UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT PURSUANT TO
SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported): October 21, 2024
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification Number) | ||||||
| (Address of principal executive offices) | (Zip Code) | |||||||
(309 ) 662-4444
(Registrant’s telephone number, including area code)
N/A
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
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 is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
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. ☐
Item 2.02. Results of Operations and Financial Condition.
On October 21, 2024, HBT Financial, Inc. (the “Company”) issued a press release announcing its financial results for the third quarter ended and nine months ended September 30, 2024 (the “Earnings Release”). A copy of the Earnings Release is furnished as Exhibit 99.1 to this Current Report on Form 8-K (this “Report”).
The information contained in Item 2.02, including Exhibit 99.1 furnished herewith, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities under that section, nor shall it be deemed incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended (the “Securities Act”), or into any filing or other document pursuant to the Exchange Act, except to the extent required by applicable law or regulation.
Item 7.01. Regulation FD Disclosure.
The Company has prepared a presentation of its results for the third quarter ended and nine months ended September 30, 2024 (the “Presentation”) to be used from time to time during meetings with members of the investment community. A copy of the Presentation is furnished as Exhibit 99.2 to this Report. The Presentation will also be made available on the Company’s investor relations website at ir.hbtfinancial.com under the Presentations section.
The information contained in Item 7.01, including Exhibit 99.2 furnished herewith, shall not be deemed “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liabilities under that section, nor shall it be deemed incorporated by reference into any registration statement or other document pursuant to the Securities Act, or into any filing or other document pursuant to the Exchange Act, except to the extent required by applicable law or regulation.
Item 9.01. Financial Statements and Exhibits.
| Exhibit Number | Description of Exhibit | ||||
Earnings Release issued October 21, 2024 for the Third Quarter Ended and Nine Months Ended September 30, 2024. | |||||
HBT Financial, Inc. Presentation of Results for the Third Quarter Ended September 30, 2024. | |||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). | ||||
SIGNATURES
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 hereunto duly authorized.
| HBT FINANCIAL, INC. | ||||||||
| By: | /s/ Peter R. Chapman | |||||||
| Name: Peter R. Chapman | ||||||||
| Title: Chief Financial Officer | ||||||||
Date: October 21, 2024 | ||||||||
EXHIBIT 99.1
HBT FINANCIAL, INC. ANNOUNCES
THIRD QUARTER 2024 FINANCIAL RESULTS
Third Quarter Highlights
•Net income of $18.2 million, or $0.57 per diluted share; return on average assets (“ROAA”) of 1.44%; return on average stockholders' equity (“ROAE”) of 13.81%; and return on average tangible common equity (“ROATCE”)(1) of 16.25%
•Adjusted net income(1) of $19.2 million; or $0.61 per diluted share; adjusted ROAA(1) of 1.53%; adjusted ROAE(1) of 14.62%; and adjusted ROATCE(1) of 17.20%
•Asset quality remained strong with nonperforming assets to total assets of 0.17% and net charge-offs to average loans of 0.07%, on an annualized basis
•Net interest margin and net interest margin (tax-equivalent basis)(1) expanded to 3.98% and 4.03%, respectively
Bloomington, IL, October 21, 2024 – HBT Financial, Inc. (NASDAQ: HBT) (the “Company” or “HBT Financial” or “HBT”), the holding company for Heartland Bank and Trust Company, today reported net income of $18.2 million, or $0.57 diluted earnings per share, for the third quarter of 2024. This compares to net income of $18.1 million, or $0.57 diluted earnings per share, for the second quarter of 2024, and net income of $19.7 million, or $0.62 diluted earnings per share, for the third quarter of 2023.
J. Lance Carter, President and Chief Executive Officer of HBT Financial, said, “In the third quarter, we continued our consistently solid financial performance with net income of $18.2 million, adjusted net income(1) of $19.2 million, adjusted ROAA(1) of 1.53% and adjusted ROATCE(1) of 17.20%. We have also seen tangible equity continue to build, with tangible book value per share increasing 23.3% over the last year. Our net interest margin (tax-equivalent basis)(1) increased 3 basis points to 4.03% while funding costs remained modest, increasing 5 basis points to 1.47%. Our asset quality remains strong with net charge-offs at 0.07% of average loans on an annualized basis during the quarter and nonperforming assets to total assets at 0.17%. We have not seen any significant signs of stress in our loan portfolio, but we continue to monitor the portfolio closely. Noninterest income remained consistent and noninterest expense of $31.3 million was up only 2.1% when compared to the third quarter of 2023, as we remain focused on operational efficiency while continuing to invest in our business. Lastly, all capital ratios had solid increases and can support future organic growth or acquisitions.”
____________________________________
(1)See “Reconciliation of Non-GAAP Financial Measures” below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.
HBT Financial, Inc.
Page 2
Adjusted Net Income
In addition to reporting GAAP results, the Company believes non-GAAP measures such as adjusted net income and adjusted earnings per share, which adjust for acquisition expenses, branch closure expenses, gains (losses) on closed branch premises, net earnings (losses) from closed or sold operations, charges related to termination of certain employee benefit plans, realized gains (losses) on sales of securities, and mortgage servicing rights fair value adjustments, provide investors with additional insight into its operational performance. The Company reported adjusted net income of $19.2 million, or $0.61 adjusted diluted earnings per share, for the third quarter of 2024. This compares to adjusted net income of $18.1 million, or $0.57 adjusted diluted earnings per share, for the second quarter of 2024, and adjusted net income of $20.3 million, or $0.63 adjusted diluted earnings per share, for the third quarter of 2023 (see “Reconciliation of Non-GAAP Financial Measures” tables below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures).
Net Interest Income and Net Interest Margin
Net interest income for the third quarter of 2024 was $47.7 million, an increase of 1.5% from $47.0 million for the second quarter of 2024. The increase was primarily attributable to improved loan yields which were mostly offset by an increase in funding costs.
Relative to the third quarter of 2023, net interest income decreased 1.1% from $48.3 million. The decrease was primarily attributable to higher funding costs which were partially offset by higher asset yields and an increase in interest-earning assets.
Net interest margin for the third quarter of 2024 was 3.98%, compared to 3.95% for the second quarter of 2024, and net interest margin (tax-equivalent basis)(1) for the third quarter of 2024 was 4.03%, compared to 4.00% for the second quarter of 2024. Higher yields on interest-earning assets, which increased by 7 basis points to 5.35%, were mostly offset by an increase in funding costs, with the cost of funds increasing by 5 basis points to 1.47%.
Relative to the third quarter of 2023, net interest margin decreased 9 basis points from 4.07% and net interest margin (tax-equivalent basis)(1) decreased 10 basis points from 4.13%. These decreases were primarily attributable to increases in funding costs outpacing increases in interest-earning asset yields.
____________________________________
(1)See “Reconciliation of Non-GAAP Financial Measures” below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.
Noninterest Income
Noninterest income for the third quarter of 2024 was $8.7 million, a decrease from $9.6 million for the second quarter of 2024. The decrease was primarily attributable to changes in the mortgage servicing rights (“MSR”) fair value adjustment, with a $1.5 million negative MSR fair value adjustment included in the third quarter 2024 results compared to a $0.1 million negative MSR fair value adjustment included in the second quarter 2024 results. Partially offsetting the MSR fair value adjustment was a $0.2 million increase in service charge income and a $0.2 million increase in other noninterest income, primarily attributable to swap fee income.
Relative to the third quarter of 2023, noninterest income decreased 8.3% from $9.5 million. The decrease was primarily attributable to the $1.5 million negative MSR fair value adjustment included in the third quarter 2024 results, partially offset by the absence of $0.8 million in realized losses on the sale of securities included in the third quarter 2023 results.
HBT Financial, Inc.
Page 3
Noninterest Expense
Noninterest expense for the third quarter of 2024 was $31.3 million, a 2.7% increase from $30.5 million for the second quarter of 2024. The increase was primarily attributable to a $0.5 million increase in occupancy expense, driven in part by a seasonal increase in planned building maintenance expenses, and a $0.4 million increase in marketing and customer relations expense.
Relative to the third quarter of 2023, noninterest expense increased 2.1% from $30.7 million. The increase was primarily attributable to a $0.7 million increase in salaries and a $0.4 million increase in employee benefits. Partially offsetting these increases was a $0.3 million decrease in marketing and customer relations expense.
On February 1, 2023, HBT Financial completed its acquisition of Town and Country Financial Corporation (“Town and Country”) with the core system conversion successfully completed in April 2023. Acquisition-related expenses recognized during the nine months ended September 30, 2023 are summarized below. No Town and Country acquisition-related expenses were recognized subsequent to the second quarter of 2023.
| (dollars in thousands) | Nine Months Ended September 30, 2023 | |||||||
| PROVISION FOR CREDIT LOSSES | $ | 5,924 | ||||||
| NONINTEREST EXPENSE | ||||||||
| Salaries | 3,584 | |||||||
| Furniture and equipment | 39 | |||||||
| Data processing | 2,031 | |||||||
| Marketing and customer relations | 24 | |||||||
| Loan collection and servicing | 125 | |||||||
| Legal fees and other noninterest expense | 1,964 | |||||||
| Total noninterest expense | 7,767 | |||||||
| Total acquisition-related expenses | $ | 13,691 | ||||||
Loan Portfolio
Total loans outstanding, before allowance for credit losses, were $3.37 billion at September 30, 2024, compared with $3.39 billion at June 30, 2024, and $3.34 billion at September 30, 2023. The $15.7 million decrease from June 30, 2024 was primarily attributable to several larger commercial real estate loan payoffs due to the sale of the property and a couple of larger one-to-four family residential loan payoffs. These decreases were partially offset by increased line usage and term originations in our agricultural and farmland portfolio.
Deposits
Total deposits were $4.28 billion at September 30, 2024, compared with $4.32 billion at June 30, 2024, and $4.20 billion at September 30, 2023. The $38.0 million decrease from June 30, 2024 was primarily attributable to lower balances maintained in retail accounts and a $18.3 million decrease in escrow balances related to seasonal tax payments, partially offset by increases in public funds and business accounts. Additionally, we continue to see a shift towards higher cost deposit products, with decreases in noninterest-bearing deposits, interest-bearing demand, and savings balances being partially offset by an increase in money market and time deposit balances.
HBT Financial, Inc.
Page 4
Asset Quality
Nonperforming loans totaled $8.2 million, or 0.24% of total loans, at September 30, 2024, compared with $8.4 million, or 0.25% of total loans, at June 30, 2024, and $6.7 million, or 0.20% of total loans, at September 30, 2023. Additionally, of the $8.2 million of nonperforming loans held as of September 30, 2024, $2.0 million is either wholly or partially guaranteed by the U.S. government. The $0.2 million decrease in nonperforming loans from June 30, 2024 was primarily attributable to the payoff of $0.1 million in nonaccrual agricultural and farmland loans.
The Company recorded a provision for credit losses of $0.6 million for the third quarter of 2024. The provision for credit losses primarily reflects a $1.2 million increase in required reserves resulting from changes in economic forecasts; a $0.2 million increase in required reserves resulting from qualitative factor changes; a $0.6 million decrease in required reserves driven by decreased loan balances and changes within the loan portfolio; and a $0.2 million decrease in specific reserves.
The Company had net charge-offs of $0.6 million, or 0.07% of average loans on an annualized basis, for the third quarter of 2024, compared to net charge-offs of $0.7 million, or 0.08% of average loans on an annualized basis, for the second quarter of 2024, and net recoveries of $0.1 million, or 0.01% of average loans on an annualized basis, for the third quarter of 2023. During the third quarter of 2024, net charge-offs were primarily recognized in the commercial and industrial category which had $0.7 million of net charge-offs.
The Company’s allowance for credit losses was 1.22% of total loans and 499% of nonperforming loans at September 30, 2024, compared with 1.21% of total loans and 484% of nonperforming loans at June 30, 2024. In addition, the allowance for credit losses on unfunded lending-related commitments totaled $4.1 million as of September 30, 2024, compared with $4.3 million as of June 30, 2024.
Capital
As of September 30, 2024, the Company exceeded all regulatory capital requirements under Basel III as summarized in the following table:
| September 30, 2024 | For Capital Adequacy Purposes With Capital Conservation Buffer | |||||||||||||
| Total capital to risk-weighted assets | 16.54 | % | 10.50 | % | ||||||||||
| Tier 1 capital to risk-weighted assets | 14.48 | 8.50 | ||||||||||||
| Common equity tier 1 capital ratio | 13.15 | 7.00 | ||||||||||||
| Tier 1 leverage ratio | 11.16 | 4.00 | ||||||||||||
The ratio of tangible common equity to tangible assets(1) increased to 9.35% as of September 30, 2024, from 8.74% as of June 30, 2024, and tangible book value per share(1) increased by $0.91 to $14.55 as of September 30, 2024, when compared to June 30, 2024.
During the third quarter of 2024, the Company did not repurchase shares of its common stock under its stock repurchase program. The Company’s Board of Directors has authorized the repurchase of up to $15 million of HBT Financial common stock under its stock repurchase program, which is in effect until January 1, 2025. As of September 30, 2024, the Company had $10.6 million remaining under the stock repurchase program.
____________________________________
(1)See “Reconciliation of Non-GAAP Financial Measures” below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.
HBT Financial, Inc.
Page 5
About HBT Financial, Inc.
HBT Financial, Inc., headquartered in Bloomington, Illinois, is the holding company for Heartland Bank and Trust Company, and has banking roots that can be traced back to 1920. HBT Financial provides a comprehensive suite of financial products and services to consumers, businesses, and municipal entities throughout Illinois and eastern Iowa through 66 full-service branches. As of September 30, 2024, HBT Financial had total assets of $5.0 billion, total loans of $3.4 billion, and total deposits of $4.3 billion.
