UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
| | | | | |
| ☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended SeptemberJune 30, 20222023
OR
| | | | | |
| ☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from ___________ to ___________
Commission file number: 0-12668
Hills Bancorporation
| | | | | |
| (State or other jurisdiction of incorporation or organization) | I.R.S. Employer Identification No. |
| Iowa | 42-1208067 |
131 MAIN STREET, HILLS, Iowa 52235
Telephone number: (319) 679-2291
Securities registered pursuant to Section 12(b) of the Act:
| | | | | | | | |
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
| | |
Indicate by checkmark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☑ Yes ☐ No
Indicate by checkmark whether the Registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the Registrant was required to submit such files). ☑ Yes ☐ No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| | | | | | | | | | | |
| Large accelerated filer | ☐ | Accelerated Filer | ☑ |
| Non-accelerated filer | ☐ | Small Reporting Company | ☐ |
| Emerging Growth Company | ☐ | | |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by checkmark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes ☑ No
APPLICABLE ONLY TO CORPORATE ISSUERS:
Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practical date.
| | | | | | | | |
| | | SHARES OUTSTANDING |
| CLASS | | OctoberJuly 31, 20222023 |
| | | |
| Common Stock | No par value | 9,261,3469,172,005 |
| | |
| | |
HILLS BANCORPORATION
Index to Form 10-Q
Part I
FINANCIAL INFORMATION
| | | | | | | | |
| | | Page |
| | | Number |
| | | |
| Item 1. | Financial Statements | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| Item 2. | | |
| | | |
| Item 3. | | |
| | | |
| Item 4. | | |
| | | |
| | Part II | |
| | OTHER INFORMATION | |
| | | |
| Item 1. | | |
| | | |
| Item 1A. | | |
| | | |
| Item 2. | | |
| | | |
| Item 3. | | |
| | | |
| Item 4. | | |
| | | |
| Item 5. | | |
| | | |
| Item 6. | | |
| | | |
| | |
| | | |
| | |
HILLS BANCORPORATION CONSOLIDATED BALANCE SHEETS (Amounts In Thousands, Except Share Amounts)
| | | September 30, 2022 | | December 31, 2021 | | June 30, 2023 | | December 31, 2022 |
| ASSETS | ASSETS | (Unaudited) | | ASSETS | (Unaudited) | |
| Cash and cash equivalents | Cash and cash equivalents | $ | 242,121 | | | $ | 781,918 | | Cash and cash equivalents | $ | 41,162 | | | $ | 36,641 | |
| Investment securities available for sale at fair value (amortized cost September 30, 2022 $814,817; December 31, 2021 $549,386) | 747,553 | | | 551,354 | | |
| Investment securities available for sale at fair value (amortized cost June 30, 2023 $771,964; December 31, 2022 $830,302) | | Investment securities available for sale at fair value (amortized cost June 30, 2023 $771,964; December 31, 2022 $830,302) | 720,973 | | | 776,104 | |
| Stock of Federal Home Loan Bank | Stock of Federal Home Loan Bank | 4,862 | | | 4,546 | | Stock of Federal Home Loan Bank | 17,985 | | | 6,461 | |
| Loans held for sale | Loans held for sale | 2,664 | | | 5,716 | | Loans held for sale | 8,815 | | | 1,663 | |
| Loans, net of allowance for credit losses September 30, 2022 $38,980; December 31, 2021 $35,470 | 2,907,415 | | | 2,625,062 | | |
| Loans, net of allowance for credit losses June 30, 2023 $44,270; December 31, 2022 $41,440 | | Loans, net of allowance for credit losses June 30, 2023 $44,270; December 31, 2022 $41,440 | 3,253,172 | | | 3,066,981 | |
| Property and equipment, net | Property and equipment, net | 33,703 | | | 34,290 | | Property and equipment, net | 33,570 | | | 33,518 | |
| Tax credit real estate investment | 9,292 | | | 9,815 | | |
| Tax credit real estate investments | | Tax credit real estate investments | 8,345 | | | 9,152 | |
| Accrued interest receivable | Accrued interest receivable | 14,520 | | | 11,437 | | Accrued interest receivable | 16,875 | | | 15,782 | |
| Deferred income taxes, net | Deferred income taxes, net | 26,866 | | | 9,125 | | Deferred income taxes, net | 24,129 | | | 24,061 | |
| Goodwill | Goodwill | 2,500 | | | 2,500 | | Goodwill | 2,500 | | | 2,500 | |
| Other assets | Other assets | 8,882 | | | 8,799 | | Other assets | 7,440 | | | 7,618 | |
| Total Assets | Total Assets | $ | 4,000,378 | | | $ | 4,044,562 | | Total Assets | $ | 4,134,966 | | | $ | 3,980,481 | |
| | LIABILITIES AND STOCKHOLDERS' EQUITY | LIABILITIES AND STOCKHOLDERS' EQUITY | | | | LIABILITIES AND STOCKHOLDERS' EQUITY | | | |
| | Liabilities | Liabilities | | | | Liabilities | | | |
| Noninterest-bearing deposits | Noninterest-bearing deposits | $ | 696,137 | | | $ | 633,101 | | Noninterest-bearing deposits | $ | 632,463 | | | $ | 647,450 | |
| Interest-bearing deposits | Interest-bearing deposits | 2,819,624 | | | 2,900,893 | | Interest-bearing deposits | 2,649,314 | | | 2,709,917 | |
| Total deposits | Total deposits | $ | 3,515,761 | | | $ | 3,533,994 | | Total deposits | $ | 3,281,777 | | | $ | 3,357,367 | |
| Other borrowings | — | | | 249 | | |
| | Other short-term borrowings, federal funds purchased | | Other short-term borrowings, federal funds purchased | 6,053 | | | 82,061 | |
| Federal Home Loan Bank borrowings | | Federal Home Loan Bank borrowings | 330,000 | | | 40,000 | |
| Accrued interest payable | Accrued interest payable | 1,056 | | | 1,165 | | Accrued interest payable | 2,850 | | | 1,394 | |
| Allowance for credit losses on off-balance sheet credit exposures | Allowance for credit losses on off-balance sheet credit exposures | 4,120 | | | 3,850 | | Allowance for credit losses on off-balance sheet credit exposures | 3,830 | | | 4,430 | |
| Other liabilities | Other liabilities | 19,367 | | | 16,841 | | Other liabilities | 18,094 | | | 15,958 | |
| Total Liabilities | Total Liabilities | $ | 3,540,304 | | | $ | 3,556,099 | | Total Liabilities | $ | 3,642,604 | | | $ | 3,501,210 | |
| | Redeemable Common Stock Held by Employee Stock Ownership Plan (ESOP) | Redeemable Common Stock Held by Employee Stock Ownership Plan (ESOP) | $ | 51,011 | | | $ | 50,013 | | Redeemable Common Stock Held by Employee Stock Ownership Plan (ESOP) | $ | 44,380 | | | $ | 51,011 | |
| | STOCKHOLDERS' EQUITY | STOCKHOLDERS' EQUITY | | | | STOCKHOLDERS' EQUITY | | | |
| Common stock, no par value; authorized 20,000,000 shares; issued September 30, 2022 10,348,675 shares; December 31, 2021 10,329,493 shares | $ | — | | | $ | — | | |
| Common stock, no par value; authorized 20,000,000 shares; issued June 30, 2023 10,346,126 shares; December 31, 2022 10,348,123 shares | | Common stock, no par value; authorized 20,000,000 shares; issued June 30, 2023 10,346,126 shares; December 31, 2022 10,348,123 shares | $ | — | | | $ | — | |
| Paid in capital | Paid in capital | 63,115 | | | 60,938 | | Paid in capital | 63,586 | | | 63,220 | |
| Retained earnings | Retained earnings | 500,806 | | | 474,392 | | Retained earnings | 527,181 | | | 512,841 | |
| Accumulated other comprehensive (loss) income | (50,959) | | | 1,477 | | |
| Treasury stock at cost (September 30, 2022 1,088,891 shares; December 31, 2021 1,029,853 shares) | (52,888) | | | (48,344) | | |
| Accumulated other comprehensive loss | | Accumulated other comprehensive loss | (38,661) | | | (41,060) | |
| Treasury stock at cost (June 30, 2023 1,172,989 shares; December 31, 2022 1,122,639 shares) | | Treasury stock at cost (June 30, 2023 1,172,989 shares; December 31, 2022 1,122,639 shares) | (59,744) | | | (55,730) | |
| Total Stockholders' Equity | Total Stockholders' Equity | $ | 460,074 | | | $ | 488,463 | | Total Stockholders' Equity | $ | 492,362 | | | $ | 479,271 | |
| Less maximum cash obligation related to ESOP shares | Less maximum cash obligation related to ESOP shares | 51,011 | | | 50,013 | | Less maximum cash obligation related to ESOP shares | 44,380 | | | 51,011 | |
| Total Stockholders' Equity Less Maximum Cash Obligation Related to ESOP Shares | Total Stockholders' Equity Less Maximum Cash Obligation Related to ESOP Shares | $ | 409,063 | | | $ | 438,450 | | Total Stockholders' Equity Less Maximum Cash Obligation Related to ESOP Shares | $ | 447,982 | | | $ | 428,260 | |
| Total Liabilities & Stockholders' Equity | Total Liabilities & Stockholders' Equity | $ | 4,000,378 | | | $ | 4,044,562 | | Total Liabilities & Stockholders' Equity | $ | 4,134,966 | | | $ | 3,980,481 | |
See Notes to Consolidated Financial Statements.
HILLS BANCORPORATION CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
(Amounts In Thousands, Except Per Share Amounts)
| | | | Three Months Ended September 30, | Nine Months Ended
September 30, | | | Three Months Ended June 30, | Six Months Ended
June 30, | |
| | | 2022 | | 2021 | 2022 | | 2021 | | | 2023 | | 2022 | 2023 | | 2022 | |
| Interest income: | Interest income: | | | Interest income: | | |
| Loans, including fees | Loans, including fees | $ | 29,474 | | | $ | 29,004 | | $ | 82,781 | | | $ | 86,956 | | | Loans, including fees | $ | 37,700 | | | $ | 27,542 | | $ | 72,407 | | | $ | 53,307 | | |
| Investment securities: | Investment securities: | | | | | | Investment securities: | | | | | |
| Taxable | Taxable | 2,543 | | | 940 | | 6,120 | | | 2,629 | | | Taxable | 2,579 | | | 2,445 | | 5,276 | | | 3,577 | | |
| Nontaxable | Nontaxable | 1,036 | | | 963 | | 3,036 | | | 2,880 | | | Nontaxable | 1,168 | | | 996 | | 2,355 | | | 2,000 | | |
| Federal funds sold | Federal funds sold | 1,366 | | | 289 | | 2,502 | | | 652 | | | Federal funds sold | 236 | | | 801 | | 432 | | | 1,136 | | |
| Total interest income | Total interest income | $ | 34,419 | | | $ | 31,196 | | $ | 94,439 | | | $ | 93,117 | | | Total interest income | $ | 41,683 | | | $ | 31,784 | | $ | 80,470 | | | $ | 60,020 | | |
| Interest expense: | Interest expense: | | | | | | Interest expense: | | | | | |
| Deposits | Deposits | $ | 4,104 | | | $ | 3,414 | | $ | 10,254 | | | $ | 11,416 | | | Deposits | $ | 9,455 | | | $ | 3,094 | | $ | 16,729 | | | $ | 6,150 | | |
| FHLB borrowings | — | | | 758 | | — | | | 2,248 | | | |
| Short-term borrowings | | Short-term borrowings | 3,416 | | | — | | 5,728 | | | — | | |
| Total interest expense | Total interest expense | $ | 4,104 | | | $ | 4,172 | | $ | 10,254 | | | $ | 13,664 | | | Total interest expense | $ | 12,871 | | | $ | 3,094 | | $ | 22,457 | | | $ | 6,150 | | |
| Net interest income | Net interest income | $ | 30,315 | | | $ | 27,024 | | $ | 84,185 | | | $ | 79,453 | | | Net interest income | $ | 28,812 | | | $ | 28,690 | | $ | 58,013 | | | $ | 53,870 | | |
| Credit loss (benefit) expense | (336) | | | 82 | | 3,270 | | | (4,561) | | | |
| Credit loss expense | | Credit loss expense | 2,679 | | | 2,502 | | 3,047 | | | 3,606 | | |
| | Net interest income after credit loss (benefit) expense | $ | 30,651 | | | $ | 26,942 | | $ | 80,915 | | | $ | 84,014 | | | |
| Net interest income after credit loss expense | | Net interest income after credit loss expense | $ | 26,133 | | | $ | 26,188 | | $ | 54,966 | | | $ | 50,264 | | |
| Noninterest income: | Noninterest income: | | | | | | Noninterest income: | | | | | |
| Net gain on sale of loans | Net gain on sale of loans | $ | 240 | | | $ | 1,512 | | $ | 1,377 | | | $ | 6,243 | | | Net gain on sale of loans | $ | 443 | | | $ | 326 | | $ | 588 | | | $ | 1,137 | | |
| Trust fees | Trust fees | 2,859 | | | 3,568 | | 9,338 | | | 9,645 | | | Trust fees | 3,407 | | | 3,211 | | 6,677 | | | 6,479 | | |
| Service charges and fees | Service charges and fees | 3,282 | | | 3,075 | | 9,444 | | | 8,729 | | | Service charges and fees | 3,348 | | | 3,282 | | 6,381 | | | 6,162 | | |
| Other noninterest income | Other noninterest income | 164 | | | 89 | | 814 | | | 647 | | | Other noninterest income | 146 | | | 132 | | 79 | | | 650 | | |
| | | | $ | 6,545 | | | $ | 8,244 | | $ | 20,973 | | | $ | 25,264 | | | | $ | 7,344 | | | $ | 6,951 | | $ | 13,725 | | | $ | 14,428 | | |
| | Noninterest expenses: | Noninterest expenses: | | | | | | Noninterest expenses: | | | | | |
| Salaries and employee benefits | Salaries and employee benefits | $ | 10,818 | | | $ | 10,281 | | $ | 31,990 | | | $ | 31,484 | | | Salaries and employee benefits | $ | 10,828 | | | $ | 10,776 | | $ | 22,331 | | | $ | 21,172 | | |
| Occupancy | Occupancy | 1,024 | | | 955 | | 3,265 | | | 3,135 | | | Occupancy | 1,064 | | | 1,109 | | 2,241 | | | 2,241 | | |
| Furniture and equipment | Furniture and equipment | 1,770 | | | 1,652 | | 5,150 | | | 5,523 | | | Furniture and equipment | 1,683 | | | 1,683 | | 3,375 | | | 3,380 | | |
| Office supplies and postage | Office supplies and postage | 425 | | | 428 | | 1,377 | | | 1,268 | | | Office supplies and postage | 464 | | | 468 | | 912 | | | 952 | | |
| Advertising and business development | Advertising and business development | 586 | | | 496 | | 1,874 | | | 1,480 | | | Advertising and business development | 620 | | | 558 | | 1,494 | | | 1,288 | | |
| Outside services | Outside services | 3,491 | | | 3,496 | | 9,407 | | | 9,781 | | | Outside services | 3,209 | | | 2,966 | | 6,119 | | | 5,916 | | |
| | FDIC insurance assessment | FDIC insurance assessment | 267 | | | 267 | | 815 | | | 777 | | | FDIC insurance assessment | 609 | | | 267 | | 879 | | | 548 | | |
| Other noninterest expense | Other noninterest expense | 650 | | | 623 | | 1,802 | | | 1,668 | | | Other noninterest expense | 221 | | | 747 | | 757 | | | 1,152 | | |
| | | $ | 19,031 | | | $ | 18,198 | | $ | 55,680 | | | $ | 55,116 | | | | $ | 18,698 | | | $ | 18,574 | | $ | 38,108 | | | $ | 36,649 | | |
| Income before income taxes | Income before income taxes | $ | 18,165 | | | $ | 16,988 | | $ | 46,208 | | | $ | 54,162 | | | Income before income taxes | $ | 14,779 | | | $ | 14,565 | | $ | 30,583 | | | $ | 28,043 | | |
| Income taxes | Income taxes | 4,425 | | | 3,863 | | 10,490 | | | 12,230 | | | Income taxes | 3,214 | | | 3,239 | | 6,556 | | | 6,065 | | |
| Net income | Net income | $ | 13,740 | | | $ | 13,125 | | $ | 35,718 | | | $ | 41,932 | | | Net income | $ | 11,565 | | | $ | 11,326 | | $ | 24,027 | | | $ | 21,978 | | |
| | Earnings per share: | Earnings per share: | | | | | | Earnings per share: | | | | | |
| Basic | Basic | $ | 1.48 | | | $ | 1.41 | | $ | 3.85 | | | $ | 4.50 | | | Basic | $ | 1.26 | | | $ | 1.22 | | $ | 2.61 | | | $ | 2.37 | | |
| Diluted | Diluted | $ | 1.48 | | | $ | 1.41 | | $ | 3.85 | | | $ | 4.50 | | | Diluted | $ | 1.26 | | | $ | 1.22 | | $ | 2.61 | | | $ | 2.37 | | |
See Notes to Consolidated Financial Statements.
HILLS BANCORPORATION CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Unaudited) (Amounts In Thousands)
| | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | Nine Months Ended
September 30, | |
| | 2022 | | 2021 | 2022 | | 2021 | | | |
| Net income | $ | 13,740 | | | $ | 13,125 | | $ | 35,718 | | | $ | 41,932 | | | | |
| | | | | | | | | |
| Other comprehensive loss | | | | | | | | | |
| Securities: | | | | | | | | | |
| Net change in unrealized loss on securities available for sale | $ | (25,983) | | | $ | (1,510) | | $ | (69,232) | | | $ | (6,017) | | | | |
| | | | | | | | | |
| Income taxes | 6,005 | | | 377 | | 16,796 | | | 1,502 | | | | |
| Other comprehensive loss on securities available for sale | $ | (19,978) | | | $ | (1,133) | | $ | (52,436) | | | $ | (4,515) | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| Other comprehensive loss, net of tax | $ | (19,978) | | | $ | (1,133) | | $ | (52,436) | | | $ | (4,515) | | | | |
| | | | | | | | | |
| Comprehensive (loss) income | $ | (6,238) | | | $ | 11,992 | | $ | (16,718) | | | $ | 37,417 | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | Six Months Ended
June 30, | |
| | 2023 | | 2022 | 2023 | | 2022 | | | |
| Net income | $ | 11,565 | | | $ | 11,326 | | $ | 24,027 | | | $ | 21,978 | | | | |
| | | | | | | | | |
| Other comprehensive income (loss) | | | | | | | | | |
| Securities: | | | | | | | | | |
| Net change in unrealized gain (loss) on securities available for sale | $ | (5,280) | | | $ | (13,485) | | $ | 3,207 | | | $ | (43,249) | | | | |
| | | | | | | | | |
| Income taxes | 1,277 | | | 3,365 | | (808) | | | 10,791 | | | | |
| Other comprehensive income (loss) on securities available for sale | $ | (4,003) | | | $ | (10,120) | | $ | 2,399 | | | $ | (32,458) | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| Other comprehensive income (loss), net of tax | $ | (4,003) | | | $ | (10,120) | | $ | 2,399 | | | $ | (32,458) | | | | |
| | | | | | | | | |
| Comprehensive income (loss) | $ | 7,562 | | | $ | 1,206 | | $ | 26,426 | | | $ | (10,480) | | | | |
See Notes to Consolidated Financial Statements.
HILLS BANCORPORATION CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
(Unaudited) (Amounts In Thousands, Except Share Amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, 2022 and 2021 |
| Paid in Capital | | Retained Earnings | | Accumulated Other Comprehensive Income (Loss) | | | | Treasury Stock | | Maximum Cash Obligation Related to ESOP Shares | | Total |
| Balance, June 30, 2021 | $ | 60,776 | | | $ | 455,114 | | | $ | 5,400 | | | | | $ | (47,187) | | | $ | (48,726) | | | $ | 425,377 | |
| Issuance of 1,204 shares of common stock | 48 | | | — | | | — | | | | | 32 | | | — | | | 80 | |
| Issuance of 1,725 shares of common stock under the employee stock purchase plan | 100 | | | — | | | — | | | | | — | | | — | | | 100 | |
| Unearned restricted stock compensation | 273 | | | — | | | — | | | | | — | | | — | | | 273 | |
| Forfeiture of 2,114 shares of common stock | (125) | | | — | | | — | | | | | — | | | — | | | (125) | |
| Share-based compensation | 6 | | | — | | | — | | | | | — | | | — | | | 6 | |
| Change related to ESOP shares | — | | | — | | | — | | | | | — | | | (105) | | | (105) | |
| Net income | — | | | 13,125 | | | — | | | | | — | | | — | | | 13,125 | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| Purchase of 19,556 shares of common stock | — | | | — | | | — | | | | | (1,294) | | | — | | | (1,294) | |
| Other comprehensive loss | — | | | — | | | (1,133) | | | | | — | | | — | | | (1,133) | |
| Balance, September 30, 2021 | $ | 61,078 | | | $ | 468,239 | | | $ | 4,267 | | | | | $ | (48,449) | | | $ | (48,831) | | | $ | 436,304 | |
| | | | | | | | | | | | | |
| Balance, June 30, 2022 | $ | 62,969 | | | $ | 487,066 | | | $ | (30,981) | | | | | $ | (52,472) | | | $ | (49,932) | | | $ | 416,650 | |
| Issuance of 4,475 shares of common stock | 195 | | | — | | | — | | | | | 123 | | | — | | | 318 | |
| Issuance of 1,529 shares of common stock under the employee stock purchase plan | 98 | | | — | | | — | | | | | — | | | — | | | 98 | |
| Unearned restricted stock compensation | 239 | | | — | | | — | | | | | — | | | — | | | 239 | |
| Forfeiture of 6,089 shares of common stock | (392) | | | — | | | — | | | | | — | | | — | | | (392) | |
| Share-based compensation | 6 | | | — | | | — | | | | | — | | | — | | | 6 | |
| | | | | | | | | | | | | |
| Change related to ESOP shares | — | | | — | | | — | | | | | — | | | (1,079) | | | (1,079) | |
| Net income | — | | | 13,740 | | | — | | | | | — | | | — | | | 13,740 | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| Purchase of 7,541 shares of common stock | — | | | — | | | — | | | | | (539) | | | — | | | (539) | |
| Other comprehensive loss | — | | | — | | | (19,978) | | | | | — | | | — | | | (19,978) | |
| | | | | | | | | | | | | |
| Balance, September 30, 2022 | $ | 63,115 | | | $ | 500,806 | | | $ | (50,959) | | | | | $ | (52,888) | | | $ | (51,011) | | | $ | 409,063 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, 2023 and 2022 |
| Paid in Capital | | Retained Earnings | | Accumulated Other Comprehensive Income (Loss) | | | | Treasury Stock | | Maximum Cash Obligation Related to ESOP Shares | | Total |
| Balance, March 31, 2022 | $ | 61,334 | | | $ | 475,740 | | | $ | (20,861) | | | | | $ | (50,112) | | | $ | (51,939) | | | $ | 414,162 | |
| Issuance of 24,595 shares of common stock | 1,513 | | | — | | | — | | | | | 96 | | | — | | | 1,609 | |
| Issuance of 1,637 shares of common stock under the employee stock purchase plan | 102 | | | — | | | — | | | | | — | | | — | | | 102 | |
| Unearned restricted stock compensation | 89 | | | — | | | — | | | | | — | | | — | | | 89 | |
| Forfeiture of 1,193 shares of common stock | (75) | | | — | | | — | | | | | — | | | — | | | (75) | |
| Share-based compensation | 6 | | | — | | | — | | | | | — | | | — | | | 6 | |
| Change related to ESOP shares | — | | | — | | | — | | | | | — | | | 2,007 | | | 2,007 | |
| Net income | — | | | 11,326 | | | — | | | | | — | | | — | | | 11,326 | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| Purchase of 34,774 shares of common stock | — | | | — | | | — | | | | | (2,456) | | | — | | | (2,456) | |
| Other comprehensive loss | — | | | — | | | (10,120) | | | | | — | | | — | | | (10,120) | |
| Balance, June 30, 2022 | $ | 62,969 | | | $ | 487,066 | | | $ | (30,981) | | | | | $ | (52,472) | | | $ | (49,932) | | | $ | 416,650 | |
| | | | | | | | | | | | | |
| Balance, March 31, 2023 | $ | 63,458 | | | $ | 515,616 | | | $ | (34,658) | | | | | $ | (57,956) | | | $ | (49,804) | | | $ | 436,656 | |
| Issuance of 4,859 shares of common stock | 194 | | | — | | | — | | | | | 134 | | | — | | | 328 | |
| Issuance of 1,604 shares of common stock under the employee stock purchase plan | 95 | | | — | | | — | | | | | — | | | — | | | 95 | |
| Unearned restricted stock compensation | 53 | | | — | | | — | | | | | — | | | — | | | 53 | |
| Forfeiture of 3,446 shares of common stock | (220) | | | — | | | — | | | | | — | | | — | | | (220) | |
| Share-based compensation | 6 | | | — | | | — | | | | | — | | | — | | | 6 | |
| | | | | | | | | | | | | |
| Change related to ESOP shares | — | | | — | | | — | | | | | — | | | 5,424 | | | 5,424 | |
| Net income | — | | | 11,565 | | | — | | | | | — | | | — | | | 11,565 | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| Purchase of 27,116 shares of common stock | — | | | — | | | — | | | | | (1,922) | | | — | | | (1,922) | |
| Other comprehensive income | — | | | — | | | (4,003) | | | | | — | | | — | | | (4,003) | |
| | | | | | | | | | | | | |
| Balance, June 30, 2023 | $ | 63,586 | | | $ | 527,181 | | | $ | (38,661) | | | | | $ | (59,744) | | | $ | (44,380) | | | $ | 447,982 | |
See Notes to Consolidated Financial Statements.
HILLS BANCORPORATION CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (Unaudited) (Amounts
(Amounts In Thousands, Except Share Amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended September 30, 2022 and 2021 |
| Paid in Capital | | Retained Earnings | | Accumulated Other Comprehensive Income (Loss) | | | | Treasury Stock | | Maximum Cash Obligation Related to ESOP Shares | | Total |
| Balance, December 31, 2020 | $ | 60,233 | | | $ | 439,831 | | | $ | 8,782 | | | | | $ | (45,441) | | | $ | (47,329) | | | $ | 416,076 | |
| Cumulative change in accounting principle (Note 1) | — | | | (4,751) | | | — | | | | | — | | | — | | | (4,751) | |
| Balance, January 1, 2021 (as adjusted for change in accounting principle) | 60,233 | | | 435,080 | | | 8,782 | | | | | (45,441) | | | (47,329) | | | 411,325 | |
| Issuance of 5,957 shares of common stock | 225 | | | — | | | — | | | | | 159 | | | — | | | 384 | |
| Issuance of 5,564 shares of common stock under the employee stock purchase plan | 320 | | | — | | | — | | | | | — | | | — | | | 320 | |
| Unearned restricted stock compensation | 603 | | | — | | | — | | | | | — | | | — | | | 603 | |
| Forfeiture of 5,869 shares of common stock | (321) | | | — | | | — | | | | | — | | | — | | | (321) | |
| Share-based compensation | 18 | | | — | | | — | | | | | — | | | — | | | 18 | |
| Change related to ESOP shares | — | | | — | | | — | | | | | — | | | (1,502) | | | (1,502) | |
| Net income | — | | | 41,932 | | | — | | | | | — | | | — | | | 41,932 | |
| Cash dividends ($0.94 per share) | — | | | (8,773) | | | — | | | | | — | | | — | | | (8,773) | |
| | | | | | | | | | | | | |
| Purchase of 49,136 shares of common stock | — | | | — | | | — | | | | | (3,167) | | | — | | | (3,167) | |
| Other comprehensive loss | — | | | — | | | (4,515) | | | | | — | | | — | | | (4,515) | |
| Balance, September 30, 2021 | $ | 61,078 | | | $ | 468,239 | | | $ | 4,267 | | | | | $ | (48,449) | | | $ | (48,831) | | | $ | 436,304 | |
| | | | | | | | | | | | | |
| Balance, December 31, 2021 | $ | 60,938 | | | $ | 474,392 | | | $ | 1,477 | | | | | $ | (48,344) | | | $ | (50,013) | | | $ | 438,450 | |
| Issuance of 34,409 shares of common stock | 1,897 | | | — | | | — | | | | | 267 | | | — | | | 2,164 | |
| Issuance of 4,963 shares of common stock under the employee stock purchase plan | 310 | | | — | | | — | | | | | — | | | — | | | 310 | |
| Unearned restricted stock compensation | 594 | | | — | | | — | | | | | — | | | — | | | 594 | |
| Forfeiture of 10,501 shares of common stock | (642) | | | — | | | — | | | | | — | | | — | | | (642) | |
| Share-based compensation | 18 | | | — | | | — | | | | | — | | | — | | | 18 | |
| | | | | | | | | | | | | |
| Change related to ESOP shares | — | | | — | | | — | | | | | — | | | (998) | | | (998) | |
| Net income | — | | | 35,718 | | | — | | | | | — | | | — | | | 35,718 | |
| Cash dividends ($1.00 per share) | — | | | (9,304) | | | — | | | | | — | | | — | | | (9,304) | |
| | | | | | | | | | | | | |
| Purchase of 68,727 shares of common stock | — | | | — | | | — | | | | | (4,811) | | | — | | | (4,811) | |
| Other comprehensive loss | — | | | — | | | (52,436) | | | | | — | | | — | | | (52,436) | |
| | | | | | | | | | | | | |
| Balance, September 30, 2022 | $ | 63,115 | | | $ | 500,806 | | | $ | (50,959) | | | | | $ | (52,888) | | | $ | (51,011) | | | $ | 409,063 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Six Months Ended June 30, 2023 and 2022 |
| Paid in Capital | | Retained Earnings | | Accumulated Other Comprehensive Income (Loss) | | | | Treasury Stock | | Maximum Cash Obligation Related to ESOP Shares | | Total |
| Balance, December 31, 2021 | $ | 60,938 | | | $ | 474,392 | | | $ | 1,477 | | | | | $ | (48,344) | | | $ | (50,013) | | | $ | 438,450 | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| Issuance of 29,934 shares of common stock | 1,702 | | | — | | | — | | | | | 144 | | | — | | | 1,846 | |
| Issuance of 3,434 shares of common stock under the employee stock purchase plan | 212 | | | — | | | — | | | | | — | | | — | | | 212 | |
| Unearned restricted stock compensation | 355 | | | — | | | — | | | | | — | | | — | | | 355 | |
| Forfeiture of 4,412 shares of common stock | (250) | | | — | | | — | | | | | — | | | — | | | (250) | |
| Share-based compensation | 12 | | | — | | | — | | | | | — | | | — | | | 12 | |
| Change related to ESOP shares | — | | | — | | | — | | | | | — | | | 81 | | | 81 | |
| Net income | — | | | 21,978 | | | — | | | | | — | | | — | | | 21,978 | |
| Cash dividends ($1.00 per share) | — | | | (9,304) | | | — | | | | | — | | | — | | | (9,304) | |
| | | | | | | | | | | | | |
| Purchase of 61,186 shares of common stock | — | | | — | | | — | | | | | (4,272) | | | — | | | (4,272) | |
| Other comprehensive loss | — | | | — | | | (32,458) | | | | | — | | | — | | | (32,458) | |
| Balance, June 30, 2022 | $ | 62,969 | | | $ | 487,066 | | | $ | (30,981) | | | | | $ | (52,472) | | | $ | (49,932) | | | $ | 416,650 | |
| | | | | | | | | | | | | |
| Balance, December 31, 2022 | $ | 63,220 | | | $ | 512,841 | | | $ | (41,060) | | | | | $ | (55,730) | | | $ | (51,011) | | | $ | 428,260 | |
| Issuance of 9,448 shares of common stock | 398 | | | — | | | — | | | | | 260 | | | — | | | 658 | |
| Issuance of 3,320 shares of common stock under the employee stock purchase plan | 206 | | | — | | | — | | | | | — | | | — | | | 206 | |
| Unearned restricted stock compensation | 95 | | | — | | | — | | | | | — | | | — | | | 95 | |
| Forfeiture of 5,317 shares of common stock | (345) | | | — | | | — | | | | | — | | | — | | | (345) | |
| Share-based compensation | 12 | | | — | | | — | | | | | — | | | — | | | 12 | |
| | | | | | | | | | | | | |
| Change related to ESOP shares | — | | | — | | | — | | | | | — | | | 6,631 | | | 6,631 | |
| Net income | — | | | 24,027 | | | — | | | | | — | | | — | | | 24,027 | |
| Cash dividends ($1.05 per share) | — | | | (9,687) | | | — | | | | | — | | | — | | | (9,687) | |
| | | | | | | | | | | | | |
| Purchase of 59,798 shares of common stock | — | | | — | | | — | | | | | (4,274) | | | — | | | (4,274) | |
| Other comprehensive loss | — | | | — | | | 2,399 | | | | | — | | | — | | | 2,399 | |
| | | | | | | | | | | | | |
| Balance, June 30, 2023 | $ | 63,586 | | | $ | 527,181 | | | $ | (38,661) | | | | | $ | (59,744) | | | $ | (44,380) | | | $ | 447,982 | |
See Notes to Consolidated Financial Statements.
HILLS BANCORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (Amounts In Thousands)
| | | | Nine Months Ended
September 30, | | Six Months Ended
June 30, |
| | | 2022 | | 2021 | | 2023 | | 2022 |
| Cash Flows from Operating Activities | Cash Flows from Operating Activities | | Cash Flows from Operating Activities | |
| Net income | Net income | $ | 35,718 | | | $ | 41,932 | | Net income | $ | 24,027 | | | $ | 21,978 | |
| Adjustments to reconcile net income to net cash and cash equivalents provided by operating activities: | Adjustments to reconcile net income to net cash and cash equivalents provided by operating activities: | | | | Adjustments to reconcile net income to net cash and cash equivalents provided by operating activities: | | | |
| Depreciation | Depreciation | 2,089 | | | 2,325 | | Depreciation | 1,232 | | | 1,393 | |
| Credit loss expense (benefit) | 3,270 | | | (4,561) | | |
| Credit loss expense | | Credit loss expense | 3,047 | | | 3,606 | |
| | Forfeiture of common stock | Forfeiture of common stock | (642) | | | (321) | | Forfeiture of common stock | (345) | | | (250) | |
| Share-based compensation | Share-based compensation | 18 | | | 18 | | Share-based compensation | 12 | | | 12 | |
| Compensation expensed through issuance of common stock | Compensation expensed through issuance of common stock | 683 | | | 384 | | Compensation expensed through issuance of common stock | 658 | | | 365 | |
| Provision for deferred income taxes | Provision for deferred income taxes | (944) | | | 738 | | Provision for deferred income taxes | (876) | | | (1,167) | |
| Net gain on sale of other real estate owned and other repossessed assets | Net gain on sale of other real estate owned and other repossessed assets | (57) | | | (25) | | Net gain on sale of other real estate owned and other repossessed assets | (93) | | | (62) | |
| Increase in accrued interest receivable | Increase in accrued interest receivable | (3,083) | | | (255) | | Increase in accrued interest receivable | (1,093) | | | (1,302) | |
| Amortization of premium on investment securities, net | 724 | | | 872 | | |
| Increase in other assets | (86) | | | (683) | | |
| (Accretion of discount) amortization of premium on investment securities, net | | (Accretion of discount) amortization of premium on investment securities, net | (235) | | | 828 | |
| Net change in other assets | | Net change in other assets | 247 | | | (300) | |
| Amortization of operating lease right-of-use assets | Amortization of operating lease right-of-use assets | 105 | | | 298 | | Amortization of operating lease right-of-use assets | 161 | | | 106 | |
| Increase in accrued interest payable and other liabilities | Increase in accrued interest payable and other liabilities | 3,011 | | | 5,072 | | Increase in accrued interest payable and other liabilities | 3,687 | | | 2,956 | |
| | Loans originated for sale | Loans originated for sale | (100,362) | | | (356,975) | | Loans originated for sale | (74,100) | | | (75,480) | |
| Proceeds on sales of loans | Proceeds on sales of loans | 104,791 | | | 396,427 | | Proceeds on sales of loans | 67,536 | | | 80,733 | |
| Net gain on sales of loans | Net gain on sales of loans | (1,377) | | | (6,243) | | Net gain on sales of loans | (588) | | | (1,137) | |
| Net cash and cash equivalents provided by operating activities | Net cash and cash equivalents provided by operating activities | $ | 43,858 | | | $ | 79,003 | | Net cash and cash equivalents provided by operating activities | $ | 23,277 | | | $ | 32,279 | |
| | Cash Flows from Investing Activities | Cash Flows from Investing Activities | | | | Cash Flows from Investing Activities | | | |
| Proceeds from maturities of investment securities available for sale | Proceeds from maturities of investment securities available for sale | $ | 97,891 | | | $ | 76,242 | | Proceeds from maturities of investment securities available for sale | $ | 59,885 | | | $ | 81,746 | |
| | Proceeds from sales of investment securities available for sale | | Proceeds from sales of investment securities available for sale | 509 | | | — | |
| Purchases of investment securities available for sale | Purchases of investment securities available for sale | (364,047) | | | (176,023) | | Purchases of investment securities available for sale | (1,820) | | | (341,891) | |
| Purchases of stock of Federal Home Loan Bank | (316) | | | (574) | | |
| Net purchases of stock of Federal Home Loan Bank | | Net purchases of stock of Federal Home Loan Bank | (11,524) | | | (316) | |
| Loans made to customers, net of collections | Loans made to customers, net of collections | (285,559) | | | 56,533 | | Loans made to customers, net of collections | (190,256) | | | (145,487) | |
| Proceeds on sale of other real estate owned and other repossessed assets | Proceeds on sale of other real estate owned and other repossessed assets | 161 | | | 70 | | Proceeds on sale of other real estate owned and other repossessed assets | 280 | | | 124 | |
| Purchases of property and equipment | Purchases of property and equipment | (1,502) | | | (1,187) | | Purchases of property and equipment | (1,284) | | | (813) | |
| Investment in tax credit real estate | — | | | (4,183) | | |
| | Net changes from tax credit real estate investment | Net changes from tax credit real estate investment | 523 | | | 836 | | Net changes from tax credit real estate investment | 807 | | | 228 | |
| Net cash and cash equivalents used in investing activities | Net cash and cash equivalents used in investing activities | $ | (552,849) | | | $ | (48,286) | | Net cash and cash equivalents used in investing activities | $ | (143,403) | | | $ | (406,409) | |
| | Cash Flows from Financing Activities | Cash Flows from Financing Activities | | | | Cash Flows from Financing Activities | | | |
| Net (decrease) increase in deposits | $ | (18,233) | | | $ | 275,691 | | |
| Net decrease in deposits | | Net decrease in deposits | $ | (75,590) | | | $ | (88,163) | |
| Net decrease in short-term borrowings | Net decrease in short-term borrowings | (249) | | | — | | Net decrease in short-term borrowings | (76,008) | | | (249) | |
| Net change in short-term FHLB borrowings | | Net change in short-term FHLB borrowings | 290,000 | | | — | |
| Issuance of common stock, net of costs | Issuance of common stock, net of costs | 1,243 | | | — | | Issuance of common stock, net of costs | — | | | 1,243 | |
| Stock options exercised | Stock options exercised | 238 | | | — | | Stock options exercised | — | | | 238 | |
| | Purchase of common stock | Purchase of common stock | (4,811) | | | (3,167) | | Purchase of common stock | (4,274) | | | (4,272) | |
| Proceeds from the issuance of common stock through the employee stock purchase plan | Proceeds from the issuance of common stock through the employee stock purchase plan | 310 | | | 320 | | Proceeds from the issuance of common stock through the employee stock purchase plan | 206 | | | 212 | |
| Dividends paid | Dividends paid | (9,304) | | | (8,773) | | Dividends paid | (9,687) | | | (9,304) | |
| Net cash and cash equivalents (used in) provided by financing activities | $ | (30,806) | | | $ | 264,071 | | |
| Net cash and cash equivalents provided by (used in) financing activities | | Net cash and cash equivalents provided by (used in) financing activities | $ | 124,647 | | | $ | (100,295) | |
(Continued)
HILLS BANCORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (Continued) (Amounts In Thousands)
| | | | Nine Months Ended
September 30, | | Six Months Ended
June 30, |
| | | 2022 | | 2021 | | 2023 | | 2022 |
| (Decrease) increase in cash and cash equivalents | $ | (539,797) | | | $ | 294,788 | | |
| Increase (decrease) in cash and cash equivalents | | Increase (decrease) in cash and cash equivalents | $ | 4,521 | | | $ | (474,425) | |
| Cash and cash equivalents: | Cash and cash equivalents: | | | | Cash and cash equivalents: | | | |
| Beginning of period | Beginning of period | 781,918 | | | 574,310 | | Beginning of period | 36,641 | | | 781,918 | |
| End of period | End of period | $ | 242,121 | | | $ | 869,098 | | End of period | $ | 41,162 | | | $ | 307,493 | |
| | Supplemental Disclosures | Supplemental Disclosures | | | | Supplemental Disclosures | | | |
| Cash payments for: | Cash payments for: | | | | Cash payments for: | | | |
| Interest paid to depositors | Interest paid to depositors | $ | 10,363 | | | $ | 11,894 | | Interest paid to depositors | $ | 15,273 | | | $ | 6,278 | |
| Interest paid on other obligations | Interest paid on other obligations | — | | | 2,248 | | Interest paid on other obligations | 5,728 | | | — | |
| Income taxes paid | Income taxes paid | 9,178 | | | 6,073 | | Income taxes paid | 5,698 | | | 5,171 | |
| | Noncash activities: | Noncash activities: | | | | Noncash activities: | | | |
| Increase in maximum cash obligation related to ESOP shares | $ | 998 | | | $ | 1,502 | | |
| (Decrease) in maximum cash obligation related to ESOP shares | | (Decrease) in maximum cash obligation related to ESOP shares | $ | (6,631) | | | $ | (81) | |
| Transfers to other real estate owned | | Transfers to other real estate owned | 418 | | | — | |
|
See Notes to Consolidated Financial Statements.
