UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
For the quarterly period ended
OR
For the transition period from to
Commission file number:
(Exact name of registrant as specified in its charter)
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
( | |
(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 |
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.
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).
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 | ☐ | ☒ | |
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
As of April 27, 2022, there were
TABLE OF CONTENTS
HBT Financial, Inc.
| Page | ||
3 | |||
3 | |||
3 | |||
4 | |||
5 | |||
6 | |||
7 | |||
9 | |||
Management’s Discussion and Analysis of Financial Condition and Results of Operations | 47 | ||
76 | |||
77 | |||
78 | |||
78 | |||
78 | |||
78 | |||
78 | |||
78 | |||
79 | |||
79 |
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 plans, strategies and expectations, the economic impact of the COVID-19 pandemic and our future financial results, near-term loan growth, net interest margin, mortgage banking profits, wealth management fees, expenses, asset quality, capital levels, continued earnings, and liquidity. 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:
● | the strength of the local, state, national and international economies (including effects of inflationary pressures and supply chain constraints); |
● | the economic impact of any future terrorist threats and attacks, widespread disease or pandemics (including the COVID-19 pandemic in the United States), acts of war or other threats thereof, or other adverse external events that could cause economic deterioration or instability in credit markets, and the response of the local, state and national governments to any such adverse external events; |
● | our asset quality and any loan charge-offs; |
● | the composition of our loan portfolio; |
● | time and effort necessary to resolve nonperforming assets and the loans modified or deferred as a result of the impact of the COVID-19 pandemic; |
● | the length and severity of the COVID-19 pandemic, and the effects of the COVID-19 pandemic, including the impact of the pandemic on our operations and the operations of our customers and the communities that we serve; |
● | 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, our loan originations, and our modeling estimates relating to interest rate changes; |
● | changes in and uncertainty related to benchmark interest rates used to price our loans, including the elimination of LIBOR; |
● | our access to sources of liquidity and capital to address our liquidity needs; |
● | our inability to receive dividends from the Bank, 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 (“U.S.”) generally or in Illinois and Iowa in particular; |
● | the geographic concentration of our operations in the States of Illinois and Iowa; |
● | 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 the Bank’s reputation; |
● | 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 Corporation; |
● | 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; |
1
● | market perceptions associated with certain aspects of our business; |
● | our ability to meet our obligations as a public company, including our obligations under Section 404 of the Sarbanes-Oxley Act of 2002; |
● | damage to our reputation from any of the factors described above; |
● | our success at managing the risks involved in the foregoing items; and |
● | the factors discussed in “Risk Factors”, "Management's Discussion and Analysis of Financial Condition and Results of Operations" or elsewhere in this Quarterly Report on Form 10-Q and in our Annual Report on Form 10-K for the year ended December 31, 2021, filed with the Securities and Exchange (“SEC”) Commission on March 11, 2022. |
These risks and uncertainties 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.
2
PART I. FINANCIAL INFORMATION
ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS
HBT FINANCIAL, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(dollars in thousands, except per share data)
| (Unaudited) |
| ||||
March 31, | December 31, | |||||
2022 | 2021 | |||||
ASSETS | ||||||
Cash and due from banks | $ | | $ | | ||
Interest-bearing deposits with banks | | | ||||
Cash and cash equivalents | | | ||||
Interest-bearing time deposits with banks | | | ||||
Debt securities available-for-sale, at fair value | | | ||||
Debt securities held-to-maturity (fair value of $ | | | ||||
Equity securities with readily determinable fair value | | | ||||
Equity securities with no readily determinable fair value | | | ||||
