Biggest changeCore Deposits • Total deposits, excluding: - Time deposits of $250,000 or more, and - Brokered deposits • Provides investors with information regarding the stability of the Company’s sources of funds. • We also sometimes refer to the ratio of Core Deposits to total deposits. 68 Table of Contents Reconciliation of Non-GAAP Financial Measure - Adjusted Net Income and Adjusted Return on Average Assets Year Ended December 31, (dollars in thousands) 2023 2022 2021 Net income $ 65,842 $ 56,456 $ 56,271 Adjustments: Acquisition expenses (1) (13,691) (1,092) (1,416) Branch closure expenses — — (748) Gains (losses) on sales of closed branch premises 75 141 — Realized gains (losses) on sales of securities (1,820) — — Mortgage servicing rights fair value adjustment (1,615) 2,153 1,690 Total adjustments (17,051) 1,202 (474) Tax effect of adjustments 4,711 (551) (95) Total adjustments after tax effect (12,340) 651 (569) Adjusted net income $ 78,182 $ 55,805 $ 56,840 Average assets $ 4,927,904 $ 4,269,873 $ 3,980,538 Return on average assets 1.34 % 1.32 % 1.41 % Adjusted return on average assets 1.59 1.31 1.43 _________________________________________________ (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 in accordance with ASC 326 which was adopted on January 1, 2023. 69 Table of Contents Reconciliation of Non-GAAP Financial Measure - Adjusted Earnings Per Share Year Ended December 31, (dollars in thousands, except per share amounts) 2023 2022 2021 Numerator: Net income $ 65,842 $ 56,456 $ 56,271 Earnings allocated to participating securities (1) (36) (66) (104) Numerator for earnings per share - basic and diluted $ 65,806 $ 56,390 $ 56,167 Adjusted net income $ 78,182 $ 55,805 $ 56,840 Earnings allocated to participating securities (1) (42) (65) (105) Numerator for adjusted earnings per share - basic and diluted $ 78,140 $ 55,740 $ 56,735 Denominator: Weighted average common shares outstanding 31,626,308 28,853,697 27,795,806 Dilutive effect of outstanding restricted stock units 111,839 65,619 15,487 Weighted average common shares outstanding, including all dilutive potential shares 31,738,147 28,919,316 27,811,293 Earnings per share - Basic $ 2.08 $ 1.95 $ 2.02 Earnings per share - Diluted $ 2.07 $ 1.95 $ 2.02 Adjusted earnings per share - Basic $ 2.47 $ 1.93 $ 2.04 Adjusted earnings per share - Diluted $ 2.46 $ 1.93 $ 2.04 _________________________________________________ (1) The Company has granted certain restricted stock units that contain non-forfeitable rights to dividend equivalents.
Biggest changeCore Deposits • Total deposits, excluding: - Time deposits of $250,000 or more, and - Brokered deposits • Provides investors with information regarding the stability of the Company’s sources of funds. • We also sometimes refer to the ratio of Core Deposits to total deposits. _________________________________________________ (1) Tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%. 69 Table of Contents Reconciliation of Non-GAAP Financial Measure — Adjusted Net Income and Adjusted Return on Average Assets Year Ended December 31, (dollars in thousands) 2024 2023 2022 Net income $ 71,780 $ 65,842 $ 56,456 Less: adjustments Acquisition expenses (1) — (13,691) (1,092) Gains (losses) on closed branch premises (635) 75 141 Realized gains (losses) on sales of securities (3,697) (1,820) — Mortgage servicing rights fair value adjustment (174) (1,615) 2,153 Total adjustments (4,506) (17,051) 1,202 Tax effect of adjustments (2) 1,284 4,711 (551) Total adjustments after tax effect (3,222) (12,340) 651 Adjusted net income $ 75,002 $ 78,182 $ 55,805 Average assets $ 5,008,083 $ 4,927,904 $ 4,269,873 Return on average assets 1.43 % 1.34 % 1.32 % Adjusted return on average assets 1.50 1.59 1.31 _________________________________________________ (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 in accordance with ASC 326 which was adopted on January 1, 2023.
The following accounting estimates could be deemed critical: Allowance for Credit Losses The allowance for credit losses reflects an estimate of lifetime expected credit losses. Measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts.
The following accounting estimate could be deemed critical: Allowance for Credit Losses The allowance for credit losses reflects an estimate of lifetime expected credit losses. Measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts.
The composition and maturities of the debt securities portfolio as of December 31, 2023, are summarized in the following table. Maturities are based on the final contractual payment dates, and do not reflect the impact of prepayments or early redemptions that may occur. Security yields have not been adjusted to a tax-equivalent basis.
The composition and maturities of the debt securities portfolio as of December 31, 2024, are summarized in the following table. Maturities are based on the final contractual payment dates, and do not reflect the impact of prepayments or early redemptions that may occur. Security yields have not been adjusted to a tax-equivalent basis.
(2) The prompt corrective action provisions are not applicable to bank holding companies. N/A Not applicable. As of December 31, 2023, management was not aware of any known trends, events or uncertainties that had or were reasonably likely to have a material impact on the Company’s capital resources.
(2) The prompt corrective action provisions are not applicable to bank holding companies. N/A Not applicable. As of December 31, 2024, management was not aware of any known trends, events or uncertainties that had or were reasonably likely to have a material impact on the Company’s capital resources.
For purposes of this table, changes attributable to both volume and rate that cannot be segregated have been allocated proportionately to the change due to volume and the change due to rate. Year Ended December 31, 2023 vs. Year Ended December 31, 2022 Year Ended December 31, 2022 vs.
For purposes of this table, changes attributable to both volume and rate that cannot be segregated have been allocated proportionately to the change due to volume and the change due to rate. Year Ended December 31, 2024 vs. Year Ended December 31, 2023 Year Ended December 31, 2023 vs.
Market Area As of December 31, 2023, our branch network included 67 full-service branch locations throughout Illinois and Eastern Iowa. We hold a leading deposit share in many of our Central Illinois markets, which we define as a top three deposit share rank, providing the foundation for our strong deposit base.
Market Area As of December 31, 2024, our branch network included 66 full-service branch locations throughout Illinois and eastern Iowa. We hold a leading deposit share in many of our central Illinois markets, which we define as a top three deposit share rank, providing the foundation for our strong deposit base.
Non-GAAP Financial Measure Definition How the Measure Provides Useful Information to Investors Adjusted Net Income • Net income, with the following adjustments: - excludes acquisition expenses, including the day 2 provision for credit losses on non-PCD loans and unfunded commitments, - excludes branch closure expenses, - excludes net earnings (losses) from closed or sold operations, - excludes realized gains (losses) on sales of closed branch premises, - excludes realized gains (losses) on sales of securities, - excludes mortgage servicing rights fair value adjustment, and - the income tax effect of these pre-tax adjustments. • Enhances comparisons to prior periods and, accordingly, facilitates the development of future projections and earnings growth prospects. • We also sometimes refer to ratios that include Adjusted Net Income, such as: - Adjusted Return on Average Assets, which is Adjusted Net Income divided by average assets. - Adjusted Return on Average Equity, which is Adjusted Net Income divided by average equity. - Adjusted Earnings Per Share - Basic, which is Adjusted Net Income allocated to common shares divided by weighted average common shares outstanding. - Adjusted Earnings Per Share – Diluted, which is Adjusted Net Income allocated to common shares divided by weighted average common shares outstanding, including all dilutive potential shares.
Non-GAAP Financial Measure Definition How the Measure Provides Useful Information to Investors Adjusted Net Income • Net income, with the following adjustments: - excludes acquisition expenses, including the day 2 provision for credit losses on non-PCD loans and unfunded commitments, - excludes branch closure expenses, - excludes gains (losses) on closed branch premises, - excludes realized gains (losses) on sales of securities, - excludes mortgage servicing rights fair value adjustment, and - the income tax effect of these pre-tax adjustments. • Enhances comparisons to prior periods and, accordingly, facilitates the development of future projections and earnings growth prospects. • We also sometimes refer to ratios that include Adjusted Net Income, such as: - Adjusted Return on Average Assets, which is Adjusted Net Income divided by average assets. - Adjusted Return on Average Equity, which is Adjusted Net Income divided by average equity. - Adjusted Earnings Per Share – Basic, which is Adjusted Net Income allocated to common shares divided by weighted average common shares outstanding. - Adjusted Earnings Per Share – Diluted, which is Adjusted Net Income allocated to common shares divided by weighted average common shares outstanding, including all dilutive potential shares. • Adjusted Return on Average Assets is a performance measure utilized in determining executive compensation.
During the years ended December 31, 2023, 2022, and 2021, holding company operating expenses consisted of interest expense of $5.4 million, $3.7 million, and $3.3 million, respectively, and other operating expenses of $5.5 million, $5.3 million, and $3.7 million, respectively.
During the years ended December 31, 2024, 2023, and 2022, holding company operating expenses consisted of interest expense of $5.7 million, $5.4 million, and $3.7 million, respectively, and other operating expenses of $4.1 million, $5.5 million, and $5.3 million, respectively.
As of December 31, 2023, management believed the current liquidity and available sources of liquidity are adequate to meet all of the reasonably foreseeable short-term and intermediate-term demands of the Holding Company . As of December 31, 2023, the Holding Company had no material commitments for capital expenditures.
As of December 31, 2024, management believed the current liquidity and available sources of liquidity are adequate to meet all of the reasonably foreseeable short-term and intermediate-term demands of the Bank . As of December 31, 2024, the Bank had no material commitments for capital expenditures.
During the years ended December 31, 2023, 2022, 2021, the Bank paid $64.0 million, $28.0 million, and $20.0 million in dividends to the Holding Company, respectively.
During the years ended December 31, 2024, 2023, and 2022, the Bank paid $34.0 million, $64.0 million, and $28.0 million in dividends to the Holding Company, respectively.
As of or for the Years Ended December 31, (dollars in thousands) 2023 2022 2021 Balance at end of year FHLB advances $ 12,623 $ 160,000 $ — Federal Reserve discount window — — — Federal funds purchased — — — Total borrowings $ 12,623 $ 160,000 $ — Average balance during year FHLB advances $ 139,554 $ 25,934 $ 1,310 Federal Reserve discount window 3 — — Federal funds purchased 260 534 343 Total borrowings $ 139,817 $ 26,468 $ 1,653 Average interest rate during year FHLB advances 5.10 % 3.68 % 0.56 % Federal Reserve discount window 5.25 — — Federal funds purchased 5.56 2.11 0.48 Total borrowings 5.10 3.65 0.54 LIQUIDITY Bank Liquidity The overall objective of bank liquidity management is to ensure the availability of sufficient cash funds to meet all financial commitments and to take advantage of investment opportunities.