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 1.Summary of Significant Accounting Policies
Basis of Presentation:
The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial reporting and with instructions for Form 10-Q and Regulation S-X. These financial statements include all adjustments (consisting of normal recurring accruals) which in the opinion of management are considered necessary for the fair presentation of the financial position and results of operations for the periods shown. Certain prior year amounts have been reclassified to conform to the current year presentation. The Company considers that it operates as one business segment, a commercial bank.
Operating results for the ninesix month period ended SeptemberJune 30, 20222023 are not necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2022.2023. For further information, refer to the consolidated financial statements and footnotes thereto included in the Form 10-K Annual Report of Hills Bancorporation and subsidiary (the “Company”) for the year ended December 31, 20212022 filed with the Securities Exchange Commission on March 4, 2022.3, 2023. The consolidated balance sheet as of December 31, 2021,2022, has been derived from the audited consolidated financial statements for that period.
The Company evaluated subsequent events through the filing date of its quarterly report on Form 10-Q with the SEC.
Accounting Estimates:
The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Certain Significant Estimates:
The allowance for credit losses, fair values of securities and other financial instruments, and share-based compensation expense involve certain significant estimates made by management. These estimates are reviewed by management routinely and it is reasonably possible that circumstances that exist at SeptemberJune 30, 20222023 may change in the near-term and the effect could be material to the consolidated financial statements. Actual amounts and values as of the balance sheet dates may be materially different than the amounts and values reported due to the inherent uncertainty in the estimation process.
Revenue Recognition:
Accounting Standards Codification ("ASC") 606, Revenue from Contracts with Customers ("ASC 606"), establishes principles for reporting information about the nature, amount, timing and uncertainty of revenue and cash flows arising from the Company’s contracts to provide goods or services to customers. The core principle requires an entity to recognize revenue to depict the transfer of goods or services to customers in an amount that reflects the consideration that it expects to be entitled to receive in exchange for those goods or services recognized as performance obligations are satisfied.
The majority of the Company’s revenue-generating transactions are not subject to ASC 606, including revenue generated from financial instruments, such as loans, letters of credit and investment securities. Interest income on loans and investment securities is recognized on the accrual method in accordance with written contracts.
Descriptions of the Company’s revenue-generating activities that are within the scope of ASC 606 are the following: Service charges and fees on deposit accounts represent general service fees for monthly account maintenance and activity- or transaction-based fees and consist of transaction-based revenue which includes interchange income, time-based revenue (service period), item-based revenue or some other individual attribute-based revenue. Revenue is recognized when the Company’s performance obligation is completed which is generally monthly for account maintenance services or when a transaction has been completed (such as a wire transfer). Payment for such performance obligations are generally received at the time the performance obligations are satisfied. Trust income represents monthly fees due from wealth management
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
the time the performance obligations are satisfied. Trust income represents monthly fees due from wealth management customers as consideration for managing the customers' assets. Wealth management and trust services include custody of assets, investment management, fees for trust services and similar fiduciary activities. Revenue is recognized when our performance obligation is completed each month, which is generally the time that payment is received.
A contract asset balance occurs when an entity performs a service for a customer before the customer pays consideration (resulting in a contract receivable) or before payment is due (resulting in a contract asset). A contract liability balance is an entity's obligation to transfer a service to a customer for which the entity has already received payment (or payment is due) from the customer. As of SeptemberJune 30, 2022,2023, the Company did not have any significant contract balances.
An entity is required to capitalize, and subsequently amortize into expense, certain incremental costs of obtaining a contract with a customer if these costs are expected to be recovered. The incremental costs of obtaining a contract are those costs that an entity incurs to obtain a contract with a customer that it would not have incurred if the contract had not been obtained (for example, sales commission). The Company utilizes the practical expedient which allows entities to immediately expense contract acquisition costs when the asset that would have resulted from capitalizing these costs would have been amortized in one year or less. The Company has not incurred or capitalized any contract acquisition costs as of SeptemberJune 30, 2022.2023.
Tax Credit Real Estate:credit real estate
: Tax credit real estate represents three multi-family rental properties, three assisted living rental properties, a multi-tenant rental property for persons with disabilities, and a multi-family senior living rental property, all of which are affordable housing projects as of SeptemberJune 30, 2022.2023. The BankCompany has a 99% or greater limited partnership interest in each limited partnership. The investment in each was completed after the projects had been developed by the general partner. On a regular basis, the Company evaluates recoverability of the carrying value of the tax credit real estate investments to determine if an allowance for credit losses is necessary. The allowance for credit losses is measured by a comparison of the carrying amount of the investments to the future undiscounted cash flows expected to be generated by the investment properties, including the low-income housing tax credits and any estimated proceeds from eventual disposition. If there is an indication of impairment, the allowance for credit losses would be established with a charge to credit loss expense. There were no indications of impairment based on management's evaluation and therefore no allowance for credit losses was determined necessary as of SeptemberJune 30, 2022.2023. Depreciation expense is provided on a straight-line basis over the estimated useful life of the assets. Expenditures for normal repairs and maintenance are charged to expense as incurred.
The investments in tax credit real estate are recorded for all years presented using the equity method of accounting, with the exception of the investment in the affordable housing project described below. The operations of the properties are not expected to contribute significantly to the Company’s income before income taxes. However, the properties do contribute in the form of income tax credits, which lowers the Company’s effective tax rate. Once established, the credits on each property last for ten years and are passed through from the limited partnerships to the BankCompany and reduces the consolidated federal tax liability of the Company.
In February 2021, the Company provided construction financing and contributed capital of $4.18 million to Del Ray Ridge LP, as limited partner, which owns and operates an affordable housing property in Iowa City, Iowa. The Company accounts for the investment in this tax credit real estate using the proportional amortization method as provided for under Accounting Standards Codification (ASC) 323-740. The investment qualifies for the proportional amortization method as it meets all of the criteria under ASC 323-740-25-1. Substantially all of the projected benefits are from tax credits and other tax benefits due to the minimum buyout clause included in the partnership agreement.
Adoption of Financial Accounting Standard Codification 326 (ASC 326 (CECL)):
On January 1, 2021, the Company adopted ASU 2016-13 Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which requires the recognition of the allowance for credit losses be estimated using the current expected credit loss (CECL) methodology. The Company adopted ASC 326 using the modified retrospective method for all financial assets measured at amortized cost and off-balance sheet (OBS) credit exposures. Results for reporting periods beginning January 1, 2021 are presented under ASC 326. The Company recorded a net decrease to retained earnings of $4.75 million as of January 1, 2021 for the cumulative effect of adopting ASC 326, which includes deferred taxes of $1.58 million. The transition adjustment includes a $2.75 million increase to the Allowance for Credit Losses On Loans and the recording of a $3.58 million Allowance for Credit Losses on OBS Credit Exposures.
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
The following table illustrates the impact of ASC 326 (amounts in thousands).
| | | | | | | | | | | | |
| January 1, 2021 | |
| As Reported Under ASC 326 | Pre-ASC 326 Adoption | Impact of ASC 326 Adoption | |
| Assets: | | | | |
| Loans | | | | |
| Allowance for credit losses on loans | $ | 39,816 | | $ | 37,070 | | $ | 2,746 | | |
| | | | |
| Liabilities: | | | | |
| Allowance for credit losses on off-balance sheet credit exposures | $ | 3,584 | | $ | — | | $ | 3,584 | | |
| | | | |
| | | | |
Available-for-sale debt securities and the allowance for credit losses on available-for-sale debt securities: Available-for-sale ("AFS") securities consist of debt securities not classified as trading or held to maturity. Available-for-sale securities are stated at fair value, and unrealized holding gains and losses, net of the related deferred tax effect, are reported as a separate component of stockholders' equity. There were no trading or held to maturity securities as of SeptemberJune 30, 20222023 or 2021.2022. Fair value measurement is based upon quoted market prices in active markets, if available. If quoted prices in active markets are not available, fair value is measured using pricing models or other model-based valuation techniques such as present value of future cash flows, which consider prepayment assumptions and other factors such as credit losses and market liquidity. Unrealized gains and losses are excluded from earnings and reported, net of tax, in other comprehensive income ("OCI"). Premiums on debt securities are amortized to the earliest call date and discounts on debt securities are accreted over the period to maturity of those securities. The method of amortization results in a constant effective yield on those securities (the interest method). Gains and losses on the sale of securities are recorded on the trade date and are determined using the specific identification method.
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
AFS debt securities in unrealized loss positions are evaluated for impairment related to credit losses at least quarterly. For AFS debt securities, a decline in fair value due to credit loss results in recording an allowance for credit losses to the extent the fair value is less than the amortized cost basis. Declines in fair value that have not been recorded through an allowance for credit losses, such as declines due to changes in market interest rates, are recorded through other comprehensive income, net of applicable taxes.
Impairment may result from credit deterioration of the issuer or collateral underlying the security. In performing an assessment of whether any decline in fair value is due to a credit loss, all relevant information is considered at the individual security level. For asset-backed securities performance indicators considered related to the underlying assets include default rates, delinquency rates, percentage of nonperforming assets, debt-to-collateral ratios, third-party guarantees, current levels of subordination, vintage, geographic concentration, analyst reports and forecasts, credit ratings and other market data. In assessing whether a credit loss exists, we compare the present value of cash flows expected to be collected from the security with the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis for the security, a credit loss exists and an allowance for credit losses is recorded, limited to the amount the fair value is less than amortized cost basis.
If we intend to sell a debt security or more likely than not we will be required to sell the security before recovery of its amortized cost basis, the debt security is written down to its fair value and the write down is charged against the allowance for credit losses with any incremental impairment reported in earnings.
Accrued interest receivable on AFS debt securities totaled $3.31$3.15 million at SeptemberJune 30, 20222023 and is excluded from the estimate of credit losses.
Loans held for sale: Loans held for sale are stated at the lower of aggregate cost or estimated fair value. Loans are sold on a non-recourse basis with servicing released and gains and losses are recognized based on the difference between sales proceeds and the carrying value of the loan. The Company has had very few experiences of repurchasing loans previously sold into the
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
secondary market. A specific reserve was not considered necessary based on the Company’s historical experience with repurchase activity.
Loans held for investment: Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at amortized cost net of the allowance for credit losses ("ACL"). Amortized cost is the principal balance outstanding, net of deferred loan fees and costs. Accrued interest receivable on loans held for investment totaled $11.21$13.72 million at SeptemberJune 30, 20222023 and is excluded from the estimate of credit losses. Interest income is accrued on the unpaid principal balance. Nonrefundable loan fees and origination costs are deferred and recognized as a yield adjustment over the life of the related loan.
The accrual of interest income on loans is discontinued when, in the opinion of management, there is reasonable doubt as to the
borrower's ability to meet payments of interest or principal when they become due, which is generally when a loan is 90 days or
more past due unless the loan is well secured and in the process of collection. When a loan is placed on nonaccrual status, all previously accrued and unpaid interest is reversed against interest income. Loans are returned to an accrual status when all of the principal and interest amounts contractually due are brought current and repayment of the remaining contractual principal and interest is expected. A loan may also return to accrual status if additional collateral is received from the borrower and, in the opinion of management, the financial position of the borrower indicates that there is no longer any reasonable doubt as to the collection of the amount contractually due. Payment received on nonaccrual loans are applied first to principal. Once principal is recovered, any remaining payments received are applied to interest income.
The policy for charging off loans is consistent throughout all loan categories. A loan is charged off based on criteria that includes but is not limited to: delinquency status, financial condition of the entire customer credit line and underlying collateral coverage, economic or external conditions that might impact full repayment of the loan, legal issues, overdrafts, and the customer’s willingness to work with the Company.
Allowance for credit losses for loans held for investment: The allowance for credit losses is an estimate of the expected losses over the remaining life of the Company's existing loans held for investment portfolio. The allowance for credit losses for loans held for investment, as reported in our consolidated balance sheet, is adjusted by a credit loss expense, which is reported in earnings, and reduced by the charge-off of loan amounts, net of recoveries.
The loan loss estimation process involves procedures to appropriately consider the unique characteristics of loan portfolio
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
segments which consist of agricultural, 1 to 4 family first and junior liens, commercial, and consumer lending. These segments are further disaggregated into loan classes, the level at which credit risk is monitored. For each of these pools, the Company generates cash flow projections at the instrument level wherein payment expectations are adjusted for estimated prepayment speed, curtailments, time to recovery, probability of default, and loss given default. The modeling of expected prepayment speeds, curtailment rates, and time to recovery are based on historical internal data. The following provides the credit quality indicators and risk elements that are most relevant and most carefully considered and monitored for each loan portfolio segment.
Agricultural - Agricultural operating loans include loans made to finance agricultural production and other loans to farmers and farming operations. Agricultural loans also include mortgage loans secured by farmland. Agricultural operating loans, most of which are secured by crops and machinery, are provided to finance capital improvement and farm operations as well as acquisitions of livestock and machinery. The ability of the borrower to repay may be affected by many factors outside of the borrower’s control including adverse weather conditions, loss of livestock due to disease or other factors, declines in market prices for agricultural products and the impact of government regulations. The ultimate repayment of agricultural operating loans is dependent upon the profitable operation or management of the agricultural entity. Agricultural operating loans generally have a term of one year and may have a fixed or variable rate.
Mortgage loans secured by farmland are made to individuals and businesses within the Company's trade area. The primary source of repayment is the cash flow generated by the collateral underlying the loan. The secondary repayment source would be the liquidation of the collateral. Terms for real estate loans secured by farmland range from one to ten years with an amortization period of 25 years or less. Generally, interest rates are fixed for mortgage loans secured by farmland. Key economic forecasts used in estimating expected credit losses for this segment include the Iowa unemployment rate and the Iowa real gross domestic product (GDP).
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
1 to 4 Family First and Junior Liens - The 1 to 4 family first and junior liens portfolio segment is comprised of the single family and home equity loan classes, which are underwritten after evaluating a borrower's capacity to repay, credit, and collateral. Several factors are considered when assessing a borrower's capacity, including the borrower's employment, income, current debt, assets, and level of equity in the property. Credit refers to how well a borrower manages their current and prior debts as documented by a credit report that provides credit scores and the borrower's current and past information about their credit history. Collateral refers to the type and use of property, occupancy, and market value. Property appraisals are obtained to assist in evaluating collateral. Loan-to-property value and debt-to-income ratios, loan amount, and lien position are also considered in assessing whether to originate a loan. These borrowers are particularly susceptible to downturns in economic trends such as conditions that negatively affect housing prices and demand and levels of unemployment. Key economic forecasts used in estimating expected credit losses for this segment include the Iowa unemployment rate and the all-transactions house price index for Iowa.
Commercial - The commercial loan portfolio segment is comprised of the commercial real estate mortgage including obligations of states and political subdivisions, multifamily residential mortgage, construction/land development and commercial and financial loan classes, whose underwriting standards consider the factors described for single family and home equity loan classes as well as others when assessing the borrower's and associated guarantors or other related party's financial position. These other factors include assessing liquidity, the level and composition of net worth, leverage, considering all other lender amounts and position, an analysis of cash expected to flow through the obligors including the outflow to other lenders, vacancies and prior experience with the borrower. This information is used to assess adequate financial capacity, profitability, and experience. Ultimate repayment of these loans is sensitive to interest rate changes, general economic conditions, liquidity, and availability of long-term financing. Key economic forecasts used in estimating expected credit losses for this segment include the Iowa unemployment rate, the all-transactions house price index for Iowa and the Iowa real GDP.
Consumer Lending - The BankCompany offers consumer loans to individuals including personal loans and automobile loans. These consumer loans typically have shorter terms, lower balances, higher yields and higher risks of default than real estate-related loans. Consumer loans collections are dependent on the borrower's continuing financial stability and are more likely to be affected by adverse personal circumstances. Collateral for these loans generally includes automobiles, boats, recreational vehicles and real estate. However, depending on the overall financial condition of the borrower, some loans are made on an unsecured basis. The collateral securing these loans may depreciate over time,
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
may be difficult to recover and may fluctuate in value based on condition. Key economic forecasts used in estimating expected credit losses for this segment include the Iowa unemployment rate and the Iowa real GDP.
The allowance level is influenced by loan volumes, loan credit quality indicator migration or delinquency status, historic loss experience and other conditions influencing loss expectations, such as reasonable and supportable forecasts of economic conditions. The methodology for estimating the amount of expected credit losses reported in the allowance for credit losses has two basic components: first, a pooled component for estimated expected credit losses for pools of loans that share similar risk characteristics; and second, an asset-specific component involving individual loans that do not share risk characteristics with other loans and the measurement of expected credit losses for such individual loans. Depending on the nature of the pool of financial assets with similar risk characteristics, the Company uses a discounted cash flow method or remaining life method to estimate expected credit losses.
Discounted cash flow method: In estimating the component of the allowance for credit losses for loans that share similar risk characteristics with other loans, such loans are segregated into loan classes. Loans are designated into loan classes based on loans pooled by product types and similar risk characteristics or areas of risk concentration. In determining the allowance for credit losses, we derive an estimated credit loss assumption from a model that categorizes loan pools based on loan type and purpose. This model calculates an expected loss percentage for each loan class by considering the probability of default, using life-of-loan analysis periods for all loan segments, and the historical severity of loss, based on the aggregate net lifetime losses incurred per loan class. The default and severity factors used to calculate the allowance for credit losses for loans that share similar risk characteristics with other loans are adjusted for differences between the historical period used to calculate historical default and loss severity rates and expected conditions over the remaining lives of the loans in the portfolio related to: (1) lending policies and procedures; (2) international, national, regional and local economic business conditions and developments that affect the collectability of the portfolio; (3) the nature and volume of the loan portfolio including the terms of the loans; (4) the experience, ability, and depth of the lending management and other relevant staff; (5) the volume and severity of past due and adversely classified or graded loans and the volume of nonaccrual loans; (6) the quality of our loan review system and (7) the value of underlying collateral for collateralized loans. Additional factors include the existence and effect of any
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
concentrations of credit, and changes in the level of such concentrations and the effect of external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in the existing portfolio. Such factors are used to adjust the historical probabilities of default and severity of loss so that they reflect management expectation of future conditions based on a reasonable and supportable forecast. The Company uses regression analysis of historical internal and peer data to determine which variables are best suited to be economic variables utilized when modeling lifetime probability of default and loss given default. This analysis also determines how expected probability of default and loss given default will react to forecasted levels of the economic variables.
For all DCF models, management has determined that four quarters represents a reasonable and supportable forecast period and reverts back to a historical loss rate over twelve quarters on a straight-line basis. Other internal and external indicators of economic forecasts are also considered by management when developing the forecast metrics.
Remaining life method: Expected credit losses for credit cards and overdrafts are determined through use of the remaining life method. The remaining life method utilizes average annual charge-off rates and remaining life to estimate the allowance for credit losses. This is done by estimating the amount and timing of principal payments expected to be received as payment for the balance outstanding as of the reporting period and applying those principal payments against the balance outstanding as of the reporting period along with the average annual charge-off rate until the expected payments have been fully allocated.
Collateral dependent financial assets: For a loan that does not share risk characteristics with other loans, expected credit loss is measured based on net realizable value, that is, the difference between the discounted value of the expected future cash flows, based on the original effective interest rate, and the amortized cost basis of the loan. For these loans, we recognize expected credit loss equal to the amount by which the net realizable value of the loan is less than the amortized cost basis of the loan (which is net of previous charge- offs and deferred loan fees and costs), except when the loan is collateral dependent, that is, when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. In these cases, expected credit loss is measured as the difference between the amortized cost basis of the loan and the fair value of the collateral. The fair value of the collateral is adjusted for the estimated cost to sell if repayment or satisfaction of a loan is dependent on the sale (rather than only on the operation) of the collateral.
The Company’s estimate of the ACL reflects losses expected over the contractual life of the assets, adjusted for estimated prepayments or curtailments. The contractual term does not consider extensions, renewals or modifications unless the Company
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
has identified an expected troubled debt restructure (TDR).a modification including a concession to a borrower experiencing financial difficulties. A modification of a loan that has been modified or renewed is consideredto a TDRborrower experiencing financial difficulties occurs when two conditions are met: 1) the borrower is experiencing financial difficulty and 2) concessions are made for the borrower's benefit that would not otherwise be considered for a borrower or transaction with similar credit risk characteristics. The Company’s ACL reflects all effects of a TDR when an individual asset is specifically identified as a reasonably expected TDR. The Company has determined that a TDR is reasonably expected no later than the point when the lender concludes that modification is the best course of action and it is at least reasonably possible that the troubled borrower will accept some form of concession from the lender to avoid a default. Reasonably expected TDRs and executed non-performing TDRs are evaluated individually to determine the required ACL. TDRs performing in accordance with their modified contractual terms for a reasonable period of time may be included in the Company’s existing pools based on the underlying risk characteristics of the loan to measure the ACL.
Allowance for credit losses on off-balance sheet credit exposures, including unfunded loan commitments: The Company maintains a separate allowance for credit losses from off-balance-sheet credit exposures, including unfunded loan commitments, which is disclosed on the balance sheet. Management estimates the amount of expected losses by calculating a commitment usage factor over the contractual period for exposures that are not unconditionally cancellable by the Company and applying the loss factors used in the ACL methodology to the results of the usage calculation to estimate the liability for credit losses related to unfunded commitments for each loan type. No credit loss estimate is reported for off-balance-sheet (OBS) credit exposures that are unconditionally cancellable by the Company, such as credit card receivables, or for undrawn amounts under such arrangements that may be drawn prior to the cancellation of the arrangement. The allowance for credit losses on OBS credit exposures is adjusted as credit loss expense. Categories of OBS credit exposures correspond to the loan portfolio segments described previously.
Troubled debt restructurings (“TDR loans”): APrior to January 1, 2023, a loan iswas accounted for and reported as a troubled debt restructuring ("TDR") when, for economic or legal reasons, we grantthe Company granted a concession to a borrower experiencing financial difficulty that wethe Company would not otherwise consider. These concessions may include rate reductions, principal forgiveness, extension of maturity date and other actions intended to minimize potential losses to the Company. A restructuring that results in only an insignificant delay in
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
payment is not considered a concession. A delay may be considered insignificant if the payments subject to the delay are insignificant relative to the unpaid principal or collateral value and the contractual amount due, or the delay in timing of the restructured payment period is insignificant relative to the frequency of payments, the debt's original contractual maturity or original expected duration. TDRs performing in accordance with their modified contractual terms for a reasonable period of time may be included in the Company’s existing pools based on the underlying risk characteristics of the loan to measure the ACL.
TDRs that are performing and on accrual status as of the date of the modification remain on accrual status. TDRs that are nonperforming as of the date of modification generally remain as nonaccrual until the prospect of future payments in accordance with the modified loan agreement is reasonably assured, generally demonstrated when the borrower maintains compliance with the restructured terms for a predetermined period, normally at least six months. TDRs with temporary below-market concessions remain designated as a TDR regardless of the accrual or performance status until the loan is paid off. However, if the TDR loan has been modified in a subsequent restructure with market terms and the borrower is not currently experiencing financial difficulty, then the loan is no longer classified as a TDR in the quarter following the modification. Management evaluates loans where there is a reasonable expectation at the reporting date that a troubled debt restructuring will be executed with an individual borrower for purposes of estimating the allowance for credit losses.
Section 4013 of the CARES Act, “Temporary Relief From Troubled Debt Restructurings,” allows financial institutions the option to temporarily suspend certain requirements under GAAP related to TDRs for a limited period of time during the COVID-19 pandemic. Under Section 4013 of the CARES Act, loan modifications that qualify for such suspension are those where the borrower was not more than 30 days past due as of December 31, 2019. In addition, the loan modification being made in response to the COVID-19 pandemic must include a deferral or delay in the payment of principal or interest, or change in the interest rate on the loan. Borrowers considered current are those that are less than 30 days past due on their contractual payments at the time a modification program is implemented. The relief related to TDRs expired on January 1, 2022. See Note 5 for further discussion.
Effect of New Financial Accounting Standards:
In May 2021, the FASBFinancial Accounting Standards Board (FASB) issued ASUAccounting Standards Update (ASU) 2021-04, Earnings Per Share (Topic 260), Debt-Modifications and Extinguishments (Subtopic 470-50), Compensation-Stock Compensation (Topic 718), and Derivatives and Hedging-Contracts in Entity's Own Equity (Subtopic 815-40), Issuer's Accounting for Certain Modifications or Exchanges of Freestanding Equity-Classified Written Call Options. The amendments in this ASU affect entities that issue freestanding written call options that are classified in equity. Specifically, the amendments affect those entities when a freestanding equity-classified written call option is modified or exchanged and remains equity classified after the modification or exchange. An entity should recognize the effect of a modification or an exchange of a freestanding equity-classified written call option to compensate for goods or services in accordance with the guidance in Topic 718, Compensation-Stock Compensation. The amendments in this ASU are effective for all entities for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years. An entity should apply the amendments prospectively to modifications or exchanges occurring on or after the effective date of the amendments. The adoption of the ASU by the Company on January 1, 2022 did not have a material impact on the financial statements.
In October 2021, the FASB issued ASU 2021-08, Business Combinations (Topic 815) Accounting for Contract Assets and Contract Liabilities from Contracts with Customers. The amendments in this Update require that an entity (acquirer) recognize and measure contract assets and contract liabilities acquired in a business combination in accordance with Topic 606. At the acquisition date, an acquirer should account for the related revenue contracts in accordance with Topic 606 as if it had originated the contracts. To achieve this, an acquirer may assess how the acquiree applied Topic 606 to determine what to record for the acquired revenue contracts. The amendments in this ASU are effective for all entities for fiscal years beginning
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
after December 15, 2022, including interim periods within those fiscal years. An entity should apply the amendments prospectively to business combinations occurring on or after the effective date of the amendments. The adoption of the ASU by the Company is in the process of evaluating theon January 1, 2023 did not have a material impact of this ASU on the financial statements.
In March 2022, the FASB issued ASU 2022-02, Financial Instruments - Credit Losses (Topic 326) Troubled Debt Restructurings and Vintage Disclosures. The FASB issued these amendments to eliminate accounting guidance for TDRs by creditors in Subtopic 310-40, Receivables-Troubled Debt Restructurings by Creditors, while enhancing disclosure requirements for certain loan refinancings and restructurings by creditors when a borrower is experiencing financial difficulty, and to require that an entity disclose current-period gross writeoffs by year of origination for financing receivables and net investments in leases within the scope of Subtopic 326-20, Financial Instruments-Credit Losses-Measured at Amortized Cost. The amendments in this Update are effective for fiscal years beginning after December 15, 2022, including interim periods within
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
those fiscal years, and should be applied prospectively, except as provided in the next sentence. For the transition method related to the recognition and measurement of TDRs, an entity has the option to apply a modified retrospective transition method, resulting in a cumulative-effect adjustment to retained earnings in the period of adoption. Early adoption is permitted if an entity has adopted the amendments in Update 2016-03, including adoption in an interim period. The adoption of the ASU on a prospective basis by the Company on January 1, 2023 did not have a material impact on the financial statements
In March 2023, the FASB issued ASU 2023-02, Investments - Equity Method and Joint Ventures (Topic 323) Accounting for Investments in Tax Credit Structures Using Proportional Amortization Method. The FASB is issuing this ASU to allow reporting entities to consistently account for equity investments made primarily for the purposes of receiving income tax credits and other income tax benefits. The ASU permits reporting entities to elect to account for tax equity investments, regardless of the tax credit program from which the income tax credits are received, using the proportional amortization method if certain conditions are met. For public business entities, the amendments are effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. Early adoption is permitted for all entities in any interim period. If an entity adopts the amendments in an interim period, it shall adopt them as of the beginning of the fiscal year that includes that interim period. The Company is in the process of evaluating the impact of this ASU on the financial statements.
Note 2.Earnings Per Share
Basic earnings per share is computed using the weighted average number of actual common shares outstanding during the period. Diluted earnings per share reflects the potential dilution that would occur from the exercise of common stock options outstanding. ESOP shares are considered outstanding for this calculation unless unearned.
The computation of basic and diluted earnings per share for the periods presented is as follows:
| | | | Three Months Ended September 30, | | Nine Months Ended September 30, | | Three Months Ended June 30, | Six Months Ended
June 30, | |
| | | 2022 | | 2021 | | 2022 | | 2021 | | 2023 | | 2022 | 2023 | | 2022 | |
| Common shares outstanding at the beginning of the period | Common shares outstanding at the beginning of the period | 9,267,410 | | | 9,306,252 | | | 9,299,640 | | | 9,330,995 | | Common shares outstanding at the beginning of the period | 9,197,236 | | | 9,277,145 | | 9,225,484 | | | 9,299,640 | | |
| Weighted average number of net shares redeemed | Weighted average number of net shares redeemed | (3,569) | | | (7,539) | | | (24,256) | | | (21,234) | | Weighted average number of net shares redeemed | (14,023) | | | (5,420) | | (24,378) | | | (18,484) | | |
| Weighted average shares outstanding (basic) | Weighted average shares outstanding (basic) | 9,263,841 | | | 9,298,713 | | | 9,275,384 | | | 9,309,761 | | Weighted average shares outstanding (basic) | 9,183,213 | | | 9,271,725 | | 9,201,106 | | | 9,281,156 | | |
| Weighted average of potential dilutive shares attributable to stock options granted, computed under the treasury stock method | Weighted average of potential dilutive shares attributable to stock options granted, computed under the treasury stock method | 676 | | | 3,731 | | | 1,935 | | | 3,605 | | Weighted average of potential dilutive shares attributable to stock options granted, computed under the treasury stock method | 735 | | | 1,581 | | 731 | | | 2,348 | | |
| Weighted average number of shares (diluted) | Weighted average number of shares (diluted) | 9,264,517 | | | 9,302,444 | | | 9,277,319 | | | 9,313,366 | | Weighted average number of shares (diluted) | 9,183,948 | | | 9,273,306 | | 9,201,837 | | | 9,283,504 | | |
| Net income (In thousands) | Net income (In thousands) | $ | 13,740 | | | $ | 13,125 | | | $ | 35,718 | | | $ | 41,932 | | Net income (In thousands) | $ | 11,565 | | | $ | 11,326 | | $ | 24,027 | | | $ | 21,978 | | |
| Earnings per share: | Earnings per share: | | | | | | | | Earnings per share: | | | | | | |
| Basic | Basic | $ | 1.48 | | | $ | 1.41 | | | $ | 3.85 | | | $ | 4.50 | | Basic | $ | 1.26 | | | $ | 1.22 | | $ | 2.61 | | | $ | 2.37 | | |
| Diluted | Diluted | $ | 1.48 | | | $ | 1.41 | | | $ | 3.85 | | | $ | 4.50 | | Diluted | $ | 1.26 | | | $ | 1.22 | | $ | 2.61 | | | $ | 2.37 | | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
Note 3.Accumulated Other Comprehensive Income (Loss)
The following table summarizes the balances of each component of accumulated other comprehensive (loss) income (AOCI), included in stockholders’ equity, at SeptemberJune 30, 20222023 and December 31, 2021:2022:
| | | | September 30, 2022 | | December 31, 2021 | | June 30, 2023 | | December 31, 2022 |
| | | (amounts in thousands) | | (amounts in thousands) |
| Net unrealized (loss) gain on available-for-sale securities | $ | (67,264) | | | $ | 1,968 | | |
| Net unrealized loss on available-for-sale securities | | Net unrealized loss on available-for-sale securities | $ | (50,991) | | | $ | (54,198) | |
| | Tax effect | Tax effect | 16,305 | | | (491) | | Tax effect | 12,330 | | | 13,138 | |
| Net-of-tax amount | Net-of-tax amount | $ | (50,959) | | | $ | 1,477 | | Net-of-tax amount | $ | (38,661) | | | $ | (41,060) | |
Note 4.Securities
The carrying values of investment securities at SeptemberJune 30, 20222023 and December 31, 20212022 are summarized in the following table (dollars in thousands):
| | | | September 30, 2022 | | December 31, 2021 | | June 30, 2023 | | December 31, 2022 |
| | | Amount | | Percent | | Amount | | Percent | | Amount | | Percent | | Amount | | Percent |
| Securities available for sale | Securities available for sale | | Securities available for sale | |
| U.S. Treasury | U.S. Treasury | $ | 449,393 | | | 60.12 | % | | $ | 243,925 | | | 44.24 | % | U.S. Treasury | $ | 425,992 | | | 59.08 | % | | $ | 445,392 | | | 57.39 | % |
| Other securities (FHLB, FHLMC and FNMA) | Other securities (FHLB, FHLMC and FNMA) | 31,577 | | | 4.22 | | | 34,467 | | | 6.25 | | Other securities (FHLB, FHLMC and FNMA) | 32,205 | | | 4.47 | | | 31,934 | | | 4.11 | |
| State and political subdivisions | State and political subdivisions | 216,489 | | | 28.96 | | | 263,516 | | | 47.80 | | State and political subdivisions | 214,484 | | | 29.75 | | | 248,582 | | | 32.03 | |
| Mortgage-backed securities and collateralized mortgage obligations | Mortgage-backed securities and collateralized mortgage obligations | 50,094 | | | 6.70 | | | 9,446 | | | 1.71 | | Mortgage-backed securities and collateralized mortgage obligations | 48,292 | | | 6.70 | | | 50,196 | | | 6.47 | |
| Total securities available for sale | Total securities available for sale | $ | 747,553 | | | 100.00 | % | | $ | 551,354 | | | 100.00 | % | Total securities available for sale | $ | 720,973 | | | 100.00 | % | | $ | 776,104 | | | 100.00 | % |
Investment securities have been classified in the consolidated balance sheets according to management’s intent. Available-for-sale securities consist of debt securities not classified as trading or held to maturity. Available-for-sale securities are stated at fair value, and unrealized holding gains and losses, net of the related deferred tax effect, are reported as a separate component of stockholders' equity. Municipal bonds are comprised of general obligation bonds and revenue bonds issued by various municipal corporations. As of SeptemberJune 30, 20222023 and December 31, 2021,2022, all securities held were rated investment grade based upon external ratings where available and, where not available, based upon management knowledge of the local issuers and their financial situations. There were no trading or held to maturity securities as of SeptemberJune 30, 20222023 or December 31, 2021.2022.
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
The carrying amount of available-for-sale securities, fair values and allowance for credit losses were as follows as of SeptemberJune 30, 20222023 and December 31, 20212022 (in thousands):
| | | | Amortized Cost | | Gross
Unrealized
Gains | | Gross
Unrealized
(Losses) | | Allowance for Credit Losses | | Estimated Fair
Value | | Amortized Cost | | Gross
Unrealized
Gains | | Gross
Unrealized
(Losses) | | Allowance for Credit Losses | | Estimated Fair
Value |
| September 30, 2022 | | |
| June 30, 2023 | | June 30, 2023 | |
| U.S. Treasury | U.S. Treasury | $ | 477,725 | | | $ | — | | | $ | (28,332) | | | $ | — | | | $ | 449,393 | | U.S. Treasury | $ | 448,798 | | | $ | — | | | $ | (22,806) | | | $ | — | | | $ | 425,992 | |
| Other securities (FHLB, FHLMC and FNMA) | Other securities (FHLB, FHLMC and FNMA) | 35,279 | | | — | | | (3,702) | | | — | | | 31,577 | | Other securities (FHLB, FHLMC and FNMA) | 35,205 | | | — | | | (3,000) | | | — | | | 32,205 | |
| State and political subdivisions | State and political subdivisions | 243,551 | | | 32 | | | (27,094) | | | — | | | 216,489 | | State and political subdivisions | 233,185 | | | 269 | | | (18,970) | | | — | | | 214,484 | |
| Mortgage-backed securities and collateralized mortgage obligations | Mortgage-backed securities and collateralized mortgage obligations | 58,262 | | | — | | | (8,168) | | | — | | | $ | 50,094 | | Mortgage-backed securities and collateralized mortgage obligations | 54,776 | | | — | | | (6,484) | | | — | | | $ | 48,292 | |
| Total | Total | $ | 814,817 | | | $ | 32 | | | $ | (67,296) | | | $ | — | | | $ | 747,553 | | Total | $ | 771,964 | | | $ | 269 | | | $ | (51,260) | | | $ | — | | | $ | 720,973 | |
| December 31, 2021: | | | | | | | | |
| December 31, 2022: | | December 31, 2022: | | | | | | | |
| U.S. Treasury | U.S. Treasury | $ | 244,192 | | | $ | 2,011 | | | $ | (2,278) | | | $ | — | | | $ | 243,925 | | U.S. Treasury | $ | 470,581 | | | $ | — | | | $ | (25,189) | | | $ | — | | | $ | 445,392 | |
| Other securities (FHLB, FHLMC and FNMA) | Other securities (FHLB, FHLMC and FNMA) | 35,353 | | | — | | | (886) | | | — | | | 34,467 | | Other securities (FHLB, FHLMC and FNMA) | 35,255 | | | — | | | (3,321) | | | — | | | 31,934 | |
| State and political subdivisions | State and political subdivisions | 260,266 | | | 4,420 | | | (1,170) | | | — | | | 263,516 | | State and political subdivisions | 267,351 | | | 239 | | | (19,008) | | | — | | | 248,582 | |
| Mortgage-backed securities and collateralized mortgage obligations | Mortgage-backed securities and collateralized mortgage obligations | 9,575 | | | — | | | (129) | | | — | | | 9,446 | | Mortgage-backed securities and collateralized mortgage obligations | 57,115 | | | — | | | (6,919) | | | — | | | 50,196 | |
| Total | Total | $ | 549,386 | | | $ | 6,431 | | | $ | (4,463) | | | $ | — | | | $ | 551,354 | | Total | $ | 830,302 | | | $ | 239 | | | $ | (54,437) | | | $ | — | | | $ | 776,104 | |
The amortized cost and estimated fair value of available-for-sale securities classified according to their contractual maturities at SeptemberJune 30, 2022,2023, were as follows (in thousands) below. Expected maturities of MBS may differ from contractual maturities because the mortgages underlying the securities may be called or prepaid without any penalties. Therefore, these securities are not included in the maturity categories in the following summary.
| | | | Amortized
Cost | | Fair Value | | Amortized
Cost | | Fair Value |
| Due in one year or less | Due in one year or less | $ | 70,189 | | | $ | 69,380 | | Due in one year or less | $ | 161,021 | | | $ | 157,923 | |
| Due after one year through five years | Due after one year through five years | 534,977 | | | 500,740 | | Due after one year through five years | 414,674 | | | 389,583 | |
| Due after five years through ten years | Due after five years through ten years | 106,929 | | | 93,201 | | Due after five years through ten years | 115,340 | | | 102,950 | |
| Due over ten years | Due over ten years | 44,460 | | | 34,138 | | Due over ten years | 26,153 | | | 22,225 | |
| | $ | 756,555 | | | $ | 697,459 | | | $ | 717,188 | | | $ | 672,681 | |
| Mortgage-backed securities and collateralized mortgage obligations | Mortgage-backed securities and collateralized mortgage obligations | 58,262 | | | 50,094 | | Mortgage-backed securities and collateralized mortgage obligations | 54,776 | | | 48,292 | |
| | $ | 814,817 | | | $ | 747,553 | | | $ | 771,964 | | | $ | 720,973 | |
As of SeptemberJune 30, 2022,2023, investment securities with a carrying value of $9.02$9.19 million were pledged to collateralize other borrowings. As of September 30, 2022,March 31, 2023, there were no holdings of securities of any one issuer, other than the U.S. government and its agencies, in an amount greater than 10% of stockholders' equity.