Restricted stock, at cost | | | ||||
Loans held for sale | | | ||||
Loans, before allowance for loan losses | | | ||||
Allowance for loan losses | ( | ( | ||||
Loans, net of allowance for loan losses | | | ||||
Bank owned life insurance | | | ||||
Bank premises and equipment, net | | | ||||
Bank premises held for sale | | | ||||
Foreclosed assets | | | ||||
Goodwill | | | ||||
Core deposit intangible assets, net | | | ||||
Mortgage servicing rights, at fair value | | | ||||
Investments in unconsolidated subsidiaries | | | ||||
Accrued interest receivable | | | ||||
Other assets | | | ||||
Total assets | $ | | $ | | ||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||
Liabilities | ||||||
Deposits: | ||||||
Noninterest-bearing | $ | | $ | | ||
Interest-bearing | | | ||||
Total deposits | | | ||||
Securities sold under agreements to repurchase | | | ||||
Subordinated notes | | | ||||
Junior subordinated debentures issued to capital trusts | | | ||||
Other liabilities | | | ||||
Total liabilities | | | ||||
COMMITMENTS AND CONTINGENCIES (Note 14) | ||||||
Stockholders' Equity | ||||||
Preferred stock, $ | ||||||
Common stock, $ | | | ||||
Surplus | | | ||||
Retained earnings | | | ||||
Accumulated other comprehensive income (loss) | ( | | ||||
Treasury stock at cost, | ( | ( | ||||
Total stockholders’ equity | | | ||||
Total liabilities and stockholders’ equity | $ | | $ | |
See accompanying Notes to Consolidated Financial Statements (Unaudited)
3
HBT FINANCIAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
Three Months Ended March 31, | |||||||
| 2022 |
| 2021 | ||||
INTEREST AND DIVIDEND INCOME | (dollars in thousands, except per share data) | ||||||
Loans, including fees: | |||||||
Taxable | $ | | $ | | |||
Federally tax exempt | | | |||||
Securities: | |||||||
Taxable | | | |||||
Federally tax exempt | | | |||||
Interest-bearing deposits in bank | | | |||||
Other interest and dividend income | | | |||||
Total interest and dividend income | | | |||||
INTEREST EXPENSE | |||||||
Deposits | | | |||||
Securities sold under agreements to repurchase | | | |||||
Borrowings | | | |||||
Subordinated notes | | | |||||
Junior subordinated debentures issued to capital trusts | | | |||||
Total interest expense | | | |||||
Net interest income | | | |||||
PROVISION FOR LOAN LOSSES | ( | ( | |||||
Net interest income after provision for loan losses | | | |||||
NONINTEREST INCOME | |||||||
Card income | | | |||||
Wealth management fees | | | |||||
Service charges on deposit accounts | | | |||||
Mortgage servicing | | | |||||
Mortgage servicing rights fair value adjustment | | | |||||
Gains on sale of mortgage loans | | | |||||
Gains (losses) on securities | ( | | |||||
Gains (losses) on foreclosed assets | | ( | |||||
Gains (losses) on other assets | | | |||||
Income on bank owned life insurance | | — | |||||
Other noninterest income | | | |||||
Total noninterest income | | | |||||
NONINTEREST EXPENSE | |||||||
Salaries | | | |||||
Employee benefits | | | |||||
Occupancy of bank premises | | | |||||
Furniture and equipment | | | |||||
Data processing | | | |||||
Marketing and customer relations | | | |||||
Amortization of intangible assets | | | |||||
FDIC insurance | | | |||||
Loan collection and servicing | | | |||||
Foreclosed assets | | | |||||
Other noninterest expense | | | |||||
Total noninterest expense | | | |||||
INCOME BEFORE INCOME TAX EXPENSE | | | |||||
INCOME TAX EXPENSE | | | |||||
NET INCOME | $ | | $ | | |||
EARNINGS PER SHARE - BASIC | $ | | $ | | |||
EARNINGS PER SHARE - DILUTED | $ | | $ | | |||
WEIGHTED AVERAGE SHARES OF COMMON STOCK OUTSTANDING | | |
See accompanying Notes to Consolidated Financial Statements (Unaudited)
4
HBT FINANCIAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Unaudited)
Three Months Ended March 31, | ||||||
2022 |
| 2021 | ||||
(dollars in thousands) | ||||||
NET INCOME | $ | | $ | | ||
OTHER COMPREHENSIVE LOSS | ||||||
Unrealized losses on debt securities available-for-sale | ( | ( | ||||
Reclassification adjustment for amortization of net unrealized losses on debt securities transferred to held-to-maturity | | | ||||
Unrealized gains on derivative instruments | | | ||||
Reclassification adjustment for net settlements on derivative instruments | | | ||||
Total other comprehensive loss, before tax | ( | ( | ||||
Income tax benefit | ( | ( | ||||
Total other comprehensive loss | ( | ( | ||||
TOTAL COMPREHENSIVE LOSS | $ | ( | $ | ( |
See accompanying Notes to Consolidated Financial Statements (Unaudited)
5
HBT FINANCIAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(Unaudited)
Accumulated | ||||||||||||||||||||