As of or for the Years Ended December 31, (dollars in thousands) 2024 2023 2022 Balance at end of year FHLB advances $ 13,231 $ 12,623 $ 160,000 Federal Reserve discount window — — — Federal funds purchased — — — Total borrowings $ 13,231 $ 12,623 $ 160,000 Average balance during year FHLB advances $ 13,301 $ 139,554 $ 25,934 Federal Reserve discount window — 3 — Federal funds purchased 82 260 534 Total borrowings $ 13,383 $ 139,817 $ 26,468 Average interest rate during year FHLB advances 3.57 % 5.10 % 3.68 % Federal Reserve discount window — 5.25 — Federal funds purchased 5.93 5.56 2.11 Total borrowings 3.59 5.10 3.65 LIQUIDITY Bank Liquidity The overall objective of bank liquidity management is to ensure the availability of sufficient cash funds to meet all financial commitments and to take advantage of investment opportunities.
Additionally, the Holding Company paid $21.9 million, $18.6 million, and $16.8 million of dividends to stockholders during the years ended December 31, 2023, 2022, and 2021, respectively. The Holding Company also paid $38.0 million in cash consideration in the acquisition of Town and Country during the first quarter of 2023.
Additionally, the Holding Company paid $24.2 million, $21.9 million, and $18.6 million of dividends to stockholders during the years ended December 31, 2024, 2023, and 2022, respectively. The Holding Company also paid $38.0 million in cash consideration in the acquisition of Town and Country during 2023.
As of or for the Years Ended December 31, (dollars in thousands) 2023 2022 2021 Balance at end of year $ 42,442 $ 43,081 $ 61,256 Average balance during year 35,450 51,554 50,104 Average interest rate during year 0.72 % 0.07 % 0.07 % Borrowings Deposits are the Bank's primary source of funds for our lending activities and general business purposes.
As of or for the Years Ended December 31, (dollars in thousands) 2024 2023 2022 Balance at end of year $ 28,969 $ 42,442 $ 43,081 Average balance during year 30,984 35,450 51,554 Average interest rate during year 1.92 % 0.72 % 0.07 % Borrowings Deposits are the Bank's primary source of funds for our lending activities and general business purposes.
(2) On a tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%. 47 Table of Contents Comparison of the Year Ended December 31, 2023 to the Year Ended December 31, 2022 For the year ended December 31, 2023, net income was $65.8 million, increasing by $9.4 million, or 16.6%, when compared to net income for the year ended December 31, 2022.
(2) On a tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%. 45 Table of Contents Comparison of the Year Ended December 31, 2024 to the Year Ended December 31, 2023 For the year ended December 31, 2024, net income was $71.8 million, increasing by $5.9 million, or 9.0%, when compared to net income for the year ended December 31, 2023.
We provide a comprehensive suite of financial products and services to businesses, families, and local governments throughout Illinois and Eastern Iowa. As of December 31, 2023, the Company had total assets of $5.1 billion, loans held for investment of $3.4 billion, and total deposits of $4.4 billion.
We provide a comprehensive suite of financial products and services to consumers, businesses, and municipal entities throughout Illinois and eastern Iowa. As of December 31, 2024, the Company had total assets of $5.0 billion, loans held for investment of $3.5 billion, and total deposits of $4.3 billion.
Year Ended December 31, 2023 2022 2021 (dollars in thousands) Interest Yield Contribution Interest Yield Contribution Interest Yield Contribution Contractual interest $ 185,772 5.75 % $ 113,775 4.52 % $ 90,647 3.99 % Loan fees (excluding PPP loans) 4,584 0.14 4,454 0.18 3,840 0.17 PPP loan fees 2 — 1,488 0.06 9,181 0.40 Accretion of acquired loan discounts 4,136 0.13 933 0.04 1,102 0.05 Nonaccrual interest recoveries 703 0.02 2,828 0.11 1,514 0.07 Total loan interest income $ 195,197 6.04 % $ 123,478 4.91 % $ 106,284 4.68 % The following table sets forth the components of net interest income and their contributions to the net interest margin.
Year Ended December 31, 2024 2023 2022 (dollars in thousands) Interest Yield Contribution Interest Yield Contribution Interest Yield Contribution Contractual interest $ 205,031 6.07 % $ 185,772 5.75 % $ 113,775 4.52 % Loan fees (excluding PPP loans) 4,264 0.13 4,584 0.14 4,454 0.18 PPP loan fees 1 — 2 — 1,488 0.06 Accretion of acquired loan discounts 4,450 0.13 4,136 0.13 933 0.04 Nonaccrual interest recoveries 1,117 0.03 703 0.02 2,828 0.11 Total loan interest income $ 214,863 6.36 % $ 195,197 6.04 % $ 123,478 4.91 % The following table sets forth the components of net interest income and their contributions to the net interest margin.
The increase is primarily attributable to the increase in average interest-earning assets following the Town and Country merger and higher yields on interest-earning assets, partially offset by higher funding costs. Net interest margin increased to 4.09% for the year ended December 31, 2023, compared to 3.54% for the year ended December 31, 2022.
The decrease is primarily attributable to an increase in funding costs which were partially offset by higher yields on interest-earning assets and higher interest-earning asset balances following the Town and Country merger. Net interest margin decreased to 3.96% for the year ended December 31, 2024, compared to 4.09% for the year ended December 31, 2023.
Income Taxes During the year ended December 31, 2023 and 2022, we recorded income tax expense of $22.7 million, or an effective tax rate of 25.7%, and $19.7 million, or an effective tax rate of 25.9%, respectively.
Income Taxes During the years ended December 31, 2024 and 2023, we recorded income tax expense of $25.6 million, or an effective tax rate of 26.3%, and $22.7 million, or an effective tax rate of 25.7%, respectively.
Based upon the closing price of HBT Financial common stock of $21.12 on February 1, 2023, the aggregate consideration was approximately $109.4 million. Goodwill of $30.5 million was recorded in the acquisition. NXT Bancorporation, Inc. On October 1, 2021, HBT Financial completed its acquisition of NXT Bancorporation, Inc. (“NXT”), the holding company for NXT Bank.
Based upon the closing price of HBT Financial common stock of $21.12 on February 1, 2023, the aggregate consideration was approximately $109.4 million. Goodwill of $30.5 million was recorded in the acquisition.
The economic forecasts utilized in estimating the allowance for credit losses on loans and lending-related unfunded commitments include the unemployment rate and changes in GDP as macroeconomic variables, although other economic metrics are considered on a qualitative basis. 52 Table of Contents Noninterest Income The following table sets forth the major categories of noninterest income for the periods indicated: Year Ended December 31, Year Ended December 31, (dollars in thousands) 2023 2022 $ Change % Change 2022 2021 $ Change % Change Card income $ 11,043 $ 10,329 $ 714 6.9 % $ 10,329 $ 9,734 $ 595 6.1 % Wealth management fees 9,883 9,155 728 8.0 9,155 8,384 771 9.2 Service charges on deposit accounts 7,846 7,072 774 10.9 7,072 6,080 992 16.3 Mortgage servicing 4,678 2,609 2,069 79.3 2,609 2,825 (216) (7.6) Mortgage servicing rights fair value adjustment (1,615) 2,153 (3,768) NM 2,153 1,690 463 27.4 Gains on sale of mortgage loans 1,526 1,461 65 4.4 1,461 5,846 (4,385) (75.0) Realized gains (losses) on sales of securities (1,820) — (1,820) NM — — — — Unrealized gains (losses) on equity securities 160 (414) 574 NM (414) 107 (521) NM Gains (losses) on foreclosed assets 501 (314) 815 NM (314) 310 (624) NM Gains (losses) on other assets 166 136 30 22.1 136 (723) 859 NM Income on bank owned life insurance 573 164 409 249.4 164 41 123 300.0 Other noninterest income 3,105 2,366 739 31.2 2,366 3,034 (668) (22.0) Total $ 36,046 $ 34,717 $ 1,329 3.8 % $ 34,717 $ 37,328 $ (2,611) (7.0) % _________________________________________________ NM Not meaningful.
The economic forecasts utilized in estimating the allowance for credit losses on loans and lending-related unfunded commitments include the unemployment rate and changes in gross domestic product ("GDP") as macroeconomic variables, although other economic metrics are considered on a qualitative basis. 51 Table of Contents Noninterest Income The following table sets forth the major categories of noninterest income for the years indicated: Year Ended December 31, Year Ended December 31, (dollars in thousands) 2024 2023 $ Change % Change 2023 2022 $ Change % Change Card income $ 11,051 $ 11,043 $ 8 0.1 % $ 11,043 $ 10,329 $ 714 6.9 % Wealth management fees 10,978 9,883 1,095 11.1 9,883 9,155 728 8.0 Service charges on deposit accounts 7,932 7,846 86 1.1 7,846 7,072 774 10.9 Mortgage servicing 4,437 4,678 (241) (5.2) 4,678 2,609 2,069 79.3 Mortgage servicing rights fair value adjustment (174) (1,615) 1,441 NM (1,615) 2,153 (3,768) NM Gains on sale of mortgage loans 1,611 1,526 85 5.6 1,526 1,461 65 4.4 Realized gains (losses) on sales of securities (3,697) (1,820) (1,877) NM (1,820) — (1,820) NM Unrealized gains (losses) on equity securities (59) 160 (219) NM 160 (414) 574 NM Gains (losses) on foreclosed assets 22 501 (479) (95.6) 501 (314) 815 NM Gains (losses) on other assets (635) 166 (801) NM 166 136 30 22.1 Income on bank owned life insurance 915 573 342 59.7 573 164 409 249.4 Other noninterest income 3,190 3,105 85 2.7 3,105 2,366 739 31.2 Total $ 35,571 $ 36,046 $ (475) (1.3) % $ 36,046 $ 34,717 $ 1,329 3.8 % _________________________________________________ NM Not meaningful.
Year Ended December 31, (dollars in thousands) 2023 2022 2021 Net charge-offs (recoveries) Commercial and industrial $ 369 $ (751) $ 15 Commercial real estate - owner occupied (13) (1,006) 21 Commercial real estate - non-owner occupied (66) (283) (24) Construction and land development (53) (1) (342) Multi-family (281) — — One-to-four family residential (152) (302) 18 Agricultural and farmland (6) — — Municipal, consumer, and other 382 240 137 Total $ 180 $ (2,103) $ (175) Average loans Commercial and industrial $ 370,255 $ 268,765 $ 347,547 Commercial real estate - owner occupied 290,489 219,127 204,148 Commercial real estate - non-owner occupied 874,661 695,230 583,084 Construction and land development 368,111 340,831 226,035 Multi-family 372,201 258,490 227,736 One-to-four family residential 476,856 328,656 314,871 Agricultural and farmland 254,106 233,349 230,364 Municipal, consumer, and other 225,057 170,101 137,759 Total $ 3,231,736 $ 2,514,549 $ 2,271,544 Charge-offs (recoveries) to average loans Commercial and industrial 0.10 % (0.28) % — % Commercial real estate - owner occupied — (0.46) 0.01 Commercial real estate - non-owner occupied (0.01) (0.04) — Construction and land development (0.01) — (0.15) Multi-family (0.08) — — One-to-four family residential (0.03) (0.09) 0.01 Agricultural and farmland — — — Municipal, consumer, and other 0.17 0.14 0.10 Total 0.01 % (0.08) % (0.01) % The net charge-offs (recoveries) to average total loans ratio has remained low for several years.