There were no sales ofSales proceeds and gross realized gains and losses on available-for-sale securities for the nine months ended September 30, 2022 and 2021.were as follows (in thousands):
| | | | | | | | | | | |
| June 30, 2023 | | June 30, 2022 |
| Sale proceeds | $ | 509 | | | $ | — | |
| Gross realized gains | — | | | — | |
| Gross realized losses | — | | | — | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
The following table shows the fair value, gross unrealized losses and the percentage of fair value represented by gross unrealized losses of applicable investment securities owned by the Company, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at SeptemberJune 30, 20222023 and December 31, 20212022 (in thousands):
| | | | Less than 12 months | | 12 months or more | | Total | | Less than 12 months | | 12 months or more | | Total |
September 30, 2022
Description of Securities | # | | Fair Value | | Unrealized
Loss | | % | | # | | Fair Value | | Unrealized
Loss | | % | | # | | Fair Value | | Unrealized
Loss | | % | |
June 30, 2023
Description of Securities | | June 30, 2023
Description of Securities | # | | Fair Value | | Unrealized
Loss | | % | | # | | Fair Value | | Unrealized
Loss | | % | | # | | Fair Value | | Unrealized
Loss | | % |
| U.S. Treasury | U.S. Treasury | 108 | | | $ | 348,659 | | | $ | (15,385) | | | 4.41 | % | | 45 | | | $ | 100,734 | | | $ | (12,947) | | | 12.85 | % | | 153 | | | $ | 449,393 | | | $ | (28,332) | | | 6.30 | % | U.S. Treasury | 4 | | | $ | 9,401 | | | $ | (192) | | | 2.04 | % | | 138 | | | $ | 416,592 | | | $ | (22,614) | | | 5.43 | % | | 142 | | | $ | 425,993 | | | $ | (22,806) | | | 5.35 | % |
| | Other securities (FHLB, FHLMC and FNMA) | Other securities (FHLB, FHLMC and FNMA) | — | | | — | | | — | | | — | | | 14 | | | 31,577 | | | (3,702) | | | 11.72 | | | 14 | | | 31,577 | | | (3,702) | | | 11.72 | | Other securities (FHLB, FHLMC and FNMA) | — | | | — | | | — | | | — | | | 14 | | | 32,205 | | | (3,000) | | | 9.32 | | | 14 | | | 32,205 | | | (3,000) | | | 9.32 | |
| | State and political subdivisions | State and political subdivisions | 627 | | | 157,266 | | | (13,213) | | | 8.40 | | | 224 | | | 55,661 | | | (13,881) | | | 24.94 | | | 851 | | | 212,927 | | | (27,094) | | | 12.72 | | State and political subdivisions | 284 | | | 77,657 | | | (1,350) | | | 1.74 | | | 489 | | | 123,293 | | | (17,620) | | | 14.29 | | | 773 | | | 200,950 | | | (18,970) | | | 9.44 | |
| | Mortgage-backed securities and collateralized mortgage obligations | Mortgage-backed securities and collateralized mortgage obligations | 14 | | | 42,947 | | | (6,369) | | | 14.83 | | | 4 | | | 7,147 | | | (1,799) | | | 25.17 | | | 18 | | | 50,094 | | | (8,168) | | | 16.31 | | Mortgage-backed securities and collateralized mortgage obligations | 1 | | | 4,229 | | | (322) | | | 7.61 | | | 17 | | | 44,063 | | | (6,162) | | | 13.98 | | | 18 | | | 48,292 | | | (6,484) | | | 13.43 | |
| | Total temporarily impaired securities | Total temporarily impaired securities | 749 | | | $ | 548,872 | | | $ | (34,967) | | | 6.37 | % | | 287 | | | $ | 195,119 | | | $ | (32,329) | | | 16.57 | % | | 1,036 | | | $ | 743,991 | | | $ | (67,296) | | | 9.05 | % | Total temporarily impaired securities | 289 | | | $ | 91,287 | | | $ | (1,864) | | | 2.04 | % | | 658 | | | $ | 616,153 | | | $ | (49,396) | | | 8.02 | % | | 947 | | | $ | 707,440 | | | $ | (51,260) | | | 7.25 | % |
| | | | Less than 12 months | | 12 months or more | | Total | | Less than 12 months | | 12 months or more | | Total |
December 31, 2021
Description of Securities | # | | Fair Value | | Unrealized
Loss | | % | | # | | Fair Value | | Unrealized
Loss | | % | | # | | Fair Value | | Unrealized
Loss | | % | |
December 31, 2022
Description of Securities | | December 31, 2022
Description of Securities | # | | Fair Value | | Unrealized
Loss | | % | | # | | Fair Value | | Unrealized
Loss | | % | | # | | Fair Value | | Unrealized
Loss | | % |
| U.S. Treasury | U.S. Treasury | 55 | | | $ | 136,867 | | | $ | (2,203) | | | 1.61 | % | | 1 | | | $ | 2,416 | | | $ | (75) | | | 3.10 | % | | 56 | | | $ | 139,283 | | | $ | (2,278) | | | 1.64 | % | U.S. Treasury | 89 | | | $ | 306,407 | | | $ | (10,695) | | | 3.49 | % | | 60 | | | $ | 136,486 | | | $ | (14,494) | | | 10.62 | % | | 149 | | | $ | 442,893 | | | $ | (25,189) | | | 5.69 | % |
| | Other securities (FHLB, FHLMC and FNMA) | Other securities (FHLB, FHLMC and FNMA) | 5 | | | 12,484 | | | (303) | | | 2.43 | | | 9 | | | 21,984 | | | (583) | | | 2.65 | | | 14 | | | 34,468 | | | (886) | | | 2.57 | | Other securities (FHLB, FHLMC and FNMA) | — | | | — | | | — | | | — | | | 14 | | | 31,934 | | | (3,321) | | | 10.40 | | | 14 | | | 31,934 | | | (3,321) | | | 10.40 | |
| | State and political subdivisions | State and political subdivisions | 231 | | | 70,542 | | | (1,055) | | | 1.50 | | | 14 | | | 9,248 | | | (115) | | | 1.24 | | | 245 | | | 79,790 | | | (1,170) | | | 1.47 | | State and political subdivisions | 479 | | | 124,647 | | | (3,351) | | | 2.69 | | | 337 | | | 87,221 | | | (15,657) | | | 17.95 | | | 816 | | | 211,868 | | | (19,008) | | | 8.97 | |
| | Mortgage-backed securities and collateralized mortgage obligations | Mortgage-backed securities and collateralized mortgage obligations | 4 | | | 9,446 | | | (129) | | | 1.37 | | | — | | | — | | | — | | | — | | | 4 | | | 9,446 | | | (129) | | | 1.37 | | Mortgage-backed securities and collateralized mortgage obligations | 14 | | | 43,035 | | | (5,314) | | | 12.35 | | | 4 | | | 7,160 | | | (1,605) | | | 22.42 | | | 18 | | | 50,195 | | | (6,919) | | | 13.78 | |
| | Total temporarily impaired securities | Total temporarily impaired securities | 295 | | | $ | 229,339 | | | $ | (3,690) | | | 1.61 | % | | 24 | | | $ | 33,648 | | | $ | (773) | | | 2.30 | % | | 319 | | | $ | 262,987 | | | $ | (4,463) | | | 1.70 | % | Total temporarily impaired securities | 582 | | | $ | 474,089 | | | $ | (19,360) | | | 4.08 | % | | 415 | | | $ | 262,801 | | | $ | (35,077) | | | 13.35 | % | | 997 | | | $ | 736,890 | | | $ | (54,437) | | | 7.39 | % |
The Company considered the following information in reaching the conclusion that the impairments disclosed in the table above are not attributable to credit losses. None of the unrealized losses in the above table was due to the deterioration in the credit quality of any of the issues that might result in the non-collection of contractual principal and interest. The unrealized losses are due to changes in interest rates. The Company has not recognized any unrealized loss in income because management does not have the intent to sell the securities included in the previous table. Management has concluded that it is more likely than not that the Company will not be required to sell these securities prior to recovery of the amortized cost basis. The securities are of high credit quality (investment grade credit ratings) and principal and interest payments are made timely with no payments past due as of SeptemberJune 30, 2022.2023. The fair value is expected to recover as the securities approach maturity. The U.S. Treasury and other securities are issued and guaranteed by U.S. government-sponsored entities and agencies. The mortgage-backed securities and collateralized mortgage obligations have implied U.S. government guarantees of the agencymortgage-
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
backed securities and collateralized mortgage obligations have implied U.S. government guarantees of the agency securities. The Company evaluates if a credit loss exists by monitoring to ensure it has adequate credit support considering the nature of the investment, number and significance of investments in an unrealized loss position, collectability or delinquency issues, the underlying financial statements of the issuers, credit ratings and subsequent changes thereto, and other available relevant information. Considering the above factors, management has determined that no allowance for credit losses is necessary for the securities portfolio as of SeptemberJune 30, 2022.2023.
Note 5.Loans
Classes of loans are as follows:
| | | | | | | | | | | |
| | September 30, 2022 | | December 31,
2021 |
| | (Amounts In Thousands) |
| Agricultural | $ | 98,555 | | | $ | 106,933 | |
| Commercial and financial | 248,179 | | | 222,002 | |
| Real estate: | | | |
| Construction, 1 to 4 family residential | 89,379 | | | 80,486 | |
| Construction, land development and commercial | 165,431 | | | 127,021 | |
| Mortgage, farmland | 248,103 | | | 232,744 | |
| Mortgage, 1 to 4 family first liens | 1,060,888 | | | 909,564 | |
| Mortgage, 1 to 4 family junior liens | 118,326 | | | 114,342 | |
| Mortgage, multi-family | 435,666 | | | 382,792 | |
| Mortgage, commercial | 397,048 | | | 401,377 | |
| Loans to individuals | 35,355 | | | 32,687 | |
| Obligations of state and political subdivisions | 49,191 | | | 50,285 | |
| | $ | 2,946,121 | | | $ | 2,660,233 | |
| Net unamortized fees and costs | 274 | | | 299 | |
| | $ | 2,946,395 | | | $ | 2,660,532 | |
| Less allowance for credit losses | 38,980 | | | 35,470 | |
| | $ | 2,907,415 | | | $ | 2,625,062 | |
For the nine months ended September 30, 2022 and 2021, the Company recognized none and $5.48 million, respectively, of deferred Paycheck Protection Program (PPP) loan fees in interest income. | | | | | | | | | | | |
| | June 30, 2023 | | December 31,
2022 |
| | (Amounts In Thousands) |
| Agricultural | $ | 103,588 | | | $ | 112,705 | |
| Commercial and financial | 289,903 | | | 269,568 | |
| Real estate: | | | |
| Construction, 1 to 4 family residential | 81,092 | | | 92,408 | |
| Construction, land development and commercial | 265,630 | | | 196,240 | |
| Mortgage, farmland | 269,103 | | | 256,570 | |
| Mortgage, 1 to 4 family first liens | 1,193,995 | | | 1,130,989 | |
| Mortgage, 1 to 4 family junior liens | 133,718 | | | 124,951 | |
| Mortgage, multi-family | 455,718 | | | 436,952 | |
| Mortgage, commercial | 417,483 | | | 402,842 | |
| Loans to individuals | 39,444 | | | 36,675 | |
| Obligations of state and political subdivisions | 47,431 | | | 48,213 | |
| | $ | 3,297,105 | | | $ | 3,108,113 | |
| Net unamortized fees and costs | 337 | | | 308 | |
| | $ | 3,297,442 | | | $ | 3,108,421 | |
| Less allowance for credit losses | 44,270 | | | 41,440 | |
| | $ | 3,253,172 | | | $ | 3,066,981 | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
Changes in the allowance for credit losses for the three and six months ended June 30, 2023 were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, 2023 |
| Agricultural | | Commercial and
Financial | | Real Estate:
Construction and
land development | | Real Estate:
Mortgage,
farmland | | Real Estate:
Mortgage, 1 to 4
family | | Real Estate:
Mortgage, multi-
family and
commercial | | Other | | Total |
| (Amounts In Thousands) |
| Allowance for credit losses: | | | | | | | | | | | | | | | |
| Beginning balance | $ | 2,156 | | | $ | 5,563 | | | $ | 4,730 | | | $ | 2,851 | | | $ | 14,735 | | | $ | 9,697 | | | $ | 1,338 | | | $ | 41,070 | |
| | | | | | | | | | | | | | | |
| Charge-offs | — | | | (159) | | | (4) | | | — | | | (141) | | | — | | | (247) | | | (551) | |
| Recoveries | 11 | | | 101 | | | 2 | | | 7 | | | 98 | | | 40 | | | 73 | | | 332 | |
| Credit loss expense (benefit) | 109 | | | 1,734 | | | 499 | | | (1) | | | 1,054 | | | (233) | | | 257 | | | 3,419 | |
| | | | | | | | | | | | | | | |
| Ending balance | $ | 2,276 | | | $ | 7,239 | | | $ | 5,227 | | | $ | 2,857 | | | $ | 15,746 | | | $ | 9,504 | | | $ | 1,421 | | | $ | 44,270 | |
| | | | | | | | | | | | | | | |
| Six Months Ended June 30, 2023 |
| | Agricultural | | Commercial and
Financial | | Real Estate:
Construction and
land development | | Real Estate:
Mortgage,
farmland | | Real Estate:
Mortgage, 1 to 4
family | | Real Estate:
Mortgage, multi-
family and
commercial | | Other | | Total |
| | (Amounts In Thousands) |
| Allowance for credit losses: | | | | | | | | | | | | | | | |
| Beginning balance | $ | 2,542 | | | $ | 6,259 | | | $ | 4,189 | | | $ | 2,989 | | | $ | 14,208 | | | $ | 9,416 | | | $ | 1,837 | | | $ | 41,440 | |
| Charge-offs | (440) | | | (249) | | | (4) | | | — | | | (227) | | | — | | | (518) | | | (1,438) | |
| Recoveries | 18 | | | 184 | | | 3 | | | 34 | | | 179 | | | 66 | | | 137 | | | 621 | |
| Credit loss expense (benefit) | 156 | | | 1,045 | | | 1,039 | | | (166) | | | 1,586 | | | 22 | | | (35) | | | 3,647 | |
| | | | | | | | | | | | | | | |
| Ending balance | $ | 2,276 | | | $ | 7,239 | | | $ | 5,227 | | | $ | 2,857 | | | $ | 15,746 | | | $ | 9,504 | | | $ | 1,421 | | | $ | 44,270 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| Loans: | | | | | | | | | | | | | | | |
| Ending balance | $ | 103,588 | | | $ | 289,903 | | | $ | 346,722 | | | $ | 269,103 | | | $ | 1,327,713 | | | $ | 873,201 | | | $ | 86,875 | | | $ | 3,297,105 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
Changes in the allowance for credit losses the allowance for credit losses applicable to individually evaluated loans and the related loan balance of individually evaluated loans for the three and ninesix months ended SeptemberJune 30, 2022 were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, 2022 |
| Agricultural | | Commercial and
Financial | | Real Estate:
Construction and
land development | | Real Estate:
Mortgage,
farmland | | Real Estate:
Mortgage, 1 to 4
family | | Real Estate:
Mortgage, multi-
family and
commercial | | Other | | Total |
| (Amounts In Thousands) |
| Allowance for credit losses: | | | | | | | | | | | | | | | |
| Beginning balance | $ | 2,265 | | | $ | 5,194 | | | $ | 2,772 | | | $ | 3,330 | | | $ | 12,233 | | | $ | 11,233 | | | $ | 1,233 | | | $ | 38,260 | |
| | | | | | | | | | | | | | | |
| Charge-offs | — | | | (18) | | | — | | | (1) | | | (222) | | | — | | | (163) | | | (404) | |
| Recoveries | 10 | | | 233 | | | 2 | | | 6 | | | 143 | | | 26 | | | 50 | | | 470 | |
| Credit loss expense (benefit) | 195 | | | (213) | | | 690 | | | (473) | | | 631 | | | (345) | | | 169 | | | 654 | |
| | | | | | | | | | | | | | | |
| Ending balance | $ | 2,470 | | | $ | 5,196 | | | $ | 3,464 | | | $ | 2,862 | | | $ | 12,785 | | | $ | 10,914 | | | $ | 1,289 | | | $ | 38,980 | |
| | | | | | | | | | | | | | | |
| Nine Months Ended September 30, 2022 |
| | Agricultural | | Commercial and
Financial | | Real Estate:
Construction and
land development | | Real Estate:
Mortgage,
farmland | | Real Estate:
Mortgage, 1 to 4
family | | Real Estate:
Mortgage, multi-
family and
commercial | | Other | | Total |
| | (Amounts In Thousands) |
| Allowance for credit losses: | | | | | | | | | | | | | | | |
| Beginning balance | $ | 2,261 | | | $ | 4,269 | | | $ | 2,300 | | | $ | 3,433 | | | $ | 11,498 | | | $ | 10,498 | | | $ | 1,211 | | | $ | 35,470 | |
| Charge-offs | (1) | | | (309) | | | — | | | (21) | | | (471) | | | (1) | | | (389) | | | (1,192) | |
| Recoveries | 78 | | | 445 | | | 7 | | | 296 | | | 686 | | | 76 | | | 114 | | | 1,702 | |
| Credit loss expense (benefit) | 132 | | | 791 | | | 1,157 | | | (846) | | | 1,072 | | | 341 | | | 353 | | | 3,000 | |
| | | | | | | | | | | | | | | |
| Ending balance | $ | 2,470 | | | $ | 5,196 | | | $ | 3,464 | | | $ | 2,862 | | | $ | 12,785 | | | $ | 10,914 | | | $ | 1,289 | | | $ | 38,980 | |
| | | | | | | | | | | | | | | |
| Ending balance, individually evaluated for credit losses | $ | 295 | | | $ | 4 | | | $ | 55 | | | $ | — | | | $ | 42 | | | $ | 308 | | | $ | — | | | $ | 704 | |
| | | | | | | | | | | | | | | |
| Ending balance, collectively evaluated for credit losses | $ | 2,175 | | | $ | 5,192 | | | $ | 3,409 | | | $ | 2,862 | | | $ | 12,743 | | | $ | 10,606 | | | $ | 1,289 | | | $ | 38,276 | |
| | | | | | | | | | | | | | | |
| Loans: | | | | | | | | | | | | | | | |
| Ending balance | $ | 98,555 | | | $ | 248,179 | | | $ | 254,810 | | | $ | 248,103 | | | $ | 1,179,214 | | | $ | 832,714 | | | $ | 84,546 | | | $ | 2,946,121 | |
| | | | | | | | | | | | | | | |
| Ending balance, individually evaluated for credit losses | $ | 552 | | | $ | 1,354 | | | $ | 392 | | | $ | 1,687 | | | $ | 5,637 | | | $ | 4,395 | | | $ | — | | | $ | 14,017 | |
| | | | | | | | | | | | | | | |
| Ending balance, collectively evaluated for credit losses | $ | 98,003 | | | $ | 246,825 | | | $ | 254,418 | | | $ | 246,416 | | | $ | 1,173,577 | | | $ | 828,319 | | | $ | 84,546 | | | $ | 2,932,104 | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
Changes in the allowance for credit losses for the three and nine months ended September 30, 2021 were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, 2021 |
| Agricultural | | Commercial and
Financial | | Real Estate:
Construction and
land development | | Real Estate:
Mortgage,
farmland | | Real Estate:
Mortgage, 1 to 4
family | | Real Estate:
Mortgage, multi-
family and
commercial | | Other | | Total |
| (Amounts In Thousands) |
| Allowance for credit losses: | | | | | | | | | | | | | | | |
| Beginning balance | $ | 2,055 | | | $ | 4,802 | | | $ | 2,483 | | | $ | 4,904 | | | $ | 10,879 | | | $ | 9,707 | | | $ | 1,110 | | | $ | 35,940 | |
| Charge-offs | — | | | (14) | | | — | | | — | | | (181) | | | (255) | | | (138) | | | (588) | |
| Recoveries | 29 | | | 431 | | | 2 | | | — | | | 140 | | | 23 | | | 21 | | | 646 | |
| Credit loss expense (benefit) | 34 | | | (871) | | | (188) | | | (241) | | | 26 | | | 743 | | | 89 | | | (408) | |
| | | | | | | | | | | | | | | |
| Ending balance | $ | 2,118 | | | $ | 4,348 | | | $ | 2,297 | | | $ | 4,663 | | | $ | 10,864 | | | $ | 10,218 | | | $ | 1,082 | | | $ | 35,590 | |
| | | | | | | | | | | | | | | |
| Nine Months Ended September 30, 2021 |
| | Agricultural | | Commercial and
Financial | | Real Estate:
Construction and
land development | | Real Estate:
Mortgage,
farmland | | Real Estate:
Mortgage,
1 to 4 family | | Real Estate:
Mortgage, multi-
family and
commercial | | Other | | Total |
| | (Amounts In Thousands) |
| Allowance for credit losses: | | | | | | | | | | | | | | | |
| Beginning balance, prior to adoption of ASC 326 | $ | 2,508 | | | $ | 4,885 | | | $ | 2,319 | | | $ | 4,173 | | | $ | 12,368 | | | $ | 9,415 | | | $ | 1,402 | | | $ | 37,070 | |
| Impact of adopting ASC 326 | (328) | | | 298 | | | 327 | | | 763 | | | 522 | | | 1,396 | | | (232) | | | 2,746 | |
| Charge-offs | — | | | (90) | | | (3) | | | (1) | | | (263) | | | (265) | | | (234) | | | (856) | |
| Recoveries | 117 | | | 966 | | | 93 | | | 25 | | | 648 | | | 240 | | | 98 | | | 2,187 | |
| Credit loss expense (benefit) | (179) | | | (1,711) | | | (439) | | | (297) | | | (2,411) | | | (568) | | | 48 | | | (5,557) | |
| | | | | | | | | | | | | | | |
| Ending balance | $ | 2,118 | | | $ | 4,348 | | | $ | 2,297 | | | $ | 4,663 | | | $ | 10,864 | | | $ | 10,218 | | | $ | 1,082 | | | $ | 35,590 | |
| | | | | | | | | | | | | | | |
| Ending balance, individually evaluated for credit losses | $ | 3 | | | $ | 4 | | | $ | 128 | | | $ | 4 | | | $ | 59 | | | $ | 5 | | | $ | — | | | $ | 203 | |
| | | | | | | | | | | | | | | |
| Ending balance, collectively evaluated for credit losses | $ | 2,115 | | | $ | 4,344 | | | $ | 2,169 | | | $ | 4,659 | | | $ | 10,805 | | | $ | 10,213 | | | $ | 1,082 | | | $ | 35,387 | |
| | | | | | | | | | | | | | | |
| Loans: | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| Ending balance | $ | 94,210 | | | $ | 228,181 | | | $ | 191,790 | | | $ | 241,650 | | | $ | 1,013,641 | | | $ | 799,855 | | | $ | 84,534 | | | $ | 2,653,861 | |
| | | | | | | | | | | | | | | |
| Ending balance, individually evaluated for credit losses | $ | 1,426 | | | $ | 1,394 | | | $ | 1,028 | | | $ | 1,583 | | | $ | 5,566 | | | $ | 5,758 | | | $ | — | | | $ | 16,755 | |
| | | | | | | | | | | | | | | |
| Ending balance, collectively evaluated for credit losses | $ | 92,784 | | | $ | 226,787 | | | $ | 190,762 | | | $ | 240,067 | | | $ | 1,008,075 | | | $ | 794,097 | | | $ | 84,534 | | | $ | 2,637,106 | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, 2022 |
| Agricultural | | Commercial and
Financial | | Real Estate:
Construction and
land development | | Real Estate:
Mortgage,
farmland | | Real Estate:
Mortgage, 1 to 4
family | | Real Estate:
Mortgage, multi-
family and
commercial | | Other | | Total |
| (Amounts In Thousands) |
| Allowance for credit losses: | | | | | | | | | | | | | | | |
| Beginning balance | $ | 2,414 | | | $ | 4,895 | | | $ | 2,347 | | | $ | 3,310 | | | $ | 11,438 | | | $ | 10,234 | | | $ | 1,212 | | | $ | 35,850 | |
| Charge-offs | (1) | | | (243) | | | — | | | (20) | | | (109) | | | — | | | (76) | | | (449) | |
| Recoveries | 54 | | | 89 | | | 2 | | | 247 | | | 336 | | | 28 | | | 21 | | | 777 | |
| Credit loss expense (benefit) | (202) | | | 453 | | | 423 | | | (207) | | | 568 | | | 971 | | | 76 | | | 2,082 | |
| | | | | | | | | | | | | | | |
| Ending balance | $ | 2,265 | | | $ | 5,194 | | | $ | 2,772 | | | $ | 3,330 | | | $ | 12,233 | | | $ | 11,233 | | | $ | 1,233 | | | $ | 38,260 | |
| | | | | | | | | | | | | | | |
| Six Months Ended June 30, 2022 |
| | Agricultural | | Commercial and
Financial | | Real Estate:
Construction and
land development | | Real Estate:
Mortgage,
farmland | | Real Estate:
Mortgage,
1 to 4 family | | Real Estate:
Mortgage, multi-
family and
commercial | | Other | | Total |
| | (Amounts In Thousands) |
| Allowance for credit losses: | | | | | | | | | | | | | | | |
| Beginning balance | $ | 2,261 | | | $ | 4,269 | | | $ | 2,300 | | | $ | 3,433 | | | $ | 11,498 | | | $ | 10,498 | | | $ | 1,211 | | | $ | 35,470 | |
| | | | | | | | | | | | | | | |
| Charge-offs | (1) | | | (291) | | | — | | | (20) | | | (249) | | | (1) | | | (226) | | | (788) | |
| Recoveries | 68 | | | 212 | | | 5 | | | 290 | | | 543 | | | 50 | | | 64 | | | 1,232 | |
| Credit loss expense (benefit) | (63) | | | 1,004 | | | 467 | | | (373) | | | 441 | | | 686 | | | 184 | | | 2,346 | |
| | | | | | | | | | | | | | | |
| Ending balance | $ | 2,265 | | | $ | 5,194 | | | $ | 2,772 | | | $ | 3,330 | | | $ | 12,233 | | | $ | 11,233 | | | $ | 1,233 | | | $ | 38,260 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| Loans: | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| Ending balance | $ | 96,917 | | | $ | 228,675 | | | $ | 236,117 | | | $ | 240,811 | | | $ | 1,112,666 | | | $ | 806,703 | | | $ | 84,174 | | | $ | 2,806,063 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
The allowance for credit losses the allowance for credit losses applicable to individually and collectively evaluated loans and the related loan balances as of December 31, 2021:2022:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Agricultural | | Commercial and Financial | | Real Estate: Construction
and land
development | | Real Estate:
Mortgage,
farmland | | Real Estate:
Mortgage, 1 to 4 family | | Real Estate:
Mortgage, multi-family and
commercial | | Other | | Total |
| | (Amounts In Thousands) |
| 2021 | | | | | | | | | | | | | | | |
| Allowance for credit losses: | | | | | | | | | | | | | | | |
| Ending balance | $ | 2,261 | | | $ | 4,269 | | | $ | 2,300 | | | $ | 3,433 | | | $ | 11,498 | | | $ | 10,498 | | | $ | 1,211 | | | $ | 35,470 | |
| Ending balance, individually evaluated for credit losses | $ | 1 | | | $ | 189 | | | $ | 124 | | | $ | — | | | $ | 49 | | | $ | 1 | | | $ | 20 | | | $ | 384 | |
| Ending balance, collectively evaluated for credit losses | $ | 2,260 | | | $ | 4,080 | | | $ | 2,176 | | | $ | 3,433 | | | $ | 11,449 | | | $ | 10,497 | | | $ | 1,191 | | | $ | 35,086 | |
| Loan balances: | | | | | | | | | | | | | | | |
| Ending balance | $ | 106,933 | | | $ | 222,002 | | | $ | 207,507 | | | $ | 232,744 | | | $ | 1,023,906 | | | $ | 784,169 | | | $ | 82,972 | | | $ | 2,660,233 | |
| Ending balance, individually evaluated for credit losses | $ | 788 | | | $ | 2,062 | | | $ | 603 | | | $ | 1,277 | | | $ | 6,187 | | | $ | 5,696 | | | $ | 20 | | | $ | 16,633 | |
| Ending balance, collectively evaluated for credit losses | $ | 106,145 | | | $ | 219,940 | | | $ | 206,904 | | | $ | 231,467 | | | $ | 1,017,719 | | | $ | 778,473 | | | $ | 82,952 | | | $ | 2,643,600 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Agricultural | | Commercial and Financial | | Real Estate: Construction
and land
development | | Real Estate:
Mortgage,
farmland | | Real Estate:
Mortgage, 1 to 4 family | | Real Estate:
Mortgage, multi-family and
commercial | | Other | | Total |
| | (Amounts In Thousands) |
| 2022 | | | | | | | | | | | | | | | |
| Allowance for credit losses: | | | | | | | | | | | | | | | |
| Ending balance | $ | 2,542 | | | $ | 6,259 | | | $ | 4,189 | | | $ | 2,989 | | | $ | 14,208 | | | $ | 9,416 | | | $ | 1,837 | | | $ | 41,440 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| Loan balances: | | | | | | | | | | | | | | | |
| Ending balance | $ | 112,705 | | | $ | 269,568 | | | $ | 288,648 | | | $ | 256,570 | | | $ | 1,255,940 | | | $ | 839,794 | | | $ | 84,888 | | | $ | 3,108,113 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
Changes in the allowance for credit losses for off-balance sheet credit exposures for the three and ninesix months ended SeptemberJune 30, 20222023 and 20212022 were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, 2022 |
| Agricultural | | Commercial and
Financial | | Real Estate:
Construction and
land development | | Real Estate:
Mortgage,
farmland | | Real Estate:
Mortgage, 1 to 4
family | | Real Estate:
Mortgage, multi-
family and
commercial | | Other | | Total |
| (Amounts In Thousands) |
| Allowance for credit losses for off-balance sheet credit exposures: | | | | | | | | | | | | | | | |
| Beginning balance | $ | 659 | | $ | 1,776 | | $ | 1,182 | | $ | 115 | | $ | 1,025 | | $ | 300 | | $ | 53 | | $ | 5,110 |
| | | | | | | | | | | | | | | |
| Credit loss expense (benefit) | (140) | | (714) | | 424 | | 50 | | (399) | | (192) | | (19) | | (990) |
| (Charge-offs), net recoveries | — | | — | | — | | — | | — | | — | | — | | — |
| | | | | | | | | | | | | | | |
| Ending balance | $ | 519 | | | $ | 1,062 | | | $ | 1,606 | | | $ | 165 | | | $ | 626 | | | $ | 108 | | | $ | 34 | | | $ | 4,120 | |
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, 2021 |
| Agricultural | | Commercial and
Financial | | Real Estate:
Construction and
land development | | Real Estate:
Mortgage,
farmland | | Real Estate:
Mortgage, 1 to 4
family | | Real Estate:
Mortgage, multi-
family and
commercial | | Other | | Total |
| (Amounts In Thousands) |
| Allowance for credit losses for off-balance sheet credit exposures: | | | | | | | | | | | | | | | |
| Beginning balance | $ | 494 | | | $ | 1,529 | | | $ | 864 | | | $ | 107 | | | $ | 791 | | | $ | 275 | | | $ | 30 | | | $ | 4,090 | |
| | | | | | | | | | | | | | | |
| Credit loss expense (benefit) | 15 | | | 117 | | | 132 | | | 61 | | | 13 | | | 156 | | | (4) | | | 490 | |
| (Charge-offs), net recoveries | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | | | | | | | | | | | | | | |
| Ending balance | $ | 509 | | | $ | 1,646 | | | $ | 996 | | | $ | 168 | | | $ | 804 | | | $ | 431 | | | $ | 26 | | | $ | 4,580 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended June 30, 2023 |
| Agricultural | | Commercial and
Financial | | Real Estate:
Construction and
land development | | Real Estate:
Mortgage,
farmland | | Real Estate:
Mortgage, 1 to 4
family | | Real Estate:
Mortgage, multi-
family and
commercial | | Other | | Total |
| (Amounts In Thousands) |
| Allowance for credit losses for off-balance sheet credit exposures: | | | | | | | | | | | | | | | |
| Beginning balance | $ | 272 | | $ | 1,070 | | $ | 2,603 | | $ | 54 | | $ | 457 | | $ | 88 | | $ | 26 | | $ | 4,570 |
| | | | | | | | | | | | | | | |
| Credit loss expense (benefit) | 119 | | (117) | | (867) | | 5 | | 44 | | 52 | | 24 | | (740) |
| (Charge-offs), net recoveries | — | | — | | — | | — | | — | | — | | — | | — |
| | | | | | | | | | | | | | | |
| Ending balance | $ | 391 | | | $ | 953 | | | $ | 1,736 | | | $ | 59 | | | $ | 501 | | | $ | 140 | | | $ | 50 | | | $ | 3,830 | |
| | | | | | | | | | | | | | | |
| Six Months Ended June 30, 2023 |
| Agricultural | | Commercial and
Financial | | Real Estate:
Construction and
land development | | Real Estate:
Mortgage,
farmland | | Real Estate:
Mortgage, 1 to 4
family | | Real Estate:
Mortgage, multi-
family and
commercial | | Other | | Total |
| (Amounts In Thousands) |
| Allowance for credit losses for off-balance sheet credit exposures: | | | | | | | | | | | | | | | |
| Beginning balance | $ | 525 | | | $ | 1,099 | | | $ | 2,126 | | | $ | 55 | | | $ | 471 | | | $ | 122 | | | $ | 32 | | | $ | 4,430 | |
| | | | | | | | | | | | | | | |
| Credit loss expense (benefit) | (134) | | (146) | | (390) | | 4 | | 30 | | 18 | | 18 | | (600) |
| (Charge-offs), net recoveries | — | | — | | — | | — | | — | | — | | — | | — |
| | | | | | | | | | | | | | | |
| Ending balance | $ | 391 | | | $ | 953 | | | $ | 1,736 | | | $ | 59 | | | $ | 501 | | | $ | 140 | | | $ | 50 | | | $ | 3,830 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
| | | Nine Months Ended September 30, 2022 | | Three Months Ended June 30, 2022 |
| | Agricultural | | Commercial and
Financial | | Real Estate:
Construction and
land development | | Real Estate:
Mortgage,
farmland | | Real Estate:
Mortgage, 1 to 4
family | | Real Estate:
Mortgage, multi-
family and
commercial | | Other | | Total | | Agricultural | | Commercial and
Financial | | Real Estate:
Construction and
land development | | Real Estate:
Mortgage,
farmland | | Real Estate:
Mortgage, 1 to 4
family | | Real Estate:
Mortgage, multi-
family and
commercial | | Other | | Total |
| | (Amounts In Thousands) | | (Amounts In Thousands) |
| Allowance for credit losses for off-balance sheet credit exposures: | Allowance for credit losses for off-balance sheet credit exposures: | | Allowance for credit losses for off-balance sheet credit exposures: | |
| Beginning balance | Beginning balance | $ | 383 | | | $ | 1,118 | | | $ | 849 | | | $ | 113 | | | $ | 794 | | | $ | 559 | | | $ | 34 | | | $ | 3,850 | | Beginning balance | $ | 513 | | | $ | 1,420 | | | $ | 1,126 | | | $ | 100 | | | $ | 925 | | | $ | 593 | | | $ | 13 | | | $ | 4,690 | |
| | Credit loss expense (benefit) | Credit loss expense (benefit) | 136 | | (56) | | 757 | | 52 | | (168) | | (451) | | — | | 270 | Credit loss expense (benefit) | 146 | | | 356 | | | 56 | | | 15 | | | 100 | | | (293) | | | 40 | | | 420 | |
| (Charge-offs), net recoveries | (Charge-offs), net recoveries | — | | — | | — | | — | | — | | — | | — | | — | (Charge-offs), net recoveries | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Ending balance | Ending balance | $ | 519 | | | $ | 1,062 | | | $ | 1,606 | | | $ | 165 | | | $ | 626 | | | $ | 108 | | | $ | 34 | | | $ | 4,120 | | Ending balance | $ | 659 | | | $ | 1,776 | | | $ | 1,182 | | | $ | 115 | | | $ | 1,025 | | | $ | 300 | | | $ | 53 | | | $ | 5,110 | |
| | | Nine Months Ended September 30, 2021 | | Six Months Ended June 30, 2022 |
| | Agricultural | | Commercial and
Financial | | Real Estate:
Construction and
land development | | Real Estate:
Mortgage,
farmland | | Real Estate:
Mortgage, 1 to 4
family | | Real Estate:
Mortgage, multi-
family and
commercial | | Other | | Total | | Agricultural | | Commercial and
Financial | | Real Estate:
Construction and
land development | | Real Estate:
Mortgage,
farmland | | Real Estate:
Mortgage, 1 to 4
family | | Real Estate:
Mortgage, multi-
family and
commercial | | Other | | Total |
| | (Amounts In Thousands) | | (Amounts In Thousands) |
| Allowance for credit losses for off-balance sheet credit exposures: | Allowance for credit losses for off-balance sheet credit exposures: | | Allowance for credit losses for off-balance sheet credit exposures: | |
| Beginning balance, prior to adoption of ASC 326 | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | |
| Impact of adopting ASC 326 | 385 | | 1,585 | | 736 | | 180 | | 471 | | 212 | | 15 | | 3,584 | |
| Beginning balance | | Beginning balance | $ | 383 | | | $ | 1,118 | | | $ | 849 | | | $ | 113 | | | $ | 794 | | | $ | 559 | | | $ | 34 | | | $ | 3,850 | |
| | Credit loss expense (benefit) | Credit loss expense (benefit) | 124 | | 61 | | 260 | | (12) | | 333 | | 219 | | 11 | | 996 | Credit loss expense (benefit) | 276 | | 658 | | 333 | | 2 | | 231 | | (259) | | 19 | | 1,260 |
| (Charge-offs), net recoveries | (Charge-offs), net recoveries | — | | — | | — | | — | | — | | — | | — | | — | (Charge-offs), net recoveries | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | Ending balance | Ending balance | $ | 509 | | | $ | 1,646 | | | $ | 996 | | | $ | 168 | | | $ | 804 | | | $ | 431 | | | $ | 26 | | | $ | 4,580 | | Ending balance | $ | 659 | | | $ | 1,776 | | | $ | 1,182 | | | $ | 115 | | | $ | 1,025 | | | $ | 300 | | | $ | 53 | | | $ | 5,110 | |
|
The allowance for credit losses for off-balance sheet credit exposures as of December 31, 20212022 were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2022 |
| Agricultural | | Commercial and
Financial | | Real Estate:
Construction and
land development | | Real Estate:
Mortgage,
farmland | | Real Estate:
Mortgage, 1 to 4
family | | Real Estate:
Mortgage, multi-
family and
commercial | | Other | | Total |
| (Amounts In Thousands) |
| Ending balance | $ | 525 | | | $ | 1,099 | | | $ | 2,126 | | | $ | 55 | | | $ | 471 | | | $ | 122 | | | $ | 32 | | | $ | 4,430 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2021 |
| Agricultural | | Commercial and
Financial | | Real Estate:
Construction and
land development | | Real Estate:
Mortgage,
farmland | | Real Estate:
Mortgage, 1 to 4
family | | Real Estate:
Mortgage, multi-
family and
commercial | | Other | | Total |
| (Amounts In Thousands) |
| Ending balance | $ | 383 | | | $ | 1,118 | | | $ | 849 | | | $ | 113 | | | $ | 794 | | | $ | 559 | | | $ | 34 | | | $ | 3,850 | |
| | | | | | | | | | | | | | | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
Credit loss expense for off-balance sheet credit exposures is included in credit loss expense on the consolidated statement of income for the ninesix months ended SeptemberJune 30, 20222023 and 2021.2022.
Management regularly reviews loans in the portfolio to assess credit quality indicators and to determine appropriate loan classification and grading in accordance with applicable bank regulations. The Company's risk rating methodology assigns risk ratings ranging from 1 to 6, where a higher rating represents higher risk. The Company differentiates its lending portfolios into loans sharing common risk characteristics for which expected credit loss is measured on a pool basis and loans not sharing common risk characteristics for which credit loss is measured individually.