Common Stock | Other | Total | ||||||||||||||||||
Shares | Retained | Comprehensive | Treasury | Stockholders’ | ||||||||||||||||
| Outstanding |
| Amount |
| Surplus |
| Earnings |
| Income (Loss) |
| Stock |
| Equity | |||||||
(dollars in thousands, except per share data) | ||||||||||||||||||||
Balance, December 31, 2021 | | $ | | $ | | $ | | $ | | $ | ( | $ | | |||||||
Net income | — | — | — | | — | — | | |||||||||||||
Other comprehensive loss | — | — | — | — | ( | — | ( | |||||||||||||
Stock-based compensation | — | — | | — | — | — | | |||||||||||||
Issuance of common stock upon vesting of restricted stock units, net of tax withholdings | | — | ( | — | — | — | ( | |||||||||||||
Repurchase of common stock | ( | — | — | — | — | ( | ( | |||||||||||||
Cash dividends and dividend equivalents ($ | — | — | — | ( | — | — | ( | |||||||||||||
Balance, March 31, 2022 | | $ | | $ | | $ | | $ | ( | $ | ( | $ | | |||||||
Balance, December 31, 2020 | | $ | | $ | | $ | | $ | | $ | — | $ | | |||||||
Net income | — | — | — | | — | — | | |||||||||||||
Other comprehensive loss | — | — | — | — | ( | — | ( | |||||||||||||
Stock-based compensation | — | — | | — | — | — | | |||||||||||||
Issuance of common stock upon vesting of restricted stock units | | — | — | — | — | — | — | |||||||||||||
Repurchase of common stock | ( | — | — | — | — | ( | ( | |||||||||||||
Cash dividends and dividend equivalents ($ | — | — | — | ( | — | — | ( | |||||||||||||
Balance, March 31, 2021 | | $ | | $ | | $ | | $ | | $ | ( | $ | |
See accompanying Notes to Consolidated Financial Statements (Unaudited)
6
HBT FINANCIAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
Three Months Ended March 31, | ||||||
| 2022 |
| 2021 | |||
(dollars in thousands) | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||
Net income | $ | | $ | | ||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
Depreciation expense | | | ||||
Provision for loan losses | ( | ( | ||||
Net amortization of debt securities | | | ||||
Deferred income tax expense | | | ||||
Stock-based compensation | | | ||||
Net accretion of discount and deferred loan fees on loans | ( | ( | ||||
Net unrealized loss (gain) on equity securities | | ( | ||||
Net loss on disposals of bank premises and equipment | | — | ||||
Net gain on sales of bank premises held for sale | ( | — | ||||
Net (gain) loss on sales of foreclosed assets | ( | | ||||
Write-down of foreclosed assets | | | ||||
Amortization of intangibles | | | ||||
Increase in mortgage servicing rights | ( | ( | ||||
Amortization of discount and issuance costs on subordinated notes and debentures | | | ||||
Mortgage loans originated for sale | ( | ( | ||||
Proceeds from sale of mortgage loans | | | ||||
Net gain on sale of mortgage loans | ( | ( | ||||
Increase in cash surrender value of bank owned life insurance | ( | — | ||||
Decrease in accrued interest receivable | | | ||||
Decrease in other assets | | | ||||
Decrease (increase) in other liabilities | | ( | ||||
Net cash provided by operating activities | | | ||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||
Net change in interest-bearing time deposits with banks | | — | ||||
Proceeds from paydowns, maturities, and calls of debt securities | | | ||||
Purchase of securities | ( | ( | ||||
Net decrease (increase) in loans | | ( | ||||
Purchases of bank premises and equipment | ( | ( | ||||
Proceeds from sales of bank premises held for sale | | — | ||||
Proceeds from sales of foreclosed assets | | | ||||
Net cash used in investing activities | ( | ( | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||
Net increase in deposits | | | ||||
Net decrease in repurchase agreements | ( | ( | ||||
Taxes paid related to the vesting of restricted stock units | ( | — | ||||
Repurchase of common stock | ( | ( | ||||
Cash dividends and dividend equivalents paid | ( | ( | ||||
Net cash provided by financing activities | | | ||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | ( | | ||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | | | ||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | | $ | |
See accompanying Notes to Consolidated Financial Statements (Unaudited)
7
HBT FINANCIAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
(Unaudited)
Three Months Ended March 31, | ||||||
| 2022 |
| 2021 | |||
(dollars in thousands) | ||||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION | ||||||
Cash paid for interest | $ | | $ | | ||
Cash paid for income taxes | $ | — | $ | — | ||
SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING ACTIVITIES | ||||||
Transfers of loans to foreclosed assets | $ | | $ | |