Year Ended December 31, (dollars in thousands) 2024 2023 2022 Net charge-offs (recoveries) Commercial and industrial $ 1,300 $ 369 $ (751) Commercial real estate - owner occupied (10) (13) (1,006) Commercial real estate - non-owner occupied (586) (66) (283) Construction and land development (3) (53) (1) Multi-family 188 (281) — One-to-four family residential (142) (152) (302) Agricultural and farmland 51 (6) — Municipal, consumer, and other 960 382 240 Total $ 1,758 $ 180 $ (2,103) Average loans Commercial and industrial $ 402,936 $ 370,255 $ 268,765 Commercial real estate - owner occupied 294,847 290,489 219,127 Commercial real estate - non-owner occupied 886,903 874,661 695,230 Construction and land development 364,138 368,111 340,831 Multi-family 423,532 372,201 258,490 One-to-four family residential 482,984 476,856 328,656 Agricultural and farmland 285,747 254,106 233,349 Municipal, consumer, and other 236,972 225,057 170,101 Total $ 3,378,059 $ 3,231,736 $ 2,514,549 Charge-offs (recoveries) to average loans Commercial and industrial 0.32 % 0.10 % (0.28) % Commercial real estate - owner occupied — — (0.46) Commercial real estate - non-owner occupied (0.07) (0.01) (0.04) Construction and land development — (0.01) — Multi-family 0.04 (0.08) — One-to-four family residential (0.03) (0.03) (0.09) Agricultural and farmland 0.02 — — Municipal, consumer, and other 0.41 0.17 0.14 Total 0.05 % 0.01 % (0.08) % The net charge-offs (recoveries) to average total loans ratio has remained low for several years.
The yields set forth below include the effect of deferred fees and costs, discounts and premiums, as well as purchase accounting adjustments that are accreted or amortized to interest income or expense. 48 Table of Contents Year Ended December 31, 2023 December 31, 2022 December 31, 2021 (dollars in thousands) Average Balance Interest Yield/Cost Average Balance Interest Yield/Cost Average Balance Interest Yield/Cost ASSETS Loans $ 3,231,736 $ 195,197 6.04 % $ 2,514,549 $ 123,478 4.91 % $ 2,271,544 $ 106,284 4.68 % Securities 1,350,528 30,187 2.24 1,403,016 27,937 1.99 1,148,900 21,348 1.86 Deposits with banks 84,544 3,020 3.57 197,030 1,541 0.78 422,828 527 0.12 Other 8,217 595 7.24 3,529 98 2.77 3,201 64 2.01 Total interest-earning assets 4,675,025 $ 228,999 4.90 % 4,118,124 $ 153,054 3.72 % 3,846,473 $ 128,223 3.33 % Allowance for credit losses (37,504) (24,703) (27,999) Noninterest-earning assets 290,383 176,452 162,064 Total assets $ 4,927,904 $ 4,269,873 $ 3,980,538 LIABILITIES AND STOCKHOLDERS' EQUITY Liabilities Interest-bearing deposits: Interest-bearing demand $ 1,188,680 $ 3,130 0.26 % $ 1,141,402 $ 607 0.05 % $ 1,024,888 $ 518 0.05 % Money market 669,118 7,352 1.10 582,514 813 0.14 521,366 437 0.08 Savings 661,424 1,033 0.16 650,385 208 0.03 595,887 188 0.03 Time 481,466 10,784 2.24 283,232 883 0.31 295,788 1,329 0.45 Brokered 52,724 2,836 5.38 — — — — — — Total interest-bearing deposits 3,053,412 25,135 0.82 2,657,533 2,511 0.09 2,437,929 2,472 0.10 Securities sold under agreements to repurchase 35,450 255 0.72 51,554 36 0.07 50,104 34 0.07 Borrowings 139,817 7,128 5.10 26,468 967 3.65 1,653 9 0.54 Subordinated notes 39,434 1,879 4.76 39,355 1,879 4.77 39,275 1,879 4.78 Junior subordinated debentures issued to capital trusts 51,489 3,530 6.86 37,746 1,787 4.73 37,680 1,426 3.79 Total interest-bearing liabilities 3,319,602 $ 37,927 1.14 % 2,812,656 $ 7,180 0.26 % 2,566,641 $ 5,820 0.23 % Noninterest-bearing deposits 1,113,300 1,051,187 1,004,757 Noninterest-bearing liabilities 44,074 22,724 29,060 Total liabilities 4,476,976 3,886,567 3,600,458 Stockholders' Equity 450,928 383,306 380,080 Total liabilities and stockholders’ equity $ 4,927,904 4,269,873 3,980,538 Net interest income/Net interest margin (1) $ 191,072 4.09 % $ 145,874 3.54 % $ 122,403 3.18 % Tax-equivalent adjustment (2) 2,758 0.06 2,499 0.06 2,028 0.05 Net interest income (tax-equivalent basis)/ Net interest margin (tax-equivalent basis) (2) (3) $ 193,830 4.15 % $ 148,373 3.60 % $ 124,431 3.23 % Net interest rate spread (4) 3.76 % 3.46 % 3.10 % Net interest-earning assets (5) $ 1,355,423 $ 1,305,468 $ 1,279,832 Ratio of interest-earning assets to interest-bearing liabilities 1.41 1.46 1.50 Cost of total deposits 0.60 % 0.07 % 0.07 % Cost of funds 0.86 0.19 0.16 _________________________________________________ (1) Net interest margin represents net interest income divided by average total interest-earning assets.
The yields set forth below include the effect of deferred fees and costs, discounts and premiums, as well as purchase accounting adjustments that are accreted or amortized to interest income or expense. 46 Table of Contents Year Ended December 31, 2024 December 31, 2023 December 31, 2022 (dollars in thousands) Average Balance Interest Yield/Cost Average Balance Interest Yield/Cost Average Balance Interest Yield/Cost ASSETS Loans $ 3,378,059 $ 214,863 6.36 % $ 3,231,736 $ 195,197 6.04 % $ 2,514,549 $ 123,478 4.91 % Debt securities 1,200,444 27,903 2.32 1,343,419 29,971 2.23 1,396,704 27,806 1.99 Deposits with banks 178,436 8,272 4.64 84,544 3,020 3.57 197,030 1,541 0.78 Other 12,732 662 5.20 15,326 811 5.29 9,841 229 2.33 Total interest-earning assets 4,769,671 $ 251,700 5.28 % 4,675,025 $ 228,999 4.90 % 4,118,124 $ 153,054 3.72 % Allowance for credit losses (40,694) (37,504) (24,703) Noninterest-earning assets 279,106 290,383 176,452 Total assets $ 5,008,083 $ 4,927,904 $ 4,269,873 LIABILITIES AND STOCKHOLDERS' EQUITY Liabilities Interest-bearing deposits: Interest-bearing demand $ 1,106,136 $ 5,499 0.50 % $ 1,188,680 $ 3,130 0.26 % $ 1,141,402 $ 607 0.05 % Money market 797,444 18,637 2.34 669,118 7,352 1.10 582,514 813 0.14 Savings 584,769 1,621 0.28 661,424 1,033 0.16 650,385 208 0.03 Time 757,456 28,183 3.72 481,466 10,784 2.24 283,232 883 0.31 Brokered 38,286 2,107 5.50 52,724 2,836 5.38 — — — Total interest-bearing deposits 3,284,091 56,047 1.71 3,053,412 25,135 0.82 2,657,533 2,511 0.09 Securities sold under agreements to repurchase 30,984 594 1.92 35,450 255 0.72 51,554 36 0.07 Borrowings 13,383 480 3.59 139,817 7,128 5.10 26,468 967 3.65 Subordinated notes 39,514 1,879 4.75 39,434 1,879 4.76 39,355 1,879 4.77 Junior subordinated debentures issued to capital trusts 52,819 3,850 7.29 51,489 3,530 6.86 37,746 1,787 4.73 Total interest-bearing liabilities 3,420,791 $ 62,850 1.84 % 3,319,602 $ 37,927 1.14 % 2,812,656 $ 7,180 0.26 % Noninterest-bearing deposits 1,033,811 1,113,300 1,051,187 Noninterest-bearing liabilities 38,113 44,074 22,724 Total liabilities 4,492,715 4,476,976 3,886,567 Stockholders' Equity 515,368 450,928 383,306 Total liabilities and stockholders’ equity $ 5,008,083 $ 4,927,904 $ 4,269,873 Net interest income/Net interest margin (1) $ 188,850 3.96 % $ 191,072 4.09 % $ 145,874 3.54 % Tax-equivalent adjustment (2) 2,242 0.05 2,758 0.06 2,499 0.06 Net interest income (tax-equivalent basis)/ Net interest margin (tax-equivalent basis) (2) (3) $ 191,092 4.01 % $ 193,830 4.15 % $ 148,373 3.60 % Net interest rate spread (4) 3.44 % 3.76 % 3.46 % Net interest-earning assets (5) $ 1,348,880 $ 1,355,423 $ 1,305,468 Ratio of interest-earning assets to interest-bearing liabilities 1.39 1.41 1.46 Cost of total deposits 1.30 % 0.60 % 0.07 % Cost of funds 1.41 0.86 0.19 _________________________________________________ (1) Net interest margin represents net interest income divided by average total interest-earning assets.
As of December 31, 2023, the Bank had no material commitments for capital expenditures. 63 Table of Contents Holding Company Liquidity The Holding Company, or HBT Financial on an unconsolidated basis, is a corporation separate and apart from the Bank and, therefore, it must provide for its own liquidity.
Holding Company Liquidity The Holding Company, or HBT Financial on an unconsolidated basis, is a corporation separate and apart from the Bank and, therefore, it must provide for its own liquidity. As of December 31, 2024, the Holding Company had cash and cash equivalents of $16.2 million.
The new stock repurchase program took effect upon the expiration of the prior stock repurchase program and expires on January 1, 2025. 65 Table of Contents OFF-BALANCE SHEET ARRANGEMENTS As a financial services provider, the Bank routinely is a party to various financial instruments with off-balance sheet risks, such as commitments to extend credit, standby letters of credit, unused lines of credit, commitments to sell loans, and interest rate swaps.
OFF-BALANCE SHEET ARRANGEMENTS As a financial services provider, the Bank routinely is a party to various financial instruments with off-balance sheet risks, such as commitments to extend credit, standby letters of credit, unused lines of credit, commitments to sell loans, and interest rate swaps.
