration |
14 |
|
6.2 |
Adjustments Affecting Registrable Securities |
14 |
i
|
6.3 |
Remedies |
14 |
|
6.4 |
Amendment and Waiver |
14 |
|
6.5 |
Successors and Assigns; Transferees |
15 |
|
6.6 |
Severability |
15 |
|
6.7 |
Counterparts |
15 |
|
6.8 |
Descriptive Headings |
15 |
|
6.9 |
Notices |
15 |
|
6.10 |
Delivery by Facsimile |
16 |
|
6.11 |
Governing Law |
16 |
|
6.12 |
Exercise of Rights and Remedies |
16 |
ii
REGISTRATION RIGHTS AGREEMENT
This REGISTRATION RIGHTS AGREEMENT (as the same may be amended, modified or supplemented from time to time, the “Agreement”) is made as of October 16, 2019 (the “Effective Time”), by and among HBT Financial, Inc., a Delaware corporation (the “Company”), and each of the Persons listed on the signature pages hereto (collectively, the “Holders”) and each other Person who becomes a party to this Agreement in accordance with Section 6.5 hereof.
RECITALS
WHEREAS, as of the Effective Time, each of the Holders owns shares of common stock, par value $0.01 per share (the “Common Stock”), of the Company;
WHEREAS, the Company is proposing to consummate an initial public offering of its Common Stock (the “Initial Public Offering”); and
WHEREAS, the parties hereto desire for the Company to provide the registration rights set forth in this Agreement, subject to the obligations of the Holders set forth herein. Unless otherwise noted herein, capitalized terms used herein shall have the meanings set forth in Section 5.
NOW, THEREFORE, the parties to this Agreement hereby agree as follows:
1. DEMAND REGISTRATIONS.
1.1 Requests for Registration. Subject to the other provisions of this Section 1, the Designated Holder may initiate, after the closing of the Initial Public Offering, an unlimited number of registrations of all or part of his Registrable Securities on Form S-1 or any similar or successor long-form registration (“Long-Form Registrations”) and, if available, an unlimited number of registrations of all or part of his Registrable Securities on Form S-3 or any similar or successor short-form registration (“Short-Form Registrations”); provided that the aggregate proposed gross offering price of the Registrable Securities requested to be registered in any Demand Registration (including any Registrable Securities requested to be included by any other Holder in accordance with Section 1.3 hereof) must equal at least $25,000,000 in the case of any Long Form Registration and at least $5,000,000 or include all remaining Registrable Securities held by the Designated Holder in the case of any Short Form Registration. The Designated Holder may request that a Short-Form Registration be a Shelf Registration.
1.2 Demand Notice. All requests for Demand Registrations shall be made by giving written notice to the Company (a “Demand Notice”). Each Demand Notice shall specify the approximate number of Registrable Securities requested to be registered and, in the case of a Short-Form Registration, whether or not the registration will be a Shelf Registration.
1.3 Notice to Other Holders. Within ten (10) days after receipt of any Demand Notice, the Company will give written notice of the Demand Registration to all other Holders and, subject to the terms of Section 1.8 will include in such Demand Registration (and in all related registrations and qualifications under state blue sky laws and in any related underwriting) all Registrable Securities with respect to which the Company has received written requests for inclusion therein within ten (10) days after the delivery of the Company’s notice; provided that, with the consent of the Designated Holder, the Company may instead provide notice of the Demand Registration to all other Holders
within three (3) Business Days following the non-confidential filing of the registration statement with respect to the Demand Registration so long as such registration statement is not an Automatic Shelf Registration Statement.
1.4 Demand Registration Expenses. The Company will pay all Registration Expenses in connection with any registration initiated as a Demand Registration, whether or not it has become effective.
1.5 Short-Form Registrations. Demand Registrations will be Short-Form Registrations whenever the Company is permitted to use any applicable short-form, unless the Designated Holder otherwise specifies. After the Company has become subject to the reporting requirements of the Exchange Act, the Company will use its reasonable efforts to make Short-Form Registrations available for the sale of Registrable Securities.
1.6 Shelf Take-Downs. At any time that a Shelf Registration is effective, if the Designated Holder delivers a written notice to the Company (a “Take-Down Notice”) stating that he intends to effect an offering of all or part of his Registrable Securities included on the Shelf Registration, whether such offering is underwritten or non-underwritten (provided that such underwritten offering is for more than $5,000,000) (a “Shelf Offering”) and stating the number of the Registrable Securities to be included in the Shelf Offering, then, the Company shall amend or supplement the Shelf Registration as may be necessary in order to enable such Registrable Securities to be distributed pursuant to the Shelf Offering. As promptly as practicable, but in no event later than two (2) Business Days after receipt of a Shelf Offering Notice, the Company will give written notice of such Shelf Offering Notice to all Holders that have been identified as selling stockholders in such Shelf Registration Statement (or all Holders if the Company was permitted to omit the identified of selling stockholders pursuant to Rule 430B(b) under the Securities Act at the time such Shelf Registration Statement was initially filed) and, subject to the terms of Section 1.8 will include in such Shelf Offering (and in all related registrations and qualifications under state blue sky laws and in any related underwriting) all Registrable Securities with respect to which the Company has received written requests for inclusion therein within three (3) days after the delivery of the Company’s notice. In connection with any Shelf Offering, in the event that the managing underwriter(s), if any, advises the Company in writing that in its opinion the number of Registrable Securities to be included in such Shelf Offering exceeds the number of Registrable Securities which can be sold therein without adversely affecting the marketability of the offering, such managing underwriter(s), if any, may limit the number of shares which would otherwise be included in such Shelf Offering in the same manner as is described in Section 1.8.