Non-GAAP Financial Measures
Some of the financial measures included in this press release are not measures of financial performance recognized in accordance with GAAP. These non-GAAP financial measures include net interest income (tax-equivalent basis), net interest margin (tax-equivalent basis), efficiency ratio (tax-equivalent basis), ratio of tangible common equity to tangible assets, tangible book value per share, ROATCE, adjusted net income, adjusted earnings per share, adjusted ROAA, adjusted ROAE, and adjusted ROATCE. Our management uses these non-GAAP financial measures, together with the related GAAP financial measures, in its analysis of our performance and in making business decisions. Management believes that it is a standard practice in the banking industry to present these non-GAAP financial measures, and accordingly believes that providing these measures may be useful for peer comparison purposes. These disclosures should not be viewed as substitutes for the results determined to be in accordance with GAAP; nor are they necessarily comparable to non-GAAP financial measures that may be presented by other companies. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures in the “Reconciliation of Non-GAAP Financial Measures” tables.
Forward-Looking Statements
Readers should note that in addition to the historical information contained herein, this press release contains, and future oral and written statements of the Company and its management may contain, “forward-looking statements” within the meanings of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements generally can be identified by the use of forward-looking terminology such as “will,” “propose,” “may,” “plan,” “seek,” “expect,” “intend,” “estimate,” “anticipate,” “believe,” “continue,” or “should,” or similar terminology. Any forward-looking statements presented herein are made only as of the date of this press release, and the Company does not undertake any obligation to update or revise any forward-looking statements to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.
Factors that could cause actual results to differ materially from these forward-looking statements include, but are not limited to: (i) the strength of the local, state, national and international economies (including effects of inflationary pressures and supply chain constraints); (ii) the economic impact of any future terrorist threats and attacks, widespread disease or pandemics, acts of war or other threats thereof (including the Israeli-Palestinian conflict and the Russian invasion of Ukraine), 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; (iii) changes in accounting policies and practices, as may be adopted by state and federal regulatory agencies, the Financial Accounting Standards Board or the Public Company Accounting Oversight Board; (iv) changes in state and federal laws, regulations and governmental policies concerning the Company’s general business and any changes in response to the recent failures of other banks or as a result of the upcoming 2024 presidential election; (v) changes in interest rates and prepayment rates of the Company’s assets; (vi) increased competition in the financial services sector, including from non-bank competitors such as credit unions and “fintech” companies, and the inability to attract new customers; (vii) changes in technology and the ability to develop and maintain secure and reliable electronic systems; (viii) unexpected results of acquisitions, which may include failure to realize the anticipated benefits of acquisitions and the possibility that transaction costs may be greater than anticipated; (ix) the loss of key executives or employees; (x) changes in consumer spending; (xi) unexpected outcomes of existing or new litigation involving the Company; (xii) the economic impact of exceptional weather occurrences such as tornadoes, floods and blizzards; (xiii) fluctuations in the value of securities held in our securities portfolio; (xiv) concentrations within our loan portfolio (including commercial real estate loans), large loans to certain borrowers, and large deposits from certain clients; (xv) the concentration of large deposits from certain clients who have balances above current FDIC insurance limits and may withdraw deposits to diversify their exposure; (xvi) the level of non-
HBT Financial, Inc.
Page 6
performing assets on our balance sheets; (xvii) interruptions involving our information technology and communications systems or third-party servicers; (xviii) breaches or failures of our information security controls or cybersecurity-related incidents, and (xix) the ability of the Company to manage the risks associated with the foregoing as well as anticipated. Readers should note that the forward-looking statements included in this press release are not a guarantee of future events, and that actual events may differ materially from those made in or suggested by the forward-looking statements. Additional information concerning the Company and its business, including additional factors that could materially affect the Company’s financial results, is included in the Company’s filings with the Securities and Exchange Commission.
CONTACT:
Peter Chapman
HBTIR@hbtbank.com
(309) 664-4556
HBT Financial, Inc.
Page 7
HBT Financial, Inc.
Unaudited Consolidated Financial Summary
| As of or for the Three Months Ended | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||
| (dollars in thousands, except per share data) | September 30, 2024 | June 30, 2024 | September 30, 2023 | 2024 | 2023 | |||||||||||||||||||||||||||
| Interest and dividend income | $ | 64,117 | $ | 62,824 | $ | 59,041 | $ | 188,902 | $ | 167,588 | ||||||||||||||||||||||
| Interest expense | 16,384 | 15,796 | 10,762 | 47,453 | 23,600 | |||||||||||||||||||||||||||
| Net interest income | 47,733 | 47,028 | 48,279 | 141,449 | 143,988 | |||||||||||||||||||||||||||
| Provision for credit losses | 603 | 1,176 | 480 | 2,306 | 6,460 | |||||||||||||||||||||||||||
| Net interest income after provision for credit losses | 47,130 | 45,852 | 47,799 | 139,143 | 137,528 | |||||||||||||||||||||||||||
| Noninterest income | 8,705 | 9,610 | 9,490 | 23,941 | 26,841 | |||||||||||||||||||||||||||
| Noninterest expense | 31,322 | 30,509 | 30,671 | 93,099 | 100,577 | |||||||||||||||||||||||||||
| Income before income tax expense | 24,513 | 24,953 | 26,618 | 69,985 | 63,792 | |||||||||||||||||||||||||||
| Income tax expense | 6,333 | 6,883 | 6,903 | 18,477 | 16,396 | |||||||||||||||||||||||||||
| Net income | $ | 18,180 | $ | 18,070 | $ | 19,715 | $ | 51,508 | $ | 47,396 | ||||||||||||||||||||||
| Earnings per share - Diluted | $ | 0.57 | $ | 0.57 | $ | 0.62 | $ | 1.62 | $ | 1.49 | ||||||||||||||||||||||
Adjusted net income (1) | $ | 19,244 | $ | 18,139 | $ | 20,279 | $ | 55,456 | $ | 58,910 | ||||||||||||||||||||||
Adjusted earnings per share - Diluted (1) | 0.61 | 0.57 | 0.63 | 1.75 | 1.86 | |||||||||||||||||||||||||||
| Book value per share | $ | 17.04 | $ | 16.14 | $ | 14.36 | ||||||||||||||||||||||||||
Tangible book value per share (1) | 14.55 | 13.64 | 11.80 | |||||||||||||||||||||||||||||
| Shares of common stock outstanding | 31,559,366 | 31,559,366 | 31,774,140 | |||||||||||||||||||||||||||||
| Weighted average shares of common stock outstanding | 31,559,366 | 31,579,457 | 31,829,250 | 31,600,442 | 31,598,650 | |||||||||||||||||||||||||||
| SUMMARY RATIOS | ||||||||||||||||||||||||||||||||
| Net interest margin * | 3.98 | % | 3.95 | % | 4.07 | % | 3.96 | % | 4.14 | % | ||||||||||||||||||||||
Net interest margin (tax-equivalent basis) * (1)(2) | 4.03 | 4.00 | 4.13 | 4.01 | 4.20 | |||||||||||||||||||||||||||
| Efficiency ratio | 54.24 | % | 52.61 | % | 51.85 | % | 55.00 | % | 57.73 | % | ||||||||||||||||||||||
Efficiency ratio (tax-equivalent basis) (1)(2) | 53.71 | 52.10 | 51.25 | 54.45 | 57.04 | |||||||||||||||||||||||||||
| Loan to deposit ratio | 78.72 | % | 78.39 | % | 79.63 | % | ||||||||||||||||||||||||||
| Return on average assets * | 1.44 | % | 1.45 | % | 1.58 | % | 1.37 | % | 1.29 | % | ||||||||||||||||||||||
| Return on average stockholders' equity * | 13.81 | 14.48 | 17.02 | 13.58 | 14.22 | |||||||||||||||||||||||||||
Return on average tangible common equity * (1) | 16.25 | 17.21 | 20.70 | 16.11 | 17.17 | |||||||||||||||||||||||||||
Adjusted return on average assets * (1) | 1.53 | % | 1.45 | % | 1.62 | % | 1.48 | % | 1.61 | % | ||||||||||||||||||||||
Adjusted return on average stockholders' equity * (1) | 14.62 | 14.54 | 17.51 | 14.62 | 17.68 | |||||||||||||||||||||||||||
Adjusted return on average tangible common equity * (1) | 17.20 | 17.27 | 21.29 | 17.34 | 21.34 | |||||||||||||||||||||||||||
| CAPITAL | ||||||||||||||||||||||||||||||||
| Total capital to risk-weighted assets | 16.54 | % | 16.01 | % | 15.09 | % | ||||||||||||||||||||||||||
| Tier 1 capital to risk-weighted assets | 14.48 | 13.98 | 13.18 | |||||||||||||||||||||||||||||
| Common equity tier 1 capital ratio | 13.15 | 12.66 | 11.88 | |||||||||||||||||||||||||||||
| Tier 1 leverage ratio | 11.16 | 10.83 | 10.34 | |||||||||||||||||||||||||||||
| Total stockholders' equity to total assets | 10.77 | 10.18 | 9.14 | |||||||||||||||||||||||||||||
Tangible common equity to tangible assets (1) | 9.35 | 8.74 | 7.64 | |||||||||||||||||||||||||||||
| ASSET QUALITY | ||||||||||||||||||||||||||||||||
| Net charge-offs (recoveries) to average loans * | 0.07 | % | 0.08 | % | (0.01) | % | 0.04 | % | (0.01) | % | ||||||||||||||||||||||
| Allowance for credit losses to loans, before allowance for credit losses | 1.22 | 1.21 | 1.16 | |||||||||||||||||||||||||||||
| Nonperforming loans to loans, before allowance for credit losses | 0.24 | 0.25 | 0.20 | |||||||||||||||||||||||||||||
| Nonperforming assets to total assets | 0.17 | 0.17 | 0.16 | |||||||||||||||||||||||||||||
____________________________________
*Annualized measure.
(1)See “Reconciliation of Non-GAAP Financial Measures” below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.
(2)On a tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%.
HBT Financial, Inc.
Page 8
HBT Financial, Inc.
Unaudited Consolidated Financial Summary
Consolidated Statements of Income
| Three Months Ended | Nine Months Ended September 30, | ||||||||||||||||||||||||||||
| (dollars in thousands, except per share data) | September 30, 2024 | June 30, 2024 | September 30, 2023 | 2024 | 2023 | ||||||||||||||||||||||||
| INTEREST AND DIVIDEND INCOME | |||||||||||||||||||||||||||||
| Loans, including fees: | |||||||||||||||||||||||||||||
| Taxable | $ | 53,650 | $ | 52,177 | $ | 49,640 | $ | 157,753 | $ | 138,948 | |||||||||||||||||||
| Federally tax exempt | 1,133 | 1,097 | 1,072 | 3,324 | 3,064 | ||||||||||||||||||||||||
| Debt Securities: | |||||||||||||||||||||||||||||
| Taxable | 6,453 | 6,315 | 6,402 | 18,972 | 19,460 | ||||||||||||||||||||||||
| Federally tax exempt | 502 | 521 | 978 | 1,620 | 3,337 | ||||||||||||||||||||||||
| Interest-bearing deposits in bank | 2,230 | 2,570 | 714 | 6,752 | 2,234 | ||||||||||||||||||||||||
| Other interest and dividend income | 149 | 144 | 235 | 481 | 545 | ||||||||||||||||||||||||
| Total interest and dividend income | 64,117 | 62,824 | 59,041 | 188,902 | 167,588 | ||||||||||||||||||||||||
| INTEREST EXPENSE | |||||||||||||||||||||||||||||
| Deposits | 14,649 | 14,133 | 7,211 | 42,375 | 13,908 | ||||||||||||||||||||||||
| Securities sold under agreements to repurchase | 134 | 129 | 35 | 415 | 107 | ||||||||||||||||||||||||
| Borrowings | 119 | 121 | 2,108 | 365 | 5,594 | ||||||||||||||||||||||||
| Subordinated notes | 470 | 469 | 470 | 1,409 | 1,409 | ||||||||||||||||||||||||
| Junior subordinated debentures issued to capital trusts | 1,012 | 944 | 938 | 2,889 | 2,582 | ||||||||||||||||||||||||
| Total interest expense | 16,384 | 15,796 | 10,762 | 47,453 | 23,600 | ||||||||||||||||||||||||
| Net interest income | 47,733 | 47,028 | 48,279 | 141,449 | 143,988 | ||||||||||||||||||||||||
| PROVISION FOR CREDIT LOSSES | 603 | 1,176 | 480 | 2,306 | 6,460 | ||||||||||||||||||||||||
| Net interest income after provision for credit losses | 47,130 | 45,852 | 47,799 | 139,143 | 137,528 | ||||||||||||||||||||||||
| NONINTEREST INCOME | |||||||||||||||||||||||||||||
| Card income | 2,753 | 2,885 | 2,763 | 8,254 | 8,326 | ||||||||||||||||||||||||
| Wealth management fees | 2,670 | 2,623 | 2,381 | 7,840 | 6,998 | ||||||||||||||||||||||||
| Service charges on deposit accounts | 2,081 | 1,902 | 2,040 | 5,852 | 5,830 | ||||||||||||||||||||||||
| Mortgage servicing | 1,113 | 1,111 | 1,169 | 3,279 | 3,522 | ||||||||||||||||||||||||
| Mortgage servicing rights fair value adjustment | (1,488) | (97) | 23 | (1,505) | (460) | ||||||||||||||||||||||||
| Gains on sale of mortgage loans | 461 | 443 | 476 | 1,202 | 1,125 | ||||||||||||||||||||||||
| Realized gains (losses) on sales of securities | — | — | (813) | (3,382) | (1,820) | ||||||||||||||||||||||||
| Unrealized gains (losses) on equity securities | 136 | (96) | (46) | 24 | (61) | ||||||||||||||||||||||||
| Gains (losses) on foreclosed assets | (44) | (28) | 550 | 15 | 443 | ||||||||||||||||||||||||
| Gains (losses) on other assets | (2) | — | 52 | (637) | 161 | ||||||||||||||||||||||||
| Income on bank owned life insurance | 170 | 166 | 153 | 500 | 415 | ||||||||||||||||||||||||
| Other noninterest income | 855 | 701 | 742 | 2,499 | 2,362 | ||||||||||||||||||||||||
| Total noninterest income | 8,705 | 9,610 | 9,490 | 23,941 | 26,841 | ||||||||||||||||||||||||
| NONINTEREST EXPENSE | |||||||||||||||||||||||||||||
| Salaries | 16,325 | 16,364 | 15,644 | 49,346 | 51,715 | ||||||||||||||||||||||||
| Employee benefits | 2,997 | 2,860 | 2,616 | 8,662 | 7,658 | ||||||||||||||||||||||||
| Occupancy of bank premises | 2,695 | 2,243 | 2,573 | 7,520 | 7,460 | ||||||||||||||||||||||||
| Furniture and equipment | 446 | 548 | 667 | 1,544 | 2,135 | ||||||||||||||||||||||||
| Data processing | 2,640 | 2,606 | 2,581 | 8,171 | 9,787 | ||||||||||||||||||||||||
| Marketing and customer relations | 1,380 | 996 | 1,679 | 3,372 | 3,874 | ||||||||||||||||||||||||
| Amortization of intangible assets | 710 | 710 | 720 | 2,130 | 1,950 | ||||||||||||||||||||||||
| FDIC insurance | 572 | 565 | 512 | 1,697 | 1,705 | ||||||||||||||||||||||||
| Loan collection and servicing | 476 | 475 | 345 | 1,403 | 971 | ||||||||||||||||||||||||
| Foreclosed assets | 19 | 10 | 76 | 78 | 234 | ||||||||||||||||||||||||
| Other noninterest expense | 3,062 | 3,132 | 3,258 | 9,176 | 13,088 | ||||||||||||||||||||||||
| Total noninterest expense | 31,322 | 30,509 | 30,671 | 93,099 | 100,577 | ||||||||||||||||||||||||
| INCOME BEFORE INCOME TAX EXPENSE | 24,513 | 24,953 | 26,618 | 69,985 | 63,792 | ||||||||||||||||||||||||
| INCOME TAX EXPENSE | 6,333 | 6,883 | 6,903 | 18,477 | 16,396 | ||||||||||||||||||||||||
| NET INCOME | $ | 18,180 | $ | 18,070 | $ | 19,715 | $ | 51,508 | $ | 47,396 | |||||||||||||||||||
| EARNINGS PER SHARE - BASIC | $ | 0.58 | $ | 0.57 | $ | 0.62 | $ | 1.63 | $ | 1.50 | |||||||||||||||||||
| EARNINGS PER SHARE - DILUTED | $ | 0.57 | $ | 0.57 | $ | 0.62 | $ | 1.62 | $ | 1.49 | |||||||||||||||||||
| WEIGHTED AVERAGE SHARES OF COMMON STOCK OUTSTANDING | 31,559,366 | 31,579,457 | 31,829,250 | 31,600,442 | 31,598,650 | ||||||||||||||||||||||||
HBT Financial, Inc.