Year Ended December 31, 2023 2022 2021 (dollars in thousands) Interest Net Interest Margin Contribution Interest Net Interest Margin Contribution Interest Net Interest Margin Contribution Interest income: Contractual interest on loans $ 185,772 3.97 % $ 113,775 2.76 % $ 90,647 2.35 % Loan fees (excluding PPP loans) 4,584 0.10 4,454 0.11 3,840 0.10 PPP loan fees 2 — 1,488 0.04 9,181 0.24 Accretion of acquired loan discounts 4,136 0.09 933 0.02 1,102 0.03 Nonaccrual interest recoveries 703 0.02 2,828 0.07 1,514 0.04 Securities 30,187 0.65 27,937 0.68 21,348 0.56 Interest-bearing deposits in bank 3,020 0.06 1,541 0.04 527 0.01 Other 595 0.01 98 — 64 — Total interest income 228,999 4.90 153,054 3.72 128,223 3.33 Interest expense: Deposits 25,135 0.54 2,511 0.07 2,472 0.06 Other interest-bearing liabilities 12,792 0.27 4,669 0.11 3,348 0.09 Total interest expense 37,927 0.81 7,180 0.18 5,820 0.15 Net interest income 191,072 4.09 145,874 3.54 122,403 3.18 Tax-equivalent adjustment (1) 2,758 0.06 2,499 0.06 2,028 0.05 Net interest income (tax-equivalent) (1) (2) $ 193,830 4.15 % $ 148,373 3.60 % $ 124,431 3.23 % _________________________________________________ (1) On a tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%.
Year Ended December 31, 2024 2023 2022 (dollars in thousands) Interest Net Interest Margin Contribution Interest Net Interest Margin Contribution Interest Net Interest Margin Contribution Interest income: Contractual interest on loans $ 205,031 4.30 % $ 185,772 3.97 % $ 113,775 2.76 % Loan fees (excluding PPP loans) 4,264 0.09 4,584 0.10 4,454 0.11 PPP loan fees 1 — 2 — 1,488 0.04 Accretion of acquired loan discounts 4,450 0.09 4,136 0.09 933 0.02 Nonaccrual interest recoveries 1,117 0.02 703 0.02 2,828 0.07 Debt securities 27,903 0.59 29,971 0.64 27,806 0.67 Interest-bearing deposits in bank 8,272 0.18 3,020 0.06 1,541 0.04 Other 662 0.01 811 0.02 229 0.01 Total interest income 251,700 5.28 228,999 4.90 153,054 3.72 Interest expense: Deposits 56,047 1.18 25,135 0.54 2,511 0.07 Other interest-bearing liabilities 6,803 0.14 12,792 0.27 4,669 0.11 Total interest expense 62,850 1.32 37,927 0.81 7,180 0.18 Net interest income 188,850 3.96 191,072 4.09 145,874 3.54 Tax-equivalent adjustment (1) 2,242 0.05 2,758 0.06 2,499 0.06 Net interest income (tax-equivalent) (1) (2) $ 191,092 4.01 % $ 193,830 4.15 % $ 148,373 3.60 % _________________________________________________ (1) On a tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%.
Comparison of the Year Ended December 31, 2023 to the Year Ended December 31, 2022 Total noninterest income for the year ended December 31, 2023, was $36.0 million, an increase of $1.3 million, or 3.8%, from the year ended December 31, 2022.
Comparison of the Year Ended December 31, 2024 to the Year Ended December 31, 2023 Total noninterest income for the year ended December 31, 2024, was $35.6 million, a decrease of $0.5 million, or 1.3%, from the year ended December 31, 2023.
Detailed discussion and analysis of the financial condition and results of operation for 2023 as compared to 2022 can be found below. OVERVIEW HBT Financial, Inc., headquartered in Bloomington, Illinois, is the holding company for Heartland Bank and Trust Company, and has banking roots that can be traced back to 1920.
Detailed discussion and analysis of the financial condition and results of operation for 2023 as compared to 2022 can be found in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, under the caption “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” OVERVIEW HBT Financial, Inc., headquartered in Bloomington, Illinois, is the holding company for Heartland Bank and Trust Company, and has banking roots that can be traced back to 1920.
December 31, 2023 December 31, 2022 (dollars in thousands) Balance Percent Balance Percent Commercial and industrial $ 427,800 12.6 % $ 266,757 10.2 % Commercial real estate - owner occupied 295,842 8.7 218,503 8.3 Commercial real estate - non-owner occupied 880,681 25.9 713,202 27.2 Construction and land development 363,983 10.7 360,824 13.8 Multi-family 417,923 12.3 287,865 11.0 One-to-four family residential 491,508 14.4 338,253 12.9 Agricultural and farmland 287,294 8.4 237,746 9.1 Municipal, consumer, and other 239,386 7.0 197,103 7.5 Loans, before allowance for credit losses 3,404,417 100.0 % 2,620,253 100.0 % Allowance for credit losses (40,048) (25,333) Loans, net of allowance for credit losses $ 3,364,369 $ 2,594,920 Loans, before allowance for credit losses were $3.40 billion at December 31, 2023, an increase of $784.2 million, or 29.9%, from December 31, 2022.
December 31, 2024 December 31, 2023 (dollars in thousands) Balance Percent Balance Percent Commercial and industrial $ 428,389 12.4 % $ 427,800 12.6 % Commercial real estate - owner occupied 322,316 9.3 295,842 8.7 Commercial real estate - non-owner occupied 899,565 25.9 880,681 25.9 Construction and land development 374,657 10.8 363,983 10.7 Multi-family 431,524 12.4 417,923 12.3 One-to-four family residential 463,968 13.4 491,508 14.4 Agricultural and farmland 293,375 8.5 287,294 8.4 Municipal, consumer, and other 252,352 7.3 239,386 7.0 Loans, before allowance for credit losses 3,466,146 100.0 % 3,404,417 100.0 % Allowance for credit losses (42,044) (40,048) Loans, net of allowance for credit losses $ 3,424,102 $ 3,364,369 Loans, before allowance for credit losses were $3.47 billion at December 31, 2024, an increase of $61.7 million, or 1.8%, from December 31, 2023.
The following table sets forth the distribution of average deposits, by account type: Year Ended December 31, 2023 Percent Change in Average Balance 2023 vs. 2022 (dollars in thousands) Average Balance Percent of Total Deposits Weighted Average Cost Noninterest-bearing $ 1,113,300 26.7 % — % 5.9 % Interest-bearing demand 1,188,680 28.5 0.26 4.1 Money market 669,118 16.1 1.10 14.9 Savings 661,424 15.9 0.16 1.7 Time 481,466 11.5 2.24 70.0 Brokered 52,724 1.3 5.38 100.0 Total deposits $ 4,166,712 100.0 % 0.60 % 12.3 % Year Ended December 31, 2022 Percent Change in Average Balance 2022 vs. 2021 (dollars in thousands) Average Balance Percent of Total Deposits Weighted Average Cost Noninterest-bearing $ 1,051,187 28.4 % — % 4.6 % Interest-bearing demand 1,141,402 30.8 0.05 11.4 Money market 582,514 15.7 0.14 11.7 Savings 650,385 17.5 0.03 9.1 Time 283,232 7.6 0.31 (4.2) Brokered — — — — Total deposits $ 3,708,720 100.0 % 0.07 % 7.7 % Year Ended December 31, 2021 (dollars in thousands) Average Balance Percent of Total Deposits Weighted Average Cost Noninterest-bearing $ 1,004,757 29.2 % — % Interest-bearing demand 1,024,888 29.8 0.05 Money market 521,366 15.1 0.08 Savings 595,887 17.3 0.03 Time 295,788 8.6 0.45 Brokered — — — Total deposits $ 3,442,686 100.0 % 0.07 % The increase in average deposit balances in 2023 compared to 2022 was primarily attributable to the Town and Country merger which added $720.4 million of deposits on February 1, 2023.
The following table sets forth the distribution of average deposits, by account type: Year Ended December 31, 2024 Percent Change in Average Balance 2024 vs. 2023 (dollars in thousands) Average Balance Percent of Total Deposits Weighted Average Cost Noninterest-bearing $ 1,033,811 23.9 % — % (7.1) % Interest-bearing demand 1,106,136 25.6 0.50 (6.9) Money market 797,444 18.6 2.34 19.2 Savings 584,769 13.5 0.28 (11.6) Time 757,456 17.5 3.72 57.3 Brokered 38,286 0.9 5.50 (27.4) Total deposits $ 4,317,902 100.0 % 1.30 % 3.6 % Year Ended December 31, 2023 Percent Change in Average Balance 2023 vs. 2022 (dollars in thousands) Average Balance Percent of Total Deposits Weighted Average Cost Noninterest-bearing $ 1,113,300 26.7 % — % 5.9 % Interest-bearing demand 1,188,680 28.5 0.26 4.1 Money market 669,118 16.1 1.10 14.9 Savings 661,424 15.9 0.16 1.7 Time 481,466 11.5 2.24 70.0 Brokered 52,724 1.3 5.38 100.0 Total deposits $ 4,166,712 100.0 % 0.60 % 12.3 % Year Ended December 31, 2022 (dollars in thousands) Average Balance Percent of Total Deposits Weighted Average Cost Noninterest-bearing $ 1,051,187 28.4 % — % Interest-bearing demand 1,141,402 30.8 0.05 Money market 582,514 15.7 0.14 Savings 650,385 17.5 0.03 Time 283,232 7.6 0.31 Brokered — — — Total deposits $ 3,708,720 100.0 % 0.07 % The increase in average deposit balances in 2024 compared to 2023 was primarily attributable to increases in time deposits, including the addition of $65.0 million from a State of Illinois loan matching program, and money market accounts as balances continued to shift towards higher cost deposit products.
That is, the ratio is designed to reflect the percentage of one dollar which must be expended to generate that dollar of revenue. _________________________________________________ (1) Tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%. 67 Table of Contents Non-GAAP Financial Measure Definition How the Measure Provides Useful Information to Investors Tangible Common Equity to Tangible Assets • Tangible Common Equity is total stockholders’ equity less goodwill and other intangible assets. • Tangible Assets is total assets less goodwill and other intangible assets. • Generally used by investors, our management, and banking regulators to evaluate capital adequacy. • Facilitates comparison of our earnings with the earnings of other banking organization with significant amounts of goodwill or intangible assets. • We also sometimes refer to ratios that include Tangible Common Equity, such as: - Tangible Book Value Per Share, which is Tangible Common Equity divided by shares of common stock outstanding. - Return on Average Tangible Common Equity, which is net income divided by average Tangible Common Equity. - Adjusted Return on Average Tangible Common Equity, which is Adjusted Net Income divided by average Tangible Common Equity.
Ratio of Tangible Common Equity to Tangible Assets • Tangible Common Equity is total stockholders’ equity less goodwill and other intangible assets. • Tangible Assets is total assets less goodwill and other intangible assets. • Generally used by investors, our management, and banking regulators to evaluate capital adequacy. • Facilitates comparison of our earnings with the earnings of other banking organization with varying amounts of goodwill or intangible assets. • We also sometimes refer to ratios that include Tangible Common Equity, such as: - Tangible Book Value Per Share, which is Tangible Common Equity divided by shares of common stock outstanding. - Return on Average Tangible Common Equity, which is net income divided by average Tangible Common Equity. - Adjusted Return on Average Tangible Common Equity, which is Adjusted Net Income divided by average Tangible Common Equity.
