HBT Financial, Inc. Announces Third Quarter 2021 Financial Results

Rhea-AI Summary

HBT Financial reported a net income of $13.7 million or $0.50 per diluted share for Q3 2021, consistent with Q2 2021 and up from $10.6 million in Q3 2020. Adjusted net income was $14.5 million or $0.53 per diluted share, showing a slight increase from Q2 2021. Net interest income rose to $30.7 million, a 3.4% increase from the prior quarter. Total loans were stable at $2.15 billion, while total deposits remained at $3.42 billion. HBT completed the acquisition of NXT Bancorporation on October 1, enhancing its market presence.

Positive

• Net income of $13.7 million, steady from Q2 2021.
• Adjusted net income increased to $14.5 million, up from $14.2 million in Q2 2021.
• Net interest income rose to $30.7 million, up 3.4% from Q2 2021.
• Total loans increased by 3% excluding PPP loans.
• Acquisition of NXT Bancorporation completed on October 1, 2021, expanding market presence.

Negative

• Noninterest income decreased by 4.4% from Q2 2021, driven by impairment losses.
• Total loans decreased from $2.28 billion year-over-year.
• Noninterest expense remained unchanged, indicating potential operational inefficiencies.

Third Quarter Highlights

• Net income of $13.7 million, or $0.50 per diluted share; return on average assets (ROAA) of 1.37%; return on average stockholders' equity (ROAE) of 14.29%; and return on average tangible common equity (ROATCE)⁽¹⁾ of 15.32%
• Adjusted net income⁽¹⁾ of $14.5 million; or $0.53 per diluted share; adjusted ROAA⁽¹⁾ of 1.45%; adjusted ROAE⁽¹⁾ of 15.08%; and adjusted ROATCE⁽¹⁾ of 16.18%

(1)         See "Reconciliation of Non-GAAP Financial Measures" below for reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures.

BLOOMINGTON, Ill., Oct. 25, 2021 (GLOBE NEWSWIRE) -- HBT Financial, Inc. (NASDAQ: HBT) (the “Company” or “HBT Financial” or “HBT”), the holding company for Heartland Bank and Trust Company and NXT Bank, today reported net income of $13.7 million, or $0.50 diluted earnings per share, for the third quarter of 2021. This compares to net income of $13.7 million, or $0.50 diluted earnings per share, for the second quarter of 2021, and net income of $10.6 million, or $0.38 diluted earnings per share, for the third quarter of 2020.

Fred L. Drake, Chairman and Chief Executive Officer of HBT Financial, said, “We continued to deliver strong financial results in the third quarter driven by a higher level of revenue, disciplined expense management, and healthy credit metrics. We are beginning to see stronger loan demand in our legacy markets. We also benefited from our acquisition of NXT Bancorporation by buying participations in some of NXT Bank’s third quarter loan production prior to the closing of the acquisition. As a result, our total loan balances increased 3% during the third quarter, excluding PPP loans. With ample liquidity and capital levels, strong asset quality, and a growing low-cost deposit base, we remain well positioned to support our customers and communities as economic conditions and loan demand may continue to strengthen.”

“The completion of our acquisition of NXT Bancorporation on October 1, 2021 is a significant milestone for the Company. In the near-term, we will have more opportunities to bring back loans they have previously participated out to other banks onto our balance sheet and redeploy more of our excess liquidity into higher-yielding earning assets. Over the longer-term, we believe the expansion of our franchise into Iowa and the addition of a talented group of bankers from NXT will positively impact the level of organic growth that we generate. We are also seeing better opportunities to attract high quality commercial lenders that we expect will further strengthen our business development capabilities, improving our ability to capitalize on disruption in the Chicago banking market created by merger activity,” said Mr. Drake.

Adjusted Net Income

In addition to reporting GAAP results, the Company believes adjusted net income and adjusted earnings per share, which adjust for the additional C Corp equivalent tax expense for periods prior to October 11, 2019, acquisition expenses, branch closure expenses, 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 (“MSR”) fair value adjustments, provide investors with additional insight into its operational performance. The Company reported adjusted net income of $14.5 million, or $0.53 adjusted diluted earnings per share, for the third quarter of 2021. This compares to adjusted net income of $14.2 million, or $0.52 adjusted diluted earnings per share, for the second quarter of 2021, and adjusted net income of $10.8 million, or $0.39 adjusted diluted earnings per share, for the third quarter of 2020 (see "Reconciliation of Non-GAAP Financial Measures" tables).

Net Interest Income and Net Interest Margin

Net interest income for the third quarter of 2021 was $30.7 million, an increase of 3.4% from $29.7 million for the second quarter of 2021. The increase was primarily attributable to an increase in PPP loan fees recognized as loan interest income which totaled $3.0 million during the third quarter of 2021 and $2.4 million during the second quarter of 2021.

Relative to the third quarter of 2020, net interest income increased $1.8 million, or 6.4%. The increase was primarily attributable to an increase in PPP loan fees recognized as loan interest income which totaled $0.9 million during the third quarter of 2020.

Net interest margin for the third quarter of 2021 was 3.18%, compared to 3.14% for the second quarter of 2021. The increase was primarily attributable to the recognition of PPP loan fees. The contribution of PPP loan fees to net interest margin was 31 basis points during the third quarter of 2021 and 25 basis points during the second quarter of 2021.

Relative to the third quarter of 2020, net interest margin decreased from 3.39%. The decrease was primarily due to a decline in the average yield on earning assets and increased balances being held in cash and lower-yielding securities.