Page 9
HBT Financial, Inc.
Unaudited Consolidated Financial Summary
Consolidated Balance Sheets
| (dollars in thousands) | September 30, 2024 | June 30, 2024 | September 30, 2023 | ||||||||||||||
| ASSETS | |||||||||||||||||
| Cash and due from banks | $ | 26,776 | $ | 22,604 | $ | 24,757 | |||||||||||
| Interest-bearing deposits with banks | 152,895 | 172,636 | 87,156 | ||||||||||||||
| Cash and cash equivalents | 179,671 | 195,240 | 111,913 | ||||||||||||||
| Interest-bearing time deposits with banks | — | 520 | 500 | ||||||||||||||
| Debt securities available-for-sale, at fair value | 710,303 | 669,055 | 753,163 | ||||||||||||||
| Debt securities held-to-maturity | 505,075 | 512,549 | 527,144 | ||||||||||||||
| Equity securities with readily determinable fair value | 3,364 | 3,228 | 3,106 | ||||||||||||||
| Equity securities with no readily determinable fair value | 2,638 | 2,613 | 2,300 | ||||||||||||||
| Restricted stock, at cost | 5,086 | 5,086 | 11,165 | ||||||||||||||
| Loans held for sale | 2,959 | 858 | 3,563 | ||||||||||||||
| Loans, before allowance for credit losses | 3,369,830 | 3,385,483 | 3,342,786 | ||||||||||||||
| Allowance for credit losses | (40,966) | (40,806) | (38,863) | ||||||||||||||
| Loans, net of allowance for credit losses | 3,328,864 | 3,344,677 | 3,303,923 | ||||||||||||||
| Bank owned life insurance | 24,405 | 24,235 | 23,747 | ||||||||||||||
| Bank premises and equipment, net | 65,919 | 65,711 | 64,713 | ||||||||||||||
| Bank premises held for sale | 317 | 317 | 35 | ||||||||||||||
| Foreclosed assets | 376 | 320 | 1,519 | ||||||||||||||
| Goodwill | 59,820 | 59,820 | 59,820 | ||||||||||||||
| Intangible assets, net | 18,552 | 19,262 | 21,402 | ||||||||||||||
| Mortgage servicing rights, at fair value | 17,496 | 18,984 | 20,156 | ||||||||||||||
| Investments in unconsolidated subsidiaries | 1,614 | 1,614 | 1,614 | ||||||||||||||
| Accrued interest receivable | 24,160 | 22,425 | 23,447 | ||||||||||||||
| Other assets | 40,109 | 59,685 | 58,538 | ||||||||||||||
| Total assets | $ | 4,990,728 | $ | 5,006,199 | $ | 4,991,768 | |||||||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||||||||
| Liabilities | |||||||||||||||||
| Deposits: | |||||||||||||||||
| Noninterest-bearing | $ | 1,008,359 | $ | 1,045,697 | $ | 1,086,877 | |||||||||||
| Interest-bearing | 3,272,341 | 3,272,996 | 3,111,191 | ||||||||||||||
| Total deposits | 4,280,700 | 4,318,693 | 4,198,068 | ||||||||||||||
| Securities sold under agreements to repurchase | 29,029 | 29,330 | 28,900 | ||||||||||||||
| Federal Home Loan Bank advances | 13,435 | 13,734 | 177,650 | ||||||||||||||
| Subordinated notes | 39,533 | 39,514 | 39,454 | ||||||||||||||
| Junior subordinated debentures issued to capital trusts | 52,834 | 52,819 | 52,774 | ||||||||||||||
| Other liabilities | 37,535 | 42,640 | 38,671 | ||||||||||||||
| Total liabilities | 4,453,066 | 4,496,730 | 4,535,517 | ||||||||||||||
| Stockholders' Equity | |||||||||||||||||
| Common stock | 328 | 328 | 327 | ||||||||||||||
| Surplus | 296,810 | 296,430 | 295,483 | ||||||||||||||
| Retained earnings | 302,532 | 290,386 | 256,050 | ||||||||||||||
| Accumulated other comprehensive income (loss) | (38,989) | (54,656) | (78,432) | ||||||||||||||
| Treasury stock at cost | (23,019) | (23,019) | (17,177) | ||||||||||||||
| Total stockholders’ equity | 537,662 | 509,469 | 456,251 | ||||||||||||||
| Total liabilities and stockholders’ equity | $ | 4,990,728 | $ | 5,006,199 | $ | 4,991,768 | |||||||||||
| SHARES OF COMMON STOCK OUTSTANDING | 31,559,366 | 31,559,366 | 31,774,140 | ||||||||||||||
HBT Financial, Inc.
Page 10
HBT Financial, Inc.
Unaudited Consolidated Financial Summary
| (dollars in thousands) | September 30, 2024 | June 30, 2024 | September 30, 2023 | ||||||||||||||
| LOANS | |||||||||||||||||
| Commercial and industrial | $ | 395,598 | $ | 400,276 | $ | 386,933 | |||||||||||
| Commercial real estate - owner occupied | 288,838 | 289,992 | 297,242 | ||||||||||||||
| Commercial real estate - non-owner occupied | 889,188 | 889,193 | 901,929 | ||||||||||||||
| Construction and land development | 359,151 | 365,371 | 371,158 | ||||||||||||||
| Multi-family | 432,712 | 429,951 | 388,742 | ||||||||||||||
| One-to-four family residential | 472,040 | 484,335 | 488,655 | ||||||||||||||
| Agricultural and farmland | 297,102 | 285,822 | 275,239 | ||||||||||||||
| Municipal, consumer, and other | 235,201 | 240,543 | 232,888 | ||||||||||||||
| Total loans | $ | 3,369,830 | $ | 3,385,483 | $ | 3,342,786 | |||||||||||
| (dollars in thousands) | September 30, 2024 | June 30, 2024 | September 30, 2023 | ||||||||||||||
| DEPOSITS | |||||||||||||||||
| Noninterest-bearing deposits | $ | 1,008,359 | $ | 1,045,697 | $ | 1,086,877 | |||||||||||
| Interest-bearing deposits: | |||||||||||||||||
| Interest-bearing demand | 1,076,445 | 1,094,797 | 1,134,721 | ||||||||||||||
| Money market | 795,150 | 769,386 | 673,780 | ||||||||||||||
| Savings | 566,783 | 582,752 | 623,083 | ||||||||||||||
| Time | 803,964 | 796,069 | 564,634 | ||||||||||||||
| Brokered | 29,999 | 29,992 | 114,973 | ||||||||||||||
| Total interest-bearing deposits | 3,272,341 | 3,272,996 | 3,111,191 | ||||||||||||||
| Total deposits | $ | 4,280,700 | $ | 4,318,693 | $ | 4,198,068 | |||||||||||
HBT Financial, Inc.
Page 11
HBT Financial, Inc.
Unaudited Consolidated Financial Summary
| Three Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| September 30, 2024 | June 30, 2024 | September 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| (dollars in thousands) | Average Balance | Interest | Yield/Cost * | Average Balance | Interest | Yield/Cost * | Average Balance | Interest | Yield/Cost * | ||||||||||||||||||||||||||||||||||||||||||||
| ASSETS | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Loans | $ | 3,379,299 | $ | 54,783 | 6.45 | % | $ | 3,374,058 | $ | 53,274 | 6.35 | % | $ | 3,296,703 | $ | 50,712 | 6.10 | % | |||||||||||||||||||||||||||||||||||
| Debt Securities | 1,191,642 | 6,955 | 2.32 | 1,187,795 | 6,836 | 2.31 | 1,317,603 | 7,380 | 2.22 | ||||||||||||||||||||||||||||||||||||||||||||
| Deposits with banks | 185,870 | 2,230 | 4.77 | 211,117 | 2,570 | 4.90 | 77,595 | 714 | 3.65 | ||||||||||||||||||||||||||||||||||||||||||||
| Other | 12,660 | 149 | 4.68 | 12,588 | 144 | 4.60 | 16,430 | 235 | 5.68 | ||||||||||||||||||||||||||||||||||||||||||||
| Total interest-earning assets | 4,769,471 | $ | 64,117 | 5.35 | % | 4,785,558 | $ | 62,824 | 5.28 | % | 4,708,331 | $ | 59,041 | 4.97 | % | ||||||||||||||||||||||||||||||||||||||
| Allowance for credit losses | (40,780) | (40,814) | (38,317) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Noninterest-earning assets | 278,030 | 283,103 | 294,818 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total assets | $ | 5,006,721 | $ | 5,027,847 | $ | 4,964,832 | |||||||||||||||||||||||||||||||||||||||||||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest-bearing deposits: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest-bearing demand | $ | 1,085,609 | $ | 1,408 | 0.52 | % | $ | 1,123,592 | $ | 1,429 | 0.51 | % | $ | 1,160,654 | $ | 761 | 0.26 | % | |||||||||||||||||||||||||||||||||||
| Money market | 800,651 | 4,726 | 2.35 | 788,744 | 4,670 | 2.38 | 682,772 | 2,026 | 1.18 | ||||||||||||||||||||||||||||||||||||||||||||
| Savings | 573,077 | 396 | 0.27 | 592,312 | 393 | 0.27 | 639,384 | 249 | 0.15 | ||||||||||||||||||||||||||||||||||||||||||||
| Time | 804,379 | 7,702 | 3.81 | 763,507 | 7,117 | 3.75 | 519,683 | 3,275 | 2.50 | ||||||||||||||||||||||||||||||||||||||||||||
| Brokered | 29,996 | 417 | 5.54 | 38,213 | 524 | 5.51 | 66,776 | 900 | 5.34 | ||||||||||||||||||||||||||||||||||||||||||||
| Total interest-bearing deposits | 3,293,712 | 14,649 | 1.77 | 3,306,368 | 14,133 | 1.72 | 3,069,269 | 7,211 | 0.93 | ||||||||||||||||||||||||||||||||||||||||||||
| Securities sold under agreements to repurchase | 29,426 | 134 | 1.80 | 30,440 | 129 | 1.70 | 33,807 | 35 | 0.41 | ||||||||||||||||||||||||||||||||||||||||||||
| Borrowings | 13,691 | 119 | 3.47 | 13,466 | 121 | 3.60 | 157,908 | 2,108 | 5.30 | ||||||||||||||||||||||||||||||||||||||||||||
| Subordinated notes | 39,524 | 470 | 4.73 | 39,504 | 469 | 4.78 | 39,444 | 470 | 4.72 | ||||||||||||||||||||||||||||||||||||||||||||
| Junior subordinated debentures issued to capital trusts | 52,827 | 1,012 | 7.63 | 52,812 | 944 | 7.18 | 52,767 | 938 | 7.05 | ||||||||||||||||||||||||||||||||||||||||||||
| Total interest-bearing liabilities | 3,429,180 | $ | 16,384 | 1.90 | % | 3,442,590 | $ | 15,796 | 1.85 | % | 3,353,195 | $ | 10,762 | 1.27 | % | ||||||||||||||||||||||||||||||||||||||
| Noninterest-bearing deposits | 1,013,893 | 1,043,614 | 1,105,472 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Noninterest-bearing liabilities | 39,903 | 39,806 | 46,564 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total liabilities | 4,482,976 | 4,526,010 | 4,505,231 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Stockholders' Equity | 523,745 | 501,837 | 459,601 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 5,006,721 | $ | 5,027,847 | $ | 4,964,832 | |||||||||||||||||||||||||||||||||||||||||||||||
Net interest income/Net interest margin (1) | $ | 47,733 | 3.98 | % | $ | 47,028 | 3.95 | % | $ | 48,279 | 4.07 | % | |||||||||||||||||||||||||||||||||||||||||
Tax-equivalent adjustment (2) | 552 | 0.05 | 553 | 0.05 | 675 | 0.06 | |||||||||||||||||||||||||||||||||||||||||||||||
Net interest income (tax-equivalent basis)/ Net interest margin (tax-equivalent basis) (2) (3) | $ | 48,285 | 4.03 | % | $ | 47,581 | 4.00 | % | $ | 48,954 | 4.13 | % | |||||||||||||||||||||||||||||||||||||||||
Net interest rate spread (4) | 3.45 | % | 3.43 | % | 3.70 | % | |||||||||||||||||||||||||||||||||||||||||||||||
Net interest-earning assets (5) | $ | 1,340,291 | $ | 1,342,968 | $ | 1,355,136 | |||||||||||||||||||||||||||||||||||||||||||||||
| Ratio of interest-earning assets to interest-bearing liabilities | 1.39 | 1.39 | 1.40 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of total deposits | 1.35 | % | 1.31 | % | 0.69 | % | |||||||||||||||||||||||||||||||||||||||||||||||
| Cost of funds | 1.47 | 1.42 | 0.96 | ||||||||||||||||||||||||||||||||||||||||||||||||||
____________________________________
*Annualized measure.