As a result, our financial statements may not be comparable to companies that comply with new or revised accounting pronouncements applicable to public companies. 46 Table of Contents RESULTS OF OPERATIONS Overview of Recent Financial Results The following table presents selected financial results and measures: Year Ended December 31, (dollars in thousands, except per share amounts) 2023 2022 2021 Total interest and dividend income $ 228,999 $ 153,054 $ 128,223 Total interest expense 37,927 7,180 5,820 Net interest income 191,072 145,874 122,403 Provision for credit losses 7,573 (706) (8,077) Net interest income after provision for credit losses 183,499 146,580 130,480 Total noninterest income 36,046 34,717 37,328 Total noninterest expense 130,964 105,107 91,246 Income before income tax expense 88,581 76,190 76,562 Income tax expense 22,739 19,734 20,291 Net income $ 65,842 $ 56,456 $ 56,271 Adjusted net income (1) $ 78,182 $ 55,805 $ 56,840 Net interest income (tax-equivalent basis) (1) (2) $ 193,830 $ 148,373 $ 124,431 Share and Per Share Information Earnings per share - Diluted $ 2.07 $ 1.95 $ 2.02 Adjusted earnings per share - Diluted (1) 2.46 1.93 2.04 Weighted average shares of common stock outstanding 31,626,308 28,853,697 27,795,806 Summary Ratios Net interest margin 4.09 % 3.54 % 3.18 % Net interest margin (tax-equivalent basis) (1) (2) 4.15 3.60 3.23 Yield on loans 6.04 4.91 4.68 Yield on interest-earning assets 4.90 3.72 3.33 Cost of interest-bearing liabilities 1.14 0.26 0.23 Cost of total deposits 0.60 0.07 0.07 Cost of funds 0.86 0.19 0.16 Efficiency ratio 56.49 % 57.72 % 56.46 % Efficiency ratio (tax-equivalent basis) (1) (2) 55.81 56.93 55.76 Return on average assets 1.34 % 1.32 % 1.41 % Return on average stockholders' equity 14.60 14.73 14.81 Return on average tangible common equity (1) 17.63 16.02 15.95 Adjusted return on average assets (1) 1.59 % 1.31 % 1.43 % Adjusted return on average stockholders' equity (1) 17.34 14.56 14.95 Adjusted return on average tangible common equity (1) 20.94 15.83 16.12 _________________________________________________ (1) See "Non-GAAP Financial Information" for reconciliation of non-GAAP measures to their most closely comparable GAAP measures.
There were no acquisition-related expenses during the year ended December 31, 2024. 44 Table of Contents RESULTS OF OPERATIONS Overview of Recent Financial Results Year Ended December 31, (dollars in thousands, except per share amounts) 2024 2023 2022 Total interest and dividend income $ 251,700 $ 228,999 $ 153,054 Total interest expense 62,850 37,927 7,180 Net interest income 188,850 191,072 145,874 Provision for credit losses 3,031 7,573 (706) Net interest income after provision for credit losses 185,819 183,499 146,580 Total noninterest income 35,571 36,046 34,717 Total noninterest expense 124,007 130,964 105,107 Income before income tax expense 97,383 88,581 76,190 Income tax expense 25,603 22,739 19,734 Net income $ 71,780 $ 65,842 $ 56,456 Adjusted net income (1) $ 75,002 $ 78,182 $ 55,805 Pre-provision net revenue (1) $ 100,414 $ 96,154 $ 75,484 Pre-provision net revenue less net charge-offs (recoveries) (1) 98,656 95,974 77,587 Adjusted pre-provision net revenue (1) 104,920 107,281 74,282 Adjusted pre-provision net revenue less net charge-offs (recoveries) (1) 103,162 107,101 76,385 Share and Per Share Information Earnings per share - Diluted $ 2.26 $ 2.07 $ 1.95 Adjusted earnings per share - Diluted (1) 2.37 2.46 1.93 Weighted average shares of common stock outstanding 31,590,117 31,626,308 28,853,697 Summary Ratios Net interest margin 3.96 % 4.09 % 3.54 % Net interest margin (tax-equivalent basis) (1) (2) 4.01 4.15 3.60 Yield on loans 6.36 6.04 4.91 Yield on interest-earning assets 5.28 4.90 3.72 Cost of total deposits 1.30 0.60 0.07 Cost of funds 1.41 0.86 0.19 Efficiency ratio 53.99 % 56.49 % 57.72 % Efficiency ratio (tax-equivalent basis) (1) (2) 53.46 55.81 56.93 Adjusted efficiency ratio (tax-equivalent basis) (1)(2) 52.42 51.68 57.05 Return on average assets 1.43 % 1.34 % 1.32 % Return on average stockholders' equity 13.93 14.60 14.73 Return on average tangible common equity (1) 16.45 17.63 16.02 Adjusted return on average assets (1) 1.50 % 1.59 % 1.31 % Adjusted return on average stockholders' equity (1) 14.55 17.34 14.56 Adjusted return on average tangible common equity (1) 17.19 20.94 15.83 _________________________________________________ (1) See "Non-GAAP Financial Information" for reconciliation of non-GAAP measures to their most closely comparable GAAP measures.
Reconciliation of Non-GAAP Financial Measure - Efficiency Ratio (Tax Equivalent Basis) Year Ended December 31, (dollars in thousands) 2023 2022 2021 Efficiency ratio (tax-equivalent basis) Total noninterest expense $ 130,964 $ 105,107 $ 91,246 Less: amortization of intangible assets 2,670 873 1,054 Noninterest expense excluding amortization of intangible assets $ 128,294 $ 104,234 $ 90,192 Net interest income $ 191,072 $ 145,874 $ 122,403 Total noninterest income 36,046 34,717 37,328 Operating revenue 227,118 180,591 159,731 Tax-equivalent adjustment (1) 2,758 2,499 2,028 Operating revenue (tax-equivalent basis) (1) $ 229,876 $ 183,090 $ 161,759 Efficiency ratio 56.49 % 57.72 % 56.46 % Efficiency ratio (tax-equivalent basis) (1) 55.81 56.93 55.76 _________________________________________________ (1) On a tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%. 71 Table of Contents Reconciliation of Non-GAAP Financial Measure - Tangible Common Equity to Tangible Assets and Tangible Book Value Per Share (dollars in thousands, except per share data) December 31, 2023 December 31, 2022 Tangible Common Equity Total stockholders' equity $ 489,496 $ 373,632 Less: Goodwill 59,820 29,322 Less: Intangible assets, net 20,682 1,070 Tangible common equity $ 408,994 $ 343,240 Tangible Assets Total assets $ 5,073,170 $ 4,286,734 Less: Goodwill 59,820 29,322 Less: Intangible assets, net 20,682 1,070 Tangible assets $ 4,992,668 $ 4,256,342 Total stockholders' equity to total assets 9.65 % 8.72 % Tangible common equity to tangible assets 8.19 8.06 Shares of common stock outstanding 31,695,828 28,752,626 Book value per share $ 15.44 $ 12.99 Tangible book value per share 12.90 11.94 Reconciliation of Non-GAAP Financial Measure – Return on Average Tangible Common Equity, Adjusted Return on Average Stockholders’ Equity, and Adjusted Return on Average Tangible Common Equity Year Ended December 31, (dollars in thousands) 2023 2022 2021 Average Tangible Common Equity Total stockholders' equity $ 450,928 $ 383,306 $ 380,080 Less: Goodwill 57,266 29,322 25,057 Less: Intangible assets, net 20,272 1,480 2,333 Average tangible common equity $ 373,390 $ 352,504 $ 352,690 Net income $ 65,842 $ 56,456 $ 56,271 Adjusted net income 78,182 55,805 56,840 Return on average stockholders' equity 14.60 % 14.73 % 14.81 % Return on average tangible common equity 17.63 16.02 15.95 Adjusted return on average stockholders' equity 17.34 % 14.56 % 14.95 % Adjusted return on average tangible common equity 20.94 15.83 16.12 72 Table of Contents Reconciliation of Non-GAAP Financial Measure - Core Deposits (dollars in thousands) December 31, 2023 December 31, 2022 Core Deposits Total deposits $ 4,401,437 $ 3,587,024 Less: time deposits of $250,000 or more 130,183 27,158 Less: brokered deposits 144,880 — Core deposits $ 4,126,374 $ 3,559,866 Core deposits to total deposits 93.75 % 99.24 % 73 Table of Contents
Reconciliation of Non-GAAP Financial Measure — Efficiency Ratio (Tax-Equivalent Basis) and Adjusted Efficiency Ratio (Tax-Equivalent Basis) Year Ended December 31, (dollars in thousands) 2024 2023 2022 Total noninterest expense $ 124,007 $ 130,964 $ 105,107 Less: amortization of intangible assets 2,839 2,670 873 Noninterest expense excluding amortization of intangible assets $ 121,168 $ 128,294 $ 104,234 Less: adjustments to noninterest expense Acquisition expenses — 7,767 1,092 Total adjustments to noninterest expense — 7,767 1,092 Adjusted noninterest expense $ 121,168 $ 120,527 $ 103,142 Net interest income $ 188,850 $ 191,072 $ 145,874 Total noninterest income 35,571 36,046 34,717 Operating revenue 224,421 227,118 180,591 Tax-equivalent adjustment (1) 2,242 2,758 2,499 Operating revenue (tax-equivalent basis) (1) 226,663 229,876 183,090 Less: adjustments to noninterest income Gains (losses) on closed branch premises (635) 75 141 Realized gains (losses) on sales of securities (3,697) (1,820) — Mortgage servicing rights fair value adjustment (174) (1,615) 2,153 Total adjustments to noninterest income (4,506) (3,360) 2,294 Adjusted operating revenue (tax-equivalent basis) (1) $ 231,169 $ 233,236 $ 180,796 Efficiency ratio 53.99 % 56.49 % 57.72 % Efficiency ratio (tax-equivalent basis) (1) 53.46 55.81 56.93 Adjusted efficiency ratio (tax-equivalent basis) (1) 52.42 51.68 57.05 _________________________________________________ (1) On a tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%. 73 Table of Contents Reconciliation of Non-GAAP Financial Measure — Ratio of Tangible Common Equity to Tangible Assets and Tangible Book Value Per Share (dollars in thousands, except per share data) December 31, 2024 December 31, 2023 Tangible Common Equity Total stockholders' equity $ 544,605 $ 489,496 Less: Goodwill 59,820 59,820 Less: Intangible assets, net 17,843 20,682 Tangible common equity $ 466,942 $ 408,994 Tangible Assets Total assets $ 5,032,902 $ 5,073,170 Less: Goodwill 59,820 59,820 Less: Intangible assets, net 17,843 20,682 Tangible assets $ 4,955,239 $ 4,992,668 Total stockholders' equity to total assets 10.82 % 9.65 % Tangible common equity to tangible assets 9.42 8.19 Shares of common stock outstanding 31,559,366 31,695,828 Book value per share $ 17.26 $ 15.44 Tangible book value per share 14.80 12.90 Reconciliation of Non-GAAP Financial Measure — Return on Average Tangible Common Equity, Adjusted Return on Average Stockholders’ Equity, and Adjusted Return on Average Tangible Common Equity Year Ended December 31, (dollars in thousands) 2024 2023 2022 Average Tangible Common Equity Total stockholders' equity $ 515,368 $ 450,928 $ 383,306 Less: Goodwill 59,820 57,266 29,322 Less: Intangible assets, net 19,247 20,272 1,480 Average tangible common equity $ 436,301 $ 373,390 $ 352,504 Net income $ 71,780 $ 65,842 $ 56,456 Adjusted net income 75,002 78,182 55,805 Return on average stockholders' equity 13.93 % 14.60 % 14.73 % Return on average tangible common equity 16.45 17.63 16.02 Adjusted return on average stockholders' equity 14.55 % 17.34 % 14.56 % Adjusted return on average tangible common equity 17.19 20.94 15.83 74 Table of Contents Reconciliation of Non-GAAP Financial Measure — Core Deposits (dollars in thousands) December 31, 2024 December 31, 2023 Core Deposits Total deposits $ 4,318,254 $ 4,401,437 Less: time deposits of $250,000 or more 202,196 130,183 Less: brokered deposits — 144,880 Core deposits $ 4,116,058 $ 4,126,374 Core deposits to total deposits 95.32 % 93.75 % 75 Table of Contents