The below are descriptions of the credit quality indicators:
Excellent – Excellent rated loans are prime quality loans covered by highly liquid collateral with generous margins or supported by superior current financial conditions reflecting substantial net worth, relative to total credit extended, and based on assets of a stable and non-speculative nature whose values can be readily verified. Identified repayment source or cash flow is abundant and assured. Loans are secured with cash, cash equivalents, or collateral with very low loan to values. The borrower would qualify for unsecured debt and guarantors provide excellent secondary support to the relationship. The borrower has a long-term relationship with Hills Bank,the Company, maintains high deposit balances and has an established payment history with Hills Bankthe Company and an established business in an established industry.
Good – Good rated loans are adequately secured by readily marketable collateral or good financial condition characterized by liquidity, flexibility and sound net worth. Loans are supported by sound primary and secondary payment sources and timely and accurate financial information. The relationship is not quite as strong as a borrower that is assigned an excellent rating but still has a very strong liquidity position, low leverage, and track record of strong performance. These loans have a strong collateral position with limited risk to bank capital. The collateral will not materially lose value in a distressed liquidation. Guarantors provide additional secondary support to mitigate possible bank losses. The borrower has a long-term relationship with Hills Bankthe Company with an established track record of payments; loans with shorter remaining loan amortization; deposit balances are consistent; loan payments could be made from cash reserves in the interim period; and source of income is coming from a stable industry.
Satisfactory – Satisfactory rated loans are loans to borrowers of average financial means not especially vulnerable to changes in economic or other circumstances, where the major support for the extension is sufficient collateral of a marketable nature, and the primary source of repayment is seen to be clear and adequate. The borrower's financial performance is consistent, ratios and trends are positive and the primary repayment source can clearly be identified and supported with acceptable financial information. The loan relationship could be vulnerable to changes in economic or industry conditions but have the ability to absorb unexpected issues. The loan collateral coverage is considered acceptable and guarantors can provide financial support but net worth might not be as liquid as a 1 or 2 rated relationship. The borrower has an established relationship with Hills Bank.the Company. The relationship is making timely loan payments, any operating line is revolving and deposit balances are positive with limited to no overdrafts. Management and industry is considered stable.
Monitor – Monitor rated loans are identified by management as warranting special attention for a variety of reasons that may bear on ultimate collectability. This may be due to adverse trends, a particular industry, loan structure, or repayment that is dependent on projections, or a one-time occurrence. The relationship liquidity levels are minimal and the borrower’s leverage position is brought into question. The primary repayment source is showing signs of being stressed or is not proven. If the borrower performs as planned, the loan will be repaid. The collateral coverage is still considered acceptable but there might be some concern with the type of real estate securing the debt or highly dependent on chattel assets. Some loans may be better secured than others. Guarantors still provide some support but there is not an abundance of financial strength supporting the guaranty. A monitor credit may be appropriate when the borrower is experiencing rapid growth which is impacting liquidity levels and increasing debt levels. Other attributes to consider would include if the business is a start-up or newly acquired, if the relationship has significant financing relationships with other financial institutions, the quality of financial information being received, management depth of the company, and changes to the business model. The track history with Hills Bankthe Company has some deficiencies such as slow payments or some overdrafts.
Special Mention – Special mention rated loans are supported by a marginal payment capacity and are marginally protected by collateral. There are identified weaknesses that if not monitored and corrected may adversely affect the Company’s credit position. A special mention credit would typically have a weakness in one of the general categories (cash flow, collateral position or payment history) but not in all categories. Potential indicators of a special mention would include past due
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
payments, overdrafts, management issues, poor financial performance, industry issues, or the need for additional short-term borrowing. The ability to continue to make payments is in question; there are “red flags” such as past due payments, non-revolving credit lines, overdrafts, and the inability to sell assets. The borrower is experiencing delinquent taxes, legal issues, etc., obtaining financial information has become a challenge, collateral coverage is marginal at best, and the value and condition could be brought into question. Collateral document deficiencies have been noted and if not addressed, could become material. Guarantors provide minimal support for this relationship. The credit may include an action plan or follow up established in the asset quality process. There is a change in the borrower’s communication pattern. Industry issues may be impacting the relationship. Adverse credit scores or history of payment deficiencies could be noted.
Substandard – Substandard loans are not adequately supported by the paying capacity of the borrower and may be inadequately collateralized. These loans have a well-defined weakness or weaknesses. Full repayment of the loan(s) according to the original terms and conditions is in question or not expected. For these loans, it is more probable than not that the Company could sustain some loss if the deficiency(ies) is not corrected. There are identified shortfalls in the primary repayment source such as carry over debt, past due payments, and overdrafts. Obtaining quality and timely financial information is a weakness. The loan is under secured with exposure that could impact bankthe Company's capital. It appears the liquidation of collateral has become the repayment source. The collateral may be difficult to foreclose or have little to no value. Collateral documentation deficiencies have been noted during the review process. Guarantor(s) provide minimal to no support of the relationship. The borrower’s communication with the bankCompany continues to decrease and the borrower is not addressing the situation. There is some concern about the borrower’s ability and willingness to repay the loans. Problems may be the result of external issues such as economic or industry related issues.
The following tables present the credit quality indicators and origination years by type of loan in each category as of SeptemberJune 30, 20222023 (amounts in thousands):
| | | Agricultural | | Agricultural |
| September 30, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total | |
| June 30, 2023 | | June 30, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | Grade: | Grade: | | Grade: | |
| Excellent | Excellent | $ | 749 | | $ | — | | $ | 223 | | $ | 20 | | $ | 3 | | $ | — | | $ | 1,397 | | $ | 2,392 | | Excellent | $ | 410 | | $ | 1,061 | | $ | — | | $ | 175 | | $ | 10 | | $ | — | | $ | 4,433 | | $ | 6,089 | |
| Good | Good | 2,147 | | 633 | | 1,133 | | 430 | | 36 | | 16 | | 4,685 | | 9,080 | | Good | 2,443 | | 2,428 | | 605 | | 943 | | 401 | | 17 | | 7,593 | | 14,430 | |
| Satisfactory | Satisfactory | 12,541 | | 4,596 | | 2,721 | | 1,006 | | 1,253 | | 65 | | 21,559 | | 43,741 | | Satisfactory | 5,419 | | 11,475 | | 3,277 | | 2,037 | | 644 | | 953 | | 28,580 | | 52,385 | |
| Monitor | Monitor | 11,712 | | 2,442 | | 2,213 | | 943 | | 420 | | 225 | | 20,652 | | 38,607 | | Monitor | 2,180 | | 3,069 | | 1,171 | | 559 | | 324 | | 413 | | 12,024 | | 19,740 | |
| Special Mention | Special Mention | 70 | | — | | — | | — | | — | | — | | 571 | | 641 | | Special Mention | 175 | | 604 | | 158 | | 65 | | — | | — | | 2,562 | | 3,564 | |
| Substandard | Substandard | 750 | | — | | 288 | | 60 | | 176 | | — | | 2,820 | | 4,094 | | Substandard | 1,765 | | 314 | | 118 | | 581 | | 438 | | — | | 4,164 | | 7,380 | |
| Total | Total | $ | 27,969 | | $ | 7,671 | | $ | 6,578 | | $ | 2,459 | | $ | 1,888 | | $ | 306 | | $ | 51,684 | | $ | 98,555 | | Total | $ | 12,392 | | $ | 18,951 | | $ | 5,329 | | $ | 4,360 | | $ | 1,817 | | $ | 1,383 | | $ | 59,356 | | $ | 103,588 | |
| | Current-period gross write offs | | Current-period gross write offs | $ | — | | $ | 416 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 24 | | $ | 440 | |
| |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Commercial and Financial |
| June 30, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | | | | | | | |
| Grade: | | | | | | | | |
| Excellent | $ | 780 | | $ | 1,248 | | $ | 551 | | $ | 594 | | $ | — | | $ | 138 | | $ | 3,653 | | $ | 6,964 | |
| Good | 6,389 | | 11,517 | | 6,225 | | 1,998 | | 371 | | 140 | | 12,254 | | 38,894 | |
| Satisfactory | 31,461 | | 48,174 | | 19,970 | | 8,094 | | 2,939 | | 1,789 | | 63,217 | | 175,644 | |
| Monitor | 9,361 | | 15,326 | | 6,582 | | 4,507 | | 709 | | 71 | | 21,928 | | 58,484 | |
| Special Mention | 194 | | 804 | | 72 | | 245 | | 4 | | 393 | | 234 | | 1,946 | |
| Substandard | 1,483 | | 1,033 | | 604 | | 504 | | 451 | | 6 | | 3,890 | | 7,971 | |
| Total | $ | 49,668 | | $ | 78,102 | | $ | 34,004 | | $ | 15,942 | | $ | 4,474 | | $ | 2,537 | | $ | 105,176 | | $ | 289,903 | |
| | | | | | | | |
| Current-period gross write offs | $ | 12 | | $ | 91 | | $ | 134 | | $ | — | | $ | 12 | | $ | — | | $ | — | | $ | 249 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real Estate: Construction, 1 to 4 Family Residential |
| June 30, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | | | | | | | |
| Grade: | | | | | | | | |
| Excellent | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | |
| Good | — | | 924 | | — | | — | | — | | — | | 17,200 | | 18,124 | |
| Satisfactory | 1,325 | | 3,413 | | — | | — | | — | | — | | 41,379 | | 46,117 | |
| Monitor | 648 | | 2,043 | | — | | — | | — | | — | | 8,454 | | 11,145 | |
| Special Mention | — | | 347 | | — | | — | | — | | — | | — | | 347 | |
| Substandard | 680 | | 2,123 | | — | | — | | — | | — | | 2,556 | | 5,359 | |
| Total | $ | 2,653 | | $ | 8,850 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 69,589 | | $ | 81,092 | |
| | | | | | | | |
| Current-period gross write offs | $ | — | | $ | 2 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 2 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real Estate: Construction, Land Development and Commercial |
| June 30, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | | | | | | | |
| Grade: | | | | | | | | |
| Excellent | $ | — | | $ | 375 | | $ | — | | $ | — | | $ | — | | $ | 115 | | $ | 1,293 | | $ | 1,783 | |
| Good | 2,985 | | 1,697 | | 830 | | 947 | | — | | 210 | | 9,393 | | 16,062 | |
| Satisfactory | 9,174 | | 17,541 | | 7,609 | | 1,016 | | 303 | | 1,037 | | 168,403 | | 205,083 | |
| Monitor | 2,923 | | 2,355 | | 788 | | 117 | | — | | 112 | | 18,526 | | 24,821 | |
| Special Mention | 1,208 | | — | | — | | — | | — | | — | | 2,085 | | 3,293 | |
| Substandard | 10,003 | | 3,938 | | — | | 53 | | — | | — | | 594 | | 14,588 | |
| Total | $ | 26,293 | | $ | 25,906 | | $ | 9,227 | | $ | 2,133 | | $ | 303 | | $ | 1,474 | | $ | 200,294 | | $ | 265,630 | |
| | | | | | | | |
| Current-period gross write offs | $ | — | | $ | 2 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 2 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real Estate: Mortgage, Farmland |
| June 30, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | | | | | | | |
| Grade: | | | | | | | | |
| Excellent | $ | 1,735 | | $ | 4,757 | | $ | 2,055 | | $ | 212 | | $ | 63 | | $ | — | | $ | 108 | | $ | 8,930 | |
| Good | 4,434 | | 21,651 | | 12,404 | | 7,684 | | 1,028 | | 1,295 | | 6,783 | | 55,279 | |
| Satisfactory | 19,115 | | 59,213 | | 39,064 | | 17,782 | | 3,647 | | 10,517 | | 15,107 | | 164,445 | |
| Monitor | 3,853 | | 13,505 | | 3,034 | | 4,935 | | 515 | | 1,606 | | 810 | | 28,258 | |
| Special Mention | 518 | | 825 | | 2,023 | | 110 | | — | | 15 | | 2,888 | | 6,379 | |
| Substandard | 1,229 | | 1,691 | | — | | — | | 2,697 | | 195 | | — | | 5,812 | |
| Total | $ | 30,884 | | $ | 101,642 | | $ | 58,580 | | $ | 30,723 | | $ | 7,950 | | $ | 13,628 | | $ | 25,696 | | $ | 269,103 | |
| | | | | | | | |
| Current-period gross write offs | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
| | | Commercial and Financial | | Real Estate: Mortgage, 1 to 4 Family First Liens |
| September 30, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total | |
| June 30, 2023 | | June 30, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | Grade: | Grade: | | Grade: | |
| Excellent | Excellent | $ | 1,252 | | $ | 758 | | $ | 554 | | $ | — | | $ | 202 | | $ | — | | $ | 4,178 | | $ | 6,944 | | Excellent | $ | 450 | | $ | 1,456 | | $ | 1,185 | | $ | 345 | | $ | — | | $ | 709 | | $ | — | | $ | 4,145 | |
| Good | Good | 14,265 | | 8,648 | | 3,110 | | 627 | | 134 | | 1,148 | | 10,092 | | 38,024 | | Good | 9,086 | | 18,736 | | 5,106 | | 8,002 | | 1,283 | | 11,574 | | 2,048 | | 55,835 | |
| Satisfactory | Satisfactory | 45,706 | | 26,361 | | 12,751 | | 5,097 | | 2,366 | | 900 | | 53,506 | | 146,687 | | Satisfactory | 119,572 | | 342,473 | | 189,554 | | 132,564 | | 48,304 | | 152,599 | | 17,465 | | 1,002,531 | |
| Monitor | Monitor | 13,176 | | 9,225 | | 6,545 | | 1,354 | | 702 | | 602 | | 19,448 | | 51,052 | | Monitor | 8,001 | | 38,464 | | 19,041 | | 17,300 | | 3,423 | | 13,535 | | 7,274 | | 107,038 | |
| Special Mention | Special Mention | 597 | | 350 | | 335 | | 161 | | 34 | | — | | 456 | | 1,933 | | Special Mention | 672 | | 962 | | 2,682 | | 2,830 | | 767 | | 2,512 | | 38 | | 10,463 | |
| Substandard | Substandard | 1,043 | | 461 | | — | | 47 | | — | | — | | 1,988 | | 3,539 | | Substandard | — | | 1,924 | | 2,088 | | 2,761 | | 1,079 | | 5,939 | | 192 | | 13,983 | |
| Total | Total | $ | 76,039 | | $ | 45,803 | | $ | 23,295 | | $ | 7,286 | | $ | 3,438 | | $ | 2,650 | | $ | 89,668 | | $ | 248,179 | | Total | $ | 137,781 | | $ | 404,015 | | $ | 219,656 | | $ | 163,802 | | $ | 54,856 | | $ | 186,868 | | $ | 27,017 | | $ | 1,193,995 | |
| | Current-period gross write offs | | Current-period gross write offs | $ | — | | $ | 80 | | $ | 4 | | $ | 46 | | $ | 3 | | $ | 25 | | $ | 1 | | $ | 160 | |
| |
| | | Real Estate: Construction, 1 to 4 Family Residential | | Real Estate: Mortgage, 1 to 4 Family Junior Liens |
| September 30, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total | |
| June 30, 2023 | | June 30, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | Grade: | Grade: | | Grade: | |
| Excellent | Excellent | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | Excellent | $ | — | | $ | — | | $ | — | | $ | 5 | | $ | — | | $ | — | | $ | 6 | | $ | 11 | |
| Good | Good | 212 | | 1,192 | | — | | — | | — | | — | | 21,356 | | 22,760 | | Good | — | | 476 | | 187 | | 448 | | 89 | | 494 | | 2,905 | | 4,599 | |
| Satisfactory | Satisfactory | 2,169 | | 3,223 | | — | | — | | — | | — | | 41,936 | | 47,328 | | Satisfactory | 6,524 | | 14,257 | | 9,935 | | 7,303 | | 3,911 | | 10,359 | | 70,327 | | 122,616 | |
| Monitor | Monitor | — | | — | | — | | — | | — | | — | | — | | — | | Monitor | 82 | | 556 | | 232 | | 512 | | 378 | | 408 | | 2,077 | | 4,245 | |
| Special Mention | Special Mention | 984 | | — | | — | | — | | — | | — | | 18,202 | | 19,186 | | Special Mention | 138 | | 78 | | 224 | | 194 | | 19 | | 129 | | 264 | | 1,046 | |
| Substandard | Substandard | — | | 105 | | — | | — | | — | | — | | — | | 105 | | Substandard | — | | 108 | | 78 | | 221 | | 41 | | 181 | | 572 | | 1,201 | |
| Total | Total | $ | 3,365 | | $ | 4,520 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 81,494 | | $ | 89,379 | | Total | $ | 6,744 | | $ | 15,475 | | $ | 10,656 | | $ | 8,683 | | $ | 4,438 | | $ | 11,571 | | $ | 76,151 | | $ | 133,718 | |
| | Current-period gross write offs | | Current-period gross write offs | $ | — | | $ | 34 | | $ | — | | $ | 11 | | $ | — | | $ | 22 | | $ | — | | $ | 67 | |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real Estate: Construction, Land Development and Commercial |
| September 30, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | | | | | | | |
| Grade: | | | | | | | | |
| Excellent | $ | 375 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 132 | | $ | 1,292 | | $ | 1,799 | |
| Good | 2,306 | | 584 | | 947 | | — | | — | | 227 | | 19,733 | | 23,797 | |
| Satisfactory | 15,940 | | 12,707 | | 1,200 | | 1,345 | | 254 | | 900 | | 59,340 | | 91,686 | |
| Monitor | — | | — | | — | | — | | — | | — | | — | | — | |
| Special Mention | 7,784 | | 3,391 | | 227 | | 6 | | 34 | | 72 | | 29,350 | | 40,864 | |
| Substandard | 6,998 | | 191 | | 96 | | — | | — | | — | | — | | 7,285 | |
| Total | $ | 33,403 | | $ | 16,873 | | $ | 2,470 | | $ | 1,351 | | $ | 288 | | $ | 1,331 | | $ | 109,715 | | $ | 165,431 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real Estate: Mortgage, Multi-Family |
| June 30, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | | | | | | | |
| Grade: | | | | | | | | |
| Excellent | $ | — | | $ | 5,936 | | $ | 3,058 | | $ | 2,921 | | $ | — | | $ | 265 | | $ | — | | $ | 12,180 | |
| Good | 516 | | 14,549 | | 22,980 | | 25,694 | | — | | 8,326 | | 935 | | 73,000 | |
| Satisfactory | 59,094 | | 118,454 | | 51,446 | | 25,401 | | 2,199 | | 14,271 | | 10,817 | | 281,682 | |
| Monitor | 9,156 | | 17,475 | | 23,898 | | 19,736 | | 166 | | 1,171 | | 3,339 | | 74,941 | |
| Special Mention | — | | 10,076 | | 1,033 | | — | | — | | — | | 2,806 | | 13,915 | |
| Substandard | — | | — | | — | | — | | — | | — | | — | | — | |
| Total | $ | 68,766 | | $ | 166,490 | | $ | 102,415 | | $ | 73,752 | | $ | 2,365 | | $ | 24,033 | | $ | 17,897 | | $ | 455,718 | |
| | | | | | | | |
| Current-period gross write offs | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | Real Estate: Mortgage, Farmland | | Real Estate: Mortgage, Commercial |
| September 30, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total | |
| June 30, 2023 | | June 30, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | Grade: | Grade: | | Grade: | |
| Excellent | Excellent | $ | 3,058 | | $ | 58 | | $ | 282 | | $ | 68 | | $ | — | | $ | 4 | | $ | 120 | | $ | 3,590 | | Excellent | $ | 1,508 | | $ | 1,734 | | $ | 566 | | $ | 17,662 | | $ | — | | $ | 1,062 | | $ | — | | $ | 22,532 | |
| Good | Good | 20,914 | | 13,439 | | 7,917 | | 1,626 | | 965 | | 3,434 | | 5,224 | | 53,519 | | Good | 6,764 | | 18,634 | | 18,168 | | 14,884 | | 1,612 | | 4,398 | | 14,691 | | 79,151 | |
| Satisfactory | Satisfactory | 39,819 | | 44,509 | | 21,598 | | 3,832 | | 6,096 | | 9,626 | | 10,990 | | 136,470 | | Satisfactory | 21,199 | | 49,845 | | 51,285 | | 45,560 | | 10,195 | | 17,691 | | 32,470 | | 228,245 | |
| Monitor | Monitor | 26,598 | | 5,464 | | 6,020 | | 3,309 | | 891 | | 975 | | 3,090 | | 46,347 | | Monitor | 7,299 | | 25,462 | | 17,871 | | 11,172 | | 303 | | 8,361 | | 6,879 | | 77,347 | |
| Special Mention | Special Mention | 4,185 | | 96 | | 208 | | 284 | | — | | 28 | | — | | 4,801 | | Special Mention | 942 | | 762 | | 1,349 | | 1,319 | | — | | — | | — | | 4,372 | |
| Substandard | Substandard | 2,797 | | — | | — | | 60 | | 336 | | 183 | | — | | 3,376 | | Substandard | 259 | | — | | 3,079 | | 1,106 | | 619 | | 92 | | 681 | | 5,836 | |
| Total | Total | $ | 97,371 | | $ | 63,566 | | $ | 36,025 | | $ | 9,179 | | $ | 8,288 | | $ | 14,250 | | $ | 19,424 | | $ | 248,103 | | Total | $ | 37,971 | | $ | 96,437 | | $ | 92,318 | | $ | 91,703 | | $ | 12,729 | | $ | 31,604 | | $ | 54,721 | | $ | 417,483 | |
| | Current-period gross write offs | | Current-period gross write offs | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real Estate: Mortgage, 1 to 4 Family First Liens |
| September 30, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | | | | | | | |
| Grade: | | | | | | | | |
| Excellent | $ | 1,396 | | $ | 453 | | $ | 265 | | $ | — | | $ | 10 | | $ | 515 | | $ | — | | $ | 2,639 | |
| Good | 22,265 | | 4,842 | | 8,574 | | 1,247 | | 2,165 | | 10,231 | | 1,964 | | 51,288 | |
| Satisfactory | 290,081 | | 204,279 | | 141,224 | | 53,471 | | 49,188 | | 132,555 | | 13,104 | | 883,902 | |
| Monitor | 26,097 | | 23,646 | | 25,438 | | 4,180 | | 5,168 | | 10,431 | | 5,737 | | 100,697 | |
| Special Mention | 1,148 | | 1,215 | | 2,623 | | 1,590 | | 889 | | 4,063 | | 1 | | 11,529 | |
| Substandard | 414 | | 1,916 | | 1,798 | | 615 | | 1,572 | | 4,518 | | — | | 10,833 | |
| Total | $ | 341,401 | | $ | 236,351 | | $ | 179,922 | | $ | 61,103 | | $ | 58,992 | | $ | 162,313 | | $ | 20,806 | | $ | 1,060,888 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real Estate: Mortgage, 1 to 4 Family Junior Liens |
| September 30, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | | | | | | | |
| Grade: | | | | | | | | |
| Excellent | $ | — | | $ | — | | $ | 9 | | $ | — | | $ | — | | $ | — | | $ | 16 | | $ | 25 | |
| Good | 228 | | 190 | | 474 | | 93 | | — | | 543 | | 1,418 | | 2,946 | |
| Satisfactory | 11,891 | | 11,245 | | 8,129 | | 4,667 | | 5,073 | | 7,806 | | 60,297 | | 109,108 | |
| Monitor | 399 | | 275 | | 432 | | 94 | | 289 | | 197 | | 2,742 | | 4,428 | |
| Special Mention | 55 | | 121 | | 351 | | 64 | | 41 | | 186 | | 106 | | 924 | |
| Substandard | 49 | | 57 | | 200 | | 100 | | 78 | | 29 | | 382 | | 895 | |
| Total | $ | 12,622 | | $ | 11,888 | | $ | 9,595 | | $ | 5,018 | | $ | 5,481 | | $ | 8,761 | | $ | 64,961 | | $ | 118,326 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real Estate: Mortgage, Multi-Family |
| September 30, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | | | | | | | |
| Grade: | | | | | | | | |
| Excellent | $ | 299 | | $ | 3,155 | | $ | 2,644 | | $ | — | | $ | — | | $ | 649 | | $ | — | | $ | 6,747 | |
| Good | 18,318 | | 15,669 | | 26,865 | | 29 | | — | | 8,821 | | — | | 69,702 | |
| Satisfactory | 98,677 | | 96,242 | | 29,386 | | 2,385 | | 475 | | 14,563 | | 10,661 | | 252,389 | |
| Monitor | 47,748 | | 24,592 | | 25,899 | | 171 | | — | | 1,340 | | 7,078 | | 106,828 | |
| Special Mention | — | | — | | — | | — | | — | | — | | — | | — | |
| Substandard | — | | — | | — | | — | | — | | — | | — | | — | |
| Total | $ | 165,042 | | $ | 139,658 | | $ | 84,794 | | $ | 2,585 | | $ | 475 | | $ | 25,373 | | $ | 17,739 | | $ | 435,666 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | Real Estate: Mortgage, Commercial | | Loans to Individuals |
| September 30, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total | |
| June 30, 2023 | | June 30, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | Grade: | Grade: | | Grade: | |
| Excellent | Excellent | $ | 2,050 | | $ | 582 | | $ | 21,625 | | $ | — | | $ | — | | $ | 1,186 | | $ | — | | $ | 25,443 | | Excellent | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | |
| Good | Good | 19,117 | | 23,256 | | 14,800 | | 2,071 | | 1,292 | | 5,809 | | 11,695 | | 78,040 | | Good | 93 | | 33 | | — | | — | | 12 | | — | | 2 | | 140 | |
| Satisfactory | Satisfactory | 51,658 | | 63,796 | | 40,355 | | 10,960 | | 8,625 | | 17,073 | | 18,404 | | 210,871 | | Satisfactory | 8,316 | | 9,734 | | 4,228 | | 1,761 | | 486 | | 13,815 | | 188 | | 38,528 | |
| Monitor | Monitor | 20,450 | | 16,183 | | 24,262 | | 3,052 | | 1,543 | | 7,401 | | 4,601 | | 77,492 | | Monitor | 127 | | 210 | | 108 | | 14 | | 1 | | 16 | | 1 | | 477 | |
| Special Mention | Special Mention | 536 | | 892 | | 465 | | 169 | | — | | 245 | | — | | 2,307 | | Special Mention | 14 | | 62 | | 61 | | — | | 5 | | — | | — | | 142 | |
| Substandard | Substandard | 267 | | 362 | | 1,848 | | 126 | | 194 | | 96 | | 2 | | 2,895 | | Substandard | 86 | | 59 | | 6 | | 3 | | — | | 2 | | 1 | | 157 | |
| Total | Total | $ | 94,078 | | $ | 105,071 | | $ | 103,355 | | $ | 16,378 | | $ | 11,654 | | $ | 31,810 | | $ | 34,702 | | $ | 397,048 | | Total | $ | 8,636 | | $ | 10,098 | | $ | 4,403 | | $ | 1,778 | | $ | 504 | | $ | 13,833 | | $ | 192 | | $ | 39,444 | |
| | Current-period gross write offs | | Current-period gross write offs | $ | 391 | | $ | 51 | | $ | 64 | | $ | 2 | | $ | 7 | | $ | — | | $ | 3 | | $ | 518 | |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Loans to Individuals |
| September 30, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | | | | | | | |
| Grade: | | | | | | | | |
| Excellent | $ | 58 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 58 | |
| Good | 22 | | — | | — | | 18 | | — | | — | | 2 | | 42 | |
| Satisfactory | 11,077 | | 7,316 | | 3,117 | | 1,084 | | 435 | | 11,387 | | 111 | | 34,527 | |
| Monitor | 221 | | 202 | | 73 | | 16 | | 28 | | — | | 2 | | 542 | |
| Special Mention | 65 | | 60 | | 6 | | 6 | | 1 | | — | | 1 | | 139 | |
| Substandard | 22 | | 8 | | 6 | | 4 | | 6 | | — | | 1 | | 47 | |
| Total | $ | 11,465 | | $ | 7,586 | | $ | 3,202 | | $ | 1,128 | | $ | 470 | | $ | 11,387 | | $ | 117 | | $ | 35,355 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Obligations of State and Political Subdivisions |
| June 30, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | | | | | | | |
| Grade: | | | | | | | | |
| Excellent | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 4,378 | | $ | — | | $ | 4,378 | |
| Good | — | | — | | — | | 1,811 | | — | | 7,984 | | — | | 9,795 | |
| Satisfactory | 680 | | 2,331 | | 818 | | 2,399 | | 1,179 | | 13,694 | | 5,509 | | 26,610 | |
| Monitor | — | | 460 | | — | | — | | 461 | | 2,337 | | 3,088 | | 6,346 | |
| Special Mention | — | | — | | — | | 302 | | — | | — | | — | | 302 | |
| Substandard | — | | — | | — | | — | | — | | — | | — | | — | |
| Total | $ | 680 | | $ | 2,791 | | $ | 818 | | $ | 4,512 | | $ | 1,640 | | $ | 28,393 | | $ | 8,597 | | $ | 47,431 | |
| | | | | | | | |
| Current-period gross write offs | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Obligations of State and Political Subdivisions |
| September 30, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | | | | | | | |
| Grade: | | | | | | | | |
| Excellent | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 5,078 | | $ | — | | $ | 5,078 | |
| Good | — | | — | | 1,899 | | — | | — | | 8,516 | | — | | 10,415 | |
| Satisfactory | 2,599 | | 844 | | 1,975 | | 1,523 | | 589 | | 14,282 | | 8,986 | | 30,798 | |
| Monitor | — | | — | | 849 | | 189 | | 99 | | 1,763 | | — | | 2,900 | |
| Special Mention | — | | — | | — | | — | | — | | — | | — | | — | |
| Substandard | — | | — | | — | | — | | — | | — | | — | | — | |
| Total | $ | 2,599 | | $ | 844 | | $ | 4,723 | | $ | 1,712 | | $ | 688 | | $ | 29,639 | | $ | 8,986 | | $ | 49,191 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
The following table presents the credit quality indicators by type of loans in each category as of December 31, 20212022 (amounts in thousands):
| | | Agricultural | | Agricultural |
| December 31, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | Revolving Loans Amortized Cost Basis | Total | |
| December 31, 2022 | | December 31, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | Grade: | Grade: | | Grade: | |
| Excellent | Excellent | $ | 762 | | $ | 213 | | $ | 30 | | $ | 10 | | $ | — | | $ | — | | $ | 2,312 | | $ | 3,327 | | Excellent | $ | 395 | | $ | — | | $ | 199 | | $ | 20 | | $ | 3 | | $ | — | | $ | 4,196 | | $ | 4,813 | |
| Good | Good | 1,799 | | 1,767 | | 603 | | 46 | | 52 | | 26 | | 7,593 | | 11,886 | | Good | 3,823 | | 550 | | 1,003 | | 427 | | 23 | | 13 | | 9,671 | | 15,510 | |
| Satisfactory | Satisfactory | 10,335 | | 6,404 | | 1,476 | | 1,770 | | 403 | | 66 | | 26,285 | | 46,739 | | Satisfactory | 17,417 | | 4,144 | | 2,659 | | 855 | | 1,250 | | 48 | | 24,233 | | 50,606 | |
| Monitor | Monitor | 8,125 | | 5,017 | | 998 | | 765 | | 164 | | 253 | | 23,995 | | 39,317 | | Monitor | 12,835 | | 1,885 | | 1,770 | | 891 | | 272 | | 225 | | 19,623 | | 37,501 | |
| Special Mention | Special Mention | 1,662 | | 11 | | 85 | | — | | 7 | | — | | 2,807 | | 4,572 | | Special Mention | — | | — | | — | | — | | — | | — | | 62 | | 62 | |
| Substandard | Substandard | 592 | | 69 | | 203 | | — | | — | | — | | 228 | | 1,092 | | Substandard | 1,450 | | — | | 278 | | 59 | | 166 | | — | | 2,260 | | 4,213 | |
| Total | Total | $ | 23,275 | | $ | 13,481 | | $ | 3,395 | | $ | 2,591 | | $ | 626 | | $ | 345 | | $ | 63,220 | | $ | 106,933 | | Total | $ | 35,920 | | $ | 6,579 | | $ | 5,909 | | $ | 2,252 | | $ | 1,714 | | $ | 286 | | $ | 60,045 | | $ | 112,705 | |
|
| | | Commercial and Financial | | Commercial and Financial |
| December 31, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | Revolving Loans Amortized Cost Basis | Total | |
| December 31, 2022 | | December 31, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | Grade: | Grade: | | Grade: | |
| Excellent | Excellent | $ | 965 | | $ | 924 | | $ | 4 | | $ | 235 | | $ | 31 | | $ | — | | $ | 3,391 | | $ | 5,550 | | Excellent | $ | 1,644 | | $ | 690 | | $ | 691 | | $ | — | | $ | 176 | | $ | — | | $ | 8,404 | | $ | 11,605 | |
| Good | Good | 13,722 | | 5,570 | | 1,105 | | 1,086 | | 276 | | 1,494 | | 20,709 | | 43,962 | | Good | 14,733 | | 6,854 | | 2,504 | | 546 | | 105 | | 1,059 | | 15,836 | | 41,637 | |
| Satisfactory | Satisfactory | 44,964 | | 20,847 | | 7,684 | | 3,582 | | 2,106 | | 331 | | 41,832 | | 121,346 | | Satisfactory | 57,920 | | 24,028 | | 11,139 | | 4,339 | | 1,979 | | 356 | | 53,618 | | 153,379 | |
| Monitor | Monitor | 18,337 | | 8,019 | | 3,591 | | 1,123 | | 297 | | 416 | | 13,368 | | 45,151 | | Monitor | 16,153 | | 7,570 | | 6,031 | | 1,172 | | 260 | | 1 | | 24,434 | | 55,621 | |
| Special Mention | Special Mention | 603 | | 525 | | 353 | | 70 | | 102 | | 4 | | 174 | | 1,831 | | Special Mention | 1,201 | | 343 | | 278 | | 196 | | 29 | | 391 | | 668 | | 3,106 | |
| Substandard | Substandard | 1,092 | | 670 | | 266 | | 54 | | 92 | | — | | 1,988 | | 4,162 | | Substandard | 746 | | 477 | | 291 | | 68 | | — | | — | | 2,638 | | 4,220 | |
| Total | Total | $ | 79,683 | | $ | 36,555 | | $ | 13,003 | | $ | 6,150 | | $ | 2,904 | | $ | 2,245 | | $ | 81,462 | | $ | 222,002 | | Total | $ | 92,397 | | $ | 39,962 | | $ | 20,934 | | $ | 6,321 | | $ | 2,549 | | $ | 1,807 | | $ | 105,598 | | $ | 269,568 | |
|
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real Estate: Construction, 1 to 4 Family Residential |
| December 31, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | | | | | | | |
| Grade: | | | | | | | | |
| Excellent | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | |
| Good | 322 | | — | | — | | — | | — | | — | | 21,467 | | 21,789 | |
| Satisfactory | 1,962 | | 328 | | — | | — | | — | | — | | 47,229 | | 49,519 | |
| Monitor | 775 | | 182 | | — | | — | | — | | — | | 19,886 | | 20,843 | |
| Special Mention | — | | — | | — | | — | | — | | — | | 38 | | 38 | |
| Substandard | — | | 105 | | — | | — | | — | | — | | 114 | | 219 | |
| Total | $ | 3,059 | | $ | 615 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 88,734 | | $ | 92,408 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real Estate: Construction, Land Development and Commercial |
| December 31, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | | | | | | | |
| Grade: | | | | | | | | |
| Excellent | $ | 375 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 127 | | $ | 1,424 | | $ | 1,926 | |
| Good | 2,383 | | 958 | | 947 | | — | | — | | 221 | | 18,349 | | 22,858 | |
| Satisfactory | 23,004 | | 7,222 | | 1,191 | | 311 | | 251 | | 828 | | 90,511 | | 123,318 | |
| Monitor | 8,121 | | 4,788 | | 119 | | 6 | | 33 | | 71 | | 27,551 | | 40,689 | |
| Special Mention | — | | — | | — | | — | | — | | — | | — | | — | |
| Substandard | 7,043 | | 191 | | 53 | | — | | — | | — | | 162 | | 7,449 | |
| Total | $ | 40,926 | | $ | 13,159 | | $ | 2,310 | | $ | 317 | | $ | 284 | | $ | 1,247 | | $ | 137,997 | | $ | 196,240 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real Estate: Mortgage, Farmland |
| December 31, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | | | | | | | |
| Grade: | | | | | | | | |
| Excellent | $ | 4,058 | | $ | 58 | | $ | 261 | | $ | 68 | | $ | — | | $ | 4 | | $ | 115 | | $ | 4,564 | |
| Good | 24,552 | | 13,966 | | 7,541 | | 1,582 | | 846 | | 917 | | 7,034 | | 56,438 | |
| Satisfactory | 47,617 | | 41,878 | | 20,908 | | 3,628 | | 5,258 | | 8,184 | | 11,927 | | 139,400 | |
| Monitor | 24,754 | | 5,803 | | 5,440 | | 3,478 | | 887 | | 1,221 | | 8,992 | | 50,575 | |
| Special Mention | 4,284 | | 96 | | 112 | | — | | — | | 15 | | — | | 4,507 | |
| Substandard | 539 | | — | | — | | 60 | | 307 | | 180 | | — | | 1,086 | |
| Total | $ | 105,804 | | $ | 61,801 | | $ | 34,262 | | $ | 8,816 | | $ | 7,298 | | $ | 10,521 | | $ | 28,068 | | $ | 256,570 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
| | | Real Estate: Construction, 1 to 4 Family Residential | | Real Estate: Mortgage, 1 to 4 Family First Liens |
| December 31, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | Revolving Loans Amortized Cost Basis | Total | |
| December 31, 2022 | | December 31, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | Grade: | Grade: | | Grade: | |
| Excellent | Excellent | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | Excellent | $ | 1,507 | | $ | 450 | | $ | 352 | | $ | — | | $ | 6 | | $ | 360 | | $ | — | | $ | 2,675 | |
| Good | Good | 212 | | — | | — | | — | | — | | — | | 18,755 | | 18,967 | | Good | 23,270 | | 5,522 | | 8,346 | | 1,342 | | 2,391 | | 10,401 | | 4,688 | | 55,960 | |
| Satisfactory | Satisfactory | 7,457 | | 94 | | — | | — | | — | | — | | 42,988 | | 50,539 | | Satisfactory | 369,706 | | 201,488 | | 142,417 | | 52,727 | | 47,736 | | 124,754 | | 14,992 | | 953,820 | |