Noninterest Income

Noninterest income for the third quarter of 2021 was $8.4 million, a decrease of 4.4% from $8.8 million for the second quarter of 2021. The decrease was primarily attributable to impairment losses of $0.6 million related to the branches closed during the third quarter of 2021 pursuant to our branch rationalization plan. Additionally, gains on sale of mortgage loans decreased $0.3 million due to a lower level of mortgage refinancing activity. Partially offsetting these declines were a positive $40 thousand mortgage servicing rights (“MSR”) fair value adjustment during the third quarter of 2021, compared to a negative $0.3 million MSR fair value adjustment in the second quarter of 2021, and a $0.3 million increase in service charges on deposit accounts.

Relative to the third quarter of 2020, noninterest income decreased 16.5% from $10.0 million, primarily attributable to a $1.9 million decrease in gains on sale of mortgage loans due to a lower level of mortgage refinancing activity and the $0.6 million of impairment losses related to the branches closed pursuant to our branch rationalization plan. Partially offsetting this decline was an increase in wealth management fees and card income. Wealth management fees increased $0.4 million as a result of higher values of assets under management during the third quarter of 2021 relative to the third quarter of 2020. Card income increased $0.4 million as a result of increased card transaction volume driven by the full reopening of Illinois following COVID-19 prevention measures.

Noninterest Expense

Noninterest expense for the third quarter of 2021 was $22.2 million, nearly unchanged from the second quarter of 2021. A decrease in salaries expense, due to a lower employee count, was mostly offset by increases in occupancy of bank premise and loan collection and servicing expenses.

Relative to the third quarter of 2020, noninterest expense decreased 1.4% from $22.5 million. The decline was primarily attributable to lower salaries and employee benefits expenses, as a result of lower employee count relative to the third quarter of 2020. Partially offsetting these improvements were higher marketing and data processing expenses.

NXT Bancorporation, Inc. Acquisition

On October 1, 2021, HBT completed its previously announced acquisition of NXT Bancorporation, Inc. (NXT), the holding company for NXT Bank. The acquisition expands HBT’s footprint into Iowa. Acquisition-related expenses were $0.4 million during the third quarter of 2021 and $0.2 million during the second quarter of 2021. As of September 30, 2021, NXT had $232 million in total assets, $196 million in total loans, and $181 million in total deposits. NXT’s results are not reflected in HBT’s results for the third quarter of 2021. The merger and system conversion of NXT Bank and Heartland Bank and Trust is currently scheduled for December 3, 2021.

Branch Rationalization Plan

In April 2021, the Company made plans to close or consolidate six branches. One branch was consolidated during the second quarter of 2021, and the remaining five branches were closed during the third quarter of 2021. Branch closure costs were $0.6 million, consisting almost entirely of impairment losses, during the third quarter of 2021, and $0.1 million, primarily salaries expense, during the second quarter of 2021. The Company estimates annual pre-tax cost savings, net of associated revenue impacts, related to the branch rationalization plan to be approximately $1.1 million.

Loan Portfolio

Total loans outstanding, before allowance for loan losses, were $2.15 billion at September 30, 2021, compared with $2.15 billion at June 30, 2021 and $2.28 billion at September 30, 2020. A $65.7 million decrease in PPP loans was mostly offset by increases in commercial real estate – non-owner occupied and construction & land development loans, with $39.0 million of the increase attributed to new loans funded in partnership with NXT Bank ahead of the acquisition.

Deposits

Total deposits were $3.42 billion at September 30, 2021, compared with $3.42 billion at June 30, 2021 and $3.02 billion at September 30, 2020. Total deposits remained almost unchanged from June 30, 2021 to September 30, 2021, following the end of certain federal economic stimulus programs, such as PPP loans and direct payments to individuals, which had driven deposit growth since the first quarter of 2020.

Asset Quality

Nonperforming loans totaled $5.5 million, or 0.26% of total loans, at September 30, 2021, compared with $7.4 million, or 0.34% of total loans, at June 30, 2021, and $15.2 million, or 0.67% of total loans, at September 30, 2020. The $1.9 million decrease in nonperforming loans from June 30, 2021 was primarily attributable to the payoff of one relationship and a pay down on another relationship which together totaled $1.6 million at June 30, 2021. The $9.7 million reduction in nonperforming loans from September 30, 2020 was primarily attributable to the return to accrual status of one agricultural credit and the transfer of one loan to foreclosed assets which together totaled $8.4 million at September 30, 2020.

The Company recorded a negative provision for loan losses of $1.7 million for the third quarter of 2021, compared to a negative provision for loan losses of $2.2 million for the second quarter of 2021. The negative provision was primarily due to a $0.9 million decrease in specific reserves on loans individually evaluated for impairment. Additionally, improvements in qualitative factors resulted in a $0.7 million decrease in required reserve, primarily reflecting the shrinking impact of the COVID-19 pandemic on our borrowers.

Net recoveries for the third quarter of 2021 were $21 thousand, or less than 1 basis point of average loans on an annualized basis, compared to net charge-offs of $90 thousand, or 0.02% of average loans on an annualized basis, for the second quarter of 2021, and net charge-offs of $0.2 million, or 0.04% of average loans on an annualized basis, for the third quarter of 2020.

The Company’s allowance for loan losses was 1.16% of total loans and 449.73% of nonperforming loans at September 30, 2021, compared with 1.23% of total loans and 357.91% of nonperforming loans at June 30, 2021.

Capital

At September 30, 2021, the Company exceeded all regulatory capital requirements under Basel III and was considered to be “well-capitalized,” as summarized in the following table:

			Well Capitalized
	September 30,		Regulatory
	2021		Requirements
Total capital to risk-weighted assets	18.15	%	10.00	%
Tier 1 capital to risk-weighted assets	15.56	%	8.00	%
Common equity tier 1 capital ratio	14.08	%	6.50	%
Tier 1 leverage ratio	9.83	%	5.00	%
Total stockholders' equity to total assets	9.59	%	N/A
Tangible common equity to tangible assets (1)	9.00	%	N/A

(1)		See "Reconciliation of Non-GAAP Financial Measures" below for reconciliation of non-GAAP financial measures to their most
		closely comparable GAAP financial measures.