The vast majority of the securities portfolio acquired from Town and Country was sold during the first quarter of 2023 with an additional $39.4 million of municipal debt securities sold during the third quarter of 2023; • The addition of Town and Country's operations in the first quarter of 2023 contributed to a $2.1 million increase in mortgage servicing revenue, with the size of our existing mortgage servicing portfolio nearly doubling, a $0.8 million increase in service charges on deposit accounts, a $0.7 million increase in wealth management fees, and a $0.7 million increase in card income; and • A $0.5 million gain on foreclosed assets was recognized during 2023, primarily related to the sale of one property, compared to a $0.3 million loss on foreclosed assets during 2022. 53 Table of Contents Noninterest Expense The following table sets forth the major categories of noninterest expense for the periods indicated: Year Ended December 31, Year Ended December 31, (dollars in thousands) 2023 2022 $ Change % Change 2022 2021 $ Change % Change Salaries $ 67,453 $ 51,767 $ 15,686 30.3 % $ 51,767 $ 48,972 $ 2,795 5.7 % Employee benefits 10,037 8,325 1,712 20.6 8,325 6,513 1,812 27.8 Occupancy of bank premises 9,918 7,673 2,245 29.3 7,673 6,788 885 13.0 Furniture and equipment 2,790 2,476 314 12.7 2,476 2,676 (200) (7.5) Data processing 12,352 7,441 4,911 66.0 7,441 7,329 112 1.5 Marketing and customer relations 5,043 3,803 1,240 32.6 3,803 3,376 427 12.6 Amortization of intangible assets 2,670 873 1,797 205.8 873 1,054 (181) (17.2) FDIC insurance 2,280 1,164 1,116 95.9 1,164 1,043 121 11.6 Loan collection and servicing 1,402 1,049 353 33.7 1,049 1,317 (268) (20.3) Foreclosed assets 251 293 (42) (14.3) 293 908 (615) (67.7) Other noninterest expense 16,768 20,243 (3,475) (17.2) 20,243 11,270 8,973 79.6 Total $ 130,964 $ 105,107 $ 25,857 24.6 % $ 105,107 $ 91,246 $ 13,861 15.2 % Comparison of the Year Ended December 31, 2023 to the Year Ended December 31, 2022 Total noninterest expense for the year ended December 31, 2023, was $131.0 million, an increase of $25.9 million, or 24.6%, from the year ended December 31, 2022.
Notable changes in noninterest income include the following: • Net losses of $3.7 million were realized on the sale of debt securities during the year ended December 31, 2024, compared to net losses of $1.8 million realized during the year ended December 31, 2023; • A $0.2 million negative mortgage servicing rights fair value adjustment included in the 2024 results, compared to a $1.6 million negative mortgage servicing rights fair value adjustment included in the 2023 results; • A $1.1 million increase in wealth management fees, driven by higher values of assets under management, partially offset by lower farm management fees as a result of lower commodity prices; • Impairment losses on bank premises of $0.6 million related to the closure of two branch premises were recognized during 2024, compared to a $0.1 million gain on sales of closed branch premises recognized during 2023; and • A $0.3 million increase in income on bank owned life insurance, primarily attributable to a $0.2 million gain on life insurance proceeds. 52 Table of Contents Noninterest Expense The following table sets forth the major categories of noninterest expense for the years indicated: Year Ended December 31, Year Ended December 31, (dollars in thousands) 2024 2023 $ Change % Change 2023 2022 $ Change % Change Salaries $ 65,130 $ 67,453 $ (2,323) (3.4) % $ 67,453 $ 51,767 $ 15,686 30.3 % Employee benefits 11,311 10,037 1,274 12.7 10,037 8,325 1,712 20.6 Occupancy of bank premises 10,293 9,918 375 3.8 9,918 7,673 2,245 29.3 Furniture and equipment 2,004 2,790 (786) (28.2) 2,790 2,476 314 12.7 Data processing 11,169 12,352 (1,183) (9.6) 12,352 7,441 4,911 66.0 Marketing and customer relations 4,320 5,043 (723) (14.3) 5,043 3,803 1,240 32.6 Amortization of intangible assets 2,839 2,670 169 6.3 2,670 873 1,797 205.8 FDIC insurance 2,254 2,280 (26) (1.1) 2,280 1,164 1,116 95.9 Loan collection and servicing 2,056 1,402 654 46.6 1,402 1,049 353 33.7 Foreclosed assets 109 251 (142) (56.6) 251 293 (42) (14.3) Other noninterest expense 12,522 16,768 (4,246) (25.3) 16,768 20,243 (3,475) (17.2) Total $ 124,007 $ 130,964 $ (6,957) (5.3) % $ 130,964 $ 105,107 $ 25,857 24.6 % Comparison of the Year Ended December 31, 2024 to the Year Ended December 31, 2023 Total noninterest expense for the year ended December 31, 2024, was $124.0 million, a decrease of $7.0 million, or 5.3%, from the year ended December 31, 2023.
Year Ended December 31, 2021 Increase (Decrease) Due to Total Increase (Decrease) Due to Total (dollars in thousands) Volume Rate Volume Rate Interest-earning assets: Loans $ 39,701 $ 32,018 $ 71,719 $ 11,755 $ 5,439 $ 17,194 Securities (1,075) 3,325 2,250 4,977 1,612 6,589 Deposits with banks (1,312) 2,791 1,479 (418) 1,432 1,014 Other 224 273 497 7 27 34 Total interest-earning assets 37,538 38,407 75,945 16,321 8,510 24,831 Interest-bearing liabilities: Interest-bearing deposits: Interest-bearing demand 26 2,497 2,523 61 28 89 Money market 139 6,400 6,539 56 320 376 Savings 4 821 825 17 3 20 Time 1,007 8,894 9,901 (54) (392) (446) Brokered 2,836 — 2,836 — — — Total interest-bearing deposits 4,012 18,612 22,624 80 (41) 39 Securities sold under agreements to repurchase (15) 234 219 1 1 2 Borrowings 5,640 521 6,161 694 264 958 Subordinated notes 4 (4) — 4 (4) — Junior subordinated debentures issued to capital trusts 781 962 1,743 3 358 361 Total interest-bearing liabilities 10,422 20,325 30,747 782 578 1,360 Change in net interest income $ 27,116 $ 18,082 $ 45,198 $ 15,539 $ 7,932 $ 23,471 Comparison of the Year Ended December 31, 2023 to the Year Ended December 31, 2022 Net interest income for the year ended December 31, 2023 was $191.1 million, increasing $45.2 million, or 31.0%, from the year ended December 31, 2022.
Year Ended December 31, 2022 Increase (Decrease) Due to Total Increase (Decrease) Due to Total (dollars in thousands) Volume Rate Volume Rate Interest-earning assets: Loans $ 9,054 $ 10,612 $ 19,666 $ 39,701 $ 32,018 $ 71,719 Debt securities (3,286) 1,218 (2,068) (1,092) 3,257 2,165 Deposits with banks 4,141 1,111 5,252 (1,312) 2,791 1,479 Other (136) (13) (149) 177 405 582 Total interest-earning assets 9,773 12,928 22,701 37,474 38,471 75,945 Interest-bearing liabilities: Interest-bearing deposits: Interest-bearing demand (231) 2,600 2,369 26 2,497 2,523 Money market 1,641 9,644 11,285 139 6,400 6,539 Savings (132) 720 588 4 821 825 Time 8,080 9,319 17,399 1,007 8,894 9,901 Brokered (794) 65 (729) 2,836 — 2,836 Total interest-bearing deposits 8,564 22,348 30,912 4,012 18,612 22,624 Securities sold under agreements to repurchase (36) 375 339 (15) 234 219 Borrowings (5,008) (1,640) (6,648) 5,640 521 6,161 Subordinated notes 4 (4) — 4 (4) — Junior subordinated debentures issued to capital trusts 93 227 320 781 962 1,743 Total interest-bearing liabilities 3,617 21,306 24,923 10,422 20,325 30,747 Change in net interest income $ 6,156 $ (8,378) $ (2,222) $ 27,052 $ 18,146 $ 45,198 Comparison of the Year Ended December 31, 2024 to the Year Ended December 31, 2023 Net interest income for the year ended December 31, 2024 was $188.9 million, decreasing $2.2 million, or 1.2%, when compared to the year ended December 31, 2023.
Stock Repurchase Program The Company repurchased 479,005 shares of its common stock at a weighted average price of $18.43 during 2023, 265,379 shares at a weighted average price of $18.02 during 2022, and 290,486 shares at a weighted average price of $16.89 during 2021.
On January 21, 2025, the Company’s Board of Directors increased the quarterly cash dividend by $0.02 per share to $0.21 per share. 66 Table of Contents Stock Repurchase Program The Company repurchased 232,803 shares of its common stock at a weighted average price of $18.89 during 2024, 479,005 shares at a weighted average price of $18.43 during 2023, and 265,379 shares at a weighted average price of $18.02 during 2022.
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. 70 Table of Contents Reconciliation of Non-GAAP Financial Measure – Net Interest Income and Net Interest Margin (Tax Equivalent Basis) Year Ended December 31, (dollars in thousands) 2023 2022 2021 Net interest income (tax-equivalent basis) Net interest income $ 191,072 $ 145,874 $ 122,403 Tax-equivalent adjustment (1) 2,758 2,499 2,028 Net interest income (tax-equivalent basis) (1) $ 193,830 $ 148,373 $ 124,431 Net interest margin (tax-equivalent basis) Net interest margin 4.09 % 3.54 % 3.18 % Tax-equivalent adjustment (1) 0.06 0.06 0.05 Net interest margin (tax-equivalent basis) (1) 4.15 % 3.60 % 3.23 % Average interest-earning assets $ 4,675,025 $ 4,118,124 $ 3,846,473 _________________________________________________ (1) On a tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%.