(1)Net interest margin represents net interest income divided by average total interest-earning assets.
(2)On a tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%.
(3)See “Reconciliation of Non-GAAP Financial Measures” below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.
(4)Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.
(5)Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities.
HBT Financial, Inc.
Page 12
HBT Financial, Inc.
Unaudited Consolidated Financial Summary
| Nine Months Ended | |||||||||||||||||||||||||||||||||||
| September 30, 2024 | September 30, 2023 | ||||||||||||||||||||||||||||||||||
| (dollars in thousands) | Average Balance | Interest | Yield/Cost * | Average Balance | Interest | Yield/Cost * | |||||||||||||||||||||||||||||
| ASSETS | |||||||||||||||||||||||||||||||||||
| Loans | $ | 3,374,875 | $ | 161,077 | 6.38 | % | $ | 3,183,641 | $ | 142,012 | 5.96 | % | |||||||||||||||||||||||
| Debt Securities | 1,197,772 | 20,592 | 2.30 | 1,366,298 | 22,797 | 2.23 | |||||||||||||||||||||||||||||
| Deposits with banks | 188,087 | 6,752 | 4.80 | 84,720 | 2,234 | 3.53 | |||||||||||||||||||||||||||||
| Other | 12,744 | 481 | 5.04 | 15,334 | 545 | 4.75 | |||||||||||||||||||||||||||||
| Total interest-earning assets | 4,773,478 | $ | 188,902 | 5.29 | % | 4,649,993 | $ | 167,588 | 4.82 | % | |||||||||||||||||||||||||
| Allowance for credit losses | (40,611) | (37,053) | |||||||||||||||||||||||||||||||||
| Noninterest-earning assets | 279,789 | 289,843 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 5,012,656 | $ | 4,902,783 | |||||||||||||||||||||||||||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||||||||||||||||||||||||||
| Liabilities | |||||||||||||||||||||||||||||||||||
| Interest-bearing deposits: | |||||||||||||||||||||||||||||||||||
| Interest-bearing demand | $ | 1,112,198 | $ | 4,148 | 0.50 | % | $ | 1,204,937 | $ | 1,902 | 0.21 | % | |||||||||||||||||||||||
| Money market | 800,693 | 14,193 | 2.37 | 664,036 | 4,467 | 0.90 | |||||||||||||||||||||||||||||
| Savings | 592,134 | 1,232 | 0.28 | 678,495 | 616 | 0.12 | |||||||||||||||||||||||||||||
| Time | 744,349 | 20,744 | 3.72 | 441,760 | 6,011 | 1.82 | |||||||||||||||||||||||||||||
| Brokered | 50,046 | 2,058 | 5.49 | 22,987 | 912 | 5.30 | |||||||||||||||||||||||||||||
| Total interest-bearing deposits | 3,299,420 | 42,375 | 1.72 | 3,012,215 | 13,908 | 0.62 | |||||||||||||||||||||||||||||
| Securities sold under agreements to repurchase | 30,769 | 415 | 1.80 | 35,844 | 107 | 0.40 | |||||||||||||||||||||||||||||
| Borrowings | 13,387 | 365 | 3.64 | 148,443 | 5,594 | 5.04 | |||||||||||||||||||||||||||||
| Subordinated notes | 39,504 | 1,409 | 4.76 | 39,424 | 1,409 | 4.78 | |||||||||||||||||||||||||||||
| Junior subordinated debentures issued to capital trusts | 52,812 | 2,889 | 7.31 | 51,054 | 2,582 | 6.76 | |||||||||||||||||||||||||||||
| Total interest-bearing liabilities | 3,435,892 | $ | 47,453 | 1.84 | % | 3,286,980 | $ | 23,600 | 0.96 | % | |||||||||||||||||||||||||
| Noninterest-bearing deposits | 1,031,239 | 1,123,917 | |||||||||||||||||||||||||||||||||
| Noninterest-bearing liabilities | 38,943 | 46,310 | |||||||||||||||||||||||||||||||||
| Total liabilities | 4,506,074 | 4,457,207 | |||||||||||||||||||||||||||||||||
| Stockholders' Equity | 506,582 | 445,576 | |||||||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 5,012,656 | 4,902,783 | ||||||||||||||||||||||||||||||||
Net interest income/Net interest margin (1) | $ | 141,449 | 3.96 | % | $ | 143,988 | 4.14 | % | |||||||||||||||||||||||||||
Tax-equivalent adjustment (2) | 1,680 | 0.05 | 2,092 | 0.06 | |||||||||||||||||||||||||||||||
Net interest income (tax-equivalent basis)/ Net interest margin (tax-equivalent basis) (2) (3) | $ | 143,129 | 4.01 | % | $ | 146,080 | 4.20 | % | |||||||||||||||||||||||||||
Net interest rate spread (4) | 3.45 | % | 3.86 | % | |||||||||||||||||||||||||||||||
Net interest-earning assets (5) | $ | 1,337,586 | $ | 1,363,013 | |||||||||||||||||||||||||||||||
| Ratio of interest-earning assets to interest-bearing liabilities | 1.39 | 1.41 | |||||||||||||||||||||||||||||||||
| Cost of total deposits | 1.31 | % | 0.45 | % | |||||||||||||||||||||||||||||||
| Cost of funds | 1.42 | 0.72 | |||||||||||||||||||||||||||||||||
____________________________________
* Annualized measure.
(1)Net interest margin represents net interest income divided by average total interest-earning assets.
(2)On a tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%.
(3)See "Reconciliation of Non-GAAP Financial Measures" below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.
(4)Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.
(5)Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities.
HBT Financial, Inc.
Page 13
HBT Financial, Inc.
Unaudited Consolidated Financial Summary
| (dollars in thousands) | September 30, 2024 | June 30, 2024 | September 30, 2023 | ||||||||||||||
| NONPERFORMING ASSETS | |||||||||||||||||
| Nonaccrual | $ | 8,200 | $ | 8,425 | $ | 6,678 | |||||||||||
| Past due 90 days or more, still accruing | 5 | 7 | — | ||||||||||||||
| Total nonperforming loans | 8,205 | 8,432 | 6,678 | ||||||||||||||
| Foreclosed assets | 376 | 320 | 1,519 | ||||||||||||||
| Total nonperforming assets | $ | 8,581 | $ | 8,752 | $ | 8,197 | |||||||||||
| Nonperforming loans that are wholly or partially guaranteed by the U.S. Government | $ | 2,046 | $ | 2,132 | $ | 1,968 | |||||||||||
| Allowance for credit losses | $ | 40,966 | $ | 40,806 | $ | 38,863 | |||||||||||
| Loans, before allowance for credit losses | 3,369,830 | 3,385,483 | 3,342,786 | ||||||||||||||
| CREDIT QUALITY RATIOS | |||||||||||||||||
| Allowance for credit losses to loans, before allowance for credit losses | 1.22 | % | 1.21 | % | 1.16 | % | |||||||||||
| Allowance for credit losses to nonaccrual loans | 499.59 | 484.34 | 581.96 | ||||||||||||||
| Allowance for credit losses to nonperforming loans | 499.28 | 483.94 | 581.96 | ||||||||||||||
| Nonaccrual loans to loans, before allowance for credit losses | 0.24 | 0.25 | 0.20 | ||||||||||||||
| Nonperforming loans to loans, before allowance for credit losses | 0.24 | 0.25 | 0.20 | ||||||||||||||
| Nonperforming assets to total assets | 0.17 | 0.17 | 0.16 | ||||||||||||||
| Nonperforming assets to loans, before allowance for credit losses, and foreclosed assets | 0.25 | 0.26 | 0.25 | ||||||||||||||
HBT Financial, Inc.
Page 14
HBT Financial, Inc.
Unaudited Consolidated Financial Summary
| Three Months Ended | Nine Months Ended September 30, | ||||||||||||||||||||||||||||
| (dollars in thousands) | September 30, 2024 | June 30, 2024 | September 30, 2023 | 2024 | 2023 | ||||||||||||||||||||||||
| ALLOWANCE FOR CREDIT LOSSES | |||||||||||||||||||||||||||||
| Beginning balance | $ | 40,806 | $ | 40,815 | $ | 37,814 | $ | 40,048 | $ | 25,333 | |||||||||||||||||||
| Adoption of ASC 326 | — | — | — | — | 6,983 | ||||||||||||||||||||||||
| PCD allowance established in acquisition | — | — | — | — | 1,247 | ||||||||||||||||||||||||
| Provision for credit losses | 746 | 677 | 983 | 1,983 | 5,004 | ||||||||||||||||||||||||
| Charge-offs | (1,101) | (870) | (412) | (2,198) | (733) | ||||||||||||||||||||||||
| Recoveries | 515 | 184 | 478 | 1,133 | 1,029 | ||||||||||||||||||||||||
| Ending balance | $ | 40,966 | $ | 40,806 | $ | 38,863 | $ | 40,966 | $ | 38,863 | |||||||||||||||||||
| Net charge-offs (recoveries) | $ | 586 | $ | 686 | $ | (66) | $ | 1,065 | $ | (296) | |||||||||||||||||||
| Average loans | 3,379,299 | 3,374,058 | 3,296,703 | 3,374,875 | 3,183,641 | ||||||||||||||||||||||||
| Net charge-offs (recoveries) to average loans * | 0.07 | % | 0.08 | % | (0.01) | % | 0.04 | % | (0.01) | % | |||||||||||||||||||
____________________________________
*Annualized measure.
| Three Months Ended | Nine Months Ended September 30, | ||||||||||||||||||||||||||||
| (dollars in thousands) | September 30, 2024 | June 30, 2024 | September 30, 2023 | 2024 | 2023 | ||||||||||||||||||||||||
| PROVISION FOR CREDIT LOSSES | |||||||||||||||||||||||||||||
Loans (1) | $ | 746 | $ | 677 | $ | 983 | $ | 1,983 | $ | 5,004 | |||||||||||||||||||
Unfunded lending-related commitments (1) | (143) | 499 | 297 | 323 | 1,456 | ||||||||||||||||||||||||
| Debt securities | — | — | (800) | — | — | ||||||||||||||||||||||||
| Total provision for credit losses | $ | 603 | $ | 1,176 | $ | 480 | $ | 2,306 | $ | 6,460 | |||||||||||||||||||
____________________________________
(1)Includes recognition of an allowance for credit losses on non-PCD loans of $5.2 million and an allowance for credit losses on unfunded commitments of $0.7 million in connection with the Town and Country merger during the first quarter of 2023.
HBT Financial, Inc.
Page 15
Reconciliation of Non-GAAP Financial Measures –
Adjusted Net Income and Adjusted Return on Average Assets
| Three Months Ended | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||
| (dollars in thousands) | September 30, 2024 | June 30, 2024 | September 30, 2023 | 2024 | 2023 | |||||||||||||||||||||||||||
| Net income | $ | 18,180 | $ | 18,070 | $ | 19,715 | $ | 51,508 | $ | 47,396 | ||||||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||||||||
Acquisition expenses (1) | — | — | — | — | (13,691) | |||||||||||||||||||||||||||
| Gains (losses) on closed branch premises | — | — | — | (635) | 75 | |||||||||||||||||||||||||||
| Realized gains (losses) on sales of securities | — | — | (813) | (3,382) | (1,820) | |||||||||||||||||||||||||||
| Mortgage servicing rights fair value adjustment | (1,488) | (97) | 23 | (1,505) | (460) | |||||||||||||||||||||||||||
| Total adjustments | (1,488) | (97) | (790) | (5,522) | (15,896) | |||||||||||||||||||||||||||
Tax effect of adjustments (2) | 424 | 28 | 226 | 1,574 | 4,382 | |||||||||||||||||||||||||||
| Total adjustments after tax effect | (1,064) | (69) | (564) | (3,948) | (11,514) | |||||||||||||||||||||||||||
| Adjusted net income | $ | 19,244 | $ | 18,139 | $ | 20,279 | $ | 55,456 | $ | 58,910 | ||||||||||||||||||||||
| Average assets | $ | 5,006,721 | $ | 5,027,847 | $ | 4,964,832 | $ | 5,012,656 | $ | 4,902,783 | ||||||||||||||||||||||
| Return on average assets * | 1.44 | % | 1.45 | % | 1.58 | % | 1.37 | % | 1.29 | % | ||||||||||||||||||||||
| Adjusted return on average assets * | 1.53 | 1.45 | 1.62 | 1.48 | 1.61 | |||||||||||||||||||||||||||
____________________________________
*Annualized measure.
(1)Includes recognition of an allowance for credit losses on non-PCD loans of $5.2 million and an allowance for credit losses on unfunded commitments of $0.7 million in connection with the Town and Country merger during the first quarter of 2023.
(2)Assumes a federal income tax rate of 21% and a state tax rate of 9.5%.