1.7 Block Trades. If the Designated Holder proposes to sell Registrable Securities by means of an Underwritten Block Trade (either by means of a Shelf Offering or, if the Company is eligible, by filing an Automatic Shelf Registration Statement (as such term is defined in Rule 405 under the Securities Act)), then notwithstanding the time periods set forth elsewhere in this Section 1, such Designated Holder may notify the Company of the Underwritten Block Trade not less than two (2) Business Days prior to the day such offering is first anticipated to commence. The Company will promptly notify other Holders of such Underwritten Block Trade and such notified Holders (each, a “Potential Participant”) may elect whether or not to participate no later than the next Business Day (i.e. one (1) Business Day prior to the day such offering is to commence) (unless a longer period is agreed to by the Designated Holder), and the Company will as expeditiously as possible use its best efforts to facilitate such Underwritten Block Trade; provided further
2
that, notwithstanding anything herein to the contrary, no Holder other than the Designated Holder will be permitted to participate in an Underwritten Block Trade without the consent of the Designated Holder. Any Potential Participant’s request to participate in an Underwritten Block Trade shall be binding on the Potential Participant.
1.8 Priority on Demand Registrations. The Company shall not include in any Demand Registration any securities which are not Registrable Securities, other than securities of the Company to be offered by the Company (the “Company Offered Securities”), without the prior written consent of the Designated Holder. If a Demand Registration is an underwritten offering and the managing underwriter(s) advises the Company in writing that in its opinion the number of Registrable Securities and, if permitted hereunder, other securities requested to be included in such offering exceeds the number of Registrable Securities and other securities, if any, which can be sold therein without adversely affecting the marketability of the offering, then the Company shall include in such registration: (i) first, the number of Registrable Securities requested to be included which, in the opinion of such underwriters, can be sold, without any such adverse effect, pro rata among the respective Holders on the basis of the number of Registrable Securities owned by each such Holder; (ii) second, the number of Company Offered Securities which, in the opinion of such underwriters, can be sold, without any such adverse effect; (iii) third, other securities requested to be included in such registration.
1.9 Restrictions on Demand Registrations. The Company will not be obligated to commence a Public Offering upon a Demand Registration for (i) one hundred eighty (180) days after the closing of the Initial Public Offering and (ii) ninety (90) days after the closing of any other Public Offering, in each case, except to the extent that the managing underwriter(s) agrees to a shorter lock-up period. The Company may postpone for up to thirty (30) days (from the date of the request) the filing or the effectiveness of a registration statement for a Demand Registration if and so long as the Company determines that such Demand Registration would reasonably be expected to have an adverse effect on any proposal or plan by the Company or any of its subsidiaries to engage in any acquisition of assets (other than in the ordinary course of business) or any merger, consolidation, tender offer, registration or issuance of securities, financing or other material transaction; provided, that in such event, the Company will pay all Registration Expenses in connection with such registration. The Company may not postpone a Demand Registration more than two (2) times in any twelve (12)-month period.
1.10 Selection of Underwriters. The Designated Holder shall have the right to select the underwriter or underwriters to administer the offering for a Demand Registration.
1.11 Other Registration Rights. The Company represents and warrants that it is not a party to, or otherwise subject to, any other agreement granting registration rights to any other Person with respect to any securities of the Company, other than this Agreement. Except as provided in this Agreement, the Company shall not grant to any Persons the right to request the Company to register any equity securities of the Company, or any securities convertible or exchangeable into or exercisable for such securities, without the approval of the Designated Holder.
2. PIGGYBACK REGISTRATIONS.
2.1 Right to Piggyback. Whenever the Company proposes to register any of its equity securities under the Securities Act (other than in connection with registration pursuant to
3
Section 1.1 or registration on Form S-4 or Form S-8 or any successor or similar form) and the registration form to be used may be used for the registration of Registrable Securities (a “Piggyback Registration”), the Company will give prompt written notice to all Holders of its intention to effect such a registration and, subject to Sections 2.3 and 2.4 below, will include in such registration all Registrable Securities held by Holders with respect to which the Company has received written requests for inclusion therein within the following time periods: one (1) Business Day after the delivery of the Company’s notice, in the case of an Underwritten Block Trade, three (3) days after the delivery of the Company’s notice, in the case of a Piggyback Registration effected pursuant to a Shelf Registration (other than an Underwritten Block Trade), and ten (10) days after the delivery of the Company’s notice, in all other cases. Each such Company notice shall specify the approximate number of Company equity securities to be registered and the anticipated per share price range for such offering.
2.2 Piggyback Expenses. The Registration Expenses of the Holders will be paid by the Company in all Piggyback Registrations, whether or not any such registration becomes effective.
2.3 Priority on Primary Registrations. If a Piggyback Registration is an underwritten primary registration on behalf of the Company and the managing underwriter(s) advises the Company in writing (with a copy to each applicable party hereto requesting registration of Registrable Securities) that in its opinion the number of securities requested to be included in such registration exceeds the number which can be sold in such offering without adversely affecting the marketability of such offering, the Company will include in such registration: (a) first, the securities the Company proposes to sell, (b) second, the Registrable Securities requested to be included in such registration by the Holders, pro rata among the Holders on the basis of the number of Registrable Securities owned by each such Holder, and (c) third, other securities requested to be included in such registration.
2.4 Priority on Secondary Registrations. If a Piggyback Registration is an underwritten secondary registration on behalf of holders of Company securities (other than a Holder), and the managing underwriter(s) advises the Company in writing that in its opinion the number of securities requested to be included in such registration exceeds the number which can be sold in such offering without adversely affecting the marketability of the offering, the Company will include in such registration: (a) first, the securities requested to be included therein by the applicable holders requesting registration and the Registrable Securities requested to be included in such registration, pro rata among the holders of such securities and Registrable Securities on the basis of the number of shares owned by each such holder, and (b) second, other such securities requested to be included in such registration.