See accompanying Notes to Consolidated Financial Statements (Unaudited)
8
NOTE 1 – ACCOUNTING POLICIES
Basis of Presentation
HBT Financial, Inc. (“HBT Financial” or the “Company”) is headquartered in Bloomington, Illinois and is the holding company for Heartland Bank and Trust Company (“Heartland Bank” or the “Bank”). The Bank provides a comprehensive suite of business, commercial, wealth management and retail banking products and services to individuals, businesses, and municipal entities throughout Central and Northeastern Illinois and Eastern Iowa. Additionally, the Company is subject to the regulations of certain federal and state agencies and undergoes periodic examinations by those regulatory agencies.
The unaudited consolidated financial statements, including the notes thereto, have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) interim reporting requirements. Certain information in footnote disclosures normally included in financial statements prepared in accordance with GAAP has been condensed or omitted pursuant to rules and regulations of the SEC. 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 Annual Report on Form 10-K for the year ended December 31, 2021, filed with the SEC on March 11, 2022.
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.
The Company qualifies as an "emerging growth company" as defined by the Jumpstart Our Business Startups Act (“JOBS Act”). The JOBS Act permits emerging growth companies an extended transition period for complying with new or revised accounting standards affecting public companies. The Company may remain an emerging growth company until the earliest to occur of: (1) the end of the fiscal year following the fifth anniversary of the completion of our initial public offering, which is December 31, 2024, (2) the last day of the fiscal year in which the Company has $1.07 billion or more in annual revenues, (3) the date on which the Company is deemed to be a “large accelerated filer” under the Securities Exchange Act of 1934, as amended, (the “Exchange Act”) or (4) the date on which the Company has, during the previous three year period, issued, publicly or privately, more than $1.0 billion in non-convertible debt securities. The Company has elected to use the extended transition period until the Company is no longer an emerging growth company or until the Company chooses to affirmatively and irrevocably opt out of the extended transition period. As a result, the Company’s financial statements may not be comparable to companies that comply with new or revised accounting pronouncements applicable to public companies.
Use of Estimates
The accompanying consolidated financial statements have been prepared in conformity with GAAP. 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 and fair value of assets acquired and liabilities assumed in business combinations.
9
HBT FINANCIAL, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Segment Reporting
The Company’s operations consist of
Reclassifications
Certain prior period amounts have been reclassified to conform to the current period presentation without any impact on the reported amounts of net income or stockholders’ equity.
Subsequent Events
In preparing these consolidated financial statements, the Company has evaluated events and transactions for potential recognition or disclosure through the date the financial statements were issued.
Recent Accounting Pronouncements
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 debt securities available-for-sale and purchased financial assets with credit deterioration. ASU 2016-13 is effective for years beginning after December 15, 2022, 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 has formed an implementation team to assess the impact that ASU 2016-13 will have on the Company’s consolidated financial statements. For the majority of loans evaluated on a pooled basis, the Company anticipates using a discounted cash flow method which considers instrument level cash flows adjusted for, among other factors, prepayment speeds, probability of default, and loss given default. The Company also anticipates using regression analysis of historical internal and peer data to determine which variables are best suited to be economic variables utilized when modeling lifetime probability of default and loss given default.
The ultimate impact to the Company’s financial condition and results of operations of ASU 2016-13, at both adoption and each subsequent reporting period, is highly dependent on credit quality, macroeconomic forecasts and conditions, the composition of our loan and securities portfolios, along with other management judgments.