Reconciliation of Non-GAAP Financial Measures –
Adjusted Earnings Per Share — Basic and Diluted
| Three Months Ended | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||
| (dollars in thousands, except per share amounts) | September 30, 2024 | June 30, 2024 | September 30, 2023 | 2024 | 2023 | |||||||||||||||||||||||||||
| Numerator: | ||||||||||||||||||||||||||||||||
| Net income | $ | 18,180 | $ | 18,070 | $ | 19,715 | $ | 51,508 | $ | 47,396 | ||||||||||||||||||||||
Earnings allocated to participating securities (1) | — | — | (10) | — | (26) | |||||||||||||||||||||||||||
| Numerator for earnings per share - basic and diluted | $ | 18,180 | $ | 18,070 | $ | 19,705 | $ | 51,508 | $ | 47,370 | ||||||||||||||||||||||
| Adjusted net income | $ | 19,244 | $ | 18,139 | $ | 20,279 | $ | 55,456 | $ | 58,910 | ||||||||||||||||||||||
Earnings allocated to participating securities (1) | — | — | (10) | — | (33) | |||||||||||||||||||||||||||
| Numerator for adjusted earnings per share - basic and diluted | $ | 19,244 | $ | 18,139 | $ | 20,269 | $ | 55,456 | $ | 58,877 | ||||||||||||||||||||||
| Denominator: | ||||||||||||||||||||||||||||||||
| Weighted average common shares outstanding | 31,559,366 | 31,579,457 | 31,829,250 | 31,600,442 | 31,598,650 | |||||||||||||||||||||||||||
| Dilutive effect of outstanding restricted stock units | 118,180 | 87,354 | 137,187 | 115,266 | 102,574 | |||||||||||||||||||||||||||
| Weighted average common shares outstanding, including all dilutive potential shares | 31,677,546 | 31,666,811 | 31,966,437 | 31,715,708 | 31,701,224 | |||||||||||||||||||||||||||
| Earnings per share - Basic | $ | 0.58 | $ | 0.57 | $ | 0.62 | $ | 1.63 | $ | 1.50 | ||||||||||||||||||||||
| Earnings per share - Diluted | $ | 0.57 | $ | 0.57 | $ | 0.62 | $ | 1.62 | $ | 1.49 | ||||||||||||||||||||||
| Adjusted earnings per share - Basic | $ | 0.61 | $ | 0.57 | $ | 0.64 | $ | 1.75 | $ | 1.86 | ||||||||||||||||||||||
| Adjusted earnings per share - Diluted | $ | 0.61 | $ | 0.57 | $ | 0.63 | $ | 1.75 | $ | 1.86 | ||||||||||||||||||||||
____________________________________
(1)The Company previously granted restricted stock units that contain non-forfeitable rights to dividend equivalents, which were considered participating securities. Prior to 2024, these restricted stock units were included in the calculation of basic earnings per share using the two-class method. The two-class method of computing earnings per share is an earnings allocation formula that determines earnings per share for each class of common stock and participating security according to dividends declared (or accumulated) and participation rights in undistributed earnings.
HBT Financial, Inc.
Page 16
Reconciliation of Non-GAAP Financial Measures –
Net Interest Income (Tax-equivalent Basis) and Net Interest Margin (Tax-equivalent Basis)
| Three Months Ended | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||
| (dollars in thousands) | September 30, 2024 | June 30, 2024 | September 30, 2023 | 2024 | 2023 | |||||||||||||||||||||||||||
| Net interest income (tax-equivalent basis) | ||||||||||||||||||||||||||||||||
| Net interest income | $ | 47,733 | $ | 47,028 | $ | 48,279 | $ | 141,449 | $ | 143,988 | ||||||||||||||||||||||
Tax-equivalent adjustment (1) | 552 | 553 | 675 | 1,680 | 2,092 | |||||||||||||||||||||||||||
Net interest income (tax-equivalent basis) (1) | $ | 48,285 | $ | 47,581 | $ | 48,954 | $ | 143,129 | $ | 146,080 | ||||||||||||||||||||||
| Net interest margin (tax-equivalent basis) | ||||||||||||||||||||||||||||||||
| Net interest margin * | 3.98 | % | 3.95 | % | 4.07 | % | 3.96 | % | 4.14 | % | ||||||||||||||||||||||
Tax-equivalent adjustment * (1) | 0.05 | 0.05 | 0.06 | 0.05 | 0.06 | |||||||||||||||||||||||||||
Net interest margin (tax-equivalent basis) * (1) | 4.03 | % | 4.00 | % | 4.13 | % | 4.01 | % | 4.20 | % | ||||||||||||||||||||||
| Average interest-earning assets | $ | 4,769,471 | $ | 4,785,558 | $ | 4,708,331 | $ | 4,773,478 | $ | 4,649,993 | ||||||||||||||||||||||
____________________________________
*Annualized measure.
(1)On a tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%.
Reconciliation of Non-GAAP Financial Measures –
Efficiency Ratio (Tax-equivalent Basis)
| Three Months Ended | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||
| (dollars in thousands) | September 30, 2024 | June 30, 2024 | September 30, 2023 | 2024 | 2023 | |||||||||||||||||||||||||||
| Efficiency ratio (tax-equivalent basis) | ||||||||||||||||||||||||||||||||
| Total noninterest expense | $ | 31,322 | $ | 30,509 | $ | 30,671 | $ | 93,099 | $ | 100,577 | ||||||||||||||||||||||
| Less: amortization of intangible assets | 710 | 710 | 720 | 2,130 | 1,950 | |||||||||||||||||||||||||||
| Noninterest expense excluding amortization of intangible assets | $ | 30,612 | $ | 29,799 | $ | 29,951 | $ | 90,969 | $ | 98,627 | ||||||||||||||||||||||
| Net interest income | $ | 47,733 | $ | 47,028 | $ | 48,279 | $ | 141,449 | $ | 143,988 | ||||||||||||||||||||||
| Total noninterest income | 8,705 | 9,610 | 9,490 | 23,941 | 26,841 | |||||||||||||||||||||||||||
| Operating revenue | 56,438 | 56,638 | 57,769 | 165,390 | 170,829 | |||||||||||||||||||||||||||
Tax-equivalent adjustment (1) | 552 | 553 | 675 | 1,680 | 2,092 | |||||||||||||||||||||||||||
Operating revenue (tax-equivalent basis) (1) | $ | 56,990 | $ | 57,191 | $ | 58,444 | $ | 167,070 | $ | 172,921 | ||||||||||||||||||||||
| Efficiency ratio | 54.24 | % | 52.61 | % | 51.85 | % | 55.00 | % | 57.73 | % | ||||||||||||||||||||||
Efficiency ratio (tax-equivalent basis) (1) | 53.71 | 52.10 | 51.25 | 54.45 | 57.04 | |||||||||||||||||||||||||||
____________________________________
(1)On a tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%.
HBT Financial, Inc.
Page 17
Reconciliation of Non-GAAP Financial Measures –
Ratio of Tangible Common Equity to Tangible Assets and Tangible Book Value Per Share
| (dollars in thousands, except per share data) | September 30, 2024 | June 30, 2024 | September 30, 2023 | |||||||||||||||||
| Tangible Common Equity | ||||||||||||||||||||
| Total stockholders' equity | $ | 537,662 | $ | 509,469 | $ | 456,251 | ||||||||||||||
| Less: Goodwill | 59,820 | 59,820 | 59,820 | |||||||||||||||||
| Less: Intangible assets, net | 18,552 | 19,262 | 21,402 | |||||||||||||||||
| Tangible common equity | $ | 459,290 | $ | 430,387 | $ | 375,029 | ||||||||||||||
| Tangible Assets | ||||||||||||||||||||
| Total assets | $ | 4,990,728 | $ | 5,006,199 | $ | 4,991,768 | ||||||||||||||
| Less: Goodwill | 59,820 | 59,820 | 59,820 | |||||||||||||||||
| Less: Intangible assets, net | 18,552 | 19,262 | 21,402 | |||||||||||||||||
| Tangible assets | $ | 4,912,356 | $ | 4,927,117 | $ | 4,910,546 | ||||||||||||||
| Total stockholders' equity to total assets | 10.77 | % | 10.18 | % | 9.14 | % | ||||||||||||||
| Tangible common equity to tangible assets | 9.35 | 8.74 | 7.64 | |||||||||||||||||
| Shares of common stock outstanding | 31,559,366 | 31,559,366 | 31,774,140 | |||||||||||||||||
| Book value per share | $ | 17.04 | $ | 16.14 | $ | 14.36 | ||||||||||||||
| Tangible book value per share | 14.55 | 13.64 | 11.80 | |||||||||||||||||
Reconciliation of Non-GAAP Financial Measures –
Return on Average Tangible Common Equity,
Adjusted Return on Average Stockholders' Equity and Adjusted Return on Average Tangible Common Equity
| Three Months Ended | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||
| (dollars in thousands) | September 30, 2024 | June 30, 2024 | September 30, 2023 | 2024 | 2023 | |||||||||||||||||||||||||||
| Average Tangible Common Equity | ||||||||||||||||||||||||||||||||
| Total stockholders' equity | $ | 523,745 | $ | 501,837 | $ | 459,601 | $ | 506,582 | $ | 445,576 | ||||||||||||||||||||||
| Less: Goodwill | 59,820 | 59,820 | 59,875 | 59,820 | 56,406 | |||||||||||||||||||||||||||
| Less: Intangible assets, net | 18,892 | 19,605 | 21,793 | 19,607 | 20,005 | |||||||||||||||||||||||||||
| Average tangible common equity | $ | 445,033 | $ | 422,412 | $ | 377,933 | $ | 427,155 | $ | 369,165 | ||||||||||||||||||||||
| Net income | $ | 18,180 | $ | 18,070 | $ | 19,715 | $ | 51,508 | $ | 47,396 | ||||||||||||||||||||||
| Adjusted net income | 19,244 | 18,139 | 20,279 | 55,456 | 58,910 | |||||||||||||||||||||||||||
| Return on average stockholders' equity * | 13.81 | % | 14.48 | % | 17.02 | % | 13.58 | % | 14.22 | % | ||||||||||||||||||||||
| Return on average tangible common equity * | 16.25 | 17.21 | 20.70 | 16.11 | 17.17 | |||||||||||||||||||||||||||
| Adjusted return on average stockholders' equity * | 14.62 | % | 14.54 | % | 17.51 | % | 14.62 | % | 17.68 | % | ||||||||||||||||||||||
| Adjusted return on average tangible common equity * | 17.20 | 17.27 | 21.29 | 17.34 | 21.34 | |||||||||||||||||||||||||||
____________________________________
*Annualized measure.
HBT Financial, Inc. October 21, 2024 Q3 2024 Results Presentation
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 1 Forward-Looking Statements Readers should note that in addition to the historical information contained herein, this presentation contains, and future oral and written statements of HBT Financial, Inc. (the "Company" or "HBT Financial" or "HBT") and its management may contain, "forward-looking statements" within the meanings of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements generally can be identified by the use of forward-looking terminology such as "will," "propose," "may," "plan," "seek," "expect," "intend," "estimate," "anticipate," "believe," "continue,“ or “should,” or similar terminology. Any forward-looking statements presented herein are made only as of the date of this presentation, and the Company does not undertake any obligation to update or revise any forward-looking statements to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise. Factors that could cause actual results to differ materially from these forward-looking statements include, but are not limited to: (i) the strength of the local, state, national and international economies (including effects of inflationary pressures and supply chain constraints); (ii) the economic impact of any future terrorist threats and attacks, widespread disease or pandemics, acts of war or other threats thereof (including the Israeli-Palestinian conflict and the Russian invasion of Ukraine), 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; (iii) changes in accounting policies and practices, as may be adopted by state and federal regulatory agencies, the Financial Accounting Standards Board or the Public Company Accounting Oversight Board; (iv) changes in state and federal laws, regulations and governmental policies concerning the Company’s general business and any changes in response to the failures of other banks or as a result of the upcoming 2024 presidential election; (v) changes in interest rates and prepayment rates of the Company’s assets; (vi) increased competition in the financial services sector, including from non-bank competitors such as credit unions and “fintech” companies, and the inability to attract new customers; (vii) changes in technology and the ability to develop and maintain secure and reliable electronic systems; (viii) unexpected results of acquisitions, which may include failure to realize the anticipated benefits of acquisitions and the possibility that transaction costs may be greater than anticipated; (ix) the loss of key executives or employees; (x) changes in consumer spending; (xi) unexpected outcomes of existing or new litigation involving the Company; (xii) the economic impact of exceptional weather occurrences such as tornadoes, floods and blizzards; (xiii) fluctuations in the value of securities held in our securities portfolio; (xiv) concentrations within our loan portfolio (including commercial real estate loans), large loans to certain borrowers, and large deposits from certain clients; (xv) the concentration of large deposits from certain clients who have balances above current FDIC insurance limits and may withdraw deposits to diversify their exposure; (xvi) the level of non- performing assets on our balance sheets; (xvii) interruptions involving our information technology and communications systems or third-party servicers; (xviii) breaches or failures of our information security controls or cybersecurity-related incidents, and (xix) the ability of the Company to manage the risks associated with the foregoing as well as anticipated. Readers should note that the forward- looking statements included in this presentation are not a guarantee of future events, and that actual events may differ materially from those made in or suggested by the forward-looking statements. Additional information concerning the Company and its business, including additional factors that could materially affect the Company’s financial results, is included in the Company’s filings with the Securities and Exchange Commission. Non-GAAP Financial Measures This presentation includes certain non-GAAP financial measures. While the Company believes these are useful measures for investors, they are not presented in accordance with GAAP. You should not consider non-GAAP measures in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Because not all companies use identical calculations, the presentation herein of non-GAAP financial measures may not be comparable to other similarly titled measures of other companies. Tax-equivalent adjustments assume a federal tax rate of 21% and state tax rate of 9.5%. For a reconciliation of the non-GAAP measures we use to the most closely comparable GAAP measures, see the Appendix to this presentation.