| Monitor | Monitor | 1,307 | | — | | — | | — | | — | | — | | 9,187 | | 10,494 | | Monitor | 29,274 | | 20,868 | | 19,766 | | 3,624 | | 4,546 | | 10,638 | | 6,823 | | 95,539 | |
| Special Mention | Special Mention | — | | — | | — | | — | | — | | — | | 374 | | 374 | | Special Mention | 903 | | 1,216 | | 2,058 | | 1,048 | | 952 | | 2,844 | | 463 | | 9,484 | |
| Substandard | Substandard | 111 | | — | | — | | — | | — | | — | | 1 | | 112 | | Substandard | 1,756 | | 2,086 | | 2,419 | | 833 | | 1,690 | | 3,980 | | 747 | | 13,511 | |
| Total | Total | $ | 9,087 | | $ | 94 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 71,305 | | $ | 80,486 | | Total | $ | 426,416 | | $ | 231,630 | | $ | 175,358 | | $ | 59,574 | | $ | 57,321 | | $ | 152,977 | | $ | 27,713 | | $ | 1,130,989 | |
|
| | | Real Estate: Construction, Land Development and Commercial | | Real Estate: Mortgage, 1 to 4 Family Junior Liens |
| December 31, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | Revolving Loans Amortized Cost Basis | Total | |
| December 31, 2022 | | December 31, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | Grade: | Grade: | | Grade: | |
| Excellent | Excellent | $ | 5,079 | | $ | — | | $ | — | | $ | — | | $ | 143 | | $ | 4 | | $ | — | | $ | 5,226 | | Excellent | $ | 23 | | $ | — | | $ | 7 | | $ | — | | $ | — | | $ | — | | $ | 32 | | $ | 62 | |
| Good | Good | 3,294 | | 1,200 | | — | | — | | 153 | | 242 | | 12,678 | | 17,567 | | Good | 493 | | 189 | | 465 | | 91 | | — | | 527 | | 2,023 | | 3,788 | |
| Satisfactory | Satisfactory | 22,907 | | 4,354 | | 2,356 | | 263 | | 1,081 | | 21 | | 40,048 | | 71,030 | | Satisfactory | 15,543 | | 10,915 | | 7,921 | | 4,523 | | 4,822 | | 7,024 | | 64,649 | | 115,397 | |
| Monitor | Monitor | 5,694 | | 547 | | 7 | | 38 | | 74 | | — | | 18,832 | | 25,192 | | Monitor | 248 | | 244 | | 507 | | 83 | | 286 | | 188 | | 2,442 | | 3,998 | |
| Special Mention | Special Mention | — | | — | | — | | — | | — | | — | | — | | — | | Special Mention | 114 | | 134 | | 214 | | 37 | | 12 | | 120 | | 72 | | 703 | |
| Substandard | Substandard | 7,515 | | 298 | | 193 | | — | | — | | — | | — | | 8,006 | | Substandard | 122 | | 69 | | 198 | | 87 | | 57 | | 47 | | 423 | | 1,003 | |
| Total | Total | $ | 44,489 | | $ | 6,399 | | $ | 2,556 | | $ | 301 | | $ | 1,451 | | $ | 267 | | $ | 71,558 | | $ | 127,021 | | Total | $ | 16,543 | | $ | 11,551 | | $ | 9,312 | | $ | 4,821 | | $ | 5,177 | | $ | 7,906 | | $ | 69,641 | | $ | 124,951 | |
|
| | | Real Estate: Mortgage, Farmland | | Real Estate: Mortgage, Multi-Family |
| December 31, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | Revolving Loans Amortized Cost Basis | Total | |
| December 31, 2022 | | December 31, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | Grade: | Grade: | | Grade: | |
| Excellent | Excellent | $ | — | | $ | 3,568 | | $ | 124 | | $ | 60 | | $ | 80 | | $ | 41 | | $ | 134 | | $ | 4,007 | | Excellent | $ | 6,162 | | $ | 3,123 | | $ | 3,018 | | $ | — | | $ | — | | $ | 292 | | $ | — | | $ | 12,595 | |
| Good | Good | 17,827 | | 14,308 | | 2,144 | | 2,460 | | 5,932 | | 3,929 | | 3,844 | | 50,444 | | Good | 14,175 | | 23,485 | | 26,302 | | — | | — | | 8,538 | | 1,362 | | 73,862 | |
| Satisfactory | Satisfactory | 51,639 | | 35,616 | | 4,689 | | 8,358 | | 6,745 | | 8,339 | | 8,242 | | 123,628 | | Satisfactory | 97,449 | | 85,441 | | 26,513 | | 2,355 | | 471 | | 14,295 | | 10,604 | | 237,128 | |
| Monitor | Monitor | 8,532 | | 16,925 | | 5,518 | | 3,901 | | 2,154 | | 4,866 | | 5,695 | | 47,591 | | Monitor | 44,719 | | 26,633 | | 26,252 | | 169 | | — | | 1,201 | | 6,219 | | 105,193 | |
| Special Mention | Special Mention | 4,031 | | 288 | | — | | — | | 298 | | 190 | | — | | 4,807 | | Special Mention | 8,174 | | — | | — | | — | | — | | — | | — | | 8,174 | |
| Substandard | Substandard | 1,283 | | 447 | | 291 | | 47 | | — | | 199 | | — | | 2,267 | | Substandard | — | | — | | — | | — | | — | | — | | — | | — | |
| Total | Total | $ | 83,312 | | $ | 71,152 | | $ | 12,766 | | $ | 14,826 | | $ | 15,209 | | $ | 17,564 | | $ | 17,915 | | $ | 232,744 | | Total | $ | 170,679 | | $ | 138,682 | | $ | 82,085 | | $ | 2,524 | | $ | 471 | | $ | 24,326 | | $ | 18,185 | | $ | 436,952 | |
|
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
| | | Real Estate: Mortgage, 1 to 4 Family First Liens | | Real Estate: Mortgage, Commercial |
| December 31, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | Revolving Loans Amortized Cost Basis | Total | |
| December 31, 2022 | | December 31, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | Grade: | Grade: | | Grade: | |
| Excellent | Excellent | $ | 462 | | $ | 914 | | $ | 427 | | $ | 19 | | $ | 149 | | $ | 404 | | $ | 1 | | $ | 2,376 | | Excellent | $ | 1,946 | | $ | 576 | | $ | 21,269 | | $ | — | | $ | — | | $ | 1,145 | | $ | — | | $ | 24,936 | |
| Good | Good | 9,598 | | 12,300 | | 3,124 | | 3,443 | | 3,091 | | 10,943 | | 2,496 | | 44,995 | | Good | 19,682 | | 23,000 | | 14,286 | | 2,026 | | 1,271 | | 4,413 | | 11,689 | | 76,367 | |
| Satisfactory | Satisfactory | 233,412 | | 189,247 | | 69,037 | | 65,201 | | 60,906 | | 118,608 | | 8,443 | | 744,854 | | Satisfactory | 61,055 | | 61,844 | | 38,772 | | 10,590 | | 8,255 | | 14,568 | | 21,933 | | 217,017 | |
| Monitor | Monitor | 24,908 | | 33,863 | | 5,038 | | 6,527 | | 7,273 | | 12,203 | | 4,066 | | 93,878 | | Monitor | 22,542 | | 13,111 | | 21,909 | | 3,318 | | 1,515 | | 8,212 | | 7,089 | | 77,696 | |
| Special Mention | Special Mention | 1,682 | | 3,422 | | 887 | | 962 | | 1,051 | | 3,168 | | — | | 11,172 | | Special Mention | — | | 3,298 | | 779 | | — | | — | | — | | 689 | | 4,766 | |
| Substandard | Substandard | 1,571 | | 1,261 | | 1,129 | | 1,609 | | 576 | | 6,142 | | 1 | | 12,289 | | Substandard | 259 | | 513 | | 927 | | 75 | | 190 | | 96 | | — | | 2,060 | |
| Total | Total | $ | 271,633 | | $ | 241,007 | | $ | 79,642 | | $ | 77,761 | | $ | 73,046 | | $ | 151,468 | | $ | 15,007 | | $ | 909,564 | | Total | $ | 105,484 | | $ | 102,342 | | $ | 97,942 | | $ | 16,009 | | $ | 11,231 | | $ | 28,434 | | $ | 41,400 | | $ | 402,842 | |
|
| | | Real Estate: Mortgage, 1 to 4 Family Junior Liens | | Loans to Individuals |
| December 31, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | Revolving Loans Amortized Cost Basis | Total | |
| December 31, 2022 | | December 31, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | Grade: | Grade: | | Grade: | |
| Excellent | Excellent | $ | — | | $ | 13 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 6 | | $ | 19 | | Excellent | $ | 24 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 24 | |
| Good | Good | 193 | | 611 | | 96 | | — | | 108 | | 482 | | 1,374 | | 2,864 | | Good | 47 | | — | | — | | 16 | | — | | — | | 2 | | 65 | |
| Satisfactory | Satisfactory | 13,684 | | 10,116 | | 5,854 | | 7,309 | | 5,230 | | 6,053 | | 55,496 | | 103,742 | | Satisfactory | 14,053 | | 6,091 | | 2,647 | | 869 | | 335 | | 11,722 | | 133 | | 35,850 | |
| Monitor | Monitor | 326 | | 1,233 | | 70 | | 365 | | 140 | | 281 | | 2,801 | | 5,216 | | Monitor | 253 | | 146 | | 49 | | 5 | | 24 | | — | | 1 | | 478 | |
| Special Mention | Special Mention | 103 | | 489 | | 35 | | 56 | | 42 | | 110 | | 142 | | 977 | | Special Mention | 88 | | 34 | | 5 | | 9 | | — | | — | | — | | 136 | |
| Substandard | Substandard | 77 | | 209 | | 79 | | 441 | | 74 | | 99 | | 545 | | 1,524 | | Substandard | 45 | | 36 | | 3 | | 2 | | 4 | | 30 | | 2 | | 122 | |
| Total | Total | $ | 14,383 | | $ | 12,671 | | $ | 6,134 | | $ | 8,171 | | $ | 5,594 | | $ | 7,025 | | $ | 60,364 | | $ | 114,342 | | Total | $ | 14,510 | | $ | 6,307 | | $ | 2,704 | | $ | 901 | | $ | 363 | | $ | 11,752 | | $ | 138 | | $ | 36,675 | |
|
| | | Real Estate: Mortgage, Multi-Family | | Obligations of State and Political Subdivisions |
| December 31, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | Revolving Loans Amortized Cost Basis | Total | |
| December 31, 2022 | | December 31, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | Grade: | Grade: | | Grade: | |
| Excellent | Excellent | $ | 2,539 | | $ | 4,513 | | $ | — | | $ | — | | $ | — | | $ | 701 | | $ | — | | $ | 7,753 | | Excellent | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 4,816 | | $ | — | | $ | 4,816 | |
| Good | Good | 16,931 | | 35,396 | | 1,555 | | — | | — | | 9,289 | | — | | 63,171 | | Good | — | | — | | 1,870 | | — | | — | | 8,342 | | — | | 10,212 | |
| Satisfactory | Satisfactory | 107,192 | | 69,287 | | 13,635 | | 2,030 | | 1,561 | | 14,660 | | 14,764 | | 223,129 | | Satisfactory | 2,224 | | 820 | | 1,961 | | 1,492 | | 573 | | 15,677 | | 8,848 | | 31,595 | |
| Monitor | Monitor | 26,088 | | 35,886 | | 176 | | — | | 131 | | 1,584 | | 5,669 | | 69,534 | | Monitor | 344 | | — | | 830 | | 181 | | 99 | | 136 | | — | | 1,590 | |
| Special Mention | Special Mention | 640 | | — | | 820 | | — | | — | | — | | — | | 1,460 | | Special Mention | — | | — | | — | | — | | — | | — | | — | | — | |
| Substandard | Substandard | 12,186 | | — | | — | | — | | — | | 5,559 | | — | | 17,745 | | Substandard | — | | — | | — | | — | | — | | — | | — | | — | |
| Total | Total | $ | 165,576 | | $ | 145,082 | | $ | 16,186 | | $ | 2,030 | | $ | 1,692 | | $ | 31,793 | | $ | 20,433 | | $ | 382,792 | | Total | $ | 2,568 | | $ | 820 | | $ | 4,661 | | $ | 1,673 | | $ | 672 | | $ | 28,971 | | $ | 8,848 | | $ | 48,213 | |
|
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real Estate: Mortgage, Commercial |
| December 31, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | | | | | | | |
| Grade: | | | | | | | | |
| Excellent | $ | 597 | | $ | 16,781 | | $ | — | | $ | — | | $ | 3,313 | | $ | 350 | | $ | 1 | | $ | 21,042 | |
| Good | 20,143 | | 36,773 | | 2,619 | | 1,356 | | 3,811 | | 7,085 | | 9,812 | | 81,599 | |
| Satisfactory | 75,040 | | 52,653 | | 14,727 | | 12,091 | | 9,707 | | 17,398 | | 16,333 | | 197,949 | |
| Monitor | 18,664 | | 49,774 | | 3,923 | | 2,202 | | 3,037 | | 8,461 | | 3,387 | | 89,448 | |
| Special Mention | 5,791 | | 795 | | 303 | | — | | 554 | | 337 | | — | | 7,780 | |
| Substandard | 1,528 | | 1,721 | | — | | 208 | | — | | 102 | | — | | 3,559 | |
| Total | $ | 121,763 | | $ | 158,497 | | $ | 21,572 | | $ | 15,857 | | $ | 20,422 | | $ | 33,733 | | $ | 29,533 | | $ | 401,377 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Loans to Individuals |
| December 31, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | | | | | | | |
| Grade: | | | | | | | | |
| Excellent | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | |
| Good | — | | — | | 67 | | 21 | | 5 | | — | | 1 | | 94 | |
| Satisfactory | 12,162 | | 5,606 | | 2,212 | | 967 | | 141 | | 10,867 | | 57 | | 32,012 | |
| Monitor | 200 | | 160 | | 15 | | 46 | | 3 | | — | | 1 | | 425 | |
| Special Mention | 37 | | 32 | | 29 | | 4 | | — | | — | | 1 | | 103 | |
| Substandard | 12 | | 24 | | 12 | | — | | 1 | | 3 | | 1 | | 53 | |
| Total | $ | 12,411 | | $ | 5,822 | | $ | 2,335 | | $ | 1,038 | | $ | 150 | | $ | 10,870 | | $ | 61 | | $ | 32,687 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Obligations of State and Political Subdivisions |
| December 31, 2021 | 2021 | 2020 | 2019 | 2018 | 2017 | Prior | Revolving Loans Amortized Cost Basis | Total |
| | | | | | | | |
| Grade: | | | | | | | | |
| Excellent | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 6,076 | | $ | — | | $ | 6,076 | |
| Good | — | | 1,984 | | — | | — | | — | | 9,051 | | — | | 11,035 | |
| Satisfactory | 1,009 | | 2,034 | | 1,551 | | 706 | | 11,557 | | 3,634 | | 9,400 | | 29,891 | |
| Monitor | — | | 933 | | 203 | | 249 | | — | | 1,898 | | — | | 3,283 | |
| Special Mention | — | | — | | — | | — | | — | | — | | — | | — | |
| Substandard | — | | — | | — | | — | | — | | — | | — | | — | |
| Total | $ | 1,009 | | $ | 4,951 | | $ | 1,754 | | $ | 955 | | $ | 11,557 | | $ | 20,659 | | $ | 9,400 | | $ | 50,285 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
Past due loans as of SeptemberJune 30, 20222023 and December 31, 20212022 were as follows:
| | | | 30 - 59 Days
Past Due | | 60 - 89 Days
Past Due | | 90 Days
or More
Past Due | | Total Past
Due | | Current | | Total
Loans
Receivable | | Accruing Loans
Past Due 90
Days or More | | 30 - 59 Days
Past Due | | 60 - 89 Days
Past Due | | 90 Days
or More
Past Due | | Total Past
Due | | Current | | Total
Loans
Receivable | | Accruing Loans
Past Due 90
Days or More |
| | | (Amounts In Thousands) | | (Amounts In Thousands) |
| September 30, 2022 | | |
| June 30, 2023 | | June 30, 2023 | |
| Agricultural | Agricultural | $ | 202 | | | $ | — | | | $ | — | | | $ | 202 | | | $ | 98,353 | | | $ | 98,555 | | | $ | — | | Agricultural | $ | 347 | | | $ | — | | | $ | — | | | $ | 347 | | | $ | 103,241 | | | $ | 103,588 | | | $ | — | |
| Commercial and financial | Commercial and financial | 701 | | | 618 | | | 6 | | | 1,325 | | | 246,854 | | | 248,179 | | | — | | Commercial and financial | 1,434 | | | 377 | | | 250 | | | 2,061 | | | 287,842 | | | 289,903 | | | 246 | |
| Real estate: | Real estate: | | Real estate: | |
| Construction, 1 to 4 family residential | Construction, 1 to 4 family residential | 3,428 | | | — | | | 105 | | | 3,533 | | | 85,846 | | | 89,379 | | | — | | Construction, 1 to 4 family residential | 6,007 | | | 3,166 | | | 277 | | | 9,450 | | | 71,642 | | | 81,092 | | | — | |
| Construction, land development and commercial | Construction, land development and commercial | 151 | | | 56 | | | 287 | | | 494 | | | 164,937 | | | 165,431 | | | — | | Construction, land development and commercial | 615 | | | 915 | | | — | | | 1,530 | | | 264,100 | | | 265,630 | | | — | |
| Mortgage, farmland | Mortgage, farmland | 118 | | | — | | | 60 | | | 178 | | | 247,925 | | | 248,103 | | | — | | Mortgage, farmland | 348 | | | 21 | | | 60 | | | 429 | | | 268,674 | | | 269,103 | | | — | |
| Mortgage, 1 to 4 family first liens | Mortgage, 1 to 4 family first liens | 842 | | | 2,423 | | | 2,253 | | | 5,518 | | | 1,055,370 | | | 1,060,888 | | | 386 | | Mortgage, 1 to 4 family first liens | 951 | | | 2,141 | | | 2,779 | | | 5,871 | | | 1,188,124 | | | 1,193,995 | | | 304 | |
| Mortgage, 1 to 4 family junior liens | Mortgage, 1 to 4 family junior liens | 53 | | | 30 | | | 16 | | | 99 | | | 118,227 | | | 118,326 | | | 7 | | Mortgage, 1 to 4 family junior liens | 210 | | | 61 | | | 6 | | | 277 | | | 133,441 | | | 133,718 | | | — | |
| Mortgage, multi-family | Mortgage, multi-family | — | | | — | | | — | | | — | | | 435,666 | | | 435,666 | | | — | | Mortgage, multi-family | 5,862 | | | — | | | — | | | 5,862 | | | 449,856 | | | 455,718 | | | — | |
| Mortgage, commercial | Mortgage, commercial | 2,949 | | | 181 | | | 1,145 | | | 4,275 | | | 392,773 | | | 397,048 | | | — | | Mortgage, commercial | 2,359 | | | 493 | | | — | | | 2,852 | | | 414,631 | | | 417,483 | | | — | |
| Loans to individuals | Loans to individuals | 191 | | | 45 | | | — | | | 236 | | | 35,119 | | | 35,355 | | | — | | Loans to individuals | 202 | | | 191 | | | 35 | | | 428 | | | 39,016 | | | 39,444 | | | — | |
| Obligations of state and political subdivisions | Obligations of state and political subdivisions | — | | | — | | | — | | | — | | | 49,191 | | | 49,191 | | | — | | Obligations of state and political subdivisions | — | | | — | | | — | | | — | | | 47,431 | | | 47,431 | | | — | |
| | | $ | 8,635 | | | $ | 3,353 | | | $ | 3,872 | | | $ | 15,860 | | | $ | 2,930,261 | | | $ | 2,946,121 | | | $ | 393 | | | $ | 18,335 | | | $ | 7,365 | | | $ | 3,407 | | | $ | 29,107 | | | $ | 3,267,998 | | | $ | 3,297,105 | | | $ | 550 | |
| | December 31, 2021 | | | | | | | | | | | | | | |
| December 31, 2022 | | December 31, 2022 | | | | | | | | | | | | | |
| Agricultural | Agricultural | $ | 41 | | | $ | — | | | $ | 219 | | | $ | 260 | | | $ | 106,673 | | | $ | 106,933 | | | $ | 6 | | Agricultural | $ | 314 | | | $ | — | | | $ | — | | | $ | 314 | | | $ | 112,391 | | | $ | 112,705 | | | $ | — | |
| Commercial and financial | Commercial and financial | 300 | | | 537 | | | 468 | | | 1,305 | | | 220,697 | | | 222,002 | | | 91 | | Commercial and financial | 421 | | | 132 | | | 6 | | | 559 | | | 269,009 | | | 269,568 | | | — | |
| Real estate: | Real estate: | | | | | | | | | Real estate: | | | | | | | | |
| Construction, 1 to 4 family residential | Construction, 1 to 4 family residential | 276 | | | — | | | — | | | 276 | | | 80,210 | | | 80,486 | | | — | | Construction, 1 to 4 family residential | — | | | — | | | 105 | | | 105 | | | 92,303 | | | 92,408 | | | — | |
| Construction, land development and commercial | Construction, land development and commercial | 194 | | | 66 | | | 96 | | | 356 | | | 126,665 | | | 127,021 | | | — | | Construction, land development and commercial | — | | | 1,183 | | | 191 | | | 1,374 | | | 194,866 | | | 196,240 | | | — | |
| Mortgage, farmland | Mortgage, farmland | 503 | | | 362 | | | — | | | 865 | | | 231,879 | | | 232,744 | | | — | | Mortgage, farmland | 24 | | | 162 | | | 60 | | | 246 | | | 256,324 | | | 256,570 | | | — | |
| Mortgage, 1 to 4 family first liens | Mortgage, 1 to 4 family first liens | 5,085 | | | 864 | | | 2,481 | | | 8,430 | | | 901,134 | | | 909,564 | | | 104 | | Mortgage, 1 to 4 family first liens | 3,421 | | | 45 | | | 3,029 | | | 6,495 | | | 1,124,494 | | | 1,130,989 | | | 553 | |
| Mortgage, 1 to 4 family junior liens | Mortgage, 1 to 4 family junior liens | 246 | | | 41 | | | 124 | | | 411 | | | 113,931 | | | 114,342 | | | — | | Mortgage, 1 to 4 family junior liens | 473 | | | 19 | | | 8 | | | 500 | | | 124,451 | | | 124,951 | | | — | |
| Mortgage, multi-family | Mortgage, multi-family | 640 | | | — | | | — | | | 640 | | | 382,152 | | | 382,792 | | | — | | Mortgage, multi-family | — | | | — | | | — | | | — | | | 436,952 | | | 436,952 | | | — | |
| Mortgage, commercial | Mortgage, commercial | 466 | | | — | | | 829 | | | 1,295 | | | 400,082 | | | 401,377 | | | — | | Mortgage, commercial | 247 | | | — | | | 75 | | | 322 | | | 402,520 | | | 402,842 | | | — | |
| Loans to individuals | Loans to individuals | 177 | | | 26 | | | 5 | | | 208 | | | 32,479 | | | 32,687 | | | — | | Loans to individuals | 314 | | | 53 | | | — | | | 367 | | | 36,308 | | | 36,675 | | | — | |
| Obligations of state and political subdivisions | Obligations of state and political subdivisions | 394 | | | — | | | — | | | 394 | | | 49,891 | | | 50,285 | | | — | | Obligations of state and political subdivisions | — | | | — | | | — | | | — | | | 48,213 | | | 48,213 | | | — | |
| | | $ | 8,322 | | | $ | 1,896 | | | $ | 4,222 | | | $ | 14,440 | | | $ | 2,645,793 | | | $ | 2,660,233 | | | $ | 201 | | | $ | 5,214 | | | $ | 1,594 | | | $ | 3,474 | | | $ | 10,282 | | | $ | 3,097,831 | | | $ | 3,108,113 | | | $ | 553 | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
The Company does not have a material amount of loans that are past due less than 90 days where there are serious doubts as to the ability of the borrowers to comply with the loan repayment terms.
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
Certain nonaccrual and TDR loan information by loan type at SeptemberJune 30, 20222023 and December 31, 2021,2022, was as follows:
| | | | September 30, 2022 | | December 31, 2021 | | June 30, 2023 | | December 31, 2022 |
| | | Non-accrual
loans (1) | | | Accruing loans
past due 90 days
or more | | TDR loans | | Non-
accrual
loans (1) | | Accruing loans
past due 90 days
or more | | TDR loans | | Non-accrual
loans (1) | | | Accruing loans
past due 90 days
or more | | TDR loans | | Non-
accrual
loans (1) | | Accruing loans
past due 90 days
or more | | TDR loans |
| | | (Amounts In Thousands) | | (Amounts In Thousands) | | (Amounts In Thousands) | | (Amounts In Thousands) |
| Agricultural | Agricultural | $ | — | | | | $ | — | | | $ | 23 | | | $ | 221 | | | $ | 6 | | | $ | 374 | | Agricultural | $ | 356 | | | | $ | — | | | $ | 13 | | | $ | — | | | $ | — | | | $ | 20 | |
| Commercial and financial | Commercial and financial | 678 | | | | — | | | 675 | | | 707 | | | 91 | | | 1,085 | | Commercial and financial | 327 | | | | 246 | | | 963 | | | 265 | | | — | | | 1,124 | |
| Real estate: | Real estate: | | | | | | | | | Real estate: | | | | | | | | |
| Construction, 1 to 4 family residential | Construction, 1 to 4 family residential | 105 | | | | — | | | — | | | 111 | | | — | | | — | | Construction, 1 to 4 family residential | 115 | | | | — | | | — | | | 105 | | | — | | | — | |
| Construction, land development and commercial | Construction, land development and commercial | 287 | | | | — | | | — | | | 290 | | | — | | | 202 | | Construction, land development and commercial | 162 | | | | — | | | — | | | 191 | | | — | | | — | |
| Mortgage, farmland | Mortgage, farmland | 643 | | | | — | | | 1,045 | | | 251 | | | — | | | 1,206 | | Mortgage, farmland | 81 | | | | — | | | 1,532 | | | 623 | | | — | | | 1,039 | |
| Mortgage, 1 to 4 family first liens | Mortgage, 1 to 4 family first liens | 4,055 | | | | 386 | | | 1,170 | | | 4,685 | | | 104 | | | 1,364 | | Mortgage, 1 to 4 family first liens | 5,449 | | | | 304 | | | 1,128 | | | 4,550 | | | 553 | | | 1,156 | |
| Mortgage, 1 to 4 family junior liens | Mortgage, 1 to 4 family junior liens | 178 | | | | 7 | | | 19 | | | 200 | | | — | | | 20 | | Mortgage, 1 to 4 family junior liens | 143 | | | | — | | | 18 | | | 175 | | | — | | | 19 | |
| Mortgage, multi-family | Mortgage, multi-family | — | | | | — | | | 625 | | | — | | | — | | | 1,460 | | Mortgage, multi-family | — | | | | — | | | 613 | | | — | | | — | | | 620 | |
| Mortgage, commercial | Mortgage, commercial | 1,819 | | | | — | | | 1,952 | | | 2,026 | | | — | | | 2,210 | | Mortgage, commercial | 620 | | | | — | | | 2,059 | | | 906 | | | — | | | 1,927 | |
| Loans to individuals | Loans to individuals | — | | | | — | | | — | | | — | | | — | | | — | | Loans to individuals | — | | | | — | | | — | | | — | | | — | | | — | |
| Obligations of state and political subdivisions | Obligations of state and political subdivisions | — | | | | — | | | — | | | — | | | — | | | — | | Obligations of state and political subdivisions | — | | | | — | | | — | | | — | | | — | | | — | |
| | | $ | 7,765 | | | | $ | 393 | | | $ | 5,509 | | | $ | 8,491 | | | $ | 201 | | | $ | 7,921 | | | $ | 7,253 | | | | $ | 550 | | | $ | 6,326 | | | $ | 6,815 | | | $ | 553 | | | $ | 5,905 | |
(1)There were $3.18$0.66 million and $2.28$1.75 million of TDR loans included within nonaccrual loans as of SeptemberJune 30, 20222023 and December 31, 2021,2022, respectively.
Loans 90 days or more past due that are still accruing interest increased $0.19decreased $0.003 million from December 31, 20212022 to SeptemberJune 30, 2022.2023. As of SeptemberJune 30, 2022,2023, there were four5 accruing loans past due 90 days or more with an average loan balance of $0.98$0.11 million. There were 64 accruing loans past due 90 days or more as of December 31, 20212022 with an average loan balance of $0.03$0.14 million. The accruing loans past due 90 days or more balances are believed to be adequately collateralized and the Company expects to collect all principal and interest as contractually due under these loans. There was no interest income recognized on nonaccrual loans for the ninesix months ended SeptemberJune 30, 20222023 and year ended December 31, 2021.2022.
The Company may modify the terms of a loan to maximize the collection of amounts due. Such a modification iswas considered a troubled debt restructuring (“TDR”). prior to adoption of ASU 2022-02 on January 1, 2023. In most cases, the modification is either a reduction in interest rate, conversion to interest only payments or an extension of the maturity date. The borrower is experiencing financial difficulties or is expected to experience difficulties in the near-term, so a concessionary modification is granted to the borrower that would otherwise not be considered. TDR loans accrue interest as long as the borrower complies with the revised terms and conditions and has demonstrated repayment performance at a level commensurate with the modified terms over several payment cycles.
Section 4013 of the CARES Act, “Temporary Relief From Troubled Debt Restructurings,” allows financial institutions the option to temporarily suspend certain requirements under GAAP related to TDRs for a limited period of time during the COVID-19 pandemic. As of SeptemberJune 30, 2022,2023, the total amount of the eligible loans in deferral (deferral of principal and/or interest) that met the requirements set forth under the CARES Act and therefore were not considered TDRs was 14 loans, totaling $6.6 million. As of December 31, 2022, there were 16 loans, totaling $7.3 million that met the requirements and were not considered TDRs.
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
totaling $7.4 million. As of December 31, 2021, there were 16 loans, totaling $9.4 million that met the requirements and were not considered TDRs.
As of September 30, 2022 and December 31, 2021, COVID-19 related payment deferrals were approximately 0.03% and 0.12% of total loans, respectively.
Below is a summary of information for TDR loans as of SeptemberJune 30, 20222023 and December 31, 2021:2022:
| | | | September 30, 2022 | | December 31, 2021 | | June 30, 2023 | | December 31, 2022 |
| | Number
of
contracts | | Recorded
investment | | Commitments
outstanding | | Number
of
contracts | | Recorded
investment | | Commitments
outstanding | | Number
of
contracts | | Recorded
investment | | Commitments
outstanding | | Number
of
contracts | | Recorded
investment | | Commitments
outstanding |
| | | | (Amounts In Thousands) | | (Amounts In Thousands) | | | (Amounts In Thousands) | | (Amounts In Thousands) |
| Agricultural | Agricultural | 1 | | | $ | 23 | | | $ | 140 | | | 4 | | | $ | 586 | | | $ | — | | Agricultural | 1 | | | $ | 13 | | | $ | 170 | | | 1 | | | $ | 20 | | | $ | 100 | |
| Commercial and financial | Commercial and financial | 11 | | | 1,324 | | | 50 | | | 12 | | | 1,116 | | | 60 | | Commercial and financial | 10 | | | 1,161 | | | 7 | | | 11 | | | 1,379 | | | 49 | |
| Real estate: | Real estate: | | Real estate: | |
| Construction, 1 to 4 family residential | Construction, 1 to 4 family residential | 1 | | | 105 | | | — | | | — | | | — | | | — | | Construction, 1 to 4 family residential | — | | | — | | | — | | | 1 | | | 105 | | | — | |
| Construction, land development and commercial | Construction, land development and commercial | 1 | | | 191 | | | — | | | 1 | | | 202 | | | — | | Construction, land development and commercial | — | | | — | | | — | | | 1 | | | 191 | | | — | |
| Mortgage, farmland | Mortgage, farmland | 4 | | | 1,584 | | | — | | | 5 | | | 1,409 | | | — | | Mortgage, farmland | 4 | | | 1,532 | | | — | | | 4 | | | 1,578 | | | — | |
| Mortgage, 1 to 4 family first liens | Mortgage, 1 to 4 family first liens | 8 | | | 1,170 | | | — | | | 14 | | | 1,441 | | | — | | Mortgage, 1 to 4 family first liens | 8 | | | 1,128 | | | — | | | 8 | | | 1,156 | | | — | |
| Mortgage, 1 to 4 family junior liens | Mortgage, 1 to 4 family junior liens | 1 | | | 19 | | | — | | | 1 | | | 20 | | | — | | Mortgage, 1 to 4 family junior liens | 1 | | | 18 | | | — | | | 1 | | | 19 | | | — | |
| Mortgage, multi-family | Mortgage, multi-family | 1 | | | 625 | | | — | | | 2 | | | 1,460 | | | — | | Mortgage, multi-family | 1 | | | 613 | | | — | | | 1 | | | 620 | | | — | |
| Mortgage, commercial | Mortgage, commercial | 11 | | | 3,644 | | | — | | | 11 | | | 3,963 | | | — | | Mortgage, commercial | 10 | | | 2,518 | | | — | | | 9 | | | 2,584 | | | — | |
| Loans to individuals | Loans to individuals | — | | | — | | | — | | | — | | | — | | | — | | Loans to individuals | — | | | — | | | — | | | — | | | — | | | — | |
| Obligations of state and political subdivisions | Obligations of state and political subdivisions | — | | | — | | | — | | | — | | | — | | | — | | Obligations of state and political subdivisions | — | | | — | | | — | | | — | | | — | | | — | |
| | | 39 | | | $ | 8,685 | | | $ | 190 | | | 50 | | | $ | 10,197 | | | $ | 60 | | | 35 | | | $ | 6,983 | | | $ | 177 | | | 37 | | | $ | 7,652 | | | $ | 149 | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
The following is a summary of TDR loans that were modified during the three and ninesix months ended SeptemberJune 30, 2022:
| | | | | Three Months Ended September 30, 2022 | | Nine Months Ended September 30, 2022 | | Three Months Ended June 30, 2022 | | | Six Months Ended June 30, 2022 |
| | Number
of
contracts | | Pre-modification
recorded
investment | | Post-modification
recorded
investment | | Number
of
contracts | | Pre-modification
recorded
investment | | Post-modification
recorded
investment | | Number
of
contracts | | Pre-modification
recorded
investment | | Post-modification
recorded
investment | | | Number
of
contracts | | Pre-modification
recorded
investment | | Post-modification
recorded
investment |
| | | | (Amounts In Thousands) | | | (Amounts In Thousands) | | | (Amounts In Thousands) | | | (Amounts In Thousands) |
| Agricultural | Agricultural | — | | | $ | — | | | $ | — | | | — | | | $ | — | | | $ | — | | Agricultural | — | | | $ | — | | | $ | — | | | | — | | | $ | — | | | $ | — | |
| Commercial and financial | Commercial and financial | — | | | — | | | — | | | 1 | | | 371 | | | 371 | | Commercial and financial | — | | | — | | | — | | | | 1 | | | 371 | | | 371 | |
| Real estate: | Real estate: | | | | | | | | | | | Real estate: | | | | | | | | | | | |
| Construction, 1 to 4 family residential | Construction, 1 to 4 family residential | — | | | — | | | — | | | 1 | | | 105 | | | 105 | | Construction, 1 to 4 family residential | — | | | — | | | — | | | | 1 | | | 105 | | | 105 | |
| Construction, land development and commercial | Construction, land development and commercial | — | | | — | | | — | | | 1 | | | 191 | | | 191 | | Construction, land development and commercial | — | | | — | | | — | | | | 1 | | | 191 | | | 191 | |
| Mortgage, farmland | Mortgage, farmland | — | | | — | | | — | | | 2 | | | 1,021 | | | 1,021 | | Mortgage, farmland | 2 | | | 1,021 | | | 1,021 | | | | 2 | | | 1,021 | | | 1,021 | |
| Mortgage, 1 to 4 family first lien | Mortgage, 1 to 4 family first lien | — | | | — | | | — | | | — | | | — | | | — | | Mortgage, 1 to 4 family first lien | — | | | — | | | — | | | | — | | | — | | | — | |
| Mortgage, 1 to 4 family junior liens | Mortgage, 1 to 4 family junior liens | — | | | — | | | — | | | — | | | — | | | — | | Mortgage, 1 to 4 family junior liens | — | | | — | | | — | | | | — | | | — | | | — | |
| Mortgage, multi-family | Mortgage, multi-family | — | | | — | | | — | | | — | | | — | | | — | | Mortgage, multi-family | — | | | — | | | — | | | | — | | | — | | | — | |
| Mortgage, commercial | Mortgage, commercial | — | | | — | | | — | | | 1 | | | 274 | | | 274 | | Mortgage, commercial | — | | | — | | | — | | | | 1 | | | 274 | | | 274 | |
| Loans to individuals | Loans to individuals | — | | | — | | | — | | | — | | | — | | | — | | Loans to individuals | — | | | — | | | — | | | | — | | | — | | | — | |
| Obligations of state and political subdivisions | Obligations of state and political subdivisions | — | | | — | | | — | | | — | | | — | | | — | | Obligations of state and political subdivisions | — | | | — | | | — | | | | — | | | — | | | — | |
| | | — | | | $ | — | | | $ | — | | | 6 | | | $ | 1,962 | | | $ | 1,962 | | | 2 | | | $ | 1,021 | | | $ | 1,021 | | | | 6 | | | $ | 1,962 | | | $ | 1,962 | |
The Company has allocated $0.36$0.46 million of allowance for TDR loans and the Company had commitments to lend $0.19$0.18 million in additional borrowings to restructured loan customers as of SeptemberJune 30, 2022.2023. The Company had commitments to lend $0.06$0.15 million in additional borrowings to restructured loan customers as of December 31, 2021.2022. These commitments were in the normal course of business. The additional borrowings were not used to facilitate payments on these loans. The modifications of the terms of loans performed during the ninesix months ended SeptemberJune 30, 2022 included extensions of the maturity date.
There were no TDR loans that were in payment default (defined as past due 90 days or more) during the period ended SeptemberJune 30, 20222023 and the year ended December 31, 2021.2022.
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
In some cases, the Company will modify a certain loan by providing multiple types of concessions. Typically, one type of concession, such as a term extension, is granted initially. If the borrower continues to experience financial difficulty, another concession, such as principal forgiveness, may be granted.
| | | | | | | | | | | | | | |
| Loan Modifications Made to Borrowers Experiencing Financial Difficulty |
| | | | |
| | Term Extension |
| | Amortized Cost Basis at June 30, 2023 | | % of Total Class of Financing Receivable |
| Loan Type | | | | |
| Mortgage, Farmland | | $ | 1,229 | | | 0.46% |
| Agricultural | | 474 | | | 0.46% |
| Commercial and financial | | 261 | | | 0.09% |
| Total | | $ | 1,964 | | | |
| | | | |
| | | | |
| | | | | | | | | | |
| Term Extension | | |
| Loan Type | | Financial Effect | | |
| Mortgage, Farmland | | Added a weighted-average 5.3 years to the life of loans, which reduced monthly payment amounts for the borrowers. | | |
| Agricultural | | Added a weighted-average 1.19 year to the life of loans, which reduced monthly payment amounts for the borrowers. | | |
| Commercial and financial | | Added a weighted-average 2.98 year to the life of loans, which reduced monthly payment amounts for the borrowers. | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
Upon the Company's determination that a modified loan (or portion of a loan) has subsequently been deemed uncollectible, the loan (or a portion of the loan) is written off. Therefore, the amortized cost basis of the loan is reduced by the uncollectible amount and the allowance for credit losses is adjusted by the same amount.
There were no financing receivables that had a payment default during the period and were modified in the 12 months before default to borrowers experiencing financial difficulty.