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. 71 Table of Contents Reconciliation of Non-GAAP Financial Measure — Pre-Provision Net Revenue, Pre-Provision Net Revenue Less Charge-offs (Recoveries), Adjusted Pre-Provision Net Revenue, and Adjusted Pre-Provision Net Revenue Less Charge-offs (Recoveries) Year Ended December 31, (dollars in thousands) 2024 2023 2022 Net interest income $ 188,850 $ 191,072 $ 145,874 Noninterest income 35,571 36,046 34,717 Noninterest expense (124,007) (130,964) (105,107) Pre-provision net revenue 100,414 96,154 75,484 Less: adjustments Acquisition expenses — (7,767) (1,092) Gains (losses) on closed branch premises (635) 75 141 Realized gains (losses) on sales of securities (3,697) (1,820) — Mortgage servicing rights fair value adjustment (174) (1,615) 2,153 Total adjustments (4,506) (11,127) 1,202 Adjusted pre-provision net revenue $ 104,920 $ 107,281 $ 74,282 Pre-provision net revenue $ 100,414 $ 96,154 $ 75,484 Less: net charge-offs (recoveries) 1,758 180 (2,103) Pre-provision net revenue less net charge-offs (recoveries) $ 98,656 $ 95,974 $ 77,587 Adjusted pre-provision net revenue $ 104,920 $ 107,281 $ 74,282 Less: net charge-offs (recoveries) 1,758 180 (2,103) Adjusted pre-provision net revenue less net charge-offs (recoveries) $ 103,162 $ 107,101 $ 76,385 72 Table of Contents Reconciliation of Non-GAAP Financial Measure — Net Interest Income and Net Interest Margin (Tax-Equivalent Basis) Year Ended December 31, (dollars in thousands) 2024 2023 2022 Net interest income (tax-equivalent basis) Net interest income $ 188,850 $ 191,072 $ 145,874 Tax-equivalent adjustment (1) 2,242 2,758 2,499 Net interest income (tax-equivalent basis) (1) $ 191,092 $ 193,830 $ 148,373 Net interest margin (tax-equivalent basis) Net interest margin 3.96 % 4.09 % 3.54 % Tax-equivalent adjustment (1) 0.05 0.06 0.06 Net interest margin (tax-equivalent basis) (1) 4.01 % 4.15 % 3.60 % Average interest-earning assets $ 4,769,671 $ 4,675,025 $ 4,118,124 _________________________________________________ (1) On a tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%.
Additionally, the contribution of acquired loan discount accretion to net interest margin increased to 9 basis points during the year ended December 31, 2023, from 2 basis points during the year ended December 31, 2022. 51 Table of Contents The quarterly net interest margins were as follows: 2023 2022 2021 Three months ended: March 31 4.20 % 3.08 % 3.25 % June 30 4.16 3.34 3.14 September 30 4.07 3.65 3.18 December 31 3.93 4.10 3.17 In March 2020, the Federal Open Markets Committee (“FOMC”), in response to the economic downturn caused by the COVID-19 pandemic, lowered the target range for the federal funds rate to 0% to 0.25% and announced the Federal Reserve would substantially increase its Treasury and agency mortgage-backed securities holdings.
Additionally, the contribution of acquired loan discount accretion to net interest margin was 9 basis points for each of the years ended December 31, 2024 and 2023. 49 Table of Contents The quarterly net interest margins were as follows: 2024 2023 2022 Three months ended: March 31 3.94 % 4.20 % 3.08 % June 30 3.95 4.16 3.34 September 30 3.98 4.07 3.65 December 31 3.96 3.93 4.10 The FOMC began raising the target range for the federal funds rate in March 2022 and continued raising interest rates until its July 2023 meeting.
The fluctuations in effective tax rate are primarily attributable to changes in state income taxes and changes in the proportion of federally tax-exempt interest income to pre-tax income. 54 Table of Contents FINANCIAL CONDITION (dollars in thousands, except per share data) December 31, 2023 December 31, 2022 $ Change % Change Consolidated Balance Sheet Information Cash and cash equivalents $ 141,252 $ 114,159 $ 27,093 23.7 % Debt securities available-for-sale, at fair value 759,461 843,524 (84,063) (10.0) Debt securities held-to-maturity 521,439 541,600 (20,161) (3.7) Loans held for sale 2,318 615 1,703 276.9 Loans, before allowance for credit losses 3,404,417 2,620,253 784,164 29.9 Less: allowance for credit losses 40,048 25,333 14,715 58.1 Loans, net of allowance for credit losses 3,364,369 2,594,920 769,449 29.7 Goodwill 59,820 29,322 30,498 104.0 Intangible assets, net 20,682 1,070 19,612 1,832.9 Other assets 203,829 161,524 42,305 26.2 Total assets $ 5,073,170 $ 4,286,734 $ 786,436 18.3 % Total deposits $ 4,401,437 $ 3,587,024 $ 814,413 22.7 % Securities sold under agreements to repurchase 42,442 43,081 (639) (1.5) Borrowings 12,623 160,000 (147,377) (92.1) Subordinated notes 39,474 39,395 79 0.2 Junior subordinated debentures 52,789 37,780 15,009 39.7 Other liabilities 34,909 45,822 (10,913) (23.8) Total liabilities 4,583,674 3,913,102 670,572 17.1 Total stockholders' equity 489,496 373,632 115,864 31.0 Total liabilities and stockholders' equity $ 5,073,170 $ 4,286,734 $ 786,436 18.3 % Tangible assets (1) $ 4,992,668 $ 4,256,342 $ 736,326 17.3 % Tangible common equity (1) 408,994 343,240 65,754 19.2 Core deposits (1) $ 4,126,374 $ 3,559,866 $ 566,508 15.9 % Share and Per Share Information Book value per share $ 15.44 $ 12.99 Tangible book value per share (1) 12.90 11.94 Shares of common stock outstanding 31,695,828 28,752,626 Balance Sheet Ratios Loan to deposit ratio 77.35 % 73.05 % Core deposits to total deposits (1) 93.75 99.24 Stockholders' equity to total assets 9.65 8.72 Tangible common equity to tangible assets (1) 8.19 8.06 _________________________________________________ (1) See "Non-GAAP Financial Information" for reconciliation of non-GAAP measure to their most closely comparable GAAP measures. 55 Table of Contents Notable changes in our consolidated balance sheet include the following: • The Town and Country merger added $937.2 million in total assets, $635.4 million in loans held for investment, and $720.4 million in deposits; • Excluding the impact of the Town and Country merger, loan growth since December 31, 2022 was broad-based with total loans increasing $148.8 million; • Following the Town and Country merger, the vast majority of the securities acquired from Town and Country were sold and an additional $39.4 million of municipal securities sold during the third quarter of 2023.
The increase in effective tax rate during 2024 was primarily attributable to an additional $0.5 million of tax expense for a deferred tax asset write-down, as a result of an Illinois tax change, as well as changes in the proportion of federally tax-exempt interest income to pre-tax income. 53 Table of Contents FINANCIAL CONDITION (dollars in thousands, except per share data) December 31, 2024 December 31, 2023 $ Change % Change Cash and cash equivalents $ 137,692 $ 141,252 $ (3,560) (2.5) % Debt securities available-for-sale, at fair value 698,049 759,461 (61,412) (8.1) Debt securities held-to-maturity 499,858 521,439 (21,581) (4.1) Loans held for sale 1,586 2,318 (732) (31.6) Loans, before allowance for credit losses 3,466,146 3,404,417 61,729 1.8 Less: allowance for credit losses 42,044 40,048 1,996 5.0 Loans, net of allowance for credit losses 3,424,102 3,364,369 59,733 1.8 Goodwill 59,820 59,820 — — Intangible assets, net 17,843 20,682 (2,839) (13.7) Other assets 193,952 203,829 (9,877) (4.8) Total assets $ 5,032,902 $ 5,073,170 $ (40,268) (0.8) % Total deposits $ 4,318,254 $ 4,401,437 $ (83,183) (1.9) % Securities sold under agreements to repurchase 28,969 42,442 (13,473) (31.7) Borrowings 13,231 12,623 608 4.8 Subordinated notes 39,553 39,474 79 0.2 Junior subordinated debentures 52,849 52,789 60 0.1 Other liabilities 35,441 34,909 532 1.5 Total liabilities 4,488,297 4,583,674 (95,377) (2.1) Total stockholders' equity 544,605 489,496 55,109 11.3 Total liabilities and stockholders' equity $ 5,032,902 $ 5,073,170 $ (40,268) (0.8) % Tangible assets (1) $ 4,955,239 $ 4,992,668 $ (37,429) (0.7) % Tangible common equity (1) 466,942 408,994 57,948 14.2 Core deposits (1) $ 4,116,058 $ 4,126,374 $ (10,316) (0.3) % Share and Per Share Information Book value per share $ 17.26 $ 15.44 $ 1.82 11.8 % Tangible book value per share (1) 14.80 12.90 1.90 14.7 Shares of common stock outstanding 31,559,366 31,695,828 Balance Sheet Ratios Loan to deposit ratio 80.27 % 77.35 % Core deposits to total deposits (1) 95.32 93.75 Stockholders' equity to total assets 10.82 9.65 Tangible common equity to tangible assets (1) 9.42 8.19 _________________________________________________ (1) See "Non-GAAP Financial Information" for reconciliation of non-GAAP measure to their most closely comparable GAAP measures. 54 Table of Contents Notable changes in our consolidated balance sheet include the following: • Debt securities decreased $83.0 million, largely due to the sale of $69.2 million of municipal securities with sales proceeds primarily used to reduce wholesale funding.
Notable changes include the following: • A $45.2 million increase in net interest income, primarily attributable to the increase in average interest-earning assets following the Town and Country merger and higher yields on interest-earning assets, partially offset by higher funding costs; • Town and Country acquisition-related expenses totaled $13.7 million during the year ended December 31, 2023, including the 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 through provision for credit losses, compared to $1.1 million of acquisition-related expenses during the year ended December 31, 2022; • Net losses of $1.8 million on the sale of $185.3 million of securities were realized during the year ended December 31, 2023 with the sales proceeds used to reduce FHLB borrowings and fund loan growth; and • Excluding Town and Country acquisition-related expenses, noninterest expense increased by $19.2 million primarily due to the addition of Town and Country’s operations.
Notable changes include the following: • There were no Town and Country acquisition-related expenses during the year ended December 31, 2024, compared to $13.7 million of acquisition-related expenses incurred during the year ended December 31, 2023; • Net losses of $3.7 million were realized on the sale of debt securities during the year ended December 31, 2024, compared to net losses of $1.8 million realized during the year ended December 31, 2023; • A $2.2 million decrease in net interest income, primarily attributable to higher funding costs which were partially offset by higher asset yields and an increase in interest-earning assets; • A $0.2 million negative mortgage servicing rights fair value adjustment included in the 2024 results, compared to a $1.6 million negative mortgage servicing rights fair value adjustment included in the 2023 results; and • A $2.9 million increase in income tax expense, primarily reflecting higher pre-tax income resulting from the above items as well as an additional $0.5 million for a deferred tax expense write-down, primarily as a result of an Illinois tax change.