Stock Repurchase Program

During the third quarter of 2021, the Company repurchased 20,625 shares of its common stock at a weighted average price of $16.66 under its stock repurchase program. Purchases were conducted in accordance with Rule 10b-18 and in compliance with Regulation M under the Securities Exchange Act of 1934, as amended. The Company’s Board of Directors authorized the repurchase of up to $15 million of its common stock under its stock repurchase program in effect until December 31, 2021. As of September 30, 2021, the Company had $12.7 million remaining under the current stock repurchase authorization.

About HBT Financial, Inc.

HBT Financial, Inc. is headquartered in Bloomington, Illinois and is the holding company for Heartland Bank and Trust Company and NXT Bank. HBT provides a comprehensive suite of business, commercial, wealth management, and retail banking products and services to individuals, businesses and municipal entities throughout Central and Northeastern Illinois and Eastern Iowa through 61 branches. As of September 30, 2021, HBT had total assets of $3.9 billion, total loans of $2.1 billion, and total deposits of $3.4 billion. HBT is a longstanding Central Illinois company, with banking roots that can be traced back to 1920.

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), originated loans and acquired loans and any ratios derived therefrom, efficiency ratio (tax-equivalent basis), tangible common equity to tangible assets, tangible book value per share, adjusted net income, adjusted return on average assets, adjusted return on average stockholders' equity, and adjusted return on average tangible common equity. Our management uses these non-GAAP financial measures, together with the related GAAP financial measures, in its analysis of our performance and in making business decisions. 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 includes "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, including but not limited to statements about the Company’s expected benefits, synergies, results and growth resulting from the acquisition of NXT and NXT Bank, and the Company’s plans, objectives, future performance, goals, future earnings levels and future loan growth, including as a result of expected improvement in economic conditions with respect to COVID-19. These statements are subject to many risks and uncertainties, that could cause actual results to differ materially from those anticipated in the forward-looking statements. Factors that could cause actual results to differ materially from these forward-looking statements include, but are not limited to: the timing, outcome and results of integrating the operations of NXT into those of HBT; the possibility that expected benefits, synergies and results from the acquisition are delayed or not achieved; the effects of the merger on HBT’s future financial condition, results of operations, strategy and plans; potential adverse reactions or changes to customer or employee relationships resulting from the completion of the transaction; the diversion of management time on integration-related issues; the severity, magnitude and duration of the COVID-19 pandemic; the direct and indirect impacts of the COVID-19 pandemic and governmental responses to the pandemic on our operations and our customers’ businesses; the continued disruption or worsening of global, national, state and local economies associated with the COVID-19 pandemic, including in connection with inflationary pressures and supply chain constraints, which could affect our capital levels and earnings, impair the ability of our borrowers to repay outstanding loans, impair collateral values and further increase our allowance for credit losses; our asset quality and any loan charge-offs; changes in interest rates and general economic, business and political conditions in the United States generally or in Illinois and Iowa in particular, including in the financial markets; changes in business plans as circumstances warrant; risks relating to other acquisitions; and other risks detailed from time to time in filings made by the Company with the Securities and Exchange Commission. 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. 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" or "continue," 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.

CONTACT:
Matthew Keating
HBTIR@hbtbank.com
(310) 622-8230

HBT Financial, Inc.
Consolidated Financial Summary
Consolidated Statements of Income
		Three Months Ended												Nine Months Ended
		September 30,				June 30,				September 30,				September 30,
		2021				2021				2020				2021				2020
INTEREST AND DIVIDEND INCOME		(dollars in thousands, except per share data)
Loans, including fees:
Taxable		$	25,604			$	25,278			$	25,118			$	76,016			$	77,396
Federally tax exempt			572				540				542				1,722				1,748
Securities:
Taxable			4,632				4,058				3,266				12,323				9,772
Federally tax exempt			1,103				1,144				1,233				3,383				3,488
Interest-bearing deposits in bank			190				115				65				385				873
Other interest and dividend income			14				12				14				39				42
Total interest and dividend income			32,115				31,147				30,238				93,868				93,319
INTEREST EXPENSE
Deposits			564				613				843				1,821				3,480
Securities sold under agreements to repurchase			8				8				9				23				40
Borrowings			1				—				1				2				2
Subordinated notes			470				469				147				1,409				147
Junior subordinated debentures issued to capital trusts			357				357				367				1,069				1,209
Total interest expense			1,400				1,447				1,367				4,324				4,878
Net interest income			30,715				29,700				28,871				89,544				88,441
PROVISION FOR LOAN LOSSES			(1,667	)			(2,162	)			2,174				(7,234	)			10,102
Net interest income after provision for loan losses			32,382				31,862				26,697				96,778				78,339
NONINTEREST INCOME
Card income			2,509				2,449				2,146				7,216				5,936
Service charges on deposit accounts			1,677				1,390				1,493				4,364				4,460
Wealth management fees			2,036				2,005				1,646				6,013				4,967
Mortgage servicing			699				711				724				2,095				2,175
Mortgage servicing rights fair value adjustment			40				(310	)			(268	)			1,425				(2,947	)
Gains on sale of mortgage loans			1,257				1,562				3,184				4,919				5,855
Gains (losses) on securities			28				6				(2	)			74				3
Gains (losses) on foreclosed assets			(14	)			216				27				126				120
Gains (losses) on other assets			(672	)			(48	)			1				(719	)			(71	)
Other noninterest income			832				793				1,101				2,461				2,866
Total noninterest income			8,392				8,774				10,052				27,974				23,364
NONINTEREST EXPENSE
Salaries			11,988				12,275				12,595				36,859				38,023
Employee benefits			1,500				1,455				1,666				4,677				6,555
Occupancy of bank premises			1,610				1,463				1,609				5,011				5,079
Furniture and equipment			657				603				679				1,883				1,891
Data processing			1,767				1,721				1,583				5,176				4,841
Marketing and customer relations			883				843				690				2,291				2,551
Amortization of intangible assets			252				258				305				799				927
FDIC insurance			279				244				222				763				476
Loan collection and servicing			400				333				450				1,098				1,292
Foreclosed assets			242				319				226				704				403
Other noninterest expense			2,589				2,640				2,460				7,604				7,253
Total noninterest expense			22,167				22,154				22,485				66,865				69,291
INCOME BEFORE INCOME TAX EXPENSE			18,607				18,482				14,264				57,887				32,412
INCOME TAX EXPENSE			4,892				4,765				3,701				15,210				8,209
NET INCOME		$	13,715			$	13,717			$	10,563			$	42,677			$	24,203
EARNINGS PER SHARE - BASIC		$	0.50			$	0.50			$	0.38			$	1.56			$	0.88
EARNINGS PER SHARE - DILUTED		$	0.50			$	0.50			$	0.38			$	1.56			$	0.88
WEIGHTED AVERAGE SHARES OF COMMON STOCK OUTSTANDING			27,340,926				27,362,579				27,457,306				27,377,809				27,457,306