4
3. REGISTRATION AND COORDINATION GENERALLY.
3.1 Registration Procedures. Whenever any registration or offering of Registrable Securities is effected pursuant to this Agreement, the Company will use its best efforts to effect the registration and/or sale of such Registrable Securities in accordance with the intended method of disposition thereof and pursuant thereto the Company will as expeditiously as reasonably practicable:
(a) prepare and (within sixty (60) days of receipt of any request for a Long-Form Registration and within thirty (30) days of receipt of any request for a Short-Form Registration) file with the Securities and Exchange Commission a registration statement with respect to such Registrable Securities and thereafter use its best efforts to cause such registration statement to become effective (provided that before filing a registration statement or prospectus or any amendments or supplements thereto, the Company will furnish to the counsel selected by the Designated Holder for any registration in which the Designated Holder participates copies of all such documents proposed to be filed, which documents will be subject to review by such counsel);
(b) prepare and file with the Securities and Exchange Commission such amendments and supplements to such registration statement and the prospectus used in connection therewith as may be necessary (i) to keep such registration statement effective (A) for at least ninety (90) days (subject to extension pursuant to Section 3.3(b)) or until the Holders have completed the distribution described in the registration statement relating to such distribution, whichever occurs first or, if such registration statement relates to an underwritten offering, such longer period as in the opinion of counsel for the underwriters a prospectus is required by law to be delivered in connection with sales of Registrable Securities by an underwriter or dealer, or (B) in the case of a Shelf Registration, until the earlier of (I) the date on which all Registrable Securities have been sold under the Shelf Registration or otherwise no longer qualify as Registrable Securities, (II) when all such Registrable Securities can be sold in any ninety (90)-day period under Securities Act Rule 144, and (III) the latest date allowed by applicable law, and (ii) to comply with the provisions of the Securities Act with respect to the disposition of all securities covered by such registration statement until such time as all of such securities have been disposed of in accordance with the intended methods of disposition by the Holders thereof set forth in such registration statement;
(c) furnish to the Holders such number of copies of such registration statement, each amendment and supplement thereto, the prospectus included in such registration statement (including each preliminary prospectus) and such other documents as such Holders may reasonably request in order to facilitate the disposition of the Registrable Securities owned by the Holders;
(d) use its best efforts to register or qualify such Registrable Securities under such other securities or blue sky laws of such jurisdictions as the Holders may reasonably request and do any and all other acts and things which may be reasonably necessary or advisable to enable the Holders to consummate the disposition in such jurisdictions of the Registrable Securities owned by such Holders (provided that the Company will not be required to (i) qualify generally to do business in any jurisdiction where it would not otherwise be required to qualify but for this subsection, (ii) subject itself to taxation in respect of doing business in any such jurisdiction or (iii) consent to general service of process in any such jurisdiction);
(e) promptly notify each Holder, at any time when a prospectus relating to the sale of Registrable Securities is required to be delivered under the Securities Act, upon discovery that, or upon the discovery of the happening of any event as a result of
5
which, such prospectus contains an untrue statement of a material fact or omits any fact necessary to make the statements therein not misleading in the light of the circumstances under which they were made, and, at the request of the Holders, the Company will prepare and furnish to the Holders a reasonable number of copies of a supplement or amendment to such prospectus so that, as thereafter delivered to the prospective purchasers of such Registrable Securities, such prospectus will not contain an untrue statement of a material fact or omit to state any fact necessary to make the statements therein not misleading in the light of the circumstances under which they were made;
(f) cause all such Registrable Securities to be listed on each securities exchange on which similar securities issued by the Company are then listed;
(g) cooperate with its transfer agent and registrar to make Registrable Securities available for transfer and settlement in connection with any sales contemplated by this Agreement;
(h) enter into such customary agreements (including underwriting agreements in customary form) and perform the Company’s obligations thereunder and take all such other actions as the Designated Holder or the underwriters, if any, reasonably request in order to expedite or facilitate the disposition of such Registrable Securities;
(i) make available for inspection by the Designated Holder, any underwriter participating in any disposition pursuant to such registration statement and any attorney, accountant or other agent retained by any Holder or underwriter, all financial and other records, pertinent corporate documents and properties of the Company, and cause the Company’s officers, directors, employees and independent accountants to supply all information reasonably requested by such Holder, underwriter, attorney, accountant or agent in connection with such registration statement, and to cooperate and participate as reasonably requested by the Designated Holder in road show presentations, in the preparation of the registration statement, each amendment and supplement thereto, the prospectus included therein, and other activities as the Designated Holder may reasonably request in order to facilitate the disposition of the Registrable Securities owned by the Holders;
(j) otherwise use its best efforts to comply with all applicable rules and regulations of the Securities and Exchange Commission, and make available to its security holders, as soon as reasonably practicable, but not later than eighteen (18) months after the effective date of the registration statement, an earnings statement covering the period of at least twelve (12) months beginning with the first day of the Company’s first full calendar quarter after the effective date of the registration statement, which earnings statement shall satisfy the provisions of Section 11(a) of the Securities Act and Rule 158 thereunder;
(k) in the event of the issuance of any stop order suspending the effectiveness of a registration statement, or of any order suspending or preventing the use of any related prospectus or suspending the qualification of any securities included in such registration statement for sale in any jurisdiction, use its reasonable best efforts promptly to obtain the withdrawal of such order;
6
(l) in the case of an underwritten offering, obtain one or more comfort letters, dated the date of the execution of the underwriting agreement and the date of the closing thereunder, signed by the Company’s independent public accountants in the then-current customary form and covering such matters of the type customarily covered from time to time by comfort letters as the recipients may reasonably request;
(m) provide a legal opinion of the Company’s outside counsel, dated the effective date of such registration statement (and, if such registration includes an underwritten Public Offering, dated the date of the execution of the underwriting agreement and the closing thereunder, addressed in each case to the underwriters), with respect to the registration statement, each amendment and supplement thereto, the prospectus included therein (including the preliminary prospectus) and such other documents relating thereto in the then-current customary form and covering such matters of the type customarily covered from time to time by legal opinions of such nature;