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 2 Q3 2024 Highlights Excellent asset quality n Excellent asset quality with nonperforming assets representing only 0.17% of total assets and net charge-offs representing only 0.07% of average loans on an annualized basis n Limited exposure to higher risk categories, such as office CRE, which represents only 5% of total loan portfolio and is performing well Strong profitability and tangible book value growth n Net income of $18.2 million, or $0.57 per diluted share; return on average assets (ROAA) of 1.44% and return on average tangible common equity (ROATCE)1 of 16.25% n Adjusted net income1 of $19.2 million, or $0.61 per diluted share; adjusted ROAA1 of 1.53% and adjusted ROATCE1 of 17.20% n Tangible book value per share1 increased 6.7% from June 30, 2024 and 23.3% from September 30, 2023 Net interest margin expansion supported by low cost deposit base n Strong net interest margin of 3.98% and a net interest margin (tax-equivalent basis)1 of 4.03%, each up 3 basis points compared to Q2 2024 n Cost of funds increased 5 basis points to 1.47% and total cost of deposits increased 4 basis points to 1.35% while yield on average earning assets increased by 7 basis points to 5.35% Note: Financial data as of and for the three months ended September 30, 2024 unless otherwise indicated; 1 See "Non-GAAP reconciliations" in the Appendix for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 3 Financial Highlights ($mm) 2021 2022 2023 3Q24 YTDAs of or for the period ended B al an ce S he et Total assets $4,314 $4,287 $5,073 $4,991 Total loans 2,500 2,620 3,404 3,370 Total deposits 3,738 3,587 4,401 4,281 Core deposits (%)1 98.3 % 99.2 % 93.8 % 94.3 % Loans-to-deposits 66.9 % 73.0 % 77.3 % 78.7 % CET1 (%) 13.4 % 13.1 % 12.1 % 13.2 % TCE / TA1 8.9 % 8.1 % 8.2 % 9.3 % K ey P er fo rm an ce In di ca to rs Adjusted ROAA1 1.43 % 1.31 % 1.59 % 1.48 %* Adjusted ROATCE1 16.1 % 15.8 % 20.9 % 17.3 %* NIM (FTE)1 3.23 % 3.60 % 4.15 % 4.01 %* Yield on loans 4.68 % 4.91 % 6.04 % 6.38 %* Cost of deposits 0.07 % 0.07 % 0.60 % 1.31 %* Cost of funds 0.16 % 0.19 % 0.86 % 1.42 %* Efficiency ratio (FTE)1 55.8 % 56.9 % 55.8 % 54.4 % C re di t NCOs / loans (0.01) % (0.08) % 0.01 % 0.04 %* ACL / loans 0.96 % 0.97 % 1.18 % 1.22 % NPLs / loans 0.11 % 0.08 % 0.23 % 0.24 % NPAs / assets 0.14 % 0.12 % 0.17 % 0.17 % Company Snapshot Overview Loan Composition Note: Financial data as of and for the three months ended September 30, 2024 unless otherwise indicated; * Annualized measure; FTE: Fully tax equivalent; 1 Non-GAAP financial measure. See “Non-GAAP Reconciliations” in the Appendix for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures. Deposit Composition ü Company incorporated in 1982 from base of family-owned banks and completed its IPO in October 2019 ü Headquartered in Bloomington, Illinois, with operations throughout Illinois and eastern Iowa ü Strong, granular, and low-cost deposit franchise with 1.35% cost of deposits, 94.3% core deposits1 ü Conservative credit culture, with net charge-offs to average loans of 0.01% for the year ended December 31, 2023 and net charge- offs to average loans of 0.04%* for the nine months ended September 30, 2024 ü High profitability sustained through economic cycles Noninterest- bearing demand: 23% Interest-bearing demand: 25%Money market: 19% Savings: 13% Time: 19% Brokered: 1% C&I: 12% CRE–Owner occupied: 8% CRE–Non- owner occupied: 26% C&D: 11% Multi-family: 13% 1-4 Family residential: 14% Agricultural & farmland: 9% Municipal, consumer & other: 7% Commercial Commercial Real Estate
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 4 3.95% 0.02% 0.01% 0.06% (0.02)% (0.03)% (0.01)% 3.98% 2Q24 Loan Discount Accretion Nonaccrual Interest Recoveries Loans Other Earning Assets Deposit Costs Other Funding Costs 3Q24 Earnings Overview Prior Quarter Current Quarter ($000) 2Q24 Non-GAAP Adj.1 Adjusted 2Q241 3Q24 Non-GAAP Adj.1 Adjusted 3Q241 Interest and dividend income $62,824 $— $62,824 $64,117 $— $64,117 Interest expense 15,796 — 15,796 16,384 — 16,384 Net interest income 47,028 — 47,028 47,733 — 47,733 Provision for credit losses 1,176 — 1,176 603 — 603 Net interest income after provision for credit losses 45,852 — 45,852 47,130 — 47,130 Noninterest income 9,610 97 9,707 8,705 1,488 10,193 Noninterest expense 30,509 — 30,509 31,322 — 31,322 Income before income tax expense 24,953 97 25,050 24,513 1,488 26,001 Income tax expense 6,883 28 6,911 6,333 424 6,757 Net income $18,070 $69 $18,139 $18,180 $1,064 $19,244 Highlights Relative to Previous Quarter Note: Financial data as of and for the three months ended September 30, 2024 unless otherwise indicated; * Annualized measures; 1 Non-GAAP financial measure. See “Non-GAAP Reconciliations” in the Appendix for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures; 2 Reflects contribution of loan interest income to net interest margin, excluding loan discount accretion and nonaccrual interest recoveries. 2 3Q24 NIM Analysis* n Net interest income increased from the second quarter of 2024 with improved loan yields mostly offset by an increase in funding costs n Net interest margin increased 3 basis points to 3.98%. n Provision for credit losses primarily reflects changes in economic forecasts which were partially offset by decreased loan balances and a decrease in specific reserves n Excluding the mortgage servicing rights fair value adjustments, noninterest income increased by $0.5 million, primarily due to a $0.2 million increase in service charge income and a $0.2 million increase in other noninterest income, primarily attributable to swap fee income n Noninterest expense increased by $0.8 million, primarily attributable to a $0.5 million increase in occupancy expense, driven in part by a seasonal increase in planned building maintenance expenses, and a $0.4 million increase in marketing and customer relations expense
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 5 5.50% 1.31% Fed Funds Rate Cost of Deposits* 4Q21 1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 —% 1.00% 2.00% 3.00% 4.00% 5.00% 6.00% Deposit Overview Source: St. Louis FRED * Annualized measure; 1 Represents quarterly average of federal funds target rate upper limit; 2 Weighted average spot interest rates do not include impact of purchase accounting adjustment amortization Deposit Base Highlights n Highly granular deposit base with balances largely stable during the third quarter of 2024 while the spot interest rate for total deposits at September 30, 2024 was 3 basis points lower than total deposit interest costs during the third quarter of 2024 n Top 100 depositors, by balance, make up 15% of our deposit base, and the top 200 depositors make up 19% as of September 30, 2024 n Excluding brokered deposits, account balances consist of 68% retail, 21% business, and 11% public funds as of September 30, 2024 n Uninsured and uncollateralized deposits estimated to be $580 million, or 14% of total deposits, as of September 30, 2024 Interest Costs* 3Q24 Spot Interest Rates2 As of 9/30/24 Interest-bearing demand 0.52 % 0.49 % Money market 2.35 % 2.22 % Savings 0.27 % 0.28 % Time 3.81 % 3.79 % Brokered 5.54 % 5.54 % Total interest-bearing deposits 1.77 % 1.73 % Total deposits 1.35 % 1.32 % 1 Deposit Beta (4Q21 to 2Q24): 23.6%
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 6 Net Interest Margin Annual Quarterly Note: Financial data as of and for the three months ended September 30, 2024 unless otherwise indicated; * Annualized measure; 1 Tax-equivalent basis metric; see "Non-GAAP reconciliations" in the Appendix for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures FTE NIM*1 GAAP NIM* Accretion of acquired loan discounts contribution to NIM* PPP loan fees contribution to NIM* FTE NIM1 GAAP NIM Accretion of acquired loan discounts contribution to NIM PPP loan fees contribution to NIM Percentage of Loans Maturing or Repricing 30.5% 9.5% 23.2% 23.8% 13.0% Fixed Variable <3m 3m-12m 12m-3y 3y-5y 5y+ 3.60% 3.23% 3.60% 4.15% 4.01%* 3.54% 3.18% 3.54% 4.09% 3.96%* 2020 2021 2022 2023 3Q24 YTD 4.13% 3.99% 3.99% 4.00% 4.03% 4.07% 3.93% 3.94% 3.95% 3.98% 3Q23 4Q23 1Q24 2Q24 3Q24 2bps 3bps 2bps 9bps 10bps 9bps 24bps 4bps 0bps 0bps 10bps 10bps 10bps 8bps 10bps 0bps 0bps 0bps 0bps 0bps n Third quarter 2024 net interest margin and net interest margin (tax-equivalent basis)1 increased 3 basis point from the prior quarter n 40% of the loan portfolio matures or reprices within the next 12 months n Loan mix is 65% fixed rate and 35% variable rate, with 69% of variable rate loans having floors
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 71 Market area defined as within 60 miles of a branch Loan Portfolio Overview: Commercial and Commercial Real Estate n $1.68 billion portfolio as of September 30, 2024 Ø $889 million in non-owner occupied CRE primarily supported by rental cash flow of the underlying properties Ø $359 million in construction and land development loans primarily to developers for properties to sell upon completion or for long-term investment Ø $433 million in multi-family loans secured by 5+ unit apartment buildings n Office CRE exposure characterized by solid credit metrics as of September 30, 2024 with 2.8% rated substandard and none past due 30 days or more Commercial Real Estate PortfolioCommercial Loan Portfolio n $396 million C&I loans outstanding as of September 30, 2024 Ø For working capital, asset acquisition, and other business purposes Ø Underwritten primarily based on borrower’s cash flow and majority further supported by collateral and personal guarantees; loans based primarily in-market1 n $289 million owner-occupied CRE outstanding as of September 30, 2024 Ø Primarily underwritten based on cash flow of the business occupying the property and supported by personal guarantees; loans based primarily in-market1 Health Care and Social Assistance: 10% Construction: 10% Auto Repair and Dealers: 9% Wholesale Trade: 8% Accommodation and Food Services: 8% Real Estate, Rental, and Leasing: 7% Retail Trade: 6% Manufacturing: 6% Professional, Scientific, and Technical Services: 5% Finance and Insurance: 5% Other: 26% Multi-Family: 35% Warehouse/ Manufacturing: 14%Retail: 11% Office: 10% Senior Living Facilities: 7% Hotels: 5% Other: 18%
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 8 Loan Portfolio Overview: Selected Portfolios Agriculture and Farmland n $297 million portfolio as of September 30, 2024 n Borrower operations focus primarily on corn and soybean production n Federal crop insurance programs mitigate production risks n No customer accounts for more than 3% of the agriculture portfolio n Weighted average LTV on farmland loans is 50% n 1.3% is rated substandard as of September 30, 2024 n More than 70% of agricultural borrowers have been with the Company for at least 10 years, and 50% for more than 20 years Municipal, Consumer and Other n $235 million portfolio as of September 30, 2024 Ø Loans to municipalities are primarily federally tax-exempt Ø Consumer loans include loans to individuals for consumer purposes and typically consist of small balance loans Ø Other loans primarily include loans to nondepository financial institutions n Commercial Tax-Exempt – Senior Living Ø $45.0 million portfolio with $5.0 million average loan size Ø Weighted average LTV of 80% Ø 22.9% is rated substandard n Commercial Tax-Exempt – Medical Ø $22.3 million portfolio with $3.2 million average loan size Ø Weighted average LTV of 33% Ø No loans are rated substandard Farmland: 60% Crops: 32% Equipment: 6% Livestock: 2% Municipalities: 22% Commercial Tax- Exempt (Senior Living): 19% Commercial Tax-Exempt (Medical): 10%Consumer: 5% Other: 44%
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 9 Loan Portfolio Overview: ACL and Asset Quality 3Q24 ACL on Loans Activity ($000) Watch List and Nonaccrual Loans ($000) As of 6/30/24 Change As of 9/30/24 Pass-Watch $ 88,204 $ 21,539 $ 109,743 Special Mention 30,082 (2,450) 27,632 Substandard 69,317 5,704 75,021 Nonaccrual1 8,425 (225) 8,200 CECL Methodology and Oversight n Discounted cash flow method utilized for majority of loan segments, except weighted average remaining maturity method used for consumer loans n Credit loss drivers determined by regression analysis includes Company and peer loss data and macroeconomic variables, including unemployment and GDP n ACL / Loans of 1.22% as of September 30, 2024 n ACL Committee provides model governance and oversight ACL on Unfunded Commitments n ACL on unfunded lending-related commitments was $4.1 million as of September 30, 2024 1 Includes $2.0 million of loans that are wholly or partially guaranteed by the U.S. government as of September 30, 2024. $40,806 $(586) $(217) $1,038 $314 $(389) $40,966 2Q24 Net Charge-Offs Changes in Specific Reserves Changes in Economic Forecast Changes in Qualitative Factors Changes in Portfolio and Other Changes 3Q24
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 10 4.5 4.8 5.9 5.7 6.9 6.3 1.6 1.7 1.9 2.4 2.0 1.1 0.4 0.4 0.2 0.8 0.6 0.3 Asset Management and Trust Services Agricultural Services - Farm Management Agricultural Services - Real Estate Brokerage Investment Brokerage Total 2019 2020 2021 2022 2023 3Q24 YTD $0 $1 $2 $3 $4 $5 $6 $7 $8 $9 $10 $11 Wealth Management Overview Comprehensive Wealth Management Services n Proprietary investment management solutions n Financial planning n Trust and estate administration Wealth Management Revenue Trends ($mm) Agricultural Services n Farm management services: over 77,000 acres managed as of September 30, 2024 n Real estate brokerage including auction services n Farmland appraisals $7.8 $7.2 $8.4 $9.2 $9.9 Over $2.4 billion of assets under management or administration as of September 30, 2024 $6.8