HBT Financial, Inc.
Consolidated Financial Summary
Consolidated Balance Sheets
		September 30,				June 30,				September 30,
		2021				2021				2020
		(dollars in thousands)
ASSETS
Cash and due from banks		$	36,508			$	47,861			$	22,347
Interest-bearing deposits with banks			435,421				497,742				214,377
Cash and cash equivalents			471,929				545,603				236,724
Debt securities available-for-sale, at fair value			896,218				836,267				814,798
Debt securities held-to-maturity			318,730				309,132				74,510
Equity securities with readily determinable fair value			3,366				3,338				3,262
Equity securities with no readily determinable fair value			1,867				1,552				1,552
Restricted stock, at cost			2,739				2,739				2,498
Loans held for sale			8,582				5,951				23,723
Loans, before allowance for loan losses			2,147,812				2,152,119				2,279,639
Allowance for loan losses			(24,861	)			(26,507	)			(31,654	)
Loans, net of allowance for loan losses			2,122,951				2,125,612				2,247,985
Bank premises and equipment, net			49,337				51,900				53,271
Bank premises held for sale			1,462				121				121
Foreclosed assets			7,315				7,757				3,857
Goodwill			23,620				23,620				23,620
Core deposit intangible assets, net			1,999				2,251				3,103
Mortgage servicing rights, at fair value			7,359				7,319				5,571
Investments in unconsolidated subsidiaries			1,165				1,165				1,165
Accrued interest receivable			13,376				12,785				13,820
Other assets			16,211				16,565				25,643
Total assets		$	3,948,226			$	3,953,677			$	3,535,223
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
Deposits:
Noninterest-bearing		$	1,003,723			$	1,011,481			$	850,306
Interest-bearing			2,415,833				2,413,153				2,166,355
Total deposits			3,419,556				3,424,634				3,016,661
Securities sold under agreements to repurchase			47,957				46,756				45,438
Subordinated notes			39,297				39,277				39,218
Junior subordinated debentures issued to capital trusts			37,698				37,681				37,632
Other liabilities			24,897				32,135				40,980
Total liabilities			3,569,405				3,580,483				3,179,929
Stockholders' Equity
Common stock			275				275				275
Surplus			191,413				191,185				190,787
Retained earnings			184,919				175,328				146,101
Accumulated other comprehensive income			4,537				8,386				18,131
Treasury stock at cost			(2,323	)			(1,980	)			—
Total stockholders’ equity			378,821				373,194				355,294
Total liabilities and stockholders’ equity		$	3,948,226			$	3,953,677			$	3,535,223
SHARE INFORMATION
Shares of common stock outstanding			27,334,428				27,355,053				27,457,306

HBT Financial, Inc.
Consolidated Financial Summary
		September 30,				June 30,				September 30,
		2021				2021				2020
		(dollars in thousands)
LOANS
Commercial and industrial		$	261,763			$	321,352			$	389,231
Agricultural and farmland			229,718				231,527				235,597
Commercial real estate - owner occupied			203,096				212,597				225,345
Commercial real estate - non-owner occupied			579,860				531,803				532,454
Multi-family			215,245				212,079				199,441
Construction and land development			232,291				204,619				265,758
One-to-four family residential			294,612				302,888				308,365
Municipal, consumer, and other			131,227				135,254				123,448
Loans, before allowance for loan losses		$	2,147,812			$	2,152,119			$	2,279,639
PPP LOANS (included above)
Commercial and industrial		$	55,374			$	115,538			$	168,466
Agricultural and farmland			3,462				8,711				4,179
Municipal, consumer, and other			985				1,273				7,095
Total PPP Loans		$	59,821			$	125,522			$	179,740

		September 30,				June 30,				September 30,
		2021				2021				2020
		(dollars in thousands)
DEPOSITS
Noninterest-bearing		$	1,003,723			$	1,011,481			$	850,306
Interest-bearing demand			1,013,678				1,023,565				885,719
Money market			519,343				506,880				475,047
Savings			611,050				603,849				497,682
Time			271,762				278,859				307,907
Total deposits		$	3,419,556			$	3,424,634			$	3,016,661