(n) cooperate with the Holders and the managing underwriter(s), if any, to facilitate the timely preparation and delivery of certificates or book entry positions (free of any restrictive legends) representing securities to be sold under the registration statement, and enable such securities to be in such denominations and registered in such names as the managing underwriter(s), if any, or the Holders may request;
(o) notify counsel for the Holders and the managing underwriter(s), immediately, and confirm the notice in writing (i) when the registration statement, or any post-effective amendment to the registration statement, shall have become effective, or any supplement to the prospectus or any amendment prospectus shall have been filed, (ii) of the receipt of any comments from the Securities and Exchange Commission, (iii) of any request of the Securities and Exchange Commission to amend the registration statement or amend or supplement the prospectus or for additional information, and (iv) of the issuance by the Securities and Exchange Commission of any stop order suspending the effectiveness of the registration statement or of any order preventing or suspending the use of any preliminary prospectus, or of the suspension of the qualification of the registration statement for offering or sale in any jurisdiction, or of the institution or threatening of any proceedings for any of such purposes;
(p) use reasonable efforts to prevent the issuance of any stop order suspending the effectiveness of the registration statement or of any order preventing or suspending the use of any preliminary prospectus;
(q) if requested by the managing underwriter(s) or the Designated Holder, promptly incorporate in a prospectus supplement or post-effective amendment such information as the managing underwriter(s) or the Designated Holder reasonably requests to be included therein, including, without limitation, with respect to the number of Registrable Securities being sold by the Holders to such underwriter or agent, the purchase price being paid therefor by such underwriter or agent and with respect to any other terms of the underwritten offering of the Registrable Securities to be sold in such offering; and make all required filings of such prospectus supplement or post-effective amendment as soon as practicable after
7
being notified of the matters incorporated in such prospectus supplement or post-effective amendment; and
(r) cooperate with the Holders and each underwriter or agent participating in the disposition of such Registrable Securities and their respective counsel in connection with any filings required to be made with the Financial Industry Regulatory Authority, Inc.
The Company may require each of the Holders to furnish the Company such information relating to the sale or registration of such securities regarding the Holders and the distribution of the securities as the Company may from time to time reasonably request in writing.
3.2 Registration Expenses.
(a) All expenses incident to the Company’s performance of or compliance with this Agreement, including, without limitation, all registration, qualification and filing fees, fees and expenses of compliance with securities or blue sky laws, printing expenses, messenger and delivery expenses, and fees and disbursements of counsel for the Company and all independent certified public accountants, underwriters (excluding discounts and commissions) and other Persons retained by the Company (all such expenses being herein called “Registration Expenses”), will be paid by the Company in respect of each Demand Registration and each Piggyback Registration, whether or not it has become effective, and any Shelf Takedown, including that the Company will pay its internal expenses (including, without limitation, all salaries and expenses of its officers and employees performing legal or accounting duties), the expense of any annual audit or quarterly review, the expense of any liability insurance and the expenses and fees for listing the securities to be registered on each securities exchange on which similar securities issued by the Company are then listed.
(b) In connection with each Demand Registration and each Piggyback Registration, whether or not it has become effective, the Company will pay, and reimburse the Holders for the payment of, the reasonable fees and disbursements of one counsel selected by the Designated Holder, and such expenses shall be considered Registration Expenses hereunder.
(c) For the avoidance of doubt, any underwriting discount or commission with respect to the sale of any Registrable Securities shall be borne by the Holders and shall not be considered Registration Expenses.
3.3 Participation in Underwritten Offerings.
(a) No Holder may participate in any registration or offering hereunder which is underwritten unless such Holder (i) agrees to sell such Holder’s securities on the basis provided in any underwriting arrangements approved by the Designated Holder (including, without limitation, pursuant to the terms of any over-allotment or “green shoe” option requested by the managing underwriter(s), provided that no Holder will be required to sell more than the number of Registrable Securities that such Holder has requested the Company to include in any registration) and (ii) completes and executes all questionnaires, powers of attorney, indemnities,
8
underwriting agreements and other documents reasonably required under the terms of such underwriting arrangements.
(b) Each Holder agrees that, upon receipt of any notice from the Company of the happening of any event of the kind described in Section 3.1(e) above, Holders will forthwith discontinue the disposition of Registrable Securities pursuant to the registration statement until receipt of the copies of a supplemented or amended prospectus as contemplated by such Section 3.1(e). In the event the Company shall give any such notice, the applicable time period mentioned in Section 3.1(b) during which a Registration Statement is to remain effective shall be extended by the number of days during the period from and including the date of the giving of such notice pursuant to this paragraph to and including the date when the Company shall have distributed the copies of the supplemented or amended prospectus contemplated by Section 3.1(e).
3.4 Company Holdback.
(a) The Company shall not effect any public sale or distribution of its equity securities, or any securities convertible into or exchangeable or exercisable for such securities, during any underwritten Demand Registration or any underwritten Piggyback Registration in which Registrable Securities are included at any time during the ninety (90)-day period following the earliest date on which any contract for the sale of Registrable Securities in connection with such offering is executed, except as part of such underwritten registration or pursuant to registrations on Form S-4 or Form S-8, or unless the managing underwriter(s) otherwise agrees.
(b) Each Holder agrees, if requested by the Company and the managing underwriter of Registrable Securities in connection with any underwritten Public Offering of the Company and if the Company’s executive officers and directors so agree, not to directly or indirectly offer, sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant any option, right or warrant for the sale of or otherwise dispose of or transfer any equity securities of the Company (or any other security the value of which is derived by reference to the equity securities of the Company) held by such Holder for ninety (90) days following the earliest date on which any contract for the sale of Registrable Securities in connection with any Public Offering is executed, as such underwriter shall specify reasonably and in good faith. Each Holder agrees, if requested by the Company and the managing underwriter, to execute a separate letter reflecting the agreement set forth in this Section 3.4(b).