Notable changes in noninterest expense include the following: • Town and Country acquisition-related noninterest expenses totaled $7.8 million and $1.1 million for the years ended December 31, 2023 and 2022, respectively; • Excluding Town and Country acquisition-related expenses, the $19.2 million increase in noninterest expense was mainly attributable to the addition of Town and Country’s operations, primarily related to personnel costs, occupancy of bank premises, and data processing; • Legal accruals totaled $1.0 million during the year ended December 31, 2023 and $8.2 million during the year ended December 31, 2022 relating to legal matters disclosed in Note 22 - Commitments and Contingencies - Legal Contingencies to the consolidated financial statements; and • A $1.8 million increase in amortization of intangible assets related to the addition of $22.3 million of intangible assets recognized through the Town and Country acquisition.
Notable changes in noninterest expense include the following: • There were no Town and Country acquisition-related noninterest expenses for the year ended December 31, 2024, but acquisition-related noninterest expenses totaled $7.8 million for the year ended December 31, 2023; • Excluding Town and Country acquisition-related expenses, the $1.3 million increase in salaries expense was primarily driven by annual merit increases; • The $1.3 million increase in employee benefits expense was primarily attributable to higher medical benefits expenses; and • Excluding Town and Country acquisition-related expenses, the $2.3 million decrease in other noninterest expense primarily reflects the absence of $0.8 million of legal fees and $1.0 million of accruals related to litigation matters disclosed in Note 23 to the Company's Consolidated Financial Statements in this Annual Report on Form 10-K.
The net interest margin exceeds the interest rate spread because noninterest-bearing sources of funds, principally noninterest-bearing demand deposits and stockholders’ equity, also support interest-earning assets. The following table sets forth average balances, average yields and costs, and certain other information. Average balances are daily average balances.
Net interest margin, which is expressed as the percentage of net interest income to average interest-earning assets, is utilized to measure and explain changes in net interest income. The following table sets forth average balances, average yields and costs, and certain other information. Average balances are daily average balances.
Provision for Credit Losses The following table sets forth the components of provision for credit losses for the periods indicated: Year Ended December 31, (dollars in thousands) 2023 2022 2021 PROVISION FOR CREDIT LOSSES Loans $ 6,665 $ (706) $ (8,077) Unfunded lending-related commitments 908 — — Total provision for credit losses $ 7,573 $ (706) $ (8,077) Comparison of the Year Ended December 31, 2023 to the Year Ended December 31, 2022 In connection with the Town and Country merger, we recognized an allowance for credit losses on non-PCD loans of $5.2 million and an allowance for credit losses on unfunded commitments of $0.7 million.
Generally, we expect increases in market interest rates will increase our net interest income and net interest margin in future periods, while decreases in market interest rates may decrease our net interest income and net interest margin in future periods; however, this depends upon the timing and extent of interest rate fluctuations and may not always be the case. 50 Table of Contents Provision for Credit Losses The following table sets forth the components of provision for credit losses for the years indicated: Year Ended December 31, (dollars in thousands) 2024 2023 2022 PROVISION FOR CREDIT LOSSES Loans $ 3,754 $ 6,665 $ (706) Unfunded lending-related commitments (723) 908 — Total provision for credit losses $ 3,031 $ 7,573 $ (706) Comparison of the Year Ended December 31, 2024 to the Year Ended December 31, 2023 The Company recorded a provision for credit losses of $3.0 million for the year ended December 31, 2024.
Government $ 2,641 $ 133 Allowance for credit losses $ 40,048 $ 25,333 Loans, before allowance for credit losses 3,404,417 2,620,253 CREDIT QUALITY RATIOS Allowance for credit losses to loans, before allowance for credit losses 1.18 % 0.97 % Allowance for credit losses to nonaccrual loans 512.12 1,175.55 Allowance for credit losses to nonperforming loans 509.71 1,175.00 Nonaccrual loans to loans, before allowance for credit losses 0.23 0.08 Nonperforming loans to loans, before allowance for credit losses 0.23 0.08 Nonperforming assets to total assets 0.17 0.12 Nonperforming assets to loans, before allowance for credit losses, and foreclosed assets 0.26 0.20 _________________________________________________ (1) Prior to 2023, excludes loans acquired with deteriorated credit quality that are past due 90 or more days and accruing.
Government $ 1,573 $ 2,641 Allowance for credit losses $ 42,044 $ 40,048 Loans, before allowance for credit losses 3,466,146 3,404,417 CREDIT QUALITY RATIOS Allowance for credit losses to loans, before allowance for credit losses 1.21 % 1.18 % Allowance for credit losses to nonaccrual loans 549.45 512.12 Allowance for credit losses to nonperforming loans 549.16 509.71 Nonaccrual loans to loans, before allowance for credit losses 0.22 0.23 Nonperforming loans to loans, before allowance for credit losses 0.22 0.23 Nonperforming assets to total assets 0.16 0.17 Nonperforming assets to loans, before allowance for credit losses, and foreclosed assets 0.23 0.26 Total nonperforming assets were $8.0 million at December 31, 2024, a slight decrease when compared to $8.7 million at December 31, 2023.
Treasury $ 159,715 1.37 % $ — — % $ 159,715 1.37 % U.S. government agency 55,359 2.53 88,448 2.48 143,807 2.50 Municipal 229,030 1.80 38,442 3.30 267,472 2.02 Mortgage-backed: Agency residential 188,641 2.58 95,828 3.47 284,469 2.88 Agency commercial 141,214 1.97 298,721 1.98 439,935 1.98 Corporate 57,665 4.47 — — 57,665 4.47 Total $ 831,624 2.16 % $ 521,439 2.43 % $ 1,353,063 2.26 % 60 Table of Contents SOURCES OF FUNDS Deposits Management continues to focus on growing deposits through the Company’s relationship-driven banking philosophy and community-focused marketing programs.
Treasury $ 119,690 1.36 % $ — — % $ 119,690 1.36 % U.S. government agency 55,742 2.74 88,472 2.48 144,214 2.58 Municipal 150,163 1.72 35,862 3.26 186,025 2.02 Mortgage-backed: Agency residential 241,342 3.45 85,643 3.44 326,985 3.44 Agency commercial 128,823 1.96 289,881 1.98 418,704 1.98 Corporate 61,732 4.76 — — 61,732 4.76 Total $ 757,492 2.58 % $ 499,858 2.41 % $ 1,257,350 2.51 % 61 Table of Contents SOURCES OF FUNDS Deposits Management continues to focus on growing deposits through the Company’s relationship-driven banking philosophy and community-focused marketing programs.
Risk Classification of Loans Our risk classifications of loans were as follows: (dollars in thousands) December 31, 2023 December 31, 2022 Pass $ 3,241,889 $ 2,479,488 Pass-watch 98,206 66,934 Substandard 64,322 73,831 Doubtful — — Total $ 3,404,417 $ 2,620,253 Pass-watch loans increased $31.3 million, or 46.7%, and substandard loans decreased $9.5 million, or 12.9%, from December 31, 2022 to December 31, 2023.
Risk Classification of Loans Our risk classifications of loans were as follows: (dollars in thousands) December 31, 2024 December 31, 2023 Pass $ 3,264,396 $ 3,241,889 Pass-watch 83,947 98,206 Special mention (1) 46,590 — Substandard 71,213 64,322 Total $ 3,466,146 $ 3,404,417 _________________________________________________ (1) In June 2024, the Company updated its risk rating categories to add the special mention category to provide another level of granularity in distinguishing risk levels of loans.
The following table sets forth time deposits by remaining maturity as of December 31, 2023: (dollars in thousands) 3 Months or Less Over 3 through 6 Months Over 6 through 12 Months Over 12 Months Total Time and brokered time deposits: Amounts less than $100,000 $ 141,825 $ 107,869 $ 125,348 $ 54,284 $ 429,326 Amounts of $100,000 or more but less than $250,000 40,961 56,555 85,203 29,905 212,624 Amounts of $250,000 or more 36,659 39,899 42,576 11,049 130,183 Total time and brokered time deposits $ 219,445 $ 204,323 $ 253,127 $ 95,238 $ 772,133 As of December 31, 2023 and December 31, 2022, the Bank’s uninsured deposits were estimated to be $867.7 million and $739.0 million, respectively.
As a result of these changes, deposit costs increased during 2024 compared to 2023. 62 Table of Contents The following table sets forth time deposits by remaining maturity as of December 31, 2024: (dollars in thousands) 3 Months or Less Over 3 through 6 Months Over 6 through 12 Months Over 12 Months Total Time deposits: Amounts less than $100,000 $ 139,856 $ 96,944 $ 64,947 $ 28,486 $ 330,233 Amounts of $100,000 or more but less than $250,000 117,795 76,462 47,624 11,120 253,001 Amounts of $250,000 or more 105,284 72,534 21,295 3,083 202,196 Total time deposits $ 362,935 $ 245,940 $ 133,866 $ 42,689 $ 785,430 As of December 31, 2024 and 2023, the Bank’s uninsured deposits were estimated to be $949.4 million and $867.7 million, respectively.
Below is a summary of our loan and deposit balances by geographic region: December 31, 2023 December 31, 2022 (dollars in thousands) Loans Deposits Loans Deposits Central $ 1,693,794 $ 3,094,305 $ 1,024,015 $ 2,239,030 Chicago MSA 1,406,348 1,197,865 1,294,327 1,216,423 Illinois 3,100,142 4,292,170 2,318,342 3,455,453 Iowa 304,275 109,267 301,911 131,571 Total $ 3,404,417 $ 4,401,437 $ 2,620,253 $ 3,587,024 Acquisitions The Company incurred the following pre-tax acquisition expenses: Year Ended December 31, (dollars in thousands) 2023 2022 2021 PROVISION FOR CREDIT LOSSES (1) $ 5,924 $ — $ — NONINTEREST EXPENSE Salaries 3,584 — 65 Furniture and equipment 39 — 18 Data processing 2,031 304 355 Marketing and customer relations 24 — 12 Loan collection and servicing 125 — 11 Legal fees and other noninterest expense 1,964 788 955 Total noninterest expense 7,767 1,092 1,416 Total acquisition-related expenses $ 13,691 $ 1,092 $ 1,416 _________________________________________________ (1) Includes recognition of an allowance for credit losses on non-purchase credit deteriorated ("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 in accordance with ASC 326 which was adopted on January 1, 2023. 43 Table of Contents Town and Country Financial Corporation On February 1, 2023, HBT Financial completed its acquisition of Town and Country, the holding company for Town and Country Bank.
Below is a summary of our loan and deposit balances by geographic region: December 31, 2024 December 31, 2023 (dollars in thousands) Loans Deposits Loans Deposits Central $ 1,676,842 $ 2,984,820 $ 1,693,794 $ 3,094,305 Chicago MSA 1,443,777 1,218,098 1,406,348 1,197,865 Illinois 3,120,619 4,202,918 3,100,142 4,292,170 Iowa 345,527 115,336 304,275 109,267 Total $ 3,466,146 $ 4,318,254 $ 3,404,417 $ 4,401,437 Town and Country Financial Corporation Acquisition On February 1, 2023, HBT Financial completed its acquisition of Town and Country, the holding company for Town and Country Bank.