10
HBT FINANCIAL, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
In January 2017, the FASB issued ASU 2017-04, Intangibles – Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment. ASU 2017-04 simplifies measurement of goodwill and eliminates Step 2 from the goodwill impairment test. Under ASU 2017-04, 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, 2022, 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.
In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. ASU 2020-04 provides optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform, if certain criteria are met. In January 2021, the FASB also issued ASU 2021-01, Reference Rate Reform (Topic 848): Scope which refined the scope for certain optional expedients and exceptions for contract modifications and hedge accounting to apply to derivative contracts and certain hedging relationships affected by the discounting transition. Entities may apply the provisions as of the beginning of the reporting period when the election is made and are available until December 31, 2022. The Company is currently evaluating the effect that this standard will have on the consolidated results of operations and financial position.
NOTE 2 – ACQUISITIONS
NXT Bancorporation, Inc.
On October 1, 2021, HBT Financial acquired
At the effective time of the merger, each share of NXT was converted into the right to receive
The acquisition of NXT provides an opportunity to utilize Heartland Bank’s existing excess liquidity to replace NXT Bank’s higher-cost funding. Additionally, Heartland Bank’s broader range of products and services, as well as a greater ability to meet larger borrowing needs, provides an opportunity to expand NXT Bank customer relationships.
11
HBT FINANCIAL, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
The fair value of the assets acquired and liabilities assumed from NXT on the acquisition date were as follows (dollars in thousands):
| Fair Value | ||
Assets acquired: | |||
Cash and cash equivalents | $ | | |
Interest-bearing time deposits with banks | | ||
Debt securities | | ||
Equity securities with readily determinable fair value | | ||
Restricted stock | | ||
Loans | | ||
Bank owned life insurance | | ||
Bank premises and equipment | | ||
Core deposit intangible assets | | ||
Mortgage servicing rights | | ||
Accrued interest receivable | | ||
Other assets | | ||
Total assets acquired | | ||
Liabilities assumed: | |||
Deposits | | ||
Securities sold under agreements to repurchase | | ||
FHLB advances | | ||
Other liabilities | | ||
Total liabilities assumed | | ||
Net assets acquired | $ | | |
Consideration paid: | |||
Cash | $ | | |
Common stock | | ||
Total consideration paid | $ | | |
Goodwill | $ | |
The following table presents the acquired non-impaired loans as of the acquisition date (dollars in thousands):
Fair Value | $ | | |
Gross contractual amounts receivable | | ||
Estimate of contractual cash flows not expected to be collected | |
There were
12
HBT FINANCIAL, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
The following table provides the pro forma information for the results of operations for the three months ended March 31, 2021, as if the acquisition had occurred on January 1, 2020. The pro forma results combine the historical results of NXT into HBT Financial’s consolidated statements of income, including the impact of certain acquisition accounting adjustments, which include loan discount accretion, intangible assets amortization, deposit premium amortization, and borrowing premium amortization. The pro forma results have been prepared for comparative purposes only and are not necessarily indicative of the results that would have been obtained had the acquisition actually occurred on January 1, 2020. No assumptions have been applied to the pro forma results of operations regarding possible revenue enhancements, provision for loan losses, expense efficiencies or asset dispositions. The acquisition-related expenses that have been recognized are included in net income in the following table.
Pro Forma | |||
Three Months Ended | |||
(dollars in thousands, except per share data) | March 31, 2021 | ||
Total revenues (net interest income and noninterest income) | $ | | |
Net income | | ||
Earnings per share - basic | | ||
Earnings per share - diluted | |
NOTE 3 – SECURITIES
The carrying balances of the securities were as follows:
March 31, | December 31, | |||||
2022 |
| 2021 | ||||
(dollars in thousands) | ||||||
Debt securities available-for-sale | $ | | $ | | ||
Debt securities held-to-maturity | | | ||||
Equity securities with readily determinable fair value | | | ||||
Equity securities with no readily determinable fair value | | | ||||
Total securities | $ | | $ | |
There were
Three Months Ended March 31, | ||||||
| 2022 |
| 2021 | |||