The Company closely monitors the performance of the loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table depicts the performance of loans that have been modified in the last 12 months (numbers in thousands):
| | | | | | | | | | | | | | | | | | | | |
| Payment Status (Amortized Cost Basis) |
| | Current | | 30-89 Days Past Due | | 90+ Days Past Due |
| Loan Type | | | | | | |
| Mortgage, Farmland | | $ | 1,229 | | | $ | — | | | $ | — | |
| Agricultural | | 474 | | | — | | | — | |
| Commercial and financial | | 261 | | | — | | | — | |
| | $ | 1,964 | | | $ | — | | | $ | — | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
The following table presents the amortized cost basis of collateral dependent loans, by the primary collateral type, which are individually evaluated to determine expected credit losses, and the related ACL allocated to these loans:
| | | Primary Type of Collateral | | Primary Type of Collateral |
| | Real Estate | | Accounts Receivable | | Equipment | | Other | | Total | | ACL Allocation | | Real Estate | | Accounts Receivable | | Equipment | | Other | | Total | | ACL Allocation |
| | (Amounts In Thousands) | | (Amounts In Thousands) |
| September 30, 2022 | | |
| June 30, 2023 | | June 30, 2023 | |
| Agricultural | Agricultural | $ | 552 | | | $ | — | | | $ | — | | | $ | — | | | $ | 552 | | | $ | 295 | | Agricultural | $ | 487 | | | $ | — | | | $ | — | | | $ | — | | | $ | 487 | | | $ | — | |
| Commercial and financial | Commercial and financial | 1,271 | | | — | | | 83 | | | — | | | 1,354 | | | 4 | | Commercial and financial | 2,440 | | | — | | | 180 | | | — | | | 2,620 | | | 1,260 | |
| Real estate: | Real estate: | | Real estate: | |
| Construction, 1 to 4 family residential | Construction, 1 to 4 family residential | 105 | | | — | | | — | | | — | | | 105 | | | 55 | | Construction, 1 to 4 family residential | 115 | | | — | | | — | | | — | | | 115 | | | 7 | |
| Construction, land development and commercial | Construction, land development and commercial | 287 | | | — | | | — | | | — | | | 287 | | | — | | Construction, land development and commercial | 162 | | | — | | | — | | | — | | | 162 | | | 10 | |
| Mortgage, farmland | Mortgage, farmland | 1,507 | | | — | | | 180 | | | — | | | 1,687 | | | — | | Mortgage, farmland | 2,673 | | | — | | | 169 | | | — | | | 2,842 | | | — | |
| Mortgage, 1 to 4 family first liens | Mortgage, 1 to 4 family first liens | 5,433 | | | — | | | — | | | — | | | 5,433 | | | 40 | | Mortgage, 1 to 4 family first liens | 6,881 | | | — | | | — | | | — | | | 6,881 | | | 42 | |
| Mortgage, 1 to 4 family junior liens | Mortgage, 1 to 4 family junior liens | 204 | | | — | | | — | | | — | | | 204 | | | 2 | | Mortgage, 1 to 4 family junior liens | 161 | | | — | | | — | | | — | | | 161 | | | — | |
| Mortgage, multi-family | Mortgage, multi-family | 625 | | | — | | | — | | | — | | | 625 | | | — | | Mortgage, multi-family | 613 | | | — | | | — | | | — | | | 613 | | | — | |
| Mortgage, commercial | Mortgage, commercial | 3,770 | | | — | | | — | | | — | | | 3,770 | | | 308 | | Mortgage, commercial | 2,679 | | | — | | | — | | | — | | | 2,679 | | | — | |
| Loans to individuals | Loans to individuals | — | | | — | | | — | | | — | | | — | | | — | | Loans to individuals | — | | | — | | | 1 | | | — | | | 1 | | | — | |
| Obligations of state and political subdivisions | Obligations of state and political subdivisions | — | | | — | | | — | | | — | | | — | | | — | | Obligations of state and political subdivisions | — | | | — | | | — | | | — | | | — | | | — | |
| | $ | 13,754 | | | $ | — | | | $ | 263 | | | $ | — | | | $ | 14,017 | | | $ | 704 | | | $ | 16,211 | | | $ | — | | | $ | 350 | | | $ | — | | | $ | 16,561 | | | $ | 1,319 | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
| | | Primary Type of Collateral | | Primary Type of Collateral |
| | Real Estate | | Accounts Receivable | | Equipment | | Other | | Total | | ACL Allocation | | Real Estate | | Accounts Receivable | | Equipment | | Other | | Total | | ACL Allocation |
| | (Amounts In Thousands) | | (Amounts In Thousands) |
| December 31, 2021 | | |
| December 31, 2022 | | December 31, 2022 | |
| Agricultural | Agricultural | $ | 734 | | | $ | — | | | $ | 54 | | | $ | — | | | $ | 788 | | | $ | 1 | | Agricultural | $ | 197 | | | $ | — | | | $ | — | | | $ | — | | | $ | 197 | | | $ | — | |
| Commercial and financial | Commercial and financial | 1,951 | | | — | | | 111 | | | — | | | 2,062 | | | 189 | | Commercial and financial | 1,385 | | | — | | | 74 | | | — | | | 1,459 | | | 4 | |
| Real estate: | Real estate: | | Real estate: | |
| Construction, 1 to 4 family residential | Construction, 1 to 4 family residential | 111 | | | — | | | — | | | — | | | 111 | | | 111 | | Construction, 1 to 4 family residential | 382 | | | — | | | — | | | — | | | 382 | | | 105 | |
| Construction, land development and commercial | Construction, land development and commercial | 492 | | | — | | | — | | | — | | | 492 | | | 13 | | Construction, land development and commercial | 191 | | | — | | | — | | | — | | | 191 | | | — | |
| Mortgage, farmland | Mortgage, farmland | 1,277 | | | — | | | — | | | — | | | 1,277 | | | — | | Mortgage, farmland | 1,482 | | | — | | | 180 | | | — | | | 1,662 | | | — | |
| Mortgage, 1 to 4 family first liens | Mortgage, 1 to 4 family first liens | 5,967 | | | — | | | — | | | — | | | 5,967 | | | 31 | | Mortgage, 1 to 4 family first liens | 6,012 | | | — | | | — | | | — | | | 6,012 | | | 44 | |
| Mortgage, 1 to 4 family junior liens | Mortgage, 1 to 4 family junior liens | 220 | | | — | | | — | | | — | | | 220 | | | 18 | | Mortgage, 1 to 4 family junior liens | 193 | | | — | | | — | | | — | | | 193 | | | 1 | |
| Mortgage, multi-family | Mortgage, multi-family | 1,460 | | | — | | | — | | | — | | | 1,460 | | | — | | Mortgage, multi-family | 620 | | | — | | | — | | | — | | | 620 | | | — | |
| Mortgage, commercial | Mortgage, commercial | 4,236 | | | — | | | — | | | — | | | 4,236 | | | 1 | | Mortgage, commercial | 2,833 | | | — | | | — | | | — | | | 2,833 | | | 1 | |
| Loans to individuals | Loans to individuals | 20 | | | — | | | — | | | — | | | 20 | | | 20 | | Loans to individuals | 30 | | | — | | | — | | | — | | | 30 | | | 29 | |
| Obligations of state and political subdivisions | Obligations of state and political subdivisions | — | | | — | | | — | | | — | | | — | | | — | | Obligations of state and political subdivisions | — | | | — | | | — | | | — | | | — | | | — | |
| | $ | 16,468 | | | $ | — | | | $ | 165 | | | $ | — | | | $ | 16,633 | | | $ | 384 | | | $ | 13,325 | | | $ | — | | | $ | 254 | | | $ | — | | | $ | 13,579 | | | $ | 184 | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
The changes in the ACL in 20222023 compared to December 31, 20212022 is the result of the following factors: improvementsslight increase in the economic factors, primarilyforecasted Iowa unemployment in the first quarter, used in the ACL calculation which resulted in a decreasean increase of $1.09$0.37 million; increase in loan volume which resulted in an increase of $3.34$1.30 million; changes in prepayment and curtailment rates and loss driver analysis resulting in an increasea decrease of $0.35$0.004 million; increase in the individually analyzed loans reserve of $0.34$1.14 million; and increasesdecreases in qualitative factors determined necessary by management which resulted in a decrease of $1.24 million and an increase in other changes of $0.57 million.$1.26 million, primarily increased historical loss rates. The decrease in the allowance for credit losses on off-balance sheet credit exposures is primarily a result of the decreased outstanding unfunded commitments and funding rates as of SeptemberJune 30, 2022.2023.
The extent to which collateral secures collateral-dependent loans is provided in the previous individually analyzed loans table and changes in the extent to which collateral secures its collateral-dependent loans are described below. Collateral-dependent loans decreased $2.62increased $2.98 million from December 31, 20212022 to SeptemberJune 30, 2022.2023. Collateral-dependent loans include any loan that has been placed on nonaccrual status, accruing loans past due 90 days or more, TDR loans and TDR loans.loans made to borrowers with financial difficulties. Collateral-dependent loans also include loans that, based on management’s evaluation of current information and events, the Company expects to be unable to collect in full according to the contractual terms of the original loan agreement. Collateral-dependent loans were 0.48%0.50% of loans held for investment as of SeptemberJune 30, 20222023 and 0.63%0.44% as of December 31, 2021.2022. The decreaseincrease in collateral-dependent loans is due to an increase in loans facing financial difficulties of $1.96 million, an increase in loans with a specific reserve of $0.66 million, a decrease in nonaccrual loans of $0.73$0.03 million, an increasea decrease in 90 days or more accruing loans of $0.19$0.003 million and a decreasean increase in TDR loans of $1.51$0.42 million from December 31, 20212022 to SeptemberJune 30, 2022.2023. There were no significant changes noted in the extent to which collateral secures collateral-dependent loans.
The Company regularly reviews a substantial portion of the loans in the portfolio and assesses whether the loans share common risk characteristics for which expected credit loss is measured on a pool basis or if the loans do not share common risk characteristics and therefore expected credit loss is measured on an individual loan basis. If the loans are assessed for credit losses on an individual basis, the Company determines if a specific allowance is appropriate. In addition, the Company's management also reviews and, where determined necessary, provides allowances for particular loans based upon (1) reviews of specific borrowers and (2) management’s assessment of areas that management considers are of higher credit risk, including loans that have been restructured or wheremodified to a TDR is reasonably possible.borrower experiencing financial difficulties. Loans that are determined not to be collateral-dependent and for which there are no specific allowances are classified into one or more risk categories and expected credit loss is measured on a pool basis. See Note 1 Adoption of Financial Accounting Standard for further discussion of the allowance for credit losses for loans held for investment.
Specific allowances for credit losses on loans assessed individually are established if the loan balances exceed the net present value of the relevant future cash flows or the fair value of the relevant collateral based on updated appraisals and/or updated collateral analysis for the properties if the loan is collateral dependent. The Company may recognize a charge off or record a specific allowance related to an individually analyzed loan if there is a collateral shortfall or it is unlikely the borrower can make all principal and interest payments as contractually due.
For loans that are collateral-dependent, losses are evaluated based on the portion of a loan that exceeds the fair market value of the collateral. In general, this is the amount that the carrying value of the loan exceeds the related appraised value less estimated costs to sell the collateral. Generally, it is the Company’s policy not to rely on appraisals that are older than one year prior to the date the credit loss is being measured. The most recent appraisal values may be adjusted if, in the Company’s judgment, experience and other market data indicate that the property’s value, use, condition, exit market or other variables affecting its value may have changed since the appraisal was performed. The charge off or loss adjustment supported by an appraisal is considered the minimum charge off. Any adjustments made to the appraised value are to provide an additional charge off or specific reserve based on the applicable facts and circumstances. In instances where there is an estimated decline in value, a specific reserve may be provided or a charge off taken pending confirmation of the amount of the loss from an updated appraisal. Upon receipt of the new appraisals, an additional specific reserve may be provided or charge off taken based on the appraised value of the collateral. On average, appraisals are obtained within one month of order.
Note 6.Leases
The Bank leases certain of its branch offices, parking facilities and certain equipment under operating leases. The leases have remaining lease terms of 1 year to 1510 years, some of which include options to extend the leases for up to 10 years, and some of which include options to terminate the leases within 1 year. As the options are reasonably certain to be exercised, they are recognized as part of the right-of-use assets and lease liabilities.
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
For the ninesix months ended SeptemberJune 30, 20222023 and 2021,2022, total operating lease expense was $0.44$0.26 million and $0.44$0.30 million respectively, and is included in occupancy expenses in the consolidated statements of income. Included in this for the ninesix months ended SeptemberJune 30, 2023 and 2022 and 2021 were $0.38$0.22 million and $0.37$0.26 million, respectively, of operating lease costs, $0.03$0.02 million and $0.03$0.02 million, respectively, of short term lease costs, and $0.03$0.02 million and $0.04$0.02 million, respectively, of variable lease costs.
For the ninesix months ended SeptemberJune 30, 20222023 and 2021,2022, cash paid for amounts included in the measurement of operating lease liabilities was $0.38$0.22 million and $0.38$0.26 million, respectively.
As of SeptemberJune 30, 20222023 and December 31, 2021,2022, operating lease right-of-use assets included in other assets was $2.21$1.95 million and $2.47$2.11 million respectively. Operating lease liabilities included in other liabilities were $2.29$2.04 million and $2.53$2.19 million as of SeptemberJune 30, 20222023 and December 31, 2021.2022. As of SeptemberJune 30, 20222023 and December 31, 2021,2022, the weighted average remaining lease term for operating leases was 9.729.56 years and 9.949.72 years, respectively, and the weighted average discount rate for operating leases was 3.52%3.56% and 3.49%3.54%, respectively. Discount rates used were determined from FHLB borrowing rates for comparable terms.
As of SeptemberJune 30, 2022,2023, maturities of lease liabilities were as follows:
| | Year ending December 31: | Year ending December 31: | (Amounts In Thousands) | Year ending December 31: | (Amounts In Thousands) |
| 2022 (excluding the nine months ended September 30, 2022) | $ | 118 | | |
| 2023 | 327 | | |
| 2023 (excluding the six months ended June 30, 2023) | | 2023 (excluding the six months ended June 30, 2023) | $ | 141 | |
| 2024 | 2024 | 260 | | 2024 | 260 | |
| 2025 | 2025 | 263 | | 2025 | 263 | |
| 2026 | 2026 | 266 | | 2026 | 266 | |
| 2027 | | 2027 | 264 | |
| Thereafter | Thereafter | 1,503 | | Thereafter | 1,239 | |
| Total lease payments | Total lease payments | 2,737 | | Total lease payments | 2,433 | |
| Less imputed interest | Less imputed interest | (446) | | Less imputed interest | (395) | |
| Total operating lease liabilities | Total operating lease liabilities | $ | 2,291 | | Total operating lease liabilities | $ | 2,038 | |
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
Note 7.Fair Value Measurements
The carrying value and estimated fair values of the Company's financial instruments as of SeptemberJune 30, 20222023 are as follows:
| | | | September 30, 2022 | | June 30, 2023 |
| | | Carrying
Amount | | Estimated Fair
Value | | Readily
Available
Market
Prices(1) | | Observable
Market
Prices(2) | | Company
Determined
Market
Prices(3) | | Carrying
Amount | | Estimated Fair
Value | | Readily
Available
Market
Prices(1) | | Observable
Market
Prices(2) | | Company
Determined
Market
Prices(3) |
| | | (Amounts In Thousands) | | (Amounts In Thousands) |
| Financial instrument assets: | Financial instrument assets: | | Financial instrument assets: | |
| Cash and cash equivalents | Cash and cash equivalents | $ | 242,121 | | | $ | 242,121 | | | $ | 242,121 | | | $ | — | | | $ | — | | Cash and cash equivalents | $ | 41,162 | | | $ | 41,162 | | | $ | 41,162 | | | $ | — | | | $ | — | |
| Investment securities | Investment securities | 747,553 | | | 747,553 | | | 449,393 | | | 298,160 | | | — | | Investment securities | 738,958 | | | 738,958 | | | 425,992 | | | 312,966 | | | — | |
| Loans held for sale | Loans held for sale | 2,664 | | | 2,664 | | | — | | | 2,664 | | | — | | Loans held for sale | 8,815 | | | 8,815 | | | — | | | 8,815 | | | — | |
| Loans, net of allowance for credit losses | Loans, net of allowance for credit losses | | Loans, net of allowance for credit losses | |
| Agricultural | Agricultural | 96,085 | | | 96,082 | | | — | | | — | | | 96,082 | | Agricultural | 101,312 | | | 100,062 | | | — | | | — | | | 100,062 | |
| Commercial and financial | Commercial and financial | 242,983 | | | 241,017 | | | — | | | — | | | 241,017 | | Commercial and financial | 282,664 | | | 277,578 | | | — | | | — | | | 277,578 | |
| Real estate: | Real estate: | | Real estate: | |
| Construction, 1 to 4 family residential | Construction, 1 to 4 family residential | 88,388 | | | 88,854 | | | — | | | — | | | 88,854 | | Construction, 1 to 4 family residential | 80,065 | | | 80,403 | | | — | | | — | | | 80,403 | |
| Construction, land development and commercial | Construction, land development and commercial | 162,958 | | | 160,469 | | | — | | | — | | | 160,469 | | Construction, land development and commercial | 261,430 | | | 253,335 | | | — | | | — | | | 253,335 | |
| Mortgage, farmland | Mortgage, farmland | 245,241 | | | 239,221 | | | — | | | — | | | 239,221 | | Mortgage, farmland | 266,246 | | | 248,153 | | | — | | | — | | | 248,153 | |
| Mortgage, 1 to 4 family first liens | Mortgage, 1 to 4 family first liens | 1,051,289 | | | 1,028,672 | | | — | | | — | | | 1,028,672 | | Mortgage, 1 to 4 family first liens | 1,181,877 | | | 1,107,271 | | | — | | | — | | | 1,107,271 | |
| Mortgage, 1 to 4 family junior liens | Mortgage, 1 to 4 family junior liens | 115,414 | | | 113,961 | | | — | | | — | | | 113,961 | | Mortgage, 1 to 4 family junior liens | 130,427 | | | 125,114 | | | — | | | — | | | 125,114 | |
| Mortgage, multi-family | Mortgage, multi-family | 431,237 | | | 423,741 | | | — | | | — | | | 423,741 | | Mortgage, multi-family | 450,736 | | | 426,816 | | | — | | | — | | | 426,816 | |
| Mortgage, commercial | Mortgage, commercial | 390,563 | | | 382,178 | | | — | | | — | | | 382,178 | | Mortgage, commercial | 412,961 | | | 388,732 | | | — | | | — | | | 388,732 | |
| Loans to individuals | Loans to individuals | 34,515 | | | 33,826 | | | — | | | — | | | 33,826 | | Loans to individuals | 38,307 | | | 36,820 | | | — | | | — | | | 36,820 | |
| Obligations of state and political subdivisions | Obligations of state and political subdivisions | 48,742 | | | 48,373 | | | — | | | — | | | 48,373 | | Obligations of state and political subdivisions | 47,147 | | | 45,854 | | | — | | | — | | | 45,854 | |
| Accrued interest receivable | Accrued interest receivable | 14,520 | | | 14,520 | | | — | | | 14,520 | | | — | | Accrued interest receivable | 16,875 | | | 16,875 | | | — | | | 16,875 | | | — | |
| Total financial instrument assets | Total financial instrument assets | $ | 3,914,273 | | | $ | 3,863,252 | | | $ | 691,514 | | | $ | 315,344 | | | $ | 2,856,394 | | Total financial instrument assets | $ | 4,058,982 | | | $ | 3,895,948 | | | $ | 467,154 | | | $ | 338,656 | | | $ | 3,090,138 | |
| Financial instrument liabilities | Financial instrument liabilities | | | | | | | | | | Financial instrument liabilities | | | | | | | | | |
| Deposits | Deposits | | | | | | | | | | Deposits | | | | | | | | | |
| Noninterest-bearing deposits | Noninterest-bearing deposits | $ | 696,137 | | | $ | 696,137 | | | $ | — | | | $ | 696,137 | | | $ | — | | Noninterest-bearing deposits | $ | 632,463 | | | $ | 632,463 | | | $ | — | | | $ | 632,463 | | | $ | — | |
| Interest-bearing deposits | Interest-bearing deposits | 2,819,624 | | | 2,819,258 | | | — | | | 2,819,258 | | | — | | Interest-bearing deposits | 2,649,314 | | | 2,649,985 | | | — | | | 2,649,985 | | | — | |
| | Other borrowings | | Other borrowings | 6,053 | | | 6,053 | | | — | | | 6,053 | | | — | |
| Federal Home Loan Bank borrowings | | Federal Home Loan Bank borrowings | 330,000 | | | 330,009 | | | — | | | 330,009 | | | — | |
| | Accrued interest payable | Accrued interest payable | 1,056 | | | 1,056 | | | — | | | 1,056 | | | — | | Accrued interest payable | 2,850 | | | 2,850 | | | — | | | 2,850 | | | — | |
| Total financial instrument liabilities | Total financial instrument liabilities | $ | 3,516,817 | | | $ | 3,516,451 | | | $ | — | | | $ | 3,516,451 | | | $ | — | | Total financial instrument liabilities | $ | 3,620,680 | | | $ | 3,621,360 | | | $ | — | | | $ | 3,621,360 | | | $ | — | |
| | | | Face Amount | | | | | | | | | | Face Amount | | | | | | | | |
| Financial instrument with off-balance sheet risk: | Financial instrument with off-balance sheet risk: | | | | | | | | | | Financial instrument with off-balance sheet risk: | | | | | | | | | |
| Loan commitments | Loan commitments | $ | 743,826 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | Loan commitments | $ | 652,675 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| Letters of credit | Letters of credit | 7,026 | | | — | | | — | | | — | | | — | | Letters of credit | 6,899 | | | — | | | — | | | — | | | — | |
| Total financial instrument liabilities with off-balance-sheet risk | Total financial instrument liabilities with off-balance-sheet risk | $ | 750,852 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | Total financial instrument liabilities with off-balance-sheet risk | $ | 659,574 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
(1)Considered Level 1 under Accounting Standards Codification (“ASC”) Topic 820, Fair Value Measurements and Disclosures (“ASC 820”).
(2)Considered Level 2 under ASC 820.
(3)Considered Level 3 under ASC 820 and are based on valuation models that use significant assumptions that are not observable in an active market.
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
The carrying value and estimated fair values of the Company's financial instruments as of December 31, 20212022 are as follows:
| | | | December 31, 2021 | | December 31, 2022 |
| | | Carrying
Amount | | Estimated Fair
Value | | Readily
Available
Market
Prices(1) | | Observable
Market
Prices(2) | | Company
Determined
Market
Prices(3) | | Carrying
Amount | | Estimated Fair
Value | | Readily
Available
Market
Prices(1) | | Observable
Market
Prices(2) | | Company
Determined
Market
Prices(3) |
| | | (Amounts In Thousands) | | (Amounts In Thousands) |
| Financial instrument assets: | Financial instrument assets: | | Financial instrument assets: | |
| Cash and cash equivalents | Cash and cash equivalents | $ | 781,918 | | | $ | 781,918 | | | $ | 781,918 | | | $ | — | | | $ | — | | Cash and cash equivalents | $ | 36,641 | | | $ | 36,641 | | | $ | 36,641 | | | $ | — | | | $ | — | |
| Investment securities | Investment securities | 555,900 | | | 555,900 | | | 243,925 | | | 311,975 | | | — | | Investment securities | 782,565 | | | 782,565 | | | 445,392 | | | 337,173 | | | — | |
| Loans held for sale | Loans held for sale | 5,716 | | | 5,716 | | | — | | | 5,716 | | | — | | Loans held for sale | 1,663 | | | 1,663 | | | — | | | 1,663 | | | — | |
| Loans, net of allowance for credit losses | Loans, net of allowance for credit losses | | | | | | | | | | Loans, net of allowance for credit losses | | | | | | | | | |
| Agricultural | Agricultural | 104,672 | | | 103,745 | | | — | | | — | | | 103,745 | | Agricultural | 110,163 | | | 108,992 | | | — | | | — | | | 108,992 | |
| Commercial and financial | Commercial and financial | 217,733 | | | 216,466 | | | — | | | — | | | 216,466 | | Commercial and financial | 263,309 | | | 259,500 | | | — | | | — | | | 259,500 | |
| Real estate: | Real estate: | | | | | | | | | | Real estate: | | | | | | | | | |
| Construction, 1 to 4 family residential | Construction, 1 to 4 family residential | 79,668 | | | 79,311 | | | — | | | — | | | 79,311 | | Construction, 1 to 4 family residential | 91,297 | | | 91,279 | | | — | | | — | | | 91,279 | |
| Construction, land development and commercial | Construction, land development and commercial | 125,539 | | | 124,466 | | | — | | | — | | | 124,466 | | Construction, land development and commercial | 193,162 | | | 188,726 | | | — | | | — | | | 188,726 | |
| Mortgage, farmland | Mortgage, farmland | 229,311 | | | 228,365 | | | — | | | — | | | 228,365 | | Mortgage, farmland | 253,581 | | | 237,849 | | | — | | | — | | | 237,849 | |
| Mortgage, 1 to 4 family first liens | Mortgage, 1 to 4 family first liens | 901,523 | | | 897,255 | | | — | | | — | | | 897,255 | | Mortgage, 1 to 4 family first liens | 1,120,150 | | | 1,055,091 | | | — | | | — | | | 1,055,091 | |
| Mortgage, 1 to 4 family junior liens | Mortgage, 1 to 4 family junior liens | 111,184 | | | 110,903 | | | — | | | — | | | 110,903 | | Mortgage, 1 to 4 family junior liens | 121,890 | | | 118,279 | | | — | | | — | | | 118,279 | |
| Mortgage, multi-family | Mortgage, multi-family | 379,077 | | | 378,193 | | | — | | | — | | | 378,193 | | Mortgage, multi-family | 432,517 | | | 411,092 | | | — | | | — | | | 411,092 | |
| Mortgage, commercial | Mortgage, commercial | 394,594 | | | 391,950 | | | — | | | — | | | 391,950 | | Mortgage, commercial | 397,861 | | | 377,753 | | | — | | | — | | | 377,753 | |
| Loans to individuals | Loans to individuals | 31,916 | | | 31,871 | | | — | | | — | | | 31,871 | | Loans to individuals | 35,278 | | | 36,934 | | | — | | | — | | | 36,934 | |
| Obligations of state and political subdivisions | Obligations of state and political subdivisions | 49,845 | | | 50,155 | | | — | | | — | | | 50,155 | | Obligations of state and political subdivisions | 47,773 | | | 45,653 | | | — | | | — | | | 45,653 | |
| Accrued interest receivable | Accrued interest receivable | 11,437 | | | 11,437 | | | — | | | 11,437 | | | — | | Accrued interest receivable | 15,782 | | | 15,782 | | | — | | | 15,782 | | | — | |
| Total financial instrument assets | Total financial instrument assets | $ | 3,980,033 | | | $ | 3,967,651 | | | $ | 1,025,843 | | | $ | 329,128 | | | $ | 2,612,680 | | Total financial instrument assets | $ | 3,903,632 | | | $ | 3,767,799 | | | $ | 482,033 | | | $ | 354,618 | | | $ | 2,931,148 | |
| Financial instrument liabilities: | Financial instrument liabilities: | | | | | | | | | | Financial instrument liabilities: | | | | | | | | | |
| Deposits | Deposits | | | | | | | | | | Deposits | | | | | | | | | |
| Noninterest-bearing deposits | Noninterest-bearing deposits | $ | 633,101 | | | $ | 633,101 | | | $ | — | | | $ | 633,101 | | | $ | — | | Noninterest-bearing deposits | $ | 647,450 | | | $ | 647,450 | | | $ | — | | | $ | 647,450 | | | $ | — | |
| Interest-bearing deposits | Interest-bearing deposits | 2,900,893 | | | 2,909,243 | | | — | | | 2,909,243 | | | — | | Interest-bearing deposits | 2,709,917 | | | 2,711,088 | | | — | | | 2,711,088 | | | — | |
| Other borrowings | Other borrowings | 249 | | | 249 | | | — | | | 249 | | | — | | Other borrowings | 82,061 | | | 82,061 | | | — | | | 82,061 | | | — | |
| Federal Home Loan Bank borrowings | Federal Home Loan Bank borrowings | — | | | — | | | — | | | — | | | — | | Federal Home Loan Bank borrowings | 40,000 | | | 40,000 | | | — | | | 40,000 | | | — | |
| | Accrued interest payable | Accrued interest payable | 1,165 | | | 1,165 | | | — | | | 1,165 | | | — | | Accrued interest payable | 1,394 | | | 1,394 | | | — | | | 1,394 | | | — | |
| Total financial instrument liabilities | Total financial instrument liabilities | $ | 3,535,408 | | | $ | 3,543,758 | | | $ | — | | | $ | 3,543,758 | | | $ | — | | Total financial instrument liabilities | $ | 3,480,822 | | | $ | 3,481,993 | | | $ | — | | | $ | 3,481,993 | | | $ | — | |
| | | | Face Amount | | | | | | | | | | Face Amount | | | | | | | | |
| Financial instrument with off-balance sheet risk: | Financial instrument with off-balance sheet risk: | | | | | | | | | | Financial instrument with off-balance sheet risk: | | | | | | | | | |
| Loan commitments | Loan commitments | $ | 614,324 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | Loan commitments | $ | 701,729 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| Letters of credit | Letters of credit | 7,179 | | | — | | | — | | | — | | | — | | Letters of credit | 6,618 | | | — | | | — | | | — | | | — | |
| Total financial instrument liabilities with off-balance-sheet risk | Total financial instrument liabilities with off-balance-sheet risk | $ | 621,503 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | Total financial instrument liabilities with off-balance-sheet risk | $ | 708,347 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Considered Level 1 under ASC 820.
(1)Considered Level 2 under ASC 820.
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
(2)Considered Level 3 under ASC 820 and are based on valuation models that use significant assumptions that are not observable in an active market.
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
Fair value of financial instruments: FASB ASC 820, Fair Value Measurements and Disclosures (“ASC 820”) provides a single definition for fair value, a framework for measuring fair value and expanded disclosures concerning fair value. Fair value is defined under ASC 820 as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.
The Company determines the fair market value of its financial instruments based on the fair value hierarchy established in ASC 820. There are three levels of inputs that may be used to measure fair value as follows:
| | | | | | | | |
| Level 1 | Quoted prices in active markets for identical assets or liabilities. |
| | | | | | | | |
| Level 2 | Observable inputs other than quoted prices included within Level 1. Observable inputs include the quoted prices for similar assets or liabilities in markets that are not active and inputs other than quoted prices that are observable for the asset or liability. |
| | | | | | | | |
| Level 3 | Unobservable inputs supported by little or no market activity for financial instruments. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation. |
It is the Company’s policy to maximize the use of observable inputs and minimize the use of unobservable inputs when developing fair value measurements. The Company is required to use observable inputs, to the extent available, in the fair value estimation process unless that data results from forced liquidations or distressed sales.
The following is a description of valuation methodologies used for assets and liabilities recorded at fair value.
ASSETS
Investment securities available for sale: Investment securities available for sale are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted prices, if available. If a quoted price is not available, the fair value is obtained from benchmarking the security against similar securities. U.S. Treasury securities are considered Level 1 with the remaining securities considered Level 2.
The pricing for investment securities is obtained from an independent source. There are no Level 3 investment securities owned by the Company. The Company obtains an understanding of the independent source’s valuation methodologies used to determine fair value by level of security. The Company validates assigned fair values on a sample basis using an additional third-party provider pricing service to determine if the fair value measurement is reasonable. Due to the nature of our investment portfolio, we do not expect significant and unusual fluctuations as fair value changes primarily relate to interest rate changes. No unusual fluctuations were identified during the ninesix months ended SeptemberJune 30, 2022.2023. If a fluctuation requiring investigation was identified, the Company would research the change with the independent source or other available information.
Individually analyzed loans under ASC 326 CECL: See Note 1 for further discussion of individually analyzed loans under CECL.
A loan is considered to be non-performing when it is probable that all of the principal and interest due may not be collected according to its contractual terms. Generally, when a loan is considered non-performing, the amount of reserve is measured based on the fair value of the underlying collateral. The Company makes such measurements on all material loans deemed non-performing using the fair value of the collateral for collateral dependent loans or based on the present value of the estimated future cash flows of interest and principal discounted at the loans effective interest rate or the fair value of the loan if determinable. The fair value of collateral used by the Company is determined by obtaining an observable market price or by obtaining an appraised value from an independent, licensed or certified appraiser, using observable market data. This data includes information such as selling price of similar properties and capitalization rates of similar properties sold within the market, expected future cash flows or earnings of the subject property based on current market expectations, and other relevant factors. All appraised values are adjusted for market-related trends based on the Company's experience in sales and other
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
appraisals of similar property types as well as estimated selling costs. These loans are considered Level 3 as the instruments used to determine fair market value require significant management judgment and estimation.
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
Foreclosed assets: The Company does not record foreclosed assets at fair value on a recurring basis. Foreclosed assets consist mainly of other real estate owned but may include other types of assets repossessed by the Company. Foreclosed assets are adjusted to the lower of carrying value or fair value less the cost of disposal. Fair value is generally based upon independent market prices or appraised values of the collateral, and may include a marketability discount as deemed necessary by management based on its experience with similar types of real estate. The value of foreclosed assets is evaluated periodically as a nonrecurring fair value adjustment. Foreclosed assets are classified as Level 3.
Off-balance sheet instruments: Fair values for outstanding letters of credit are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties' credit standing. The fair value of the outstanding letters of credit is not significant. Unfunded loan commitments are not valued since the loans are generally priced at market at the time of funding (Level 2).
Assets and Liabilities Recorded at Fair Value on a Recurring Basis
The table below represents the balances of assets and liabilities measured at fair value on a recurring basis:
| | | | September 30, 2022 | | June 30, 2023 |
| | | Readily
Available
Market
Prices(1) | | Observable
Market Prices(2) | | Company
Determined
Market
Prices(3) | | Total at Fair
Value | | Readily
Available
Market
Prices(1) | | Observable
Market Prices(2) | | Company
Determined
Market
Prices(3) | | Total at Fair
Value |
| Securities available for sale | Securities available for sale | (Amounts In Thousands) | Securities available for sale | (Amounts In Thousands) |
| U.S. Treasury | U.S. Treasury | $ | 449,393 | | | $ | — | | | $ | — | | | $ | 449,393 | | U.S. Treasury | $ | 425,992 | | | $ | — | | | $ | — | | | $ | 425,992 | |
| State and political subdivisions | State and political subdivisions | — | | | 216,489 | | | — | | | 216,489 | | State and political subdivisions | — | | | 214,484 | | | — | | | 214,484 | |
| Mortgage-backed securities and collateralized mortgage obligations | Mortgage-backed securities and collateralized mortgage obligations | — | | | 50,094 | | | — | | | 50,094 | | Mortgage-backed securities and collateralized mortgage obligations | — | | | 48,292 | | | — | | | 48,292 | |
| Other securities (FHLB, FHLMC and FNMA) | Other securities (FHLB, FHLMC and FNMA) | — | | | 31,577 | | | — | | | 31,577 | | Other securities (FHLB, FHLMC and FNMA) | — | | | 32,205 | | | — | | | 32,205 | |
| | Total | Total | $ | 449,393 | | | $ | 298,160 | | | $ | — | | | $ | 747,553 | | Total | $ | 425,992 | | | $ | 294,981 | | | $ | — | | | $ | 720,973 | |
| | | | December 31, 2021 | | December 31, 2022 |
| | | Readily
Available
Market
Prices(1) | | Observable
Market Prices(2) | | Company
Determined
Market
Prices(3) | | Total at Fair
Value | | Readily
Available
Market
Prices(1) | | Observable
Market Prices(2) | | Company
Determined
Market
Prices(3) | | Total at Fair
Value |
| Securities available for sale | Securities available for sale | (Amounts In Thousands) | Securities available for sale | (Amounts In Thousands) |
| U.S. Treasury | U.S. Treasury | $ | 243,925 | | | $ | — | | | $ | — | | | $ | 243,925 | | U.S. Treasury | $ | 445,392 | | | $ | — | | | $ | — | | | $ | 445,392 | |
| State and political subdivisions | State and political subdivisions | — | | | 263,516 | | | — | | | 263,516 | | State and political subdivisions | — | | | 248,582 | | | — | | | 248,582 | |
| Mortgage-backed securities and collateralized mortgage obligations | Mortgage-backed securities and collateralized mortgage obligations | — | | | 9,446 | | | — | | | 9,446 | | Mortgage-backed securities and collateralized mortgage obligations | — | | | 50,196 | | | — | | | 50,196 | |
| Other securities (FHLB, FHLMC and FNMA) | Other securities (FHLB, FHLMC and FNMA) | — | | | 34,467 | | | — | | | 34,467 | | Other securities (FHLB, FHLMC and FNMA) | — | | | 31,934 | | | — | | | 31,934 | |
| | Total | Total | $ | 243,925 | | | $ | 307,429 | | | $ | — | | | $ | 551,354 | | Total | $ | 445,392 | | | $ | 330,712 | | | $ | — | | | $ | 776,104 | |
(1)Considered Level 1 under ASC 820.
(2)Considered Level 2 under ASC 820.
(3)Considered Level 3 under ASC 820 and are based on valuation models that use significant assumptions that are not observable in an active market.
There were no transfers between Levels 1, 2 or 3 during the ninesix months ended SeptemberJune 30, 20222023 and the year ended December 31, 2021.
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
Assets and Liabilities Recorded at Fair Value on a Nonrecurring Basis
The Company is required to measure certain assets at fair value on a nonrecurring basis in accordance with GAAP. These adjustments to fair value usually result from application of lower-of-cost-or-market accounting or write-downs of individual assets. The valuation methodologies used to measure these fair value adjustments are described above. The following tables present the Company’s assets that are measured at fair value on a nonrecurring basis.
| | | | September 30, 2022 | | | Three Months Ended September 30, 2022 | Nine Months Ended September 30, 2022 | | June 30, 2023 | | | Three Months Ended June 30, 2023 | Six Months Ended June 30, 2023 |
| | | Readily
Available
Market
Prices(1) | | Observable
Market
Prices(2) | | Company
Determined
Market
Prices(3) | | Total at
Fair
Value | | | Total Losses | | Readily
Available
Market
Prices(1) | | Observable
Market
Prices(2) | | Company
Determined
Market
Prices(3) | | Total at
Fair
Value | | | Total Losses |
| | | (Amounts in Thousands) | | | | | (Amounts in Thousands) | | | |
| Loans (4) | Loans (4) | | | | Loans (4) | | | |
| Agricultural | Agricultural | $ | — | | | $ | — | | | $ | 55 | | | $ | 55 | | | | $ | — | | $ | — | | Agricultural | $ | — | | | $ | — | | | $ | 474 | | | $ | 474 | | | | $ | 419 | | $ | 419 | |
| Commercial and financial | Commercial and financial | — | | | — | | | 1,280 | | | 1,280 | | | | — | | 225 | | Commercial and financial | — | | | — | | | 1,068 | | | 1,068 | | | | 11 | | 26 | |
| Real Estate: | Real Estate: | | | | — | | Real Estate: | | | | — | |
| Construction, 1 to 4 family residential | Construction, 1 to 4 family residential | — | | | — | | | 50 | | | 50 | | | | — | | — | | Construction, 1 to 4 family residential | — | | | — | | | 108 | | | 108 | | | | — | | — | |
| Construction, land development and commercial | Construction, land development and commercial | — | | | — | | | 287 | | | 287 | | | | — | | — | | Construction, land development and commercial | — | | | — | | | 152 | | | 152 | | | | — | | — | |
| Mortgage, farmland | Mortgage, farmland | — | | | — | | | 1,687 | | | 1,687 | | | | — | | 104 | | Mortgage, farmland | — | | | — | | | 2,842 | | | 2,842 | | | | — | | — | |
| Mortgage, 1 to 4 family first liens | Mortgage, 1 to 4 family first liens | — | | | — | | | 5,158 | | | 5,158 | | | | 153 | | 243 | | Mortgage, 1 to 4 family first liens | — | | | — | | | 6,511 | | | 6,511 | | | | 90 | | 111 | |
| Mortgage, 1 to 4 family junior liens | Mortgage, 1 to 4 family junior liens | — | | | — | | | 194 | | | 194 | | | | — | | 5 | | Mortgage, 1 to 4 family junior liens | — | | | — | | | 161 | | | 161 | | | | — | | — | |
| Mortgage, multi-family | Mortgage, multi-family | — | | | — | | | 625 | | | 625 | | | | — | | — | | Mortgage, multi-family | — | | | — | | | 613 | | | 613 | | | | — | | — | |
| Mortgage, commercial | Mortgage, commercial | — | | | — | | | 3,408 | | | 3,408 | | | | — | | — | | Mortgage, commercial | — | | | — | | | 2,627 | | | 2,627 | | | | — | | — | |
| Loans to individuals | Loans to individuals | — | | | — | | | — | | | — | | | | — | | — | | Loans to individuals | — | | | — | | | 1 | | | 1 | | | | — | | — | |
| Foreclosed assets (5) | Foreclosed assets (5) | — | | | — | | | — | | | — | | | | — | | — | | Foreclosed assets (5) | — | | | — | | | — | | | — | | | | — | | — | |
| Total | Total | $ | — | | | $ | — | | | $ | 12,744 | | | $ | 12,744 | | | | $ | 153 | | $ | 577 | | Total | $ | — | | | $ | — | | | $ | 14,557 | | | $ | 14,557 | | | | $ | 520 | | $ | 556 | |
(1)Considered Level 1 under ASC 820.
(2)Considered Level 2 under ASC 820.
(3)Considered Level 3 under ASC 820 and are based on valuation models that use significant assumptions that are not observable in an active market.
(4)Represents carrying value and related write-downs of loans for which adjustments are based on the value of the collateral. The carrying value of loans fully-charged off is zero.
(5)Represents the fair value and related losses of foreclosed real estate and other collateral owned that were measured at fair value subsequent to their initial classification as foreclosed assets.