3.5 Current Public Information. The Company will use its reasonable efforts to timely file all reports required to be filed by it under the Securities Act and the Exchange Act and the rules and regulations adopted by the Securities and Exchange Commission thereunder, and will take such further action as the Designated Holder may reasonably request, all to the extent required to enable the Holders to dispose of Registrable Securities pursuant to Securities Act Rule 144.
9
4. INDEMNIFICATION
4.1 Indemnification by the Company. The Company agrees to indemnify and hold harmless, to the fullest extent permitted by law, each Holder and, as applicable, its agents (including, but not limited to, its officers, directors, trustees, employees, stockholders, holders of beneficial interests, members, and general and limited partners (collectively, such Holder’s “Indemnitees”)) and each Person who controls any Holder (within the meaning of the Securities Act) against any and all losses, claims, damages, liabilities, joint or several, to which such Holder or any such Indemnitee may become subject under the Securities Act or otherwise, insofar as such losses, claims, damages or liabilities (or actions or proceedings, whether commenced or threatened, in respect thereof) arise out of or are based upon (a) any untrue or alleged untrue statement of material fact contained in any registration statement, prospectus or preliminary prospectus or any amendment thereof or supplement thereto, together with any documents incorporated therein by reference or, (b) any omission or alleged omission of a material fact required to be stated therein or necessary to make the statements therein not misleading in the light of the circumstances under which such statement was made, and the Company will reimburse such Holder and each of its Indemnitees for any legal or any other expenses, including any amounts paid in any settlement effected with the consent of the Company, which consent will not be unreasonably withheld or delayed, incurred by them in connection with investigating or defending any such loss, claim, liability, action or proceeding; provided, however, that the Company shall not be liable in any such case to the extent that any such loss, claim, damage, liability (or action or proceeding in respect thereof) or expense arises out of or is based upon an untrue statement or alleged untrue statement, or omission or alleged omission, made in such registration statement, any such prospectus or preliminary prospectus or any amendment or supplement thereto, or in any application, in reliance upon, and in conformity with, written information prepared and furnished to the Company by a Holder expressly for use therein. In connection with an underwritten offering, the Company will indemnify such underwriters, their officers and directors and each Person who controls such underwriters (within the meaning of the Securities Act) to the same extent as provided above with respect to the indemnification of the Holders.
4.2 Indemnification by Holders. In connection with any registration statement in which a Holder is participating, such Holder will furnish to the Company in writing such information and affidavits as the Company reasonably requests for use in connection with any such registration statement or prospectus and, to the extent permitted by law, will indemnify and hold harmless the Company and its Indemnitees against any losses, claims, damages, liabilities, joint or several, to which the Company or any such Indemnitee may become subject under the Securities Act or otherwise, insofar as such losses, claims, damages or liabilities (or actions or proceedings, whether commenced or threatened, in respect thereof) arise out of or are based upon (a) any untrue or alleged untrue statement of material fact contained in the registration statement, prospectus or preliminary prospectus or any amendment thereof or supplement thereto or in any application, together with any documents incorporated therein by reference or (b) any omission or alleged omission of a material fact required to be stated therein or necessary to make the statements therein not misleading in the light of the circumstances under which such statement was made, but only to the extent that such untrue statement (or alleged untrue statement) or omission (or alleged omission) is made in such registration statement, any such prospectus or preliminary prospectus or any amendment or supplement thereto, or in any application, in reliance upon and in conformity with written information prepared and furnished to the Company by such Holder expressly for use
10
therein, and such Holder will reimburse the Company and each such Indemnitee for any legal or any other expenses including any amounts paid in any settlement effected with the consent of such Holder, which consent will not be unreasonably withheld or delayed, incurred by them in connection with investigating or defending any such loss, claim, liability, action or proceeding; provided, however, that the obligation to indemnify will be limited to the net amount of proceeds received by such Holder from the sale of Registrable Securities pursuant to such registration statement, less any other amounts paid by such Holder in respect of such untrue statement, alleged untrue statement, omission or alleged omission.
4.3 Procedure. Any Person entitled to indemnification hereunder will (a) give prompt written notice to the indemnifying party of any claim with respect to which it seeks indemnification (provided, however, that the failure of any indemnified party to give such notice shall not relieve the indemnifying party of its obligations hereunder, except to the extent that the indemnifying party is actually prejudiced by such failure to give such notice), and (b) unless in such indemnified party’s reasonable judgment a conflict of interest between such indemnified and indemnifying parties may exist with respect to such claim, permit such indemnifying party to assume the defense of such claim with counsel reasonably satisfactory to the indemnified party. If such defense is assumed, the indemnifying party will not be subject to any liability for any settlement made by the indemnified party without its consent (but such consent will not be unreasonably withheld). An indemnifying party who is not entitled to, or elects not to, assume the defense of a claim will not be obligated to pay the fees and expenses of more than one counsel for all parties indemnified by such indemnifying party with respect to such claim, unless in the reasonable judgment of any indemnified party a conflict of interest may exist between such indemnified party and any other of such indemnified parties with respect to such claim.
4.4 Entry of Judgment; Settlement. The indemnifying party shall not, except with the approval of each indemnified party, consent to entry of any judgment or enter into any settlement which does not include as an unconditional term thereof the giving by the claimant or plaintiff to each indemnified party of a release from all liability in respect to such claim or litigation without any payment or consideration provided by such indemnified party.