HBT Financial, Inc.
Consolidated Financial Summary
		Three Months Ended
		September 30, 2021									June 30, 2021									September 30, 2020
		Average							Yield/Cost *		Average							Yield/Cost *		Average							Yield/Cost *
		Balance				Interest					Balance				Interest					Balance				Interest
		(dollars in thousands)
ASSETS
Loans		$	2,135,476			$	26,176		4.86	%	$	2,234,388			$	25,818		4.63	%	$	2,277,826			$	25,660		4.48	%
Securities			1,180,513				5,735		1.93			1,121,104				5,202		1.86			831,120				4,499		2.15
Deposits with banks			513,158				190		0.15			438,001				115		0.11			274,022				65		0.09
Other			2,739				14		2.00			2,726				12		1.83			2,498				14		2.29
Total interest-earning assets			3,831,886			$	32,115		3.33	%		3,796,219			$	31,147		3.29	%		3,385,466			$	30,238		3.55	%
Allowance for loan losses			(26,470	)								(28,939	)								(30,221	)
Noninterest-earning assets			159,635									156,559									157,446
Total assets		$	3,965,051								$	3,923,839								$	3,512,691
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
Interest-bearing deposits:
Interest-bearing demand		$	1,020,216			$	129		0.05	%	$	1,019,488			$	127		0.05	%	$	888,941			$	123		0.05	%
Money market			510,183				96		0.07			502,448				94		0.08			479,314				96		0.08
Savings			608,436				48		0.03			601,615				46		0.03			493,278				37		0.03
Time			275,224				291		0.42			290,865				346		0.48			306,154				587		0.76
Total interest-bearing deposits			2,414,059				564		0.09			2,414,416				613		0.10			2,167,687				843		0.15
Securities sold under agreements to repurchase			49,923				8		0.06			47,170				8		0.07			51,686				9		0.06
Borrowings			326				1		0.46			440				—		0.39			1,196				1		0.47
Subordinated notes			39,285				470		4.74			39,265				469		4.80			11,976				147		4.87
Junior subordinated debentures issued to capital trusts			37,688				357		3.76			37,671				357		3.80			37,621				367		3.89
Total interest-bearing liabilities			2,541,281			$	1,400		0.22	%		2,538,962			$	1,447		0.23	%		2,270,166			$	1,367		0.24	%
Noninterest-bearing deposits			1,016,384									992,699									846,808
Noninterest-bearing liabilities			26,523									26,988									40,421
Total liabilities			3,584,188									3,558,649									3,157,395
Stockholders' Equity			380,863									365,190									355,296
Total liabilities and stockholders’ equity		$	3,965,051								$	3,923,839								$	3,512,691
Net interest income/Net interest margin (1)						$	30,715		3.18	%					$	29,700		3.14	%					$	28,871		3.39	%
Tax-equivalent adjustment (2)							508		0.05							503		0.05							495		0.06
Net interest income (tax-equivalent basis)/ Net interest margin (tax-equivalent basis) (2) (3)						$	31,223		3.23	%					$	30,203		3.19	%					$	29,366		3.45	%
Net interest rate spread (4)									3.11	%								3.06	%								3.31	%
Net interest-earning assets (5)		$	1,290,605								$	1,257,257								$	1,115,300
Ratio of interest-earning assets to interest-bearing liabilities			1.51									1.50									1.49
Cost of total deposits									0.07	%								0.07	%								0.11	%

*		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.
Consolidated Financial Summary
		Nine Months Ended
		September 30, 2021									September 30, 2020
		Average									Average
		Balance				Interest			Yield/Cost *		Balance				Interest			Yield/Cost *
		(dollars in thousands)
ASSETS
Loans		$	2,217,463			$	77,738		4.69	%	$	2,228,145			$	79,144		4.74	%
Securities			1,102,808				15,706		1.90			740,834				13,260		2.39
Deposits with banks			432,971				385		0.12			283,730				873		0.41
Other			2,655				39		1.95			2,473				42		2.29
Total interest-earning assets			3,755,897			$	93,868		3.34	%		3,255,182			$	93,319		3.83	%
Allowance for loan losses			(29,069	)								(26,288	)
Noninterest-earning assets			157,287									156,121
Total assets		$	3,884,115								$	3,385,015
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
Interest-bearing deposits:
Interest-bearing demand		$	1,012,557			$	373		0.05	%	$	853,775			$	536		0.08	%
Money market			498,441				279		0.07			473,647				608		0.17
Savings			584,226				135		0.03			467,482				157		0.04
Time			286,685				1,034		0.48			321,905				2,179		0.90
Total interest-bearing deposits			2,381,909				1,821		0.10			2,116,809				3,480		0.22
Securities sold under agreements to repurchase			47,827				23		0.06			49,183				40		0.11
Borrowings			421				2		0.43			1,333				2		0.19
Subordinated notes			39,265				1,409		4.80			4,021				147		4.87
Junior subordinated debentures issued to capital trusts			37,671				1,069		3.79			37,605				1,209		4.30
Total interest-bearing liabilities			2,507,093			$	4,324		0.23	%		2,208,951			$	4,878		0.29	%
Noninterest-bearing deposits			976,884									780,826
Noninterest-bearing liabilities			30,205									47,426
Total liabilities			3,514,182									3,037,203
Stockholders' Equity			369,933									347,812
Total liabilities and stockholders’ equity		$	3,884,115									3,385,015
Net interest income/Net interest margin (1)						$	89,544		3.19	%					$	88,441		3.63	%
Tax-equivalent adjustment (2)							1,514		0.05							1,441		0.06
Net interest income (tax-equivalent basis)/ Net interest margin (tax-equivalent basis) (2) (3)						$	91,058		3.24	%					$	89,882		3.69	%
Net interest rate spread (4)									3.11	%								3.54	%
Net interest-earning assets (5)		$	1,248,804								$	1,046,231
Ratio of interest-earning assets to interest-bearing liabilities			1.50									1.47
Cost of total deposits									0.07	%								0.16	%