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 11 Securities Portfolio Overview Financial data as of September 30, 2024, unless otherwise indicated Securities Overview Key Investment Portfolio Metrics ($000) AFS HTM Total Amortized Cost $ 758,481 $ 505,075 $ 1,263,556 Unrealized Gain/(Loss) (48,178) (41,816) (89,994) Allowance for Credit Losses — — — Fair Value 710,303 463,259 1,173,562 Book Yield 2.43 % 2.42 % 2.43 % Effective Duration (Years) 3.16 4.40 3.65 Portfolio Composition U.S. Treasury: 11% U.S. Gov't Agency: 12% Municipal: 15% Agency RMBS: 24% Agency CMBS: 33% Corporate: 5% Amortized Cost: $1,264mm Book Yield: 2.43% Book Yield: 2.58% Book Yield: 1.98% Book Yield: 1.34% Book Yield: 2.02% Book Yield: 3.24% Book Yield: 4.86% n Company’s debt securities consist primarily of the following types of fixed income instruments: n Agency guaranteed MBS: MBS pass-throughs, CMOs, and CMBS n Municipal bonds: weighted average NRSRO credit rating of Aa2/AA n Treasury, government agency debentures, and SBA-backed full faith and credit debt n Corporate bonds: Investment-grade corporate and bank subordinated debt n Investment strategy focused on maximizing returns and managing the Company’s asset sensitivity with high credit quality intermediate duration investments n Company emphasizes predictable cash flows that limit faster prepayments when rates decline or extended durations when rates rise n During the quarter, $39.5 million of debt securities were purchased with excess liquidity on hand
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 12 Capital and Liquidity Overview Liquidity Sources ($000) 1 Non-GAAP financial measure. See “Non-GAAP Reconciliations” in the Appendix for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures. As of 9/30/24 Balance of Cash and Cash Equivalents $179,671 Market Value of Unpledged Securities 648,017 Available FHLB Advance Capacity 1,019,179 Available FRB Discount Window Capacity 104,665 Available Fed Fund Lines of Credit 80,000 Total Estimated Sources of Liquidity $2,031,532 Capital and Liquidity Highlights n All capital measures increased during 3Q24 and remain well above regulatory requirements n Decrease in CET1 risk-based capital ratio in 2023 was primarily a result of the Town and Country acquisition n If all unrealized losses on debt securities, regardless of accounting classification, were included in tangible equity, tangible common equity to tangible assets would be 8.79%1 n With the loan to deposit ratio at 79%, there is more than sufficient on-balance sheet liquidity that is also supplemented by multiple untapped liquidity sources CET1 Risk-Based Capital Ratio (%) 13.06 13.37 13.07 12.12 13.15 2020 2021 2022 2023 3Q24 Tangible Common Equity to Tangible Assets (%) 9.27 8.89 8.06 8.19 9.35 2020 2021 2022 2023 3Q24 1
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 13 Near-Term Outlook n Loan pipelines remain similar to 3Q24; however, we expect fewer payoffs in 4Q24 resulting in estimated annualized growth in the low- to mid-single digits for 4Q24 n Deposit balances are expected to be stable in 4Q24, excluding $30 million of brokered deposits outstanding at September 30, 2024 that were repaid in early October n Investment portfolio may decrease slightly as we plan to reinvest at least half of the $44 million of forecasted principal cash flows n NIM is expected to decrease slightly in 4Q24 assuming 25 basis point reductions in the target effective federal funds rate at the November and December FOMC meetings, as the impact on floating rate loans will not be fully offset by maturing fixed rate loans and securities repricing higher and deposit costs decreasing during the quarter n Noninterest income is expected to be stable in 4Q24 n Noninterest expense expected to be between $30 million and $32 million in 4Q24 n Asset quality expected to remain solid, although normalization in credit metrics could occur and provision for credit losses could increase if the unemployment rate increases or economic conditions deteriorate n Stock repurchase program will continue to be used opportunistically with $10.6 million available under the current plan through January 1, 2025 n Current capital levels and operational structure support M&A should the right opportunity arise
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 14 Our History – Long track record of organic and acquisitive growth Fred Drake named President and CEO of Heartland Bank and Trust Company and leads its entry into Bloomington- Normal 1992 1964 - 1982 George Drake purchases El Paso National Bank and assembles group of banks in rural communities in central IL M.B. Drake starts bank in central IL 1920 HBT Financial, Inc. incorporates as a multi- bank holding company owning three banks 1982 1997 All five banks owned by HBT Financial, Inc. merge into Heartland Bank and Trust Company Wave of FDIC- assisted and strategic acquisitions, including expansion into the Chicago MSA 2010-2015 Acquisition1 of Lincoln S.B. Corp (State Bank of Lincoln) 2018 Company crosses $1bn in assets 2007 1999 - 2008 Entry into several new markets in central IL through de novo branches and acquisitions 1 Although the Lincoln S.B. Corp transaction is identified as an acquisition above, the transaction was accounted for as a change of reporting entity due to its common control with the Company 2019 Completion of IPO in October 2020 Merger of State Bank of Lincoln into Heartland Bank and Trust Company 2021 Entry into Iowa with NXT Bank acquisition 2023 Completed acquisition of Town and Country Financial Corporation
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 15 Full-Service Branches Central Illinois: 44 Chicago MSA: 18 Iowa: 4 Central Illinois branches Chicago MSA branches Iowa branches Our Markets Source: S&P Capital IQ; Financial data as of September 30, 2024 Full-Service Branch Locations Deposits Central Illinois: 69% Chicago MSA: 28% Iowa: 3% $4.3bn Loans Central Illinois: 49% Chicago MSA: 41% Iowa: 10% $3.4bn 66 Locations
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 16 Business Strategy n Drake family involved in central Illinois banking since 1920 n Management lives and works in our communities n Community banking and relationship-based approach stems from adherence to our Midwestern values n Committed to providing products and services to support the unique needs of our customer base n Vast majority of loans originated to borrowers residing within 60 miles of a branch n Robust underwriting standards will continue to be a hallmark of the Company n Maintained sound credit quality and minimal originated problem asset levels during the Great Recession n Diversified loan portfolio primarily within footprint n Underwriting continues to be a strength as evidenced by NCOs / loans of (0.08)% during 2022, 0.01% during 2023, and 0.04%* during 3Q24 YTD; NPLs / loans of 0.08% at 2022; 0.23% at 2023, and 0.24% at 3Q24 n Positioned to be the acquirer of choice for many potential partners in and adjacent to our existing markets n Successful integration of 10 community bank acquisitions2 since 2007 n Chicago MSA, in particular, has ~70 banking institutions with less than $2bn in assets n 1.31% adjusted ROAA3 and 3.60% NIM (FTE)4 during 2022; 1.59% adjusted ROAA3 and 4.15% NIM (FTE)4 during 2023; 1.48%* adjusted ROAA3 and 4.01%* NIM (FTE)4 during 3Q24 YTD n Highly profitable through the Great Recession n Highly defensible market position (Top 2 deposit share rank in 6 of 7 largest central Illinois markets in which the Company operates1) that contributes to our strong core deposit base and funding advantage n Continued deployment of our excess deposit funding (79% loan-to-deposit ratio as of 3Q24) into attractive loan opportunities in larger, more diversified markets n Efficient decision-making process provides a competitive advantage over the larger and more bureaucratic money center and super regional financial institutions that compete in our markets Preserve strong ties to our communities Deploy excess deposit funding into loan growth opportunities Maintain a prudent approach to credit underwriting Pursue strategic acquisitions and sustain strong profitability * Annualized Measure; FTE: Fully tax equivalent; 1 Source: S&P Capital IQ, data as of June 30, 2024; 2 Includes merger with Lincoln S.B. Corp in 2018, although the transaction was accounted for as a change of reporting entity due to its common control with Company; 3 Metrics based on adjusted net income, which is a non-GAAP metric; for reconciliation with GAAP metrics, see “Non-GAAP reconciliations” in Appendix; 4 Metrics presented on tax-equivalent basis; for reconciliation with GAAP metric, see “Non-GAAP reconciliations” in Appendix. Small enough to know you, big enough to serve you
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 17 Experienced executive management team with deep community ties Fred L. Drake Executive Chairman 41 years with Company 44 years in industry J. Lance Carter President and Chief Executive Officer 22 years with Company 30 years in industry Lawrence J. Horvath Chief Lending Officer 14 years with Company 39 years in industry Mark W. Scheirer Chief Credit Officer 13 years with Company 32 years in industry Andrea E. Zurkamer Chief Risk Officer 11 years with Company 24 years in industry Diane H. Lanier Chief Retail Officer 27 years with Company 39 years in industry Peter Chapman Chief Financial Officer Joined HBT in Oct. 2022 30 years in industry
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 18 Talented Board of Directors with deep financial services industry experience Fred L. Drake Executive Chairman • Director since 1984 • 41 years with Company • 44 years in industry J. Lance Carter Director • Director since 2011 • President and CEO of HBT Financial and Heartland Bank • 22 years with Company • 30 years in industry Patrick F. Busch Director • Director since 1998 • Vice Chairman of Heartland Bank • 29 years with Company • 46 years in industry Eric E. Burwell Director • Director since 2005 • Owner, Burwell Management Company • Invests in a variety of real estate, private equity, venture capital and liquid investments Linda J. Koch Director • Director since 2020 • Former President and CEO of the Illinois Bankers Association • 36 years in industry Gerald E. Pfeiffer Director • Director since 2019 • Former Partner at CliftonLarsonAllen LLP with 46 years of industry experience • Former CFO of Bridgeview Bancorp Allen C. Drake Director • Director since 1981 • Retired EVP with 27 years of experience at Company • Formerly responsible for Company’s lending, administration, technology, personnel, accounting, trust and strategic planning Dr. C. Alvin Bowman Director • Director since 2019 • Former President of Illinois State University • 36 years in higher education Roger A. Baker Director • Director since 2022 • Former Chairman and President of NXT Bancorporation • 15 years in industry
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 19 Investment Highlights 3 1 2 4 Track record of successfully integrating acquisitions Consistent performance through economic cycles and consistent out-performance of peers drives long-term shareholder value Strong, granular, low-cost deposit base provides funding for diversified loan portfolio and loan growth opportunities Prudent risk management
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 20 Consistent performance through economic cycles. . . Drivers of Profitability Source: S&P Capital IQ as available on October 8, 2024; For 2006 through June 30, 2012, the Company’s pre-tax ROAA does not include Lincoln S.B. Corp. and its subsidiaries; 1 Non-GAAP financial measure; HBT pre-tax ROAA adjusted to exclude the following significant non-recurring items in the following years: 2011: $25.4 million bargain purchase gains; 2012: $11.4 million bargain purchase gains, $9.7 million net realized gain on securities, and $6.7 million net positive adjustments on FDIC indemnification asset and true-up liability; 2013: $9.1 million net realized loss on securities and $6.9 million net loss related to the sale of branches; 2 See "Peer Group Members" in the Appendix for listing of the 21 publicly-traded bank holding companies included in peer group median. Strong, granular, low-cost deposits1 Relationship-based business model that has allowed us to cultivate and underwrite attractively priced loans A robust credit risk management framework to prudently manage credit quality Diversified sources of fee income, including in wealth management 4 Consistent out-performance, even during periods of broad economic stress 1 2 3 Pre-Tax Return on Average Assets (%) Company Company Adjusted Peer Median 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 1H24 0.00% 0.25% 0.50% 0.75% 1.00% 1.25% 1.50% 1.75% 2.00% 2.25% 2.50% 2.75% 3.00% 1 2
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 21 . . . and consistent out-performance of peers. . .1 CET1 Capital Ratio (%) 13.06 13.37 13.07 12.12 12.6612.03 11.94 10.58 11.04 11.09 HBT Peer Median 2020 2021 2022 2023 1H24 Return on Average Equity (%) 10.51 14.81 14.73 14.60 13.46 10.29 12.65 13.41 12.50 10.77 HBT Peer Median 2020 2021 2022 2023 1H24 Cost of Funds (%) 0.21 0.16 0.19 0.86 1.39 0.54 0.30 0.51 1.79 2.34 HBT Peer Median 2020 2021 2022 2023 1H24 Nonperforming Assets to Total Assets (%) 0.39 0.14 0.12 0.17 0.17 0.45 0.29 0.24 0.30 0.34 HBT Peer Median 2020 2021 2022 2023 1H24 Robust Capitalization Superior Profitability Exceptional Funding Base Conservative Credit Underwriting Source: S&P Capital IQ as available on October 8, 2024; 1 See "Peer Group Members" in the Appendix for listing of the 21 publicly-traded bank holding companies included in peer group median. 1 11 1