4.5 Contribution. If the indemnification provided for in this Section 4 is, other than expressly pursuant to its terms, unavailable to or is insufficient to hold harmless an indemnified party under the provisions above in respect of any losses, claims, damages or liabilities referred to therein, then each indemnifying party shall contribute to the amount paid or payable by such indemnified party as a result of such losses, claims, damages or liabilities (a) in such proportion as is appropriate to reflect the relative benefits received by the Company on the one hand and the Holders and any other sellers participating in the registration statement on the other hand from the sale of Registrable Securities pursuant to the registered offering of securities as to which indemnity is sought or (b) if the allocation provided by clause (a) above is not permitted by applicable law, in such proportion as is appropriate to reflect the relative benefits referred to in clause (a) above but also the relative fault of the Company on the one hand and the Holders and any other sellers participating in the registration statement on the other hand in connection with the statement or omissions which resulted in such losses, claims, damages or liabilities, as well as any other relevant equitable considerations. The relative benefits received by the Company on the one hand and the Holders and any other sellers participating in the
11
registration statement on the other hand shall be deemed to be in the same proportion as the total net proceeds from the offering (before deducting expenses) to the Company bear to the total net proceeds from the offering (before deducting expenses) to the Holders and any other sellers participating in the registration statement. The relative fault of the Company on the one hand and the Holders and any other sellers participating in the registration statement on the other hand shall be determined by reference to, among other things, whether the untrue or alleged statement or omission to state a material fact relates to information supplied by the Company or by a Holder or other sellers participating in the registration statement and the parties’ relative intent, knowledge, access to information and opportunity to correct or prevent such statement or omission.
The Company and the Holders agree that it would not be just and equitable if contribution pursuant to this Section 4 were determined by pro rata allocation or by any other method of allocation which does not take account of the equitable considerations referred to in the immediately preceding paragraph. The amount paid or payable by an indemnified party as a result of the losses, claims, damages and liabilities referred to in the immediately preceding paragraph shall be deemed to include, subject to the limitations set forth above, any legal or other expenses reasonably incurred by such indemnified party in connection with investigating or defending any such action or claim. Notwithstanding the provisions of this Section 4, no Holder shall be required to contribute any amount in excess of the net proceeds received by such Holder covered by the registration statement filed pursuant hereto, less any other amounts paid by such Holder in respect of such untrue statement, alleged untrue statement, omission or alleged omission. No person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the Securities Act) shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation.
4.6 Other Rights. The indemnification and contribution by any such party provided for under this Agreement shall be in addition to any other rights to indemnification or contribution which any indemnified party may have pursuant to law or contract and will remain in full force and effect regardless of any investigation made or omitted by or on behalf of the indemnified party or any officer, director or controlling Person of such indemnified party and will survive the transfer of securities.
5. DEFINITIONS.
“Affiliate” shall mean, with respect to any Person, any other Person which directly or indirectly through one or more intermediaries controls, or is controlled by, or is under common control with, such specified Person.
“Board” shall mean the Board of Directors of the Company.
“Business Day” shall mean any day other than a day on which banks are permitted or required to be closed in New York City.
“Demand Registrations” shall mean Long-Form Registrations and Short-Form Registrations requested pursuant to Section 1.1.
“Designated Holder” shall mean Mr. Fred L. Drake, or his duly appointed designee, until such time as Mr. Drake or his duly appointed designee no longer holds any Registrable Securities, at which
12
time Designated Holder shall mean one or more Holders who, in the aggregate, hold at least the majority of the Registrable Securities then outstanding.
“Discriminate” shall mean, with respect to a specified Person, to change the rights of such specified Person as compared to other applicable Persons in a manner that is, or is reasonably expected to be, materially and adversely different than the changes to the rights of the other applicable Persons.
“Exchange Act” shall mean the Securities Exchange Act of 1934, as amended from time to time, or any successor federal law then in force.
“Initial Public Offering” shall mean the initial underwritten Public Offering registered on Form S-1 (or any successor form under the Securities Act).
“Person” shall mean any individual, partnership, corporation, company, association, trust, joint venture, limited liability company, unincorporated organization, entity or division, or any government, governmental department or agency or political subdivision thereof.
“Public Offering” shall mean a public offering and sale of Common Stock for cash pursuant to an effective registration statement under the Securities Act.
“Registrable Securities” shall mean (a) any share of Common Stock owned by a Holder as of the Effective Time or thereafter acquired (other than through the exercise of options), (b) any share of common stock distributed by the Voting Trust, to the extent that the distributee, on the date of distribution, together with the spouse of the distributee if the distributee is an individual and is married, would be the owner of at least 4.0% of the outstanding common stock of the Company and has executed and delivered a joinder to this Agreement in the form of Exhibit A hereto, and (c) any common equity securities issued or issuable directly or indirectly with respect to any of the foregoing securities referred to in clauses (a) or (b) by way of stock dividend or stock split or in connection with a combination of shares, recapitalization, merger, consolidation or other reorganization. As to any particular shares constituting Registrable Securities, such shares will cease to be Registrable Securities when they have been (x) effectively registered under the Securities Act and disposed of in accordance with the registration statement covering them, or (y) sold to the public pursuant to Securities Act Rule 144 or sold in a block sale to a financial institution in the ordinary course of its trading business, in each case in compliance with this Agreement. As to any shares constituting Registrable Securities by virtue of clause (b) above, such shares will cease to be Registrable Securities when the Holder or Holders thereof cease to own at least 4.0% of the outstanding common stock of the Company. For purposes of this Agreement, a Person will be deemed to be a holder of Registrable Securities whenever such Person has the right to acquire directly or indirectly such Registrable Securities (upon conversion or exercise in connection with a transfer of securities or otherwise, but disregarding any restrictions or limitations upon the exercise of such right), whether or not such acquisition has actually been effected.
“Related Transfer” means any Transfer by a Holder to a Related Transferee of such Holder.
“Related Transferee” means with respect to any Holder, (a) a spouse, (b) any child or grandchild, (c) any parent or spouse of any child, grandchild or parent, (d) any trust created for the benefit of any of the foregoing or for the benefit of such Holder, (e) any court-appointed legal representative of the estate of such Holder or the estate of any Related Transferee of such Holder, including, but not limited to, an administrator, personal representative, or executor, as established by letters testamentary, letters of administration, or other similar instrument issued by a court of competent jurisdiction or (f) any entity created for the benefit of any Holder or any of the persons enumerated in clauses (a), (b) or (c) hereof or
13
one or more members of such Person’s family where all of the ownership interests of such entity are held directly or indirectly by or for the benefit of only such Person and such family members.