*		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.
Consolidated Financial Summary
		September 30,				June 30,				September 30,
		2021				2021				2020
		(dollars in thousands)
NONPERFORMING ASSETS
Nonaccrual		$	5,489			$	6,823			$	15,191
Past due 90 days or more, still accruing (1)			39				583				17
Total nonperforming loans			5,528				7,406				15,208
Foreclosed assets			7,315				7,757				3,857
Total nonperforming assets		$	12,843			$	15,163			$	19,065
NONPERFORMING ASSETS (Originated) (2)
Nonaccrual		$	4,051			$	4,319			$	10,179
Past due 90 days or more, still accruing			39				583				17
Total nonperforming loans (originated)			4,090				4,902				10,196
Foreclosed assets			511				856				939
Total nonperforming assets (originated)		$	4,601			$	5,758			$	11,135
NONPERFORMING ASSETS (Acquired) (2)
Nonaccrual		$	1,438			$	2,504			$	5,012
Past due 90 days or more, still accruing (1)			—				—				—
Total nonperforming loans (acquired)			1,438				2,504				5,012
Foreclosed assets			6,804				6,901				2,918
Total nonperforming assets (acquired)		$	8,242			$	9,405			$	7,930
Allowance for loan losses		$	24,861			$	26,507			$	31,654
Loans, before allowance for loan losses		$	2,147,812			$	2,152,119			$	2,279,639
Loans, before allowance for loan losses (originated) (2)			2,057,276				2,054,291				2,148,074
Loans, before allowance for loan losses (acquired) (2)			90,536				97,828				131,565
CREDIT QUALITY RATIOS
Allowance for loan losses to loans, before allowance for loan losses			1.16	%			1.23	%			1.39	%
Allowance for loan losses to nonperforming loans			449.73				357.91				208.14
Nonperforming loans to loans, before allowance for loan losses			0.26				0.34				0.67
Nonperforming assets to total assets			0.33				0.38				0.54
Nonperforming assets to loans, before allowance for loan losses and foreclosed assets			0.60				0.70				0.83
CREDIT QUALITY RATIOS (Originated) (2)
Nonperforming loans to loans, before allowance for loan losses			0.20	%			0.24	%			0.47	%
Nonperforming assets to loans, before allowance for loan losses and foreclosed assets			0.22				0.28				0.52
CREDIT QUALITY RATIOS (Acquired) (2)
Nonperforming loans to loans, before allowance for loan losses			1.59	%			2.56	%			3.81	%
Nonperforming assets to loans, before allowance for loan losses and foreclosed assets			8.47				8.98				5.90

(1)		Excludes loans acquired with deteriorated credit quality that are past due 90 or more days, still accruing totaling $27 thousand,
		$27 thousand, and $30 thousand as of September 30, 2021, June 30, 2021, and September 30, 2020, respectively.
(2)		Originated loans and acquired loans along with the related credit quality ratios such as nonperforming loans to loans, before
		allowance for loan losses (originated and acquired) and nonperforming assets to loans, before allowance for loan losses and
		foreclosed assets (originated and acquired) are non-GAAP financial measures. Originated loans represent loans initially
		originated by the Company and acquired loans that were refinanced using the Company’s underwriting criteria. Acquired loans
		represent loans originated under the underwriting criteria used by a bank that was acquired by the Company. We believe these
		non-GAAP financial measures provide investors with information regarding the credit quality of loans underwritten using the
		Company’s policies and procedures.

     

HBT Financial, Inc.
Consolidated Financial Summary
		Three Months Ended												Nine Months Ended
		September 30,				June 30,				September 30,				September 30,
		2021				2021				2020				2021				2020
ALLOWANCE FOR LOAN LOSSES		(dollars in thousands)
Beginning balance		$	26,507			$	28,759			$	29,723			$	31,838			$	22,299
Provision			(1,667	)			(2,162	)			2,174				(7,234	)			10,102
Charge-offs			(278	)			(402	)			(1,078	)			(875	)			(2,459	)
Recoveries			299				312				835				1,132				1,712
Ending balance		$	24,861			$	26,507			$	31,654			$	24,861			$	31,654
Net charge-offs (recoveries)		$	(21	)		$	90			$	243			$	(257	)		$	747
Net charge-offs (recoveries) - (originated) (1)			(116	)			(214	)			(20	)			(650	)			155
Net charge-offs (recoveries) - (acquired) (1)			95				304				263				393				592
Average loans, before allowance for loan losses		$	2,135,476			$	2,234,388			$	2,277,826			$	2,217,463			$	2,228,145
Average loans, before allowance for loan losses (originated) (1)			2,041,049				2,127,221				2,140,376				2,110,837				2,080,668
Average loans, before allowance for loan losses (acquired) (1)			94,427				107,167				137,450				106,626				147,477
Net charge-offs (recoveries) to average loans, before allowance for loan losses *			—		%		0.02		%		0.04		%		(0.02	)	%		0.04		%
Net charge-offs (recoveries) to average loans, before allowance for loan losses (originated) * (1)			(0.02	)			(0.04	)			—				(0.04	)			0.01
Net charge-offs (recoveries) to average loans, before allowance for loan losses (acquired) * (1)			0.40				1.14				0.76				0.49				0.54

*		Annualized measure.
(1)		Originated loans and acquired loans along with the related credit quality ratios such as net charge-offs (originated and
		acquired), average loans, before allowance for loan losses (originated and acquired), and net charge-offs to average loans,
		before allowance for loan losses (originated and acquired) are non-GAAP financial measures. Originated loans represent loans
		initially originated by the Company and acquired loans that were refinanced using the Company’s underwriting criteria.
		Acquired loans represent loans originated under the underwriting criteria used by a bank that was acquired by the Company.
		We believe these non-GAAP financial measures provide investors with information regarding the credit quality of loans
		underwritten using the Company’s policies and procedures.