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 22 . . . drives long-term shareholder value1 HBT Financial, Inc. Peer Median S&P 600 Small Cap Bank Index 10/11/2019 (IPO Date) 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 9/30/2024 $75.00 $100.00 $125.00 $150.00 $175.00 Industry Recognition n Ranked 5th out of 200 in the 2024 Forbes America's Best Banks ranking (based on 2023 results) n Ranked 10th out of 200 in S&P Global Market Intelligence's 2023 large US community bank ranking n Ranked 12th out of community banks with total assets of $5 billion to $50 billion and 21st out of 300 publicly traded banks overall in Bank Director's The Best U.S. Banks 2024 Edition n Named a Hovde 2024 High Performer which included 30 institutions chosen from 220 banks and thrifts with a market capitalization less than $1 billion and traded on major exchange n Named in the 2023 Raymond James Community Bankers Cup recognizing the top 10% of community banks (total assets between $500 million to $10 billion) based on various profitability, operational efficiency, and balance sheet metrics n Named a Piper Sandler Sm-All Star: Class of 2024 which includes 30 banks and thrifts with market capitalization less than $2.5 billion and clear numerous hurdles related to growth, profitability, credit quality, and capital strength Source: S&P Capital IQ as available on October 8, 2024; 1 See "Peer Group Members" in the Appendix for listing of the 21 publicly-traded bank holding companies included in peer group median. Cumulative Total Return (Initial investment of $100 and reinvestment of dividends) 1
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 23 0.21 0.29 0.14 0.07 0.07 0.60 1.28 0.55 0.81 0.44 0.21 0.36 1.51 2.06 HBT Peer Median 2018 2019 2020 2021 2022 2023 1H24 HBT Cost of Deposits % (left axis) Peer Median Cost of Deposits % (left axis) Fed Funds Rate % (right axis) 4Q21 1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 0.00 1.00 2.00 3.00 4.00 0.00 1.50 3.00 4.50 6.00 Strong, granular, low-cost deposit base provides funding for . . . Cost of Deposits (%) Remains Consistently Below Peers Source: S&P Capital IQ as available on October 8, 2024; 1 See "Peer Group Members" in the Appendix for listing of the 21 publicly-traded bank holding companies included in peer group median; 2 Excludes overdrawn deposit accounts, reciprocal deposit accounts, and brokered deposits 1 2 With a Lower Deposit Beta than Peers During the Latest Interest Rate Tightening Cycle 2 Deposit Beta (4Q21 – 2Q24): HBT = 23.6%; Peer Median1 = 36.6% As of 9/30/24 Number of Accounts (000) Average Account Balance ($000) Weighted Average Age (Years) Noninterest-bearing 73 $14 15.4 Interest-bearing demand 57 18 20.5 Money market 6 116 11.1 Savings 45 12 17.1 Time 19 42 2.3 Total deposits 200 $20 13.7 Deposit Base Characteristics2 1
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 24 . . . diversified loan portfolio and loan growth opportunities2 Chicago MSA n Entered market in 2011 with acquisition of Western Springs National Bank n In-market disruption from recent bank M&A in Chicago MSA has provided attractive source of local talent n Scale and diversity of Chicago MSA provides continued growth opportunities, both in lending and deposits n Loan growth in Chicago MSA spread across a variety of commercial asset classes, including multifamily, mixed use, industrial, retail, and office n Chicago MSA region loans were stable over the last 12 months Central Illinois n Deep-rooted market presence expanded through several acquisitions since 2007 n Central Illinois markets have been resilient during previous economic downturns n Town and Country merger has provided very strong market share in a number of new markets and opportunities to expand customer relationships with HBT’s greater ability to meet larger borrowing needs n Central Illinois region loans were stable over the last 12 months Iowa n Entered market in 2021 with acquisition of NXT Bancorporation, Inc. ("NXT") n Continued opportunity to accelerate loan growth in Iowa thanks to HBT’s larger lending limit and ability to add to talented banking team n Iowa region loans grew 8.9% over the last 12 months Loan Growth Opportunities September 30, 2024 Balance ($000) Percent Commercial and industrial $ 395,598 11.7 % Commercial real estate - owner occupied 288,838 8.6 % Commercial real estate - non- owner occupied 889,188 26.4 % Construction and land development 359,151 10.7 % Multi-family 432,712 12.8 % One-to-four family residential 472,040 14.0 % Agricultural and farmland 297,102 8.8 % Municipal, consumer, and other 235,201 7.0 % Total loans $ 3,369,830 100.0 % Diversified Loan Portfolio
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 25 Track record of successfully integrating acquisitions BankPlus Morton, IL $231mm deposits 2007 2012 Bank of Illinois Normal, IL FDIC-assisted $176mm deposits Western Springs National Bank Western Springs, IL FDIC-assisted $184mm deposits 2011 Citizens First National Bank Princeton, IL FDIC-assisted $808mm deposits 2018 Farmer City State Bank Farmer City, IL $70mm deposits 20152010 Bank of Shorewood Shorewood, IL FDIC-assisted $105mm deposits National Bancorp, Inc. (American Midwest Bank) Schaumburg, IL $447mm deposits Lincoln S.B. Corp (State Bank of Lincoln)1 Lincoln, IL $357mm deposits 1 Although the Lincoln Acquisition is identified as an acquisition in the above table, the transaction was accounted for as a change of reporting entity due to its common control with Company 2021 NXT Bancorporation, Inc. (NXT Bank) Central City, IA $182mm deposits Town and Country Financial Corporation (Town and Country Bank) Springfield, IL $720mm deposits 2023 3
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 26 Prudent risk management n Risk management culture instilled by management n Well-diversified loan portfolio across commercial, regulatory CRE, and residential n Primarily originated across in-footprint borrowers n Centralized credit underwriting group that evaluates all exposures over $750,000 to ensure uniform application of policies and procedures n Conservative credit culture, strong underwriting criteria, and regular loan portfolio monitoring n Robust internal loan review process annually reviews more than 40% of loan commitments Strategy and Risk Management n Majority of directors are independent, with varied expertise and backgrounds n Board of directors has an established Audit Committee, Compensation Committee, Nominating and Corporate Governance Committee, and Enterprise Risk Management (ERM) Committee n ERM program embodies the “three lines of defense” model and promotes business line risk ownership n Independent and robust internal audit structure, reporting directly to our Audit Committee n Strong compliance culture and compliance management system n Code of Ethics and other governance documents are available at ir.hbtfinancial.com Data Security & Privacy n Robust data security program, and under our privacy policy, we do not sell or share customer information with non-affiliated entities n Formal company-wide business continuity plan covering all departments, as well as a cybersecurity program that includes internal and outsourced, independent testing of our systems and employees Comprehensive Enterprise Risk Management Disciplined Credit Risk Management Historical Net Charge-Offs (%) 4 NCOs / Loans % 0.04% (0.01)% (0.08)% 0.01% 0.04%* 2020 2021 2022 2023 3Q24 YTD * Annualized Measure
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 27 Appendix
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 28 Non-GAAP Reconciliations Adjusted Net Income and Adjusted ROAA ($000) 2021 2022 2023 3Q24 YTD 2Q24 3Q24 Net income $ 56,271 $ 56,456 $ 65,842 $ 51,508 $ 18,070 $ 18,180 Adjustments: Acquisition expenses1 (1,416) (1,092) (13,691) — — — Branch closure expenses (748) — — — — — Gains (losses) on closed branch premises — 141 75 (635) — — Realized losses on sale of securities — — (1,820) (3,382) — — Mortgage servicing rights fair value adjustment 1,690 2,153 (1,615) (1,505) (97) (1,488) Total adjustments (474) 1,202 (17,051) (5,522) (97) (1,488) Tax effect of adjustments2 (95) (551) 4,711 1,574 28 424 Total adjustments after tax effect (569) 651 (12,340) (3,948) (69) (1,064) Adjusted net income $ 56,840 $ 55,805 $ 78,182 $ 55,456 $ 18,139 $ 19,244 Average assets $ 3,980,538 $ 4,269,873 $ 4,927,904 $ 5,012,656 $ 5,027,847 $ 5,006,721 Return on average assets 1.41 % 1.32 % 1.34 % 1.37 %* 1.45 %* 1.44 %* Adjusted return on average assets 1.43 % 1.31 % 1.59 % 1.48 %* 1.45 %* 1.53 %* * Annualized measure; 1 Includes recognition of an allowance for credit losses on non-PCD loans of $5.2 million and an allowance for credit losses on unfunded commitments of $0.7 million subsequent to the Town and Country merger during first quarter of 2023; 2 Assumes a federal income tax rate of 21% and a state tax rate of 9.5%.
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 29 Non-GAAP Reconciliations (cont’d) ROATCE, Adjusted ROAE, and Adjusted ROATCE ($000) 2021 2022 2023 3Q24 YTD Total stockholders’ equity $ 380,080 $ 383,306 $ 450,928 $ 506,582 Less: goodwill (25,057) (29,322) (57,266) (59,820) Less: core deposit intangible assets (2,333) (1,480) (20,272) (19,607) Average tangible common equity $ 352,690 $ 352,504 $ 373,390 $ 427,155 Net income $ 56,271 $ 56,456 $ 65,842 $ 51,508 Adjusted net income 56,840 55,805 78,182 55,456 Return on average stockholders’ equity 14.81 % 14.73 % 14.60 % 13.58 %* Return on average tangible common equity 15.95 % 16.02 % 17.63 % 16.11 %* Adjusted return on average stockholders’ equity 14.95 % 14.56 % 17.34 % 14.62 %* Adjusted return on average tangible common equity 16.12 % 15.83 % 20.94 % 17.34 %* * Annualized measure
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 30 Non-GAAP Reconciliations (cont’d) ($000) 2020 2021 2022 2023 3Q24 YTD Net interest income $ 117,605 $ 122,403 $ 145,874 $ 191,072 $ 141,449 Tax-equivalent adjustment 1,943 2,028 2,499 2,758 1,680 Net interest income (tax-equivalent basis) $ 119,548 $ 124,431 $ 148,373 $ 193,830 $ 143,129 Average interest-earnings assets $ 3,318,764 $ 3,846,473 $ 4,118,124 $ 4,675,025 $ 4,773,478 Net Interest Income (tax-equivalent basis) Net Interest Margin (tax-equivalent basis) * Annualized measure. (%) 2020 2021 2022 2023 3Q24 YTD Net interest margin 3.54 % 3.18 % 3.54 % 4.09 % 3.96 %* Tax-equivalent adjustment 0.06 % 0.05 % 0.06 % 0.06 % 0.05 %* Net interest margin (tax-equivalent basis) 3.60 % 3.23 % 3.60 % 4.15 % 4.01 %* Net Interest Income (tax-equivalent basis) Net Interest Margin (tax-equivalent basis) ($000) 3Q23 4Q23 1Q24 2Q24 3Q24 Net interest income $ 48,279 $ 47,084 $ 46,688 $ 47,028 $ 47,733 Tax-equivalent adjustment 675 666 575 553 552 Net interest income (tax-equivalent basis) $ 48,954 $ 47,750 $ 47,263 $ 47,581 $ 48,285 Average interest-earnings assets $ 4,708,331 $ 4,748,750 $ 4,765,449 $ 4,785,558 $ 4,769,471 (%) 3Q23 4Q23 1Q24 2Q24 3Q24 Net interest margin 4.07 %* 3.93 %* 3.94 %* 3.95 %* 3.98 %* Tax-equivalent adjustment 0.06 %* 0.06 %* 0.05 %* 0.05 %* 0.05 %* Net interest margin (tax-equivalent basis) 4.13 %* 3.99 %* 3.99 %* 4.00 %* 4.03 %*
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 31 Non-GAAP Reconciliations (cont’d) Efficiency Ratio (tax-equivalent basis) ($000) 2021 2022 2023 3Q24 YTD Total noninterest expense $ 91,246 $ 105,107 $ 130,964 $ 93,099 Less: amortization of intangible assets (1,054) (873) (2,670) (2,130) Noninterest expense excluding amortization of intangible assets $ 90,192 $ 104,234 $ 128,294 $ 90,969 Net interest income $ 122,403 $ 145,874 $ 191,072 $ 141,449 Total noninterest income 37,328 34,717 36,046 23,941 Operating revenue 159,731 180,591 227,118 165,390 Tax-equivalent adjustment 2,028 2,499 2,758 1,680 Operating revenue (tax-equivalent basis) $ 161,759 $ 183,090 $ 229,876 $ 167,070 Efficiency ratio 56.46 % 57.72 % 56.49 % 55.00 % Efficiency ratio (tax-equivalent basis) 55.76 % 56.93 % 55.81 % 54.45 %
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 32 Non-GAAP Reconciliations (cont’d) ($000) 2020 2021 2022 2023 3Q24 Tangible common equity Total equity $ 363,917 $ 411,881 $ 373,632 $ 489,496 $ 537,662 Less: goodwill (23,620) (29,322) (29,322) (59,820) (59,820) Less: core deposit intangible (2,798) (1,943) (1,070) (20,682) (18,552) Tangible common equity $ 337,499 $ 380,616 $ 343,240 $ 408,994 459,290 Unrealized loss on HTM securities (41,816) Tax Effect 11,708 Tangible common equity - HTM adjusted $ 429,182 Tangible assets Total assets $ 3,666,567 $ 4,314,254 $ 4,286,734 $ 5,073,170 $ 4,990,728 Less: goodwill (23,620) (29,322) (29,322) (59,820) (59,820) Less: core deposit intangible (2,798) (1,943) (1,070) (20,682) (18,552) Tangible assets $ 3,640,149 $ 4,282,989 $ 4,256,342 $ 4,992,668 4,912,356 Unrealized loss on HTM securities (41,816) Tax Effect 11,708 Tangible assets - HTM adjusted $ 4,882,248 Total stockholders’ equity to total assets 9.93 % 9.55 % 8.72 % 9.65 % 10.77 % Tangible common equity to tangible assets 9.27 % 8.89 % 8.06 % 8.19 % 9.35 % Tangible common equity to tangible assets - HTM adjusted 8.79 % Shares outstanding 27,457,306 28,986,061 28,752,626 31,695,828 31,559,366 Book value per share $ 13.25 $ 14.21 $ 12.99 $ 15.44 $ 17.04 Tangible book value per share $ 12.29 $ 13.13 $ 11.94 $ 12.90 $ 14.55 Tangible Common Equity to Tangible Assets
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 33 Non-GAAP Reconciliations (cont’d) ($000) 2021 2022 2023 3Q24 Total deposits $ 3,738,185 $ 3,587,024 $ 4,401,437 $ 4,280,700 Less: time deposits of $250,000 or more (59,512) (27,158) (130,183) (214,102) Less: brokered deposits (4,238) — (144,880) (29,999) Core deposits $ 3,674,435 $ 3,559,866 $ 4,126,374 $ 4,036,599 Core deposits to total deposits 98.29 % 99.24 % 93.75 % 94.30 % Core Deposits
Arial 0 101 88 14 137 119 8 176 152 96 194 80 166 182 64 215 237 234 109 110 106 255 255 255 0 0 0 0 101 88 1st Level Bullet Text Charts Soft colors 211, 217, 216 211, 223, 220 217, 236, 215 211, 226, 222 242, 249, 248 249, 252, 251 250, 250, 250 229, 233, 213 34 Peer Group Members Ticker Symbol Company Name BFC Bank First Corporation BY Byline Bancorp, Inc. CIVB Civista Bancshares, Inc. FMNB Farmers National Banc Corp. THFF First Financial Corporation FMBH First Mid Bancshares, Inc. GABC German American Bancorp, Inc. GSBC Great Southern Bancorp, Inc. HBNC Horizon Bancorp, Inc. IBCP Independent Bank Corporation LKFN Lakeland Financial Corporation MBWM Mercantile Bank Corporation MSBI Midland States Bancorp, Inc. MOFG MidWestOne Financial Group, Inc. NIC Nicolet Bankshares, Inc. OSBC Old Second Bancorp, Inc. PEBO Peoples Bancorp Inc. PFC Premier Financial Corp. QCRH QCR Holdings, Inc. SMBC Southern Missouri Bancorp, Inc. SYBT Stock Yards Bancorp, Inc.
HBT Financial, Inc.