“Rule 144” shall mean Securities and Exchange Commission Rule 144 under the Securities Act, as Rule 144 may be amended from time to time, or any similar successor rule that may be issued by the Securities and Exchange Commission.
“Securities Act” shall mean the Securities Act of 1933 and the rules promulgated thereunder, in each case as amended from time to time.
“Securities and Exchange Commission” includes any governmental body or agency succeeding to the functions thereof.
“Shelf Registration” shall mean the filing of a Short-Form Registration with the Securities and Exchange Commission in accordance with and pursuant to Rule 415 under the Securities Act (or any successor rule then in effect).
“Transfer” shall mean any sale, pledge, assignment, encumbrance or other transfer or disposition of any Registrable Securities (or any voting or economic interest therein) to any other Person, whether directly, indirectly, voluntarily, involuntarily, by operation of law, pursuant to judicial process or otherwise.
“Underwritten Block Trade” shall mean any underwritten offering structured as a “block trade,” “bought deal” or similar transaction with a financial institution.
“Voting Trust” shall mean the trust established pursuant to that certain Voting Trust Agreement, dated as of May 4, 2016, by and among the Company, Fred L. Drake, as trustee, and the depositors party thereto.
6. MISCELLANEOUS.
6.1 No Inconsistent Agreements. The Company will not hereafter enter into any agreement with respect to its securities which is inconsistent with or violates the rights granted to the Holders in this Agreement.
6.2 Adjustments Affecting Registrable Securities. The Company will not take any action, or permit any change to occur, with respect to its securities which would materially and adversely affect the ability of the Holders to include Registrable Securities in a registration undertaken pursuant to this Agreement.
6.3 Remedies. The parties hereto agree and acknowledge that money damages may not be an adequate remedy for any breach of the provisions of this Agreement and that, in addition to any other rights and remedies at law or in equity existing in its favor, any party shall be entitled to specific performance and/or other injunctive relief from any court of law or equity of competent jurisdiction (without posting any bond or other security) in order to enforce or prevent violation of the provisions of this Agreement.
6.4 Amendment and Waiver. This Agreement may be amended, modified, extended, terminated or waived (an “Amendment”), and the provisions hereof may be waived, only by an agreement in writing signed by the Company and the Holders of Registrable Securities constituting at least two-thirds of Registrable Securities then outstanding;
14
provided, that the admission of new parties pursuant to the terms of Section 6.5 shall not constitute an Amendment of this Agreement for purposes of this Section 6.4; provided further that no Amendment shall be made which Discriminates against any Holder or class of Holders without the written consent of such Holder or class of Holders. Each such Amendment shall be binding upon each party hereto. In addition, each party hereto may waive any right hereunder, as to itself, by an instrument in writing signed by such party. The failure of any party to enforce any provisions of this Agreement shall in no way be construed as a waiver of such provisions and shall not affect the right of such party thereafter to enforce each and every provision of this Agreement in accordance with its terms. To the extent the Amendment of any Section of this Agreement would require a specific consent pursuant to this Section 6.4, any Amendment to the definitions used in such Section as applied to such Section shall also require the same specified consent.
6.5 Successors and Assigns; Transferees. This Agreement shall be binding upon and inure to the benefit of and be enforceable by the parties hereto and their respective successors and assigns. Registrable Securities shall continue to be Registrable Securities after any Related Transfer (except if such securities were effectively registered under the Securities Act and disposed of in accordance with the registration statement covering them). Any Related Transferee receiving shares of Registrable Securities in a Related Transfer shall become a party to this Agreement and subject to the terms and conditions of, and be entitled to enforce, this Agreement to the same extent, and in the same capacity, as the Person that Transfers such shares to such transferee. Prior to the Related Transfer of any Registrable Securities to any Related Transferee, and as a condition thereto, the Person effecting such Related Transfer shall cause such Related Transferee to deliver to the Company an executed joinder in the form attached hereto as Exhibit A.
6.6 Severability. Whenever possible, each provision of this Agreement shall be interpreted in such manner as to be effective and valid under applicable law, but if any provision of this Agreement is held to be invalid, illegal or unenforceable in any respect under any applicable law or rule in any jurisdiction, such invalidity, illegality or unenforceability shall not affect any other provision or the effectiveness or validity of any provision in any other jurisdiction, and this Agreement shall be reformed, construed and enforced in such jurisdiction as if such invalid, illegal or unenforceable provision had never been contained herein.
6.7 Counterparts. This Agreement may be executed in separate counterparts (including by means of facsimile or electronic transmission in portable document format (pdf)), each of which shall be an original and all of which taken together shall constitute one and the same Agreement.
6.8 Descriptive Headings. The descriptive headings of this Agreement are inserted for convenience only and do not constitute a part of this Agreement.
6.9 Notices. Any notices and other communications required or permitted in this Agreement shall be effective if in writing and (a) delivered personally, (b) sent by electronic mail or facsimile, or (c) sent by overnight courier, in each case, addressed as follows:
If to the Company, to:
HBT Financial, Inc.
401 North Hershey Road
15
Bloomington, IL 61704
Attention: Chief Operating Officer
Facsimile: 309-284-5321
with a copy (which shall not constitute notice) to:
Kirkland & Ellis LLP
300 North LaSalle
Chicago, IL 60654
Attention: Edwin S. del Hierro, P.C. and James S. Rowe
Facsimile: 312-862-2200
If to any Holder, to the address of such Holder appearing on the signature pages hereto or any joinder delivered in accordance with Section 6.5 of this Agreement.
Unless otherwise specified herein, such notices or other communications shall be deemed effective (x) on the date received, if personally delivered, (y) on the date received if delivered by facsimile or electronic mail on a Business Day, or if not delivered on a Business Day, on the first Business Day thereafter and (z) two (2) Business Days after being sent by overnight courier. Each of the parties hereto shall be entitled to specify a different address by giving notice as aforesaid to the Company (in the case of any Holder) or to the Holders (in the case of the Company).