HBT Financial, Inc.
Consolidated Financial Summary
		As of or for the Three Months Ended									Nine Months Ended
		September 30,			June 30,			September 30,			September 30,
		2021			2021			2020			2021			2020
		(dollars in thousands, except per share data)
EARNINGS AND PER SHARE INFORMATION
Net income		$	13,715		$	13,717		$	10,563		$	42,677		$	24,203
Earnings per share - Basic			0.50			0.50			0.38			1.56			0.88
Earnings per share - Diluted			0.50			0.50			0.38			1.56			0.88
Book value per share		$	13.86		$	13.64		$	12.94
Shares of common stock outstanding			27,334,428			27,355,053			27,457,306
Weighted average shares of common stock outstanding			27,340,926			27,362,579			27,457,306			27,377,809			27,457,306
SUMMARY RATIOS
Net interest margin *			3.18	%		3.14	%		3.39	%		3.19	%		3.63	%
Efficiency ratio			56.04			56.91			56.98			56.22			61.15
Loan to deposit ratio			62.81			62.84			75.57
Return on average assets *			1.37	%		1.40	%		1.20	%		1.47	%		0.96	%
Return on average stockholders' equity *			14.29			15.07			11.83			15.42			9.30
NON-GAAP FINANCIAL MEASURES (1)
Adjusted net income		$	14,479		$	14,168		$	10,755		$	42,680		$	27,352
Adjusted earnings per share - Basic			0.53			0.52			0.39			1.56			0.99
Adjusted earnings per share - Diluted			0.53			0.52			0.39			1.56			0.99
Tangible book value per share		$	12.92		$	12.70		$	11.97
Net interest margin (tax equivalent basis) * (2)			3.23	%		3.19	%		3.45	%		3.24	%		3.69	%
Efficiency ratio (tax equivalent basis) (2)			55.32			56.18			56.27			55.50			60.37
Return on average tangible common equity *			15.32	%		16.22	%		12.80	%		16.59	%		10.08	%
Adjusted return on average assets *			1.45	%		1.45	%		1.22	%		1.47	%		1.08	%
Adjusted return on average stockholders' equity *			15.08			15.56			12.04			15.43			10.50
Adjusted return on average tangible common equity *			16.18			16.76			13.03			16.59			11.40

*		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%.

      

Reconciliation of Non-GAAP Financial Measures –
Adjusted Net Income and Adjusted Return on Average Assets
		Three Months Ended												Nine Months Ended
		September 30,				June 30,				September 30,				September 30,
		2021				2021				2020				2021				2020
		(dollars in thousands)
Net income		$	13,715			$	13,717			$	10,563			$	42,677			$	24,203
Adjustments:
Acquisition expenses			(380	)			(157	)			—				(537	)			—
Branch closure expenses			(644	)			(104	)			—				(748	)			—
Charges related to termination of certain employee benefit plans			—				—				—				—				(1,457	)
Mortgage servicing rights fair value adjustment			40				(310	)			(268	)			1,425				(2,947	)
Total adjustments			(984	)			(571	)			(268	)			140				(4,404	)
Tax effect of adjustments			220				120				76				(143	)			1,255
Less adjustments, after tax effect			(764	)			(451	)			(192	)			(3	)			(3,149	)
Adjusted net income		$	14,479			$	14,168			$	10,755			$	42,680			$	27,352
Average assets		$	3,965,051			$	3,923,839			$	3,512,691			$	3,884,115			$	3,385,015
Return on average assets *			1.37		%		1.40		%		1.20		%		1.47		%		0.96		%
Adjusted return on average assets *			1.45				1.45				1.22				1.47				1.08

*

Annualized measure.

Reconciliation of Non-GAAP Financial Measures –
Adjusted Earnings Per Share
		Three Months Ended												Nine Months Ended
		September 30,				June 30,				September 30,				September 30,
		2021				2021				2020				2021				2020
		(dollars in thousands, except per share data)
Numerator:
Net income		$	13,715			$	13,717			$	10,563			$	42,677			$	24,203
Earnings allocated to participating securities (1)			(25	)			(25	)			(28	)			(81	)			(62	)
Numerator for earnings per share - basic and diluted		$	13,690			$	13,692			$	10,535			$	42,596			$	24,141
Adjusted net income		$	14,479			$	14,168			$	10,755			$	42,680			$	27,352
Earnings allocated to participating securities (1)			(27	)			(26	)			(28	)			(81	)			(69	)
Numerator for adjusted earnings per share - basic and diluted		$	14,452			$	14,142			$	10,727			$	42,599			$	27,283
Denominator:
Weighted average common shares outstanding			27,340,926				27,362,579				27,457,306				27,377,809				27,457,306
Dilutive effect of outstanding restricted stock units			13,921				17,701				—				11,412				—
Weighted average common shares outstanding, including all dilutive potential shares			27,354,847				27,380,280				27,457,306				27,389,221				27,457,306
Earnings per share - Basic		$	0.50			$	0.50			$	0.38			$	1.56			$	0.88
Earnings per share - Diluted		$	0.50			$	0.50			$	0.38			$	1.56			$	0.88
Adjusted earnings per share - Basic		$	0.53			$	0.52			$	0.39			$	1.56			$	0.99
Adjusted earnings per share - Diluted		$	0.53			$	0.52			$	0.39			$	1.56			$	0.99

(1)		The Company has granted certain restricted stock units that contain non-forfeitable rights to dividend equivalents. Such
		restricted stock units are considered participating securities. As such, we have included these restricted stock units in the
		calculation of basic earnings per share and calculate basic earnings per share using the two-class method. The two-class
		method of computing earnings per share is an earnings allocation formula that determines earnings per share for each class of
		common stock and participating security according to dividends declared (or accumulated) and participation rights in
		undistributed earnings.