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
Assets and Liabilities Recorded at Fair Value on a Nonrecurring Basis (continued)
| | | | December 31, 2021 | | Year Ended December 31, 2021 | | December 31, 2022 | | Year Ended December 31, 2022 |
| | | Readily
Available
Market
Prices(1) | | Observable
Market
Prices(2) | | Company
Determined
Market
Prices(3) | | Total at Fair
Value | | Total Losses | | Readily
Available
Market
Prices(1) | | Observable
Market
Prices(2) | | Company
Determined
Market
Prices(3) | | Total at Fair
Value | | Total Losses |
| | | (Amounts in Thousands) | | | (Amounts in Thousands) | |
| Loans (4) | Loans (4) | | Loans (4) | |
| Agricultural | Agricultural | $ | — | | | $ | — | | | $ | 399 | | | $ | 399 | | | $ | — | | Agricultural | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| Commercial and financial | Commercial and financial | — | | | — | | | 1,527 | | | 1,527 | | | — | | Commercial and financial | — | | | — | | | 1,324 | | | 1,324 | | | 225 | |
| Real Estate: | Real Estate: | | Real Estate: | |
| Construction, 1 to 4 family residential | Construction, 1 to 4 family residential | — | | | — | | | 383 | | | 383 | | | — | | Construction, 1 to 4 family residential | — | | | — | | | 277 | | | 277 | | | — | |
| Construction, land development and commercial | Construction, land development and commercial | — | | | — | | | 96 | | | 96 | | | — | | Construction, land development and commercial | — | | | — | | | 191 | | | 191 | | | — | |
| Mortgage, farmland | Mortgage, farmland | — | | | — | | | 1,114 | | | 1,114 | | | — | | Mortgage, farmland | — | | | — | | | 1,662 | | | 1,662 | | | 123 | |
| Mortgage, 1 to 4 family first liens | Mortgage, 1 to 4 family first liens | — | | | — | | | 5,902 | | | 5,902 | | | 212 | | Mortgage, 1 to 4 family first liens | — | | | — | | | 5,639 | | | 5,639 | | | 367 | |
| Mortgage, 1 to 4 family junior liens | Mortgage, 1 to 4 family junior liens | — | | | — | | | 202 | | | 202 | | | 9 | | Mortgage, 1 to 4 family junior liens | — | | | — | | | 193 | | | 193 | | | 5 | |
| Mortgage, multi-family | Mortgage, multi-family | — | | | — | | | 1,460 | | | 1,460 | | | — | | Mortgage, multi-family | — | | | — | | | 620 | | | 620 | | | 50 | |
| Mortgage, commercial | Mortgage, commercial | — | | | — | | | 4,176 | | | 4,176 | | | 255 | | Mortgage, commercial | — | | | — | | | 2,778 | | | 2,778 | | | — | |
| Loans to individuals | Loans to individuals | — | | | — | | | — | | | — | | | — | | Loans to individuals | — | | | — | | | — | | | — | | | — | |
| Foreclosed assets (5) | Foreclosed assets (5) | — | | | — | | | — | | | — | | | — | | Foreclosed assets (5) | — | | | — | | | — | | | — | | | — | |
| Total | Total | $ | — | | | $ | — | | | $ | 15,259 | | | $ | 15,259 | | | $ | 476 | | Total | $ | — | | | $ | — | | | $ | 12,684 | | | $ | 12,684 | | | $ | 770 | |
(1)Considered Level 1 under ASC 820.
(2)Considered Level 2 under ASC 820.
(3)Considered Level 3 under ASC 820 and are based on valuation models that use significant assumptions that are not observable in an active market.
(4)Represents carrying value and related write-downs of loans for which adjustments are based on the value of the collateral. The carrying value of loans fully-charged off is zero.
(5)Represents the fair value and related losses of foreclosed real estate and other collateral owned that were measured at fair value subsequent to their initial classification as foreclosed assets.
Note 8.Stock Repurchase Program
On July 26, 2005, the Company’s Board of Directors authorized a program to repurchase up to a total of 1,500,000 shares of the Company’s common stock (the “2005 Stock Repurchase Program”). On August 9, 2022, the Company’s Board of Directors authorized the expansion of the 2005 Stock Repurchase Program to allow an additional 750,000 shares for repurchase and the continuation through December 31, 2027. The Company expects the purchases pursuant to the 2005 Stock Repurchase Program to be made from time to time in private transactions at a price equal to the most recent quarterly independent appraisal of the shares of the Company’s common stock and with the Board reviewing the overall results of the 2005 Stock Repurchase Program on a quarterly basis. All purchases made pursuant to the 2005 Stock Repurchase Program since its inception have been made on that basis. The amount and timing of stock repurchases will be based on various factors, such as the Board’s assessment of the Company’s capital structure and liquidity, the amount of interest shown by shareholders in selling shares of stock to the Company at their appraised value, and applicable regulatory, legal and accounting factors. The Company has purchased 1,473,4711,576,263 shares of its common stock in privately negotiated transactions from August 1, 2005 through SeptemberJune 30, 2022.2023. Of these 1,473,4711,576,263 shares, 7,54127,116 shares were purchased during the quarter ended SeptemberJune 30, 2022,2023, at an average price per share of $71.47.$70.84.
HILLS BANCORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)
Note 9. Commitments and Contingencies
Concentrations of credit risk: The Bank’sCompany’s loans, commitments to extend credit, unused lines of credit and outstanding letters of credit have been granted to customers within the Bank'sCompany's market area. Investments in securities issued by state and political subdivisions within the state of Iowa totaled approximately $76.68$77.64 million. The concentrations of credit by type of loan are set forth in Note 5 to the Consolidated Financial Statements. Outstanding letters of credit were granted primarily to commercial borrowers. Although the BankCompany has a diversified loan portfolio, a substantial portion of its debtors' ability to honor their contracts is dependent upon the economic conditions in Johnson, Linn and Washington Counties, Iowa.
Contingencies: In the normal course of business, the Company and its subsidiaries are subject to pending and threatened legal actions, some of which seek substantial relief or damages. While the ultimate outcome of such legal proceedings cannot be predicted with certainty, after reviewing pending and threatened litigation with counsel, management believes at this time that the outcome of such litigation will not have a material adverse effect on the Company’s business, financial conditions, or results of operations.
Financial instruments with off-balance sheet risk: The BankCompany is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, credit card participations and standby letters of credit. These instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the consolidated balance sheets.
The Bank’sCompany’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit, credit card participations and standby letters of credit is represented by the contractual amount of those instruments. The BankCompany uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments. A summary of the Bank’sCompany’s commitments at SeptemberJune 30, 20222023 and December 31, 20212022 is as follows:
| | | | September 30, 2022 | | December 31, 2021 | | June 30, 2023 | | December 31, 2022 |
| | | (Amounts In Thousands) | | (Amounts In Thousands) |
| Firm loan commitments and unused portion of lines of credit: | Firm loan commitments and unused portion of lines of credit: | | Firm loan commitments and unused portion of lines of credit: | |
| Home equity loans | Home equity loans | $ | 86,255 | | | $ | 78,961 | | Home equity loans | $ | 86,617 | | | $ | 84,869 | |
| Credit cards | Credit cards | 65,321 | | | 65,913 | | Credit cards | 69,245 | | | 66,535 | |
| Commercial, real estate and home construction | Commercial, real estate and home construction | 240,536 | | | 170,539 | | Commercial, real estate and home construction | 201,055 | | | 241,983 | |
| Commercial lines and real estate purchase loans | Commercial lines and real estate purchase loans | 351,714 | | | 298,911 | | Commercial lines and real estate purchase loans | 295,758 | | | 308,342 | |
| Outstanding letters of credit | Outstanding letters of credit | 7,026 | | | 7,179 | | Outstanding letters of credit | 6,899 | | | 6,618 | |
Note 10.Income Taxes
Federal income tax expense for the ninesix months ended SeptemberJune 30, 20222023 and 20212022 was computed using the consolidated effective federal tax rate. The Company also recognized income tax expense pertaining to state franchise taxes payable individually by the subsidiary bank. The Company files a consolidated tax return for federal purposes and separate tax returns for State of Iowa purposes. The tax years ended December 31, 2022, 2021, 2020, and 20192020 remain subject to examination by the Internal Revenue Service. For state tax purposes, the tax years ended December 31, 2022, 2021, 2020, and 20192020 remain open for examination. There were no material unrecognized tax benefits at SeptemberJune 30, 20222023 and December 31, 20212022 and therefore no interest or penalties on unrecognized tax benefits has been recorded. As of SeptemberJune 30, 2022,2023, the Company does not anticipate any significant increase in unrecognized tax benefits during the twelve-month period ending SeptemberJune 30, 2023. In the quarter ended September 30, 2022, the Company's income tax expense included a one-time increase in state income tax expense related to the 2022 enactment of changes in the Iowa bank franchise tax rates. This legislation reduces the Iowa bank franchise tax rate applied to apportioned income for 2023 and future years and required the Company to reduce net deferred tax assets and caused the one-time increase in 2022 tax expense.2024. Income taxes as a percentage of income before taxes were 22.70%21.44% for the ninesix months ended SeptemberJune 30, 20222023 and 22.58%21.63% for the same period in 2021. Excluding the one-time state tax expense, the income taxes as a percentage of income before taxes for the nine months ended September 30, 2022 would have been 22.10%.2022.
| | | | | |
| Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations |
The following is management’s discussion and analysis of the financial condition of Hills Bancorporation (“Hills Bancorporation” or “the Company”) and its banking subsidiary Hills Bank and Trust Company (“the Bank”) for the dates and periods indicated. The discussion and analysis should be read in conjunction with the consolidated financial statements and the accompanying footnotes.
Special Note Regarding Forward Looking Statements
This report contains, and future oral and written statements of the Company and its management may contain, forward-looking statements within the meaning of such term in the Private Securities Litigation Reform Act of 1995 with respect to the financial condition, results of operations, plans, objectives, future performance and business of the Company. Actual results may differ materially from those included in the forward-looking statements. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of the Company’s management and on information currently available to management, are generally identifiable by the use of words such as “believe,” “expect,” “anticipate,” “plan,” “intend,” “estimate,” “may,” “will,” “would,” “could,” “should” or other similar expressions. Additionally, all statements in this document, including forward-looking statements, speak only as of the date they are made, and the Company undertakes no obligation to update any statement in light of new information or future events.
The Company’s ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors which could have a material adverse effect on the operations and future prospects of the Company include, but are not limited to, the following:
•The strength of the United States economy in general and the strength of the local economies in which the Company conducts its operations which may be less favorable than expected and may result in, among other things, a deterioration in the credit quality and value of the Company’s assets. This includes current concerns related to higher inflation, rising energy prices, the Russia-Ukraine war and supply chain imbalances.
•The effects of recent financial market disruptions and/or an economic recession, and monetary and other governmental actions designed to address such disruptions, including in response to the COVID-19 pandemic.
•The financial strength of the counterparties with which the Company or the Company’s customers do business and as to which the Company has investment or financial exposure.
•The credit quality and credit agency ratings of the securities in the Company’s investment securities portfolio, a deterioration or downgrade of which could lead to recognition of an allowance for credit losses on the affected securities and the recognition of a credit loss.
•The effects of, and changes in, laws, regulations and policies affecting banking, securities, insurance and monetary and financial matters as well as any laws otherwise affecting the Company, including, but not limited to, potential changes in U.S. tax laws and regulations.
•The effects of changes in interest rates (including the effects of changes in the rate of prepayments of the Company’s assets) and the policies of the Board of Governors of the Federal Reserve System.
•The ability of the Company to compete with other financial institutions as effectively as the Company currently intends due to increases in competitive pressures in the financial services sector.
•The ability of the Company to obtain new customers and to retain existing customers.
•The timely development and acceptance of products and services, including products and services offered through alternative electronic delivery channels.
•Technological changes implemented by the Company and by other parties, including third party vendors, which may be more difficult or more expensive than anticipated or which may have unforeseen consequences to the Company and its customers.
•The ability of the Company to develop and maintain secure and reliable technology systems.
•The ability of the Company to retain key executives and employees and the difficulty that the Company may experience in replacing key executives and employees in an effective manner.
•Consumer spending and saving habits which may change in a manner that affects the Company’s business adversely.
•The economic impact of natural disasters, diseases and/or pandemics, including any extended impact from the COVID-19 pandemic, and terrorist attacks and military actions.
•Business combinations and the integration of acquired businesses and assets which may be more difficult or expensive than expected.
•The costs, effects and outcomes of existing or future litigation.
•Changes in accounting policies and practices that may be adopted by state and federal regulatory agencies and the Financial Accounting Standards Board.
•The ability of the Company to manage the risks associated with the foregoing as well as anticipated.
These risks and uncertainties should be considered in evaluating forward-looking statements, and undue reliance should not be placed on such statements. Additional information concerning the Company and its business, including other factors that could materially affect the Company’s financial results, is included in the Company’s filings with the Securities and Exchange Commission.
Economic Environment
U.S. economic activity slowed during the first nine months of 2022 reflecting the impacts of significantly higher inflation and rising interest rates as well as repercussions from the Russia-Ukraine war alongside continued economic impacts from the COVID-19 pandemic which have resulted in supply chain disruptions and increased energy prices. After contracting during the first two quarters of the year, U.S. Gross Domestic Product ("GDP") is currently forecast to grow in the third quarter of 2022, while the personal consumption expenditures price index is currently forecast to increase to an annual rate of 6.3 percent in September 2022, well above the FRB's target inflation rate. The FRB increased short-term interest rates by a total of 300 basis points during the first nine months of 2022 and has indicated that it will increase short-term interest rates further during the fourth quarter of 2022 in order to fight inflation.
TheseEconomic conditions have created significant uncertainty about the future economic environment which will continue to evolve and potentially impact our business in future periods. Concerns over interest rate levels, energy prices, domestic and global policy issues, trade policy in the U.S. and geopolitical events, as well as the implications of those events on the markets in general, further add to the global uncertainty. ThereCurrently, however, the U.S. economy remains surprisingly strong, given the collective impact of the recent global pandemic, significant inflationary pressures, severe supply chain issues, and a war in Eastern Europe affecting a key global energy supplier. In addition, current labor market conditions suggest there is alsosome potential support for the idea that the economy can achieve the desired “soft landing.” Inflation, however, continues to remain a concern, but much less of one than it was a year ago. While the risk that interest rate increases to fight inflation could lead to a recession. Interestrecession remains a pressing concern assuming that U.S. policymakers can avoid any materially damaging policy moves, signs are hopeful that the U.S. economy can begin to stabilize in the near-term. Nonetheless, interest rate levels and energy prices, in combination with global economic conditions, fiscal and monetary policy and the level of regulatory and government scrutiny of financial institutions will likely continue to impact our results forthroughout the remainder of 20222023 and possibly into 2023.2024.
Our credit administration continues to closely monitor and analyze the higher risk segments within the loan portfolio, tracking loan payment deferrals, customer liquidity and providing timely reports to senior management and the board of directors. Based on the Company’s capital levels, prudent underwriting policies, loan concentration diversification and our geographic footprint, senior management is cautiously optimistic that the Company is positioned to continue managing the impact of the varied set of risks and uncertainties currently impacting the economy and remain adequately capitalized. However, the Company may be required to make additional credit loss provisions as warranted by the extremely fluid economic condition.
Critical Accounting Policies
The Company's consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America. The financial information contained within these financial statements is, to a significant extent, financial information that is based on approximate measures of the financial effects of transactions and events that have already occurred. Based on its consideration of accounting policies that involve the most complex and subjective decisions and assessments, management has identified its most critical accounting policies to be those which are related to the allowance for credit losses.
Allowance for Credit Losses
On January 1, 2021, the Company adopted ASU 2016-13 Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which requires the allowance for credit losses use the current expected credit loss (CECL) methodology. The following is a discussion of the methodologies used by the Company with the adoption of ASC 326.
The preparation of financial statements in accordance with the accounting principles generally accepted in the United States ("U.S. GAAP") requires management to make a number of judgments, estimates and assumptions that affect the reported amounts of assets, liabilities, income and expense in the financial statements. Various elements of our accounting policies, by their nature, involve the application of highly sensitive and judgmental estimates and assumptions. Some of these policies and estimates relate to matters that are highly complex and contain substantial inherent uncertainties. Management has made significant estimates in several areas, including the allowance for credit losses (see Note 5 - Loans and Note 4 - Securities) and the fair value of debt securities (see Note 4 - Securities).
We have identified the following accounting policies and estimates that, due to the inherent judgments and assumptions and the potential sensitivity of the financial statements to those judgments and assumptions, are critical to an understanding of our financial statements. We believe that the judgments, estimates and assumptions used in the preparation of the Company's financial statements are appropriate. For a further description of our accounting policies, see Note 1 - Summary of Significant Accounting Policies in the financial statements included in this Form 10-Q.
The allowance for credit losses for loans represents management's estimate of all expected credit losses over the expected contractual life of our existing loan portfolio. Determining the appropriateness of the allowance is complex and requires judgment by management about the effect of matters that are inherently uncertain. Subsequent evaluations of the then-existing loan portfolio, in light of the factors then prevailing, may result in significant changes in the allowance for credit losses in those future periods.
We employ a disciplined process and methodology to establish our allowance for credit losses that has two basic components: first, an asset-specific component involving individual loans that do not share risk characteristics with other loans and the measurement of expected credit losses for such individual loans; and second, a pooled component for estimated expected credit losses for pools of loans that share similar risk characteristics.
Based upon this methodology, management establishes an asset-specific allowance for loans that do not share risk characteristics with other loans based on the amount of expected credit losses calculated on those loans and charges off amounts determined to be uncollectible. Factors we consider in measuring the extent of expected credit loss include payment status, collateral value, borrower financial condition, guarantor support and the probability of collecting scheduled principal and interest payments when due.
When a loan does not share risk characteristics with other loans, we measure expected credit loss as the difference between the amortized cost basis in the loan and the present value of expected future cash flows discounted at the loan's effective interest rate except that, for collateral- dependent loans, credit loss is measured as the difference between the amortized cost basis in the loan and the fair value of the underlying collateral. The fair value of the collateral is adjusted for the estimated cost to sell if repayment or satisfaction of a loan is dependent on the sale (rather than only on the operation) of the collateral. In accordance with our appraisal policy, the fair value of collateral-dependent loans is based upon independent third-party appraisals or on collateral valuations prepared by in-house evaluations. Once a third-party appraisal is greater than one year old, or if its determined that market conditions, changes to the property, changes in intended use of the property or other factors indicate that an appraisal is no longer reliable, we perform an internal collateral valuation to assess whether a change in collateral value requires an additional adjustment to carrying value. When we receive an updated appraisal or collateral valuation, management reassesses the need for adjustments to the loan's expected credit loss measurements and, where appropriate, records an
adjustment. If the calculated expected credit loss is determined to be permanent, fixed or nonrecoverable, the credit loss portion of the loan will be charged off against the allowance for credit losses. Loans designated having significantly increased credit risk are generally placed on nonaccrual and remain in that status until all principal and interest payments are current and the prospects for future payments in accordance with the loan agreement are reasonably assured, at which point the loan is returned to accrual status.
In estimating the component of the allowance for credit losses for loans that share common risk characteristics, loans are segregated into loan classes. Loans are designated into loan classes based on loans pooled by product types and similar risk characteristics or areas of risk concentration. Credit loss assumptions are estimated using a model that categorizes loan pools based on loan type and purpose. This model calculates an expected life-of-loan loss percentage for each loan category by considering the probability of default using historical life-of-loan analysis periods for agricultural, 1 to 4 family first and junior liens, commercial and consumer segments, and the severity of loss, based on the aggregate net lifetime losses incurred per loan class.
The component of the allowance for credit losses for loans that share common risk characteristics also considers factors for each loan class to adjust for differences between the historical period used to calculate historical default and loss severity rates and expected conditions over the remaining lives of the loans in the portfolio related to:
•Lending policies and procedures;
•International, national, regional and local economic business conditions and developments that affect the collectability of the portfolio, including the condition of various markets;
•The nature of the loan portfolio, including the terms of the loans;
•The experience, ability and depth of the lending management and other relevant staff;
•The volume and severity of past due and adversely classified or graded loans and the volume of nonaccrual loans;
•The quality of our loan review and process;
•The value of underlying collateral for collateral-dependent loans;
•The existence and effect of any concentrations of credit and changes in the level of such concentrations; and
•The effect of external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in the existing portfolio.
Such factors are used to adjust the historical probabilities of default and severity of loss so that they reflect management expectation of future conditions based on a reasonable and supportable forecast. To the extent the lives of the loans in the portfolio extend beyond the period for which a reasonable and supportable forecast can be made, the bankCompany reduces, on a straight-line basis over the remaining life of the loans, the adjustments so that model reverts back to the historical rates of default and severity of loss.
The credit loss expense recorded through earnings is the amount necessary to maintain the allowance for credit losses at the amount of expected credit losses inherent within the loans held for investment portfolio. The amount of expense and the corresponding level of allowance for credit losses for loans are based on our evaluation of the collectability of the loan portfolio based on historical loss experience, reasonable and supportable forecasts, and other significant qualitative and quantitative factors.
The allowance for credit losses for loans, as reported in our consolidated balance sheet, is adjusted by an expense for credit losses, which is recognized in earnings, and reduced by the charge-off of loan amounts, net of recoveries. For further information on the allowance for credit losses for loans, see Note 1 - Summary of Significant Accounting Policies and Note 5 - Loans in the notes to the financial statements of this Form 10-Q.
Overview
This overview highlights selected information and may not contain all of the information that is important to you in understanding our performance during the period. For a more complete understanding of trends, events, commitments, uncertainties, liquidity, capital resources, and critical accounting estimates, you should carefully read this entire report.
The Company is a holding company engaged in the business of commercial banking. The Company’s subsidiary is Hills Bank and Trust Company, Hills, Iowa (the “Bank”), which is wholly-owned. The Bank was formed in Hills, Iowa in 1904. The Bank is a full-service commercial bank extending its services to individuals, businesses, governmental units and institutional customers primarily in the communities of Hills, Iowa City, Coralville, North Liberty, Lisbon, Mount Vernon, Kalona, Wellman, Cedar Rapids, Marion, and Washington, Iowa. At SeptemberJune 30, 2022,2023, the Bank has nineteeneighteen full-service locations.
Net income for the ninesix month period ended SeptemberJune 30, 20222023 was $35.72$24.03 million compared to $41.93$21.98 million for the same ninesix months of 2021, a decrease2022, an increase of $6.21$2.05 million or 14.82%9.32%. The principal factors in the decreaseincrease in net income for the first ninesix months of 20222023 were a credit loss expense of $7.83 million, primarily due to increased loan growth, increased outstanding loan commitments and lower prepayment and curtailment rates with increasing interest rates; a decrease in noninterest income of $4.29 million; and offset by an increase in net interest income of $4.73$4.14 million, a decrease in credit loss expense of $0.56 million, offset by a decrease in noninterest income of $0.70 million and an increase in noninterest expense of $1.46 million.
The Company achieved a return on average assets of 1.05%1.24% and a return on average equity of 9.85%11.64% for the twelve months ended SeptemberJune 30, 2022,2023, compared to the twelve months ended SeptemberJune 30, 2021,2022, which were 1.32%1.03% and 12.14%9.66%, respectively. The return on average assets and return on average equity for the ninesix months ended SeptemberJune 30, 20222023 were 1.19%1.20% and 11.28%11.19%, respectively, compared to the ninesix months ended SeptemberJune 30, 2021,2022, which were 1.42%1.10% and 13.30%10.49%, respectively. Dividends of $1.00$1.05 per share were paid in January 20222023 to 2,7272,718 shareholders. The dividend paid in January 20212022 was $0.94$1.00 per share.
The Company’s net interest income is the largest component of revenue and it is primarily a function of the average earning assets and the net interest margin percentage. The Company achieved a net interest margin on a tax-equivalent basis of 2.92%2.98% for the ninesix months ended SeptemberJune 30, 20222023 compared to 2.83%2.80% for the same ninesix months of 2021.2022. Average earning assets were $3.924$3.994 billion year to date in 20222023 and $3.823$3.945 billion in 2021.2022.
Highlights noted on the balance sheet as of SeptemberJune 30, 20222023 for the Company included the following:
•Total assets were $4.000$4.135 billion, a decreasean increase of $44.18$154.49 million since December 31, 2021.2022.
•Cash and cash equivalents were $242.12$41.16 million, a decreasean increase of $539.80$4.52 million since December 31, 2021. A portion2022.
•Net loans were $3.262 billion, an increase of the decrease can be attributed to increased investments of approximately $196.20$193.34 million since December 31, 2021, primarily in U.S Treasury and mortgage-backed securities as well as loan growth of approximately $285.86 million since year-end.
•Net Loans, net of allowance for credit losses, were $2.910 billion, an increase of $279.30 million since December 31, 2021.2022. The increase is primarily attributable to approximately $47.30$69.39 million growth in land development and commercial construction loans, $52.87$12.53 million growth in multi-family loans, $151.32farmland mortgages, $71.77 million growth in 1-4 family first mortgages, and $26.18$20.34 million in commercial and financial loans and $18.77 million growth in multi-family mortgages since December 31, 2021.2022. Loans held for sale decreased $3.05increased $7.15 million since December 31, 2021.2022.
•Deposits decreased $18.23$75.59 million since December 31, 2021, primarily due to decreases in brokered deposits and insured cash sweep (ICS) deposits.2022.
Refer to Note 7 for a discussion of fair value measurements which relate to methods used by the Company in recording assets and liabilities on its financial statements.
Financial Condition
There has been continued loan demand in 2022,2023, primarily in commercialland development and financial,commercial construction, farmland mortgages, 1 to 4 family first mortgages, commercial and financial, multi-family, mortgages.and commercial real estate. The lingering supply chain and labor market disruptions, as well as significant inflationary pressures have created significant uncertainty regarding projecting loan demand throughout the remainder of 2022. However, outstanding loan commitments continue to be significantly elevated compared to historical levels.2023.
The following table sets forth the composition of the loan portfolio as of SeptemberJune 30, 20222023 and December 31, 2021:2022:
| | | | September 30, 2022 | | December 31, 2021 | | June 30, 2023 | | December 31, 2022 |
| | | Amount | | Percent | | Amount | | Percent | | Amount | | Percent | | Amount | | Percent |
| | | (Amounts In Thousands) | | (Amounts In Thousands) | | (Amounts In Thousands) | | (Amounts In Thousands) |
| Agricultural | Agricultural | $ | 98,555 | | | 3.35 | % | | $ | 106,933 | | | 4.02 | % | Agricultural | $ | 103,588 | | | 3.14 | % | | $ | 112,705 | | | 3.63 | % |
| Commercial and financial | Commercial and financial | 248,179 | | | 8.42 | | | 222,002 | | | 8.35 | | Commercial and financial | 289,903 | | | 8.79 | | | 269,568 | | | 8.67 | |
| Real estate: | Real estate: | | | | | Real estate: | | | | |
| Construction, 1 to 4 family residential | Construction, 1 to 4 family residential | 89,379 | | | 3.03 | | | 80,486 | | | 3.03 | | Construction, 1 to 4 family residential | 81,092 | | | 2.46 | | | 92,408 | | | 2.97 | |
| Construction, land development and commercial | Construction, land development and commercial | 165,431 | | | 5.62 | | | 127,021 | | | 4.77 | | Construction, land development and commercial | 265,630 | | | 8.06 | | | 196,240 | | | 6.31 | |
| Mortgage, farmland | Mortgage, farmland | 248,103 | | | 8.42 | | | 232,744 | | | 8.75 | | Mortgage, farmland | 269,103 | | | 8.16 | | | 256,570 | | | 8.25 | |
| Mortgage, 1 to 4 family first liens | Mortgage, 1 to 4 family first liens | 1,060,888 | | | 36.01 | | | 909,564 | | | 34.19 | | Mortgage, 1 to 4 family first liens | 1,193,995 | | | 36.21 | | | 1,130,989 | | | 36.40 | |
| Mortgage, 1 to 4 family junior liens | Mortgage, 1 to 4 family junior liens | 118,326 | | | 4.02 | | | 114,342 | | | 4.30 | | Mortgage, 1 to 4 family junior liens | 133,718 | | | 4.06 | | | 124,951 | | | 4.02 | |
| Mortgage, multi-family | Mortgage, multi-family | 435,666 | | | 14.79 | | | 382,792 | | | 14.39 | | Mortgage, multi-family | 455,718 | | | 13.82 | | | 436,952 | | | 14.06 | |
| Mortgage, commercial | Mortgage, commercial | 397,048 | | | 13.47 | | | 401,377 | | | 15.09 | | Mortgage, commercial | 417,483 | | | 12.66 | | | 402,842 | | | 12.96 | |
| Loans to individuals | Loans to individuals | 35,355 | | | 1.20 | | | 32,687 | | | 1.23 | | Loans to individuals | 39,444 | | | 1.20 | | | 36,675 | | | 1.18 | |
| Obligations of state and political subdivisions | Obligations of state and political subdivisions | 49,191 | | | 1.67 | | | 50,285 | | | 1.88 | | Obligations of state and political subdivisions | 47,431 | | | 1.44 | | | 48,213 | | | 1.55 | |
| | | $ | 2,946,121 | | | 100.00 | % | | $ | 2,660,233 | | | 100.00 | % | | $ | 3,297,105 | | | 100.00 | % | | $ | 3,108,113 | | | 100.00 | % |
| Net unamortized fees and costs | Net unamortized fees and costs | 274 | | | | | 299 | | | | Net unamortized fees and costs | 337 | | | | | 308 | | | |
| | | $ | 2,946,395 | | | | | $ | 2,660,532 | | | | | $ | 3,297,442 | | | | | $ | 3,108,421 | | | |
| Less allowance for credit losses | Less allowance for credit losses | 38,980 | | | | | 35,470 | | | | Less allowance for credit losses | 44,270 | | | | | 41,440 | | | |
| | | $ | 2,907,415 | | | | | $ | 2,625,062 | | | | | $ | 3,253,172 | | | | | $ | 3,066,981 | | | |
The Bank has an established formal loan origination policy. In general, the loan origination policy attempts to reduce the risk of credit loss to the BankCompany by requiring, among other things, maintenance of minimum loan to value ratios, evidence of appropriate levels of insurance carried by borrowers and documentation of appropriate types and amounts of collateral and sources of expected payment. The collateral relied upon in the loan origination policy is generally the property being financed by the Bank.Company. The source of expected payment is generally the income produced from the property being financed. Personal guarantees are required of individuals owning or controlling at least 20% of the ownership of an entity. Limited or proportional guarantees may be accepted in circumstances if approved by the Company’s Board of Directors. Financial information provided by the borrower is verified as considered necessary by reference to tax returns, or audited, reviewed or compiled financial statements. The BankCompany does not originate subprime loans. In order to modify, restructure or otherwise change the terms of a loan, the Bank’sCompany’s policy is to evaluate each borrower situation individually. Modifications, restructures, extensions and other changes are done to improve the Bank’sCompany’s position and to protect the Bank’sCompany’s capital. If a borrower is not current with its payments, any additional loans to such borrowers are evaluated on an individual borrower basis.
The Company has not experienced any significant time lapses in recognizing the required provisions for collateral dependent loans, nor has the Company delayed appropriate charge offs. When an updated appraisal value has been obtained, the Company has used the appraisal amount in determining the appropriate charge off or required reserve. The Company also evaluates any changes in the financial condition of the borrower and guarantors (if applicable), economic conditions, and the Company’s loss experience with the type of property in question. Any information utilized in addition to the appraisal is intended to identify additional charge offs or provisions, not to override the appraised value.
In accordance with Staff Accounting Bulletin No. 102, Selected Loan Loss Allowance Methodology and Documentation Issues, and Staff Accounting Bulletin No. 119, which aligns the staff's guidance with FASB ASC Topic 326, or CECL, the Company
determines and assigns ratings to loans using factors that include the following: an assessment of the financial condition of the borrower; a realistic determination of the value and adequacy of underlying collateral; the condition of the local economy and the condition of the specific industry of the borrower; an analysis of the levels and trends of loan categories; and a review of delinquent and classified loans.
Through the credit risk rating process, loans are reviewed to determine if they are performing in accordance with the original contractual terms. If the borrower has failed to comply with the original contractual terms, further action may be required by the Company, including a downgrade in the credit risk rating, movement to non-accrual status, a charge-off or the establishment of a specific reserve. In the event a collateral shortfall is identified during the credit review process, the Company will work with the borrower for a principal reduction and/or a pledge of additional collateral and/or additional guarantees. In the event that these options are not available, the loan may be subject to a downgrade of the credit risk rating. If the Company determines a loan amount or portion thereof, is uncollectible, the loan’s credit risk rating may be downgraded and the uncollectible amount charged-off or recorded as a specific allowance for losses. The Bank’sCompany’s credit and legal departments undertake a thorough and ongoing analysis to determine if additional specific reserves and/or charge-offs are appropriate and to begin a workout plan for the loan to minimize actual losses.
The following table presents the allowance for credit losses as of SeptemberJune 30, 20222023 and December 31, 20212022 by loan category, the percentage of the allowance for each category to the total allowance, and the percentage of all loans in each category to total loans:
| | | | September 30, 2022 | | December 31, 2021 | | June 30, 2023 | | December 31, 2022 |
| | | Amount | | % of Total
Allowance | | % of Loans to
Total Loans | | Amount | | % of Total
Allowance | | % of Loans to
Total Loans | | Amount | | % of Total
Allowance | | % of Loans to
Total Loans | | Amount | | % of Total
Allowance | | % of Loans to
Total Loans |
| | | (In Thousands) | | (In Thousands) | | | (In Thousands) | | (In Thousands) | |
| Agricultural | Agricultural | $ | 2,470 | | | 6.34 | % | | 3.35 | % | | $ | 2,261 | | | 6.37 | % | | 4.02 | % | Agricultural | $ | 2,276 | | | 5.14 | % | | 3.14 | % | | $ | 2,542 | | | 6.13 | % | | 3.63 | % |
| Commercial and financial | Commercial and financial | 5,196 | | | 13.33 | | | 8.42 | | | 4,269 | | | 12.04 | | | 8.35 | | Commercial and financial | 7,239 | | | 16.35 | | | 8.79 | | | 6,259 | | | 15.10 | | | 8.67 | |
| Real estate: | Real estate: | | | | | | | Real estate: | | | | | | |
| Construction, 1 to 4 family residential | Construction, 1 to 4 family residential | 991 | | | 2.54 | | | 3.03 | | | 818 | | | 2.31 | | | 3.03 | | Construction, 1 to 4 family residential | 1,027 | | | 2.32 | | | 2.46 | | | 1,111 | | | 2.68 | | | 2.97 | |
| Construction, land development and commercial | Construction, land development and commercial | 2,473 | | | 6.34 | | | 5.62 | | | 1,482 | | | 4.18 | | | 4.77 | | Construction, land development and commercial | 4,200 | | | 9.49 | | | 8.06 | | | 3,078 | | | 7.43 | | | 6.31 | |
| Mortgage, farmland | Mortgage, farmland | 2,862 | | | 7.34 | | | 8.42 | | | 3,433 | | | 9.68 | | | 8.75 | | Mortgage, farmland | 2,857 | | | 6.45 | | | 8.16 | | | 2,989 | | | 7.21 | | | 8.25 | |
| Mortgage, 1 to 4 family first liens | Mortgage, 1 to 4 family first liens | 9,873 | | | 25.34 | | | 36.01 | | | 8,340 | | | 23.52 | | | 34.19 | | Mortgage, 1 to 4 family first liens | 12,455 | | | 28.13 | | | 36.21 | | | 11,147 | | | 26.91 | | | 36.40 | |
| Mortgage, 1 to 4 family junior liens | Mortgage, 1 to 4 family junior liens | 2,912 | | | 7.47 | | | 4.02 | | | 3,158 | | | 8.90 | | | 4.30 | | Mortgage, 1 to 4 family junior liens | 3,291 | | | 7.43 | | | 4.06 | | | 3,061 | | | 7.39 | | | 4.02 | |
| Mortgage, multi-family | Mortgage, multi-family | 4,429 | | | 11.36 | | | 14.79 | | | 3,715 | | | 10.47 | | | 14.39 | | Mortgage, multi-family | 4,982 | | | 11.25 | | | 13.82 | | | 4,435 | | | 10.70 | | | 14.06 | |
| Mortgage, commercial | Mortgage, commercial | 6,485 | | | 16.64 | | | 13.47 | | | 6,783 | | | 19.12 | | | 15.09 | | Mortgage, commercial | 4,522 | | | 10.21 | | | 12.66 | | | 4,981 | | | 12.02 | | | 12.96 | |
| Loans to individuals | Loans to individuals | 840 | | | 2.15 | | | 1.20 | | | 771 | | | 2.17 | | | 1.23 | | Loans to individuals | 1,137 | | | 2.58 | | | 1.20 | | | 1,397 | | | 3.37 | | | 1.18 | |
| Obligations of state and political subdivisions | Obligations of state and political subdivisions | 449 | | | 1.15 | | | 1.67 | | | 440 | | | 1.24 | | | 1.88 | | Obligations of state and political subdivisions | 284 | | | 0.65 | | | 1.44 | | | 440 | | | 1.06 | | | 1.55 | |
| | | $ | 38,980 | | | 100.00 | % | | 100.00 | % | | $ | 35,470 | | | 100.00 | % | | 100.00 | % | | $ | 44,270 | | | 100.00 | % | | 100.00 | % | | $ | 41,440 | | | 100.00 | % | | 100.00 | % |
The allowance for credit losses (ACL) totaled $38.98$44.27 million at SeptemberJune 30, 20222023 compared to the allowance of $35.47$41.44 million at December 31, 2021.2022. The percentage of the allowance to outstanding loans was 1.32%1.34% and 1.33% at SeptemberJune 30, 20222023 and December 31, 2021,2022, respectively. The allowance was based on management’s consideration of a number of factors, including composition of the loan portfolio, loans with higher credit risks and the overall amount of loans outstanding. The changes in the ACL in 20222023 compared to December 31, 20212022 is the result of the following factors: improvementsslight increase in the economic factor forecasts, primarilyforecasted Iowa unemployment used in the ACL calculation which resulted in a decreasean increase of $1.09$0.37 million; increase in loan volume which resulted in an increase of $3.34$1.30 million; changes in prepayment and curtailment rates resulting in a decrease of $0.004 million; increase in the individually analyzed loans reserve of $1.14 million; changes in qualitative factors determined necessary by
rates and loss driver analysis resulting in an increase of $0.35 million; increase in the individually analyzed loans reserve of $0.34 million; and changes in qualitative factors determined necessary by management which resulted in a decrease of $1.24 million and an increase in other changes of $0.57 million.$1.26 million, primarily increased historical loss rates.
The adequacy of the allowance is reviewed quarterly and adjusted as appropriate after consideration has been given to the impact of economic conditions on the borrowers’ ability to repay, loan collateral values, past collection experience, the risk characteristics of the loan portfolio and such other factors that deserve current recognition. The growth of the loan portfolio and the trends in problem and watch loans are significant elements in the determination of the provision for credit losses. Quantitative factors include the Company’s historical loss experience, which is then adjusted for levels and trends in past due, levels and trends in charged-off and recovered loans, trends in volume growth, trends in problem and watch loans, trends in restructured loans, local economic trends and conditions, industry and other conditions, and effects of changing interest rates.
Management has determined that the allowance for credit losses was adequate at SeptemberJune 30, 2022,2023, and that the loan portfolio is diversified and secured, without undue concentration in any specific risk area. This process involves a high degree of management judgment; however, the allowance for credit losses is based on a comprehensive, well documented, and consistently applied analysis of the Company’s loan portfolio. This analysis takes into consideration all available information existing as of the financial statement date, including environmental factors such as economic, industry, geographical and political factors. The relative level of allowance for credit losses is reviewed and compared to industry data. This review encompasses levels of total collateral-dependent loans, portfolio mix, portfolio concentrations, current geographic risks and overall levels of net charge-offs.
Investment securities available for sale held by the Company increaseddecreased by $196.20$55.13 million from December 31, 20212022 to SeptemberJune 30, 2022.2023. The fair value of securities available for sale was $67.26$50.99 million less than the amortized cost of such securities as of SeptemberJune 30, 2022.2023. At December 31, 2021,2022, the fair value of the securities available for sale was $1.97$54.20 million moreless than the amortized cost of such securities.
Deposits decreased $18.23$75.59 million in the first ninesix months of 2022 primarily due to decreases in brokered deposits and insured cash sweep (ICS) deposits.2023. In the opinion of the Company’s management, the Company continues to have sufficient liquidity resources available to fund expected additional loan growth.
Brokered deposits are included in total deposits and totaled $31.67$23.97 million as of SeptemberJune 30, 20222023 with an average rate of 1.97%4.70%. Brokered deposits were $51.59$31.74 million as of December 31, 20212022 with an average interest rate of 0.36%2.60%. As of SeptemberJune 30, 20222023 and December 31, 2021,2022, brokered deposits were 0.90%0.73% and 1.46%0.95% of total deposits, respectively.
There were no$330 million and $40 million of Federal Home Loan Bank (FHLB) borrowings as of SeptemberJune 30, 20222023 and December 31, 2021.2022, respectively. There were $6.05 million of Federal Funds purchased as of June 30, 2023 and $82.06 million as of December 31, 2022. It is expected that the FHLB and Federal Funds funding sources will be considered in the future if loan growth continues to exceed core deposit increases and the interest rates on funds borrowed from the FHLB and Federal Funds are favorable compared to other funding alternatives. Also, the Bank Term Funding Program was established by the Federal Reserve in March 2023 to provide an additional source of liquidity against high-quality securities. As of June 30, 2023, the Company had no borrowings from the Bank Term Funding Program though has provided investment securities as collateral for potential future funding needs.
Dividends and Equity
In January 2022,2023, Hills Bancorporation paid a dividend of $9.31$9.69 million or $1.00$1.05 per share. The dividend paid in January 20212022 was $0.94$1.00 per share. After payment of the dividend and the adjustment for accumulated other comprehensive income, stockholders’ equity as of SeptemberJune 30, 20222023 totaled $409.06$447.98 million. On January 1, 2015, the final rules of the Federal Reserve Board went into effect implementing in the United States the Basel III regulatory capital reforms from the Basel Committee on Banking Supervision. The final rule also adopted changes to the agencies’ regulatory capital requirements that meet the requirements of section 171 and section 939A of the Dodd-Frank Wall Street Reform and Consumer Protection Act.