6.10 Delivery by Facsimile or PDF. This Agreement and any signed agreement or instrument entered into in connection herewith or contemplated hereby, and any amendments hereto or thereto, to the extent signed and delivered by means of a facsimile machine or electronically in portable document format (PDF) or similar means, shall be treated in all manner and respects as an original agreement or instrument and shall be considered to have the same binding legal effect as if it were the original signed version thereof delivered in person. No party hereto or to any such agreement or instrument shall raise the use of facsimile or electronic means to deliver a signature or the fact that any signature or agreement or instrument was transmitted or communicated through such means as a defense to the formation of a contract and each such party forever waives any such defense.
6.11 Governing Law. This Agreement and all claims arising out of or based upon this Agreement or relating to the subject matter hereof shall be governed by and construed in accordance with the laws of the State of Delaware without giving effect to any choice or conflict of laws provision or rule that would cause the application of the domestic substantive laws of any other jurisdiction.
6.12 Exercise of Rights and Remedies. No delay of or omission in the exercise of any right, power or remedy accruing to any party as a result of any breach or default by any other party under this Agreement shall impair any such right, power or remedy, nor shall it be construed as a waiver of or acquiescence in any such breach or default, or of any similar breach or default occurring later; nor shall any such delay, omission nor waiver of any single breach or default be deemed a waiver of any other breach or default occurring before or after that waiver.
[Signature Pages Follow]
16
IN WITNESS WHEREOF, the parties have executed this Registration Rights Agreement on the day and year first above written.
|
HBT FINANCIAL, INC. |
|
|
|
|
|
By: |
/s/ Fred L. Drake |
|
Name: |
Fred L. Drake |
|
Title: |
Chairman and Chief Executive Officer |
|
|
|
|
|
|
|
Holders: |
|
|
|
|
|
HEARTLAND BANCORP, INC. |
|
|
VOTING TRUST U/A/D MAY 4, 2016 |
|
|
|
|
|
By: |
/s/ Fred L. Drake |
|
Name: |
Fred L. Drake |
|
Title: |
Trustee |
Exhibit A
Joinder
The undersigned is executing and delivering this Joinder pursuant to the Registration Rights Agreement dated as of October , 2019 (as amended, modified and waived from time to time, the “Registration Agreement”), among HBT Financial, Inc., a Delaware corporation (the “Company”), and the other persons parties thereto (including pursuant to other Joinders). Capitalized terms used herein have the meaning set forth in the Registration Agreement.
By executing and delivering this Joinder to the Company, the undersigned hereby agrees to become a party to, to be bound by, and to comply with the provisions of, the Registration Agreement as a Holder in the same manner as if the undersigned were an original signatory to the Registration Agreement, and the undersigned will be deemed for all purposes to be a Holder thereunder and the undersigned’s ______ shares of Common Stock will be deemed for all purposes to be Registrable Securities under the Registration Agreement.
Accordingly, the undersigned has executed and delivered this Joinder as of the ___ day of ____________, 20___.
|
By: |
|
|
Name: |
|
|
Title: |
|
|
|
|
|
Address: |
|
|
|
|
|
|
|
Agreed and Accepted as of |
|
||||
|
|
||||
____________, 20___: |
|
||||
|
|
|
|||
HBT FINANCIAL, INC. |
|
||||
|
|
||||
By: |
|
|
|||
|
|
|
|||
Its: |
|
|
EXHIBIT 31.1
Certification of Chief Executive Officer
Pursuant to Rules 13a-14(a) and 15d-14(a) of the Securities Exchange Act of 1934
and Section 302 of the Sarbanes-Oxley Act of 2002
I, Fred L. Drake, certify that:
1. I have reviewed this quarterly report on Form 10-Q of HBT Financial, Inc.:
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:
a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
b) [Paragraph omitted in accordance with Exchange Act Rule 13a-14(a)];
c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
Date: November 20, 2019 |
/s/ Fred L. Drake |
|
Fred L. Drake |
|
Chairman and Chief Executive Officer |
|
(Principal Executive Officer) |
EXHIBIT 31.2
Certification of Chief Financial Officer Officer
Pursuant to Rules 13a-14(a) and 15d-14(a) of the Securities Exchange Act of 1934
and Section 302 of the Sarbanes-Oxley Act of 2002
I, Matthew J. Doherty, certify that:
1. I have reviewed this quarterly report on Form 10-Q of HBT Financial, Inc.:
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:
a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
b) [Paragraph omitted in accordance with Exchange Act Rule 13a-14(a)];
c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
Date: November 20, 2019 |
/s/ Matthew J. Doherty |
|
Matthew J. Doherty |
|
Executive Vice President and Chief Financial Officer |
|
(Principal Financial Officer) |
EXHIBIT 32.1
Certification Pursuant to
18 U.S.C. Section 1350,
as Adopted Pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002
In connection with the Quarterly Report of HBT Financial, Inc. (the “Company”) on Form 10-Q for the period ended September 30, 2019 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), the undersigned hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to his knowledge:
1. The Report fully complies with the requirements of Sections 13(a) or 15(d) of the Securities Exchange Act of 1934; and
2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
/s/ Fred L. Drake |
|
Fred L. Drake |
|
Chairman and Chief Executive Officer |
|
(Principal Executive Officer) |
|
November 20, 2019 |
|
|
|
EXHIBIT 32.2
Certification Pursuant to
18 U.S.C. Section 1350,
as Adopted Pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002
In connection with the Quarterly Report of HBT Financial, Inc. (the “Company”) on Form 10-Q for the period ended September 30, 2019 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), the undersigned hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to his knowledge:
1. The Report fully complies with the requirements of Sections 13(a) or 15(d) of the Securities Exchange Act of 1934; and
2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
/s/ Matthew J. Doherty |
|
Matthew J. Doherty |
|
Executive Vice President and Chief Financial Officer |
|
(Principal Financial Officer) |
|
November 20, 2019 |
|
|
|