 

Reconciliation of Non-GAAP Financial Measures –
Net Interest Margin (Tax Equivalent Basis)
		Three Months Ended									Nine Months Ended
		September 30,			June 30,			September 30,			September 30,
		2021			2021			2020			2021			2020
		(dollars in thousands)
Net interest income (tax equivalent basis)
Net interest income		$	30,715		$	29,700		$	28,871		$	89,544		$	88,441
Tax-equivalent adjustment (1)			508			503			495			1,514			1,441
Net interest income (tax equivalent basis) (1)		$	31,223		$	30,203		$	29,366		$	91,058		$	89,882
Net interest margin (tax equivalent basis)
Net interest margin *			3.18	%		3.14	%		3.39	%		3.19	%		3.63	%
Tax-equivalent adjustment * (1)			0.05			0.05			0.06			0.05			0.06
Net interest margin (tax equivalent basis) * (1)			3.23	%		3.19	%		3.45	%		3.24	%		3.69	%
Average interest-earning assets		$	3,831,886		$	3,796,219		$	3,385,466		$	3,755,897		$	3,255,182

*		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,			June 30,			September 30,			September 30,
		2021			2021			2020			2021			2020
		(dollars in thousands)
Efficiency ratio (tax equivalent basis)
Total noninterest expense		$	22,167		$	22,154		$	22,485		$	66,865		$	69,291
Less: amortization of intangible assets			252			258			305			799			927
Adjusted noninterest expense		$	21,915		$	21,896		$	22,180		$	66,066		$	68,364
Net interest income		$	30,715		$	29,700		$	28,871		$	89,544		$	88,441
Total noninterest income			8,392			8,774			10,052			27,974			23,364
Operating revenue			39,107			38,474			38,923			117,518			111,805
Tax-equivalent adjustment (1)			508			503			495			1,514			1,441
Operating revenue (tax equivalent basis) (1)		$	39,615		$	38,977		$	39,418		$	119,032		$	113,246
Efficiency ratio			56.04	%		56.91	%		56.98	%		56.22	%		61.15	%
Efficiency ratio (tax equivalent basis) (1)			55.32			56.18			56.27			55.50			60.37

(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 –
Tangible Common Equity to Tangible Assets and Tangible Book Value Per Share
		September 30,			June 30,			September 30,
		2021			2021			2020
		(dollars in thousands, except per share data)
Tangible common equity
Total stockholders' equity		$	378,821		$	373,194		$	355,294
Less: Goodwill			23,620			23,620			23,620
Less: Core deposit intangible assets, net			1,999			2,251			3,103
Tangible common equity		$	353,202		$	347,323		$	328,571
Tangible assets
Total assets		$	3,948,226		$	3,953,677		$	3,535,223
Less: Goodwill			23,620			23,620			23,620
Less: Core deposit intangible assets, net			1,999			2,251			3,103
Tangible assets		$	3,922,607		$	3,927,806		$	3,508,500
Total stockholders' equity to total assets			9.59	%		9.44	%		10.05	%
Tangible common equity to tangible assets			9.00			8.84			9.36
Shares of common stock outstanding			27,334,428			27,355,053			27,457,306
Book value per share		$	13.86		$	13.64		$	12.94
Tangible book value per share			12.92			12.70			11.97

Reconciliation of Non-GAAP Financial Measures –
Adjusted Return on Average Stockholders' Equity and Adjusted Return on Tangible Common Equity
		Three Months Ended									Nine Months Ended
		September 30,			June 30,			September 30,			September 30,
		2021			2021			2020			2021			2020
		(dollars in thousands)
Average tangible common equity
Total stockholders' equity		$	380,863		$	365,190		$	355,296		$	369,933		$	347,812
Less: Goodwill			23,620			23,620			23,620			23,620			23,620
Less: Core deposit intangible assets, net			2,152			2,410			3,284			2,414			3,589
Average tangible common equity		$	355,091		$	339,160		$	328,392		$	343,899		$	320,603
Net income		$	13,715		$	13,717		$	10,563		$	42,677		$	24,203
Adjusted net income			14,479			14,168			10,755			42,680			27,352
Return on average stockholders' equity *			14.29	%		15.07	%		11.83	%		15.42	%		9.30	%
Return on average tangible common equity *			15.32			16.22			12.80			16.59			10.08
Adjusted return on average stockholders' equity *			15.08	%		15.56	%		12.04	%		15.43	%		10.50	%
Adjusted return on average tangible common equity *			16.18			16.76			13.03			16.59			11.40

*

Annualized measure.

FAQ

What were HBT Financial's earnings for Q3 2021?

HBT Financial reported net income of $13.7 million or $0.50 per diluted share for Q3 2021.

How did adjusted net income perform for HBT Financial in Q3 2021?

Adjusted net income for Q3 2021 was $14.5 million or $0.53 per diluted share.

What is HBT Financial's stock symbol?

HBT Financial trades under the stock symbol 'HBT'.

What was the status of HBT Financial's loans and deposits in Q3 2021?

Total loans were $2.15 billion, and total deposits were $3.42 billion as of September 30, 2021.

What is the significance of HBT Financial's acquisition of NXT Bancorporation?

The acquisition completed on October 1, 2021, enhances HBT's market presence in Iowa and provides opportunities for loan growth.