Under the BASEL III rules, the minimum capital ratios are 4% for Tier 1 Leverage Capital Ratio, 4.5% for the Common Equity Tier 1 Capital Ratio, 6% for the Tier 1 Risk-Based Capital Ratio and 8% for the Total Risk-Based Capital Ratio. The BankCompany elected to use the Community Bank Leverage Ratio (CBLR) framework as provided for in the Economic Growth, Regulatory Relief and Consumer Protection Act. Under the CBLR framework, the BankCompany is required to maintain a CBLR of greater than 9%. The CARES Act reduced, as measured by dividing the minimum ratio to 8% beginning in the 2nd quarter of 2020 through December 31, 2020, increasing to 8.5% for 2021 and returning to 9% beginning JanuaryBank's Tier 1 2022.capital by its average total consolidated assets. As of SeptemberJune 30, 20222023 and December 31, 2021,2022, the Company had regulatory capital in excess of the Federal Reserve’s minimum and well-capitalized definition requirements. The actual amounts and capital ratios as of SeptemberJune 30, 20222023 and December 31, 20212022 are presented below (amounts in thousands):
| | | | Actual | | For Capital Adequacy Purposes | | | | Actual | |
| | | Amount | | Ratio | | Ratio | | | | Amount of Tier 1 Capital | | Ratio | |
| As of September 30, 2022: | | | |
| As of June 30, 2023: | | As of June 30, 2023: | | |
| Company: | Company: | | | Company: | | |
| Community Bank Leverage ratio | Community Bank Leverage ratio | $ | 508,533 | | | 12.84 | % | | 9.000 | % | | | Community Bank Leverage ratio | $ | 528,523 | | | 12.90 | % | |
| | Bank: | Bank: | | | | | | | | Bank: | | | | |
| Community Bank Leverage ratio | Community Bank Leverage ratio | 510,806 | | | 12.91 | | | 9.000 | | | | Community Bank Leverage ratio | 528,954 | | | 12.92 | | |
| | | | Actual | | For Capital Adequacy Purposes | | | | Actual | |
| | | Amount | | Ratio | | Ratio | | | | Amount of Tier 1 Capital | | Ratio | |
| As of December 31, 2021: | | | |
| As of December 31, 2022: | | As of December 31, 2022: | | |
| Company: | Company: | | | Company: | | |
| Community Bank Leverage ratio | Community Bank Leverage ratio | $ | 484,486 | | | 11.80 | % | | 8.50 | % | | | Community Bank Leverage ratio | $ | 517,831 | | | 13.27 | % | |
| | Bank: | Bank: | | | | | | | | Bank: | | | | |
| Community Bank Leverage ratio | Community Bank Leverage ratio | 484,429 | | | 11.80 | | | 8.50 | | | | Community Bank Leverage ratio | 520,149 | | | 13.33 | | |
Discussion of operations for the ninesix months ended SeptemberJune 30, 20222023 and 20212022
Net Income Overview
Total net income was $35.72$24.03 million in 20222023 and $41.93$21.98 million in the comparable period in 2021, a decrease2022, an increase of $6.21$2.05 million or 14.82%9.32%. The change in net income in 20222023 from the first ninesix months of 20212022 was primarily the result of the following:
•Net interest income increased by $4.73$4.14 million, before credit loss expense.
•For the ninesix months ended SeptemberJune 30, 2022, a2023, credit loss expense was $3.27$3.05 million. This represents an increasea decrease in expense of $7.83$0.56 million from the reversal of credit loss reservesexpense of $4.56$3.61 million for the ninesix months ended SeptemberJune 30, 2021.2022.
•Noninterest income decreased by $4.29$0.70 million.
•Noninterest expenses decreasedincreased by $0.56$1.46 million.
•Income tax expense decreasedincreased by $1.74$0.49 million.
For the ninesix month period ended SeptemberJune 30, 20222023 and SeptemberJune 30, 20212022 basic earnings per share was $3.85$2.61 and $4.50,$2.37, respectively. Diluted earnings per share was $3.85$2.61 for the ninesix months ended SeptemberJune 30, 20222023 compared to $4.50$2.37 for the same period in 2021.2022.
The Company’s net income for the period was driven primarily by threefour factors. The first factor is credit loss expense recorded under CECL.expense. The majority of the Company’s interest-earning assets are in loans outstanding, which amounted to more than $2.910$3.262 billion at SeptemberJune 30, 2022.2023. Credit loss expense was $3.27$3.05 million in 20222023 compared to a reduction of expense of $4.56$3.61 million in 2021.2022. The increasedecrease in expense when compared to the same period in 20212022 is primarily attributable to increases in outstanding loan commitments, loan volume, lower prepayment and curtailment rates with the increasing interest rates and qualitative factor increasesdecreases determined necessary by management. The reduction in expense in 2021 was primarily duemanagement given historical charge-offs for agriculture and commercial loan classes compared to the increases to the allowance taken in 2020 in response to the COVID-19 pandemic that were released in 2021.allowances recorded for these loan classes. The Company believes that credit loss expense is expected to be dependent on the Company’s loan growth, local economic conditions and asset quality.
The second factor affecting the Company’s net income is the interaction between changes in net interest margin and changes in average volumes of the Bank'sCompany's earnings assets. Net interest income of $84.19$58.01 million for the first ninesix months of 20222023 was derived from the Company’s $3.924$3.994 billion of average earning assets during that period and its tax-equivalent net interest margin of 2.92%2.98%. Average earning assets in the ninesix months ended SeptemberJune 30, 20212022 were $3.823$3.945 billion and the tax-equivalent net interest margin was 2.83%2.80%. Net interest income for the Company increased primarily as a result of interest income on increased loan volume as well as lowerand rates partially offset by increased interest expense from lower certificateincreased interest rates, including on borrowings, certificates of deposits volumedeposit, and no FHLB borrowings. Also, interest income on investment securities was higher due to increased volume of U.S. Treasuries, mortgage-backed securities and municipal securities though this was offset by no PPP fee income in 2022 compared to 2021.interest-bearing deposits. The Company expects net interest compression to impact earnings for the foreseeable future due to competition for loans and deposits. The Company believes growth in net interest income will be contingent on the growth of the Company’s earning assets, increasing yield on loans and the continuedongoing interest rate increases bystance of the Federal Reserve Board.
The third factor affecting the Company’s net income is noninterest income, primarily the decrease in net gain on the sale of loans. The net gain on the sale of loans was $1.38$0.59 million and $6.24$1.14 million for the ninesix months ended SeptemberJune 30, 20222023 and 2021,2022, respectively, a decrease of 77.94%48.28% for the ninesix months ended SeptemberJune 30, 20222023 compared to the same period in 2021.2022. The amount of the net gain on sale of secondary market mortgage loans in each year can vary significantly. The volume of activity in these types of loans is directly related to the level of interest rates as well as the current origination and refinancing activity. The volume has beenwas significantly impacted by the Federal Reserve Board's increases to the federal funds rate so far in 2023 and 2022, resulting in a significant decline in the amount of mortgage loan origination and refinance activity.
The fourth factor affecting the Company’s net income is noninterest expenses, primarily the increase in salaries and related employee benefits due to increased employee levels and annual compensation increases.
Discussion of operations for the ninesix months ended SeptemberJune 30, 20222023 and 20212022
Net Interest Income
Net interest income is the excess of the interest and fees earned on interest-earning bearing assets over the interest expense of the interest-bearing liabilities. Net interest income on a tax equivalent basis increased $4.76 million for the nine months ended September 30, 2022 compared to the comparable period in 2021. The increase was primarily attributable to lower interest expense from lower time deposits volume and no FHLB borrowings. Also, interest income on taxable and nontaxable securities was higher due to increased volume of U.S. Treasuries, mortgage-backed securities and municipal securities and higher rates earned on excess cash. There was no PPP fee income recorded in loan interest income in 2022 compared to $5.48 million for the comparable period in 2021. The net interest margin for the first nine months of 2022 was 2.92% compared to 2.83% in 2021 for the same period. The measure is shown on a tax-equivalent basis using a tax rate of 21% to make the interest earned on taxable and non-taxable assets more comparable. The change in average balances and average rates between periods and the effect on the net interest income on a tax equivalent basis for the nine months ended in 2022 compared to the comparable period in 2021 are shown in the following table:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Increase (Decrease) in Net Interest Income |
| | Change in
Average Balance | | Change in
Average Rate | | Volume Changes | | Rate Changes | | Net Change |
| | (Amounts in Thousands) |
| Interest income: | | | | | | | | | |
| Loans, net | $ | 67,793 | | | (0.32) | % | | $ | 1,717 | | | $ | (5,921) | | | $ | (4,204) | |
| Taxable securities | 266,077 | | | 0.13 | | | 3,012 | | | 479 | | | 3,491 | |
| Nontaxable securities | 26,081 | | | (0.14) | | | 458 | | | (249) | | | 209 | |
| Interest-bearing bank balances | (258,601) | | | 0.61 | | | (236) | | | 2,086 | | | 1,850 | |
| | $ | 101,350 | | | | | $ | 4,951 | | | $ | (3,605) | | | $ | 1,346 | |
| | | | | | | | | |
| Interest expense: | | | | | | | | | |
| Interest-bearing demand deposits | $ | 76,593 | | | 0.04 | % | | $ | (134) | | | $ | (265) | | | $ | (399) | |
| Savings deposits | 108,376 | | | 0.03 | | | (103) | | | (290) | | | (393) | |
| Time deposits | (85,899) | | | (0.21) | | | 1,073 | | | 881 | | | 1,954 | |
| FHLB borrowings | (105,000) | | | (2.82) | | | 2,248 | | | — | | | 2,248 | |
| Interest-bearing other liabilities | 21 | | | 0.98 | | | — | | | — | | | — | |
| | $ | (5,909) | | | | | $ | 3,084 | | | $ | 326 | | | $ | 3,410 | |
| Change in net interest income | | | | | $ | 8,035 | | | $ | (3,279) | | | $ | 4,756 | |
Rate/volume variances are allocated on a consistent basis using the absolute values of changes in volume compared to the absolute values of the changes in rates. Interest on nontaxable securities and loans is shown on a tax-equivalent basis.
A summary of the net interest spread and margin is as follows:
| | | | | | | | | | | | | | |
| (Tax Equivalent Basis) | | 2022 | | 2021 |
| Yield on average interest-earning assets | | 3.27 | % | | 3.30 | % |
| Rate on average interest-bearing liabilities | | 0.48 | | | 0.63 | |
| Net interest spread | | 2.79 | % | | 2.67 | % |
| Effect of noninterest-bearing funds | | 0.13 | | | 0.16 | |
| Net interest margin (tax equivalent net interest income divided by average interest-earning assets) | | 2.92 | % | | 2.83 | % |
Discussion of operations for the nine months ended September 30, 2022 and 2021
In pricing loans and deposits, the Bank considers the U.S. Treasury indexes as benchmarks in determining interest rates. The Federal Open Market Committee met six times during the first nine months of 2022. The federal funds target rate increased to 3.25% as of September 30, 2022 from 0.25% as of the same period in 2021. Interest rates on loans are generally affected by the federal funds target rate since interest rates for the U.S. Treasury market normally increase or decrease when the Federal Reserve Board raises or lowers the federal funds rate. As of September 30, 2022, the rate indexes for the one, three and five year indexes were 4.05%, 4.25% and 4.06%, respectively. The one year index increased 4,400% from 0.09% at September 30, 2021, the three year index increased 701.89% and the five year index increased 314.29%. The three year index was 0.53% and the five year index was 0.98% at September 30, 2021.
Credit Loss Expense
Credit loss expense was $3.27 million for the nine months ended September 30, 2022 compared to a reduction of expense of $4.56 million in 2021, an increase of expense of $7.83 million. Credit loss expense is the amount necessary to adjust the allowance for credit losses to the level considered by management to appropriately account for the estimated current expected credit losses within the Bank's loan portfolio. The allowance for credit losses totaled $38.98 million at September 30, 2022 compared to $35.59 million as of September 30, 2021. The allowance represented 1.32% and 1.34% of loans held for investment at September 30, 2022 and 2021, respectively.
A significant component in estimating expected credit losses are economic forecasts such as Iowa unemployment, all-transactions house price index for Iowa and Iowa real gross domestic product. The increase in expense when compared to the same period in 2021 is attributable to increases in outstanding loan commitments, loan volume, lower prepayment and curtailment rates with the increasing interest rates and qualitative factor increases determined by management. The reduction in the allowance for credit losses in 2021 was primarily due to the increases to the allowance taken in 2020 in response to the COVID-19 pandemic that were released in 2021.
The allowance for credit losses balance is impacted by charge-offs, net of recoveries, for the periods presented. For the nine months ended September 30, 2022 and 2021, recoveries were $1.70 million and $2.19 million, respectively; and charge-offs were $1.19 million in 2022 and $0.86 million in 2021. The allowance for credit losses totaled $38.98 million at September 30, 2022 compared to $35.47 million as of December 31, 2021. The allowance represented 1.32% and 1.33% of loans held for investment at September 30, 2022 and December 31, 2021.
Noninterest Income
The following table sets forth the various categories of noninterest income for the ninemonths ended September 30, 2022 and 2021.
| | | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, | | | | |
| | 2022 | | 2021 | | $ Change | | % Change |
| | (Amounts in thousands) | | | | |
| Net gain on sale of loans | $ | 1,377 | | | $ | 6,243 | | | $ | (4,866) | | | (77.94) | % |
| Trust fees | 9,338 | | | 9,645 | | | (307) | | | (3.18) | |
| Service charges and fees | 9,444 | | | 8,729 | | | 715 | | | 8.19 | |
| Other noninterest income | 814 | | | 647 | | | 167 | | | 25.81 | |
| | | | | | | |
| | $ | 20,973 | | | $ | 25,264 | | | $ | (4,291) | | | (16.98) | |
In the nine months ended September 30, 2022 and 2021, the net gain on sale of loans was $1.38 million and $6.24 million, respectively. The amount of the net gain on sale of secondary market mortgage loans in each period can vary significantly. The volume of activity, margin and demand in these types of loans is directly related to the changes in interest rates and new originations and refinancing activity. The primary reason for the decrease in 2022 compared to 2021 is the increased mortgage interest rates in 2022 leading to the significant decrease in loans originated for sale. The servicing of the loans sold into the secondary market is not retained by the Company so these loans do not provide an ongoing stream of income.
Service charges and fees increased $0.72 million for the nine months ended September 30, 2022 compared to the same period in 2021, primarily due to increased debit and credit card interchange fees from increased volume of transactions.
Other noninterest income categories experienced marginal period-to-period fluctuations for the nine months ended September 30, 2022.
Noninterest Expenses
The following table sets forth the various categories of noninterest expenses for the nine months ended September 30, 2022 and 2021.
| | | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, | | | | |
| | 2022 | | 2021 | | $ Change | | % Change |
| | (Amounts in thousands) | | | | |
| Salaries and employee benefits | $ | 31,990 | | | $ | 31,484 | | | $ | 506 | | | 1.61 | % |
| Occupancy | 3,265 | | | 3,135 | | | 130 | | | 4.15 | |
| Furniture and equipment | 5,150 | | | 5,523 | | | (373) | | | (6.75) | |
| Office supplies and postage | 1,377 | | | 1,268 | | | 109 | | | 8.60 | |
| Advertising and business development | 1,874 | | | 1,480 | | | 394 | | | 26.62 | |
| Outside services | 9,407 | | | 9,781 | | | (374) | | | (3.82) | |
| FDIC insurance assessment | 815 | | | 777 | | | 38 | | | 4.89 | |
| Other noninterest expense | 1,802 | | | 1,668 | | | 134 | | | 8.03 | |
| | $ | 55,680 | | | $ | 55,116 | | | $ | 564 | | | 1.02 | |
All noninterest expense categories experienced marginal period-to-period fluctuations for the nine months ended September 30, 2022.
Discussion of operations for the three months ended September 30, 2022 and 2021
Net Income Overview
Net income increased $0.62 million for the three months ended September 30, 2022 compared to the same period in 2021. Total net income was $13.74 million in 2022 and $13.13 million in the comparable period in 2021, an increase of 4.69%. For the three month periods ended September 30, 2022 and 2021 basic earnings per share was $1.48 and $1.41, respectively. Diluted earnings per share was $1.48 for the three months ended September 30, 2022 compared to $1.41 for the same period in 2021.
Net Interest Income
Net interest income is the excess of the interest and fees earned on interest-earning bearing assets over the interest expense of the interest-bearing liabilities. Net interest income on a tax equivalent basis increased $3.31$4.31 million for the six months ended June 30, 2023 compared to the comparable period in 2022. The increase was primarily attributable to higher interest income on increased loan volume and rates partially offset by increased interest expense from increased interest rates, including on borrowings, certificates of deposit, and interest-bearing deposits. The net interest margin for the first six months of 2023 was 2.98% compared to 2.80% in 2022 for the same period. The measure is shown on a tax-equivalent basis using a tax rate of 21% to make the interest earned on taxable and non-taxable assets more comparable. The change in average balances and average rates between periods and the effect on the net interest income on a tax equivalent basis for the six months ended in 2023 compared to the comparable period in 2022 are shown in the following table:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Increase (Decrease) in Net Interest Income |
| | Change in
Average Balance | | Change in
Average Rate | | Volume Changes | | Rate Changes | | Net Change |
| | (Amounts in Thousands) |
| Interest income: | | | | | | | | | |
| Loans, net | $ | 482,959 | | | 0.60 | % | | $ | 9,101 | | | $ | 10,005 | | | $ | 19,106 | |
| Taxable securities | 106,249 | | | 0.27 | | | 950 | | | 749 | | | 1,699 | |
| Nontaxable securities | 3,757 | | | 0.46 | | | 40 | | | 473 | | | 513 | |
| Interest-bearing bank balances | (544,773) | | | 4.54 | | | (1,101) | | | 397 | | | (704) | |
| | $ | 48,192 | | | | | $ | 8,990 | | | $ | 11,624 | | | $ | 20,614 | |
| | | | | | | | | |
| Interest expense: | | | | | | | | | |
| Interest-bearing demand deposits | $ | (139,951) | | | 0.74 | % | | $ | 136 | | | $ | (3,744) | | | $ | (3,608) | |
| Savings deposits | (146,490) | | | 0.53 | | | 117 | | | (2,738) | | | (2,621) | |
| Time deposits | 89,057 | | | 1.13 | | | (642) | | | (3,708) | | | (4,350) | |
| Fed funds borrowed/FHLB overnight | 225,695 | | | 4.36 | | | (897) | | | (4,831) | | | (5,728) | |
| | | | | | | | | |
| | $ | 28,311 | | | | | $ | (1,286) | | | $ | (15,021) | | | $ | (16,307) | |
| Change in net interest income | | | | | $ | 7,704 | | | $ | (3,397) | | | $ | 4,307 | |
Rate/volume variances are allocated on a consistent basis using the absolute values of changes in volume compared to the absolute values of the changes in rates. Interest on nontaxable securities and loans is shown on a tax-equivalent basis.
A summary of the net interest spread and margin is as follows:
| | | | | | | | | | | | | | |
| (Tax Equivalent Basis) | | 2023 | | 2022 |
| Yield on average interest-earning assets | | 4.12 | % | | 3.11 | % |
| Rate on average interest-bearing liabilities | | 1.54 | | | 0.43 | |
| Net interest spread | | 2.58 | % | | 2.68 | % |
| Effect of noninterest-bearing funds | | 0.40 | | | 0.12 | |
| Net interest margin (tax equivalent net interest income divided by average interest-earning assets) | | 2.98 | % | | 2.80 | % |
Discussion of operations for the six months ended June 30, 2023 and 2022
In pricing loans and deposits, the Company considers the U.S. Treasury indexes as benchmarks in determining interest rates. The Federal Open Market Committee met four times during the first six months of 2023. The federal funds target rate increased to 5.25% as of June 30, 2023 from 1.75% as of the same period in 2022. Interest rates on loans are generally affected by the federal funds target rate since interest rates for the U.S. Treasury market normally increase or decrease when the Federal Reserve Board raises or lowers the federal funds rate. As of June 30, 2023, the rate indexes for the one, three and five year indexes were 5.40%, 4.49% and 4.13%, respectively. The one year index increased 92.86% from 2.80% at June 30, 2022, the three year index increased 50.17% and the five year index increased 37.21%. The three year index was 2.99% and the five year index was 3.01% at June 30, 2022.
Credit Loss Expense
Credit loss expense was $3.05 million for the six months ended June 30, 2023 compared to $3.61 million in 2022, a decrease of expense of $0.56 million. Credit loss expense is the amount necessary to adjust the allowance for credit losses to the level considered by management to appropriately account for the estimated current expected credit losses within the Company's loan portfolio.
A significant component of the Company's approach to estimating expected credit losses are economic forecasts such as Iowa unemployment, all-transactions house price index for Iowa and Iowa real gross domestic product. The decrease in expense when compared to the same period in 2022 is attributable to qualitative factor decreases determined necessary by management given historical charge-offs for agriculture and commercial loan classes compared to allowances recorded for these loan classes.
The allowance for credit losses balance is impacted by charge-offs, net of recoveries, for the periods presented. For the six months ended June 30, 2023 and 2022, recoveries were $0.62 million and $1.23 million, respectively; and charge-offs were $1.44 million in 2023 and $0.79 million in 2022. The allowance for credit losses totaled $44.27 million at June 30, 2023 compared to $41.44 million as of December 31, 2022. The allowance represented 1.34% and 1.33% of loans held for investment at June 30, 2023 and December 31, 2022.
Noninterest Income
The following table sets forth the various categories of noninterest income for the sixmonths ended June 30, 2023 and 2022.
| | | | | | | | | | | | | | | | | | | | | | | |
| | Six Months Ended June 30, | | | | |
| | 2023 | | 2022 | | $ Change | | % Change |
| | (Amounts in thousands) | | | | |
| Net gain on sale of loans | $ | 588 | | | $ | 1,137 | | | $ | (549) | | | (48.28) | % |
| Trust fees | 6,677 | | | 6,479 | | | 198 | | | 3.06 | |
| Service charges and fees | 6,381 | | | 6,162 | | | 219 | | | 3.55 | |
| Other noninterest income | 79 | | | 650 | | | (571) | | | (87.85) | |
| | | | | | | |
| | $ | 13,725 | | | $ | 14,428 | | | $ | (703) | | | (4.87) | |
In the six months ended June 30, 2023 and 2022, the net gain on sale of loans was $0.59 million and $1.14 million, respectively. The amount of the net gain on sale of secondary market mortgage loans in each period can vary significantly. The volume of activity, margin and demand in these types of loans is directly related to the changes in interest rates and new originations and refinancing activity. The primary reason for the decrease in 2023 compared to 2022 is the increased mortgage interest rates in 2023 and 2022 leading to the significant decrease in loans originated for sale. The servicing of the loans sold into the secondary market is not retained by the Company so these loans do not provide an ongoing stream of income.
Other noninterest income decreased $0.57 million for the six months ended June 30, 2023 compared to the same period in 2022, primarily due to the decrease in tax credit real estate investments based on the investments year-end audited financial statements.
Other noninterest income categories experienced marginal period-to-period fluctuations for the six months ended June 30, 2023.
Noninterest Expenses
The following table sets forth the various categories of noninterest expenses for the six months ended June 30, 2023 and 2022.
| | | | | | | | | | | | | | | | | | | | | | | |
| | Six Months Ended June 30, | | | | |
| | 2023 | | 2022 | | $ Change | | % Change |
| | (Amounts in thousands) | | | | |
| Salaries and employee benefits | $ | 22,331 | | | $ | 21,172 | | | $ | 1,159 | | | 5.47 | % |
| Occupancy | 2,241 | | | 2,241 | | | — | | | — | |
| Furniture and equipment | 3,375 | | | 3,380 | | | (5) | | | (0.15) | |
| Office supplies and postage | 912 | | | 952 | | | (40) | | | (4.20) | |
| Advertising and business development | 1,494 | | | 1,288 | | | 206 | | | 15.99 | |
| Outside services | 6,119 | | | 5,916 | | | 203 | | | 3.43 | |
| FDIC insurance assessment | 879 | | | 548 | | | 331 | | | 60.40 | |
| Other noninterest expense | 757 | | | 1,152 | | | (395) | | | (34.29) | |
| | $ | 38,108 | | | $ | 36,649 | | | $ | 1,459 | | | 3.98 | |
In the six months ended June 30, 2023, salaries and benefits increased $1.16 million compared to the same period in 2022. The increase is primarily the result of increased employee levels and annual compensation increases.
Other noninterest expense categories experienced marginal period-to-period fluctuations for the six months ended June 30, 2023.
Discussion of operations for the three months ended June 30, 2023 and 2022
Net Income Overview
Net income increased $0.24 million for the three months ended SeptemberJune 30, 2023 compared to the same period in 2022. Total net income was $11.57 million in 2023 and $11.33 million in the comparable period in 2022, an increase of 2.11%. For the three month periods ended June 30, 2023 and 2022 basic earnings per share was $1.26 and $1.22, respectively. Diluted earnings per share was $1.26 for the three months ended June 30, 2023 compared to $1.22 for the same period in 2022.
Net Interest Income
Net interest income is the excess of the interest and fees earned on interest-earning bearing assets over the interest expense of the interest-bearing liabilities. Net interest income on a tax equivalent basis increased $0.19 million for the three months ended June 30, 2023 compared to the comparable period in 2021.2022. The slight increase was a result of higher loan volume and interest income on taxable and nontaxable securities due to increased volume of U.S. Treasuries, mortgage-backed securities and municipal securities and rate earned on excess cash. The increase is also attributable to lower interest expense from lower time deposits volume and no FHLB borrowings.rates. This is offset by higher interest expense attributable to higher rates on interest-bearing demand and savings deposits.deposits, time deposits and borrowings. The net interest margin for the three months ended SeptemberJune 30, 20222023 was 3.15%2.92% compared to 2.82%2.96% in 20212022 for the same period. The measure is shown on a tax-equivalent basis using a tax rate of 21% to make the interest earned on taxable and non-taxable assets more comparable. The change in average balances and average rates between periods and the effect on the net interest income on a tax equivalent basis for the three months ended in 20222023 compared to the comparable period in 20212022 are shown in the following table:
| | | | | Increase (Decrease) in Net Interest Income | | | Increase (Decrease) in Net Interest Income |
| | | Change in
Average Balance | | Change in
Average Rate | | Volume Changes | | Rate Changes | | Net Change | | Change in
Average Balance | | Change in
Average Rate | | Volume Changes | | Rate Changes | | Net Change |
| | | (Amounts in Thousands) | | (Amounts in Thousands) |
| Interest income: | Interest income: | | Interest income: | |
| Loans, net | Loans, net | $ | 187,486 | | | (0.23) | % | | $ | 2,012 | | | $ | (1,548) | | | $ | 464 | | Loans, net | $ | 488,090 | | | 0.65 | % | | $ | 4,660 | | | $ | 5,501 | | | $ | 10,161 | |
| Taxable securities | Taxable securities | 314,410 | | | 0.34 | | | 1,108 | | | 495 | | | 1,603 | | Taxable securities | (8,144) | | | 0.11 | | | (10) | | | 144 | | | 134 | |
| Nontaxable securities | Nontaxable securities | 13,659 | | | 0.02 | | | 79 | | | 19 | | | 98 | | Nontaxable securities | 864 | | | 0.40 | | | 5 | | | 231 | | | 236 | |
| Interest-bearing bank balances | Interest-bearing bank balances | (510,827) | | | 2.11 | | | (196) | | | 1,273 | | | 1,077 | | Interest-bearing bank balances | (403,185) | | | 4.33 | | | (766) | | | 201 | | | (565) | |
| | | $ | 4,728 | | | | | $ | 3,003 | | | $ | 239 | | | $ | 3,242 | | | $ | 77,625 | | | | | $ | 3,889 | | | $ | 6,077 | | | $ | 9,966 | |
| | Interest expense: | Interest expense: | | | | | | | | | | Interest expense: | | | | | | | | | |
| Interest-bearing demand deposits | Interest-bearing demand deposits | $ | 11,338 | | | 0.21 | % | | $ | (6) | | | $ | (571) | | | $ | (577) | | Interest-bearing demand deposits | $ | (160,026) | | | 0.80 | % | | $ | 85 | | | $ | (1,937) | | | $ | (1,852) | |
| Savings deposits | Savings deposits | 48,829 | | | 0.14 | | | (6) | | | (441) | | | (447) | | Savings deposits | (177,770) | | | 0.55 | | | 77 | | | (1,409) | | | (1,332) | |
| Time deposits | Time deposits | (61,584) | | | (0.07) | | | 241 | | | 93 | | | 334 | | Time deposits | 152,854 | | | 1.48 | | | (539) | | | (2,638) | | | (3,177) | |
| FHLB borrowings | (105,000) | | | (2.82) | | | 758 | | | — | | | 758 | | |
| Interest-bearing other liabilities | 30 | | | 2.16 | | | — | | | — | | | — | | |
| Fed funds borrowed/FHLB overnight | | Fed funds borrowed/FHLB overnight | 257,939 | | | 4.50 | | | (517) | | | (2,899) | | | (3,416) | |
| | | | $ | (106,387) | | | $ | 987 | | | $ | (919) | | | $ | 68 | | | $ | 72,997 | | | $ | (894) | | | $ | (8,883) | | | $ | (9,777) | |
| Change in net interest income | Change in net interest income | | | | | $ | 3,990 | | | $ | (680) | | | $ | 3,310 | | Change in net interest income | | | | | $ | 2,995 | | | $ | (2,806) | | | $ | 189 | |
Rate/volume variances are allocated on a consistent basis using the absolute values of changes in volume compared to the absolute values of the changes in rates. Interest on nontaxable securities and loans is shown on a tax-equivalent basis.
Discussion of operations for the three months ended SeptemberJune 30, 20222023 and 20212022
A summary of the net interest spread and margin is as follows:
| | (Tax Equivalent Basis) | (Tax Equivalent Basis) | | 2022 | | 2021 | (Tax Equivalent Basis) | | 2023 | | 2022 |
| Yield on average interest-earning assets | Yield on average interest-earning assets | | 3.53 | % | | 3.24 | % | Yield on average interest-earning assets | | 4.21 | % | | 3.24 | % |
| Rate on average interest-bearing liabilities | Rate on average interest-bearing liabilities | | 0.58 | | | 0.57 | | Rate on average interest-bearing liabilities | | 1.74 | | | 0.43 | |
| Net interest spread | Net interest spread | | 2.95 | % | | 2.67 | % | Net interest spread | | 2.47 | % | | 2.81 | % |
| Effect of noninterest-bearing funds | Effect of noninterest-bearing funds | | 0.20 | | | 0.15 | | Effect of noninterest-bearing funds | | 0.45 | | | 0.15 | |
| Net interest margin (tax equivalent net interest income divided by average interest-earning assets) | Net interest margin (tax equivalent net interest income divided by average interest-earning assets) | | 3.15 | % | | 2.82 | % | Net interest margin (tax equivalent net interest income divided by average interest-earning assets) | | 2.92 | % | | 2.96 | % |
Credit Loss Expense
Credit loss expense was a reduction of expense of $0.34$2.68 million for the three months ended SeptemberJune 30, 20222023 compared to expense of $0.08$2.50 million in 2021, a decrease2022, an increase of expense of $0.42$0.18 million. The decreaseincrease in credit loss expense when compared to the same period in 20212022 is primarily attributable to improvementsincreases in economic forecastsspecific reserves on individually analyzed loans for Iowa unemployment.the quarter ended June 30, 2023. Credit loss expense is the amount necessary to adjust the allowance for credit losses to the level considered by management to appropriately account for the estimated current expected credit losses within the Bank's loan portfolio. A significant component in estimating expected credit losses are economic forecasts such as Iowa unemployment, all-transactions house price index for Iowa and Iowa real gross domestic product.
The allowance for credit losses balance is impacted by charge-offs, net of recoveries, for the periods presented. For the three months ended SeptemberJune 30, 20222023 and 2021,2022, recoveries were $0.47$0.33 million and $0.65$0.78 million, respectively; and charge-offs were $0.40$0.55 million in 20222023 and $0.59$0.45 million in 2021.2022.
Noninterest Income
The following table sets forth the various categories of noninterest income for the three months ended SeptemberJune 30, 20222023 and 2021.2022.
| | | | Three Months Ended September 30, | | | Three Months Ended June 30, | |
| | | 2022 | | 2021 | | $ Change | | % Change | | 2023 | | 2022 | | $ Change | | % Change |
| | | (Amounts in thousands) | | | (Amounts in thousands) | |
| Net gain on sale of loans | Net gain on sale of loans | $ | 240 | | | $ | 1,512 | | | $ | (1,272) | | | (84.13) | % | Net gain on sale of loans | $ | 443 | | | $ | 326 | | | $ | 117 | | | 35.89 | % |
| Trust fees | Trust fees | 2,859 | | | 3,568 | | | (709) | | | (19.87) | | Trust fees | 3,407 | | | 3,211 | | | 196 | | | 6.10 | |
| Service charges and fees | Service charges and fees | 3,282 | | | 3,075 | | | 207 | | | 6.73 | | Service charges and fees | 3,348 | | | 3,282 | | | 66 | | | 2.01 | |
| Other noninterest income | Other noninterest income | 164 | | | 89 | | | 75 | | | 84.27 | | Other noninterest income | 146 | | | 132 | | | 14 | | | 10.61 | |
| | | | $ | 6,545 | | | $ | 8,244 | | | $ | (1,699) | | | (20.61) | | | $ | 7,344 | | | $ | 6,951 | | | $ | 393 | | | 5.65 | |
In the three months ended September 30, 2022 and 2021, the net gain on sale of loans was $0.24 million and $1.51 million, respectively. The amount of the net gain on sale of secondary market mortgage loans in each period can vary significantly. The volume of activity is directly related to changes in interest rates and new originations and refinancing activity. The primary reason for the decrease in 2022 compared to 2021 is the increased mortgage interest rates in 2022 leading to the significant decrease in loans originated for sale. The servicing of the loans sold into the secondary market is not retained by the Company so these loans do not provide an ongoing stream of income. Trust fees decreased $0.70 million to $2.86 million for the quarter ended September 30, 2022 compared to the same period in 2021 due to the decrease in assets under management of $0.327 billion from $2.429 billion as of September 30, 2021 to $2.102 billion as of September 30, 2022. Other noninterestNoninterest income categories experienced marginal period-to-period fluctuations for the three months ended SeptemberJune 30, 2022.2023.
Noninterest Expenses
The following table sets forth the various categories of noninterest expenses for the three months ended SeptemberJune 30, 20222023 and 2021.2022.
| | | | Three Months Ended
September 30, | | | Three Months Ended
June 30, | |
| | | 2022 | | 2021 | | $ Change | | % Change | | 2023 | | 2022 | | $ Change | | % Change |
| | | (Amounts in thousands) | | | (Amounts in thousands) | |
| Salaries and employee benefits | Salaries and employee benefits | $ | 10,818 | | | $ | 10,281 | | | $ | 537 | | | 5.22 | % | Salaries and employee benefits | $ | 10,828 | | | $ | 10,776 | | | $ | 52 | | | 0.48 | % |
| Occupancy | Occupancy | 1,024 | | | 955 | | | 69 | | | 7.23 | | Occupancy | 1,064 | | | 1,109 | | | (45) | | | (4.06) | |
| Furniture and equipment | Furniture and equipment | 1,770 | | | 1,652 | | | 118 | | | 7.14 | | Furniture and equipment | 1,683 | | | 1,683 | | | — | | | — | |
| Office supplies and postage | Office supplies and postage | 425 | | | 428 | | | (3) | | | (0.70) | | Office supplies and postage | 464 | | | 468 | | | (4) | | | (0.85) | |
| Advertising and business development | Advertising and business development | 586 | | | 496 | | | 90 | | | 18.15 | | Advertising and business development | 620 | | | 558 | | | 62 | | | 11.11 | |
| Outside services | Outside services | 3,491 | | | 3,496 | | | (5) | | | (0.14) | | Outside services | 3,209 | | | 2,966 | | | 243 | | | 8.19 | |
| FDIC insurance assessment | FDIC insurance assessment | 267 | | | 267 | | | — | | | — | | FDIC insurance assessment | 609 | | | 267 | | | 342 | | | 128.09 | |
| Other noninterest expense | Other noninterest expense | 650 | | | 623 | | | 27 | | | 4.33 | | Other noninterest expense | 221 | | | 747 | | | (526) | | | (70.41) | |
| | | $ | 19,031 | | | $ | 18,198 | | | $ | 833 | | | 4.58 | | | $ | 18,698 | | | $ | 18,574 | | | $ | 124 | | | 0.67 | |
All noninterest expense categories experienced marginal period-to-period fluctuations for the three months ended SeptemberJune 30, 2022 and 2021.2023.
Income Taxes
Federal and state income tax expenses were $10.49$6.56 million and $12.23$6.07 million for the ninesix months ended SeptemberJune 30, 20222023 and 2021,2022, respectively. Income taxes as a percentage of income before taxes were 22.70%21.44% in 2022 and 22.58% in 2021. Federal and state income tax expenses were $4.43 million and $3.86 million for the three months ended September 30, 2022 and 2021, respectively. Income taxes as a percentage of income before taxes were 24.36% in 2022 and 22.74% in 2021. In the quarter ended September 30, 2022, the Company's income tax expense included a one-time increase in state income tax expense related to the 2022 enactment of changes in the Iowa bank franchise tax rates. This legislation reduces the Iowa bank franchise tax rate applied to apportioned income for 2023 and future years and required the Company to reduce net deferred tax assets and caused the one-time increase21.63% in tax expense for the three months ended September 30, 2022.
Liquidity
The Company actively monitors and manages its liquidity position with the objective of maintaining sufficient cash flows to fund operations, meet commitments, take advantage of market opportunities and provide a margin against unforeseeable liquidity needs. Federal funds sold and investment securities available for sale are readily marketable assets. Maturities of all investment securities are managed to meet the Company’s normal liquidity needs, to respond to market changes or to adjust the Company’s interest rate risk position. Investment securities available for sale comprised 18.69%17.44% of the Company’s total assets at SeptemberJune 30, 20222023 compared to 13.63%19.50% at December 31, 2021.2022. As of June 30, 2023, investment securities with a carrying value of $9.19 million were pledged to collateralize public and trust deposits and other borrowings. As of December 31, 2022, investment securities with a carrying value of $9.13 million were pledged.
The Company has historically maintained a stable deposit base and a relatively low level of large deposits, which has mitigated the volatility in the Company’s liquidity position. Deposit inflows and outflows can vary widely based on prevailing market interest rates, competition, economic conditions, our business customers' liquidity needs and by recent developments in the financial services industry. Uninsured deposits as of June 30, 2023 and December 31, 2022 were approximately $699.15 million and $800.81 million, respectively, which comprised 21.30% and 23.85% of total deposits.
As of SeptemberJune 30, 2022,2023, the Company had no$330.00 million of outstanding borrowings from the Federal Home Loan Bank (“FHLB”) of Des Moines. AdvancesMoines compared to $40.00 million as of December 31, 2022. The Company also had $6.05 million of Fed Funds purchased as of June 30, 2023 compared to $82.06 million of Fed Funds purchased as of December 31, 2022. These borrowings are used as a means of providing both long and short-term fixed-rate funding for certain assets and for managing interest rate risk. The Company had additional borrowing capacity available from the FHLB of approximately $966.77$868.64 million at SeptemberJune 30, 2022.2023.
As additional sources of liquidity, the Company has the ability to borrow up to $10.00 million from the Federal Reserve Bank of Chicago, and has lines of credit with three banks totaling $570.81$160.00 million. The borrowings under these credit lines would be secured by the Bank’sCompany’s investment securities. In addition, the Company has the option of issuing short-, medium-, and long-term debt, should the Company decide to do so. The Bank Term Funding Program was established by the Federal Reserve in March 2023 to provide an additional source of liquidity against high-quality securities. As of June 30, 2023, the Company had no borrowings from the Bank Term Funding Program though has provided investment securities as collateral for potential future funding needs. The combination of high levels of potentially liquid assets, low dependence on volatile liabilities, positive cash flows from operations, and both additional borrowing and brokered deposits capacity provided sources of liquidity for the Company which management considered sufficient at SeptemberJune 30, 2022.2023.
As of September 30, 2022, investment securities with a carrying value of $9.02 million were pledged to collateralize public and trust deposits and other borrowings. As of December 31, 2021, investment securities with a carrying value of $10.03 million were pledged.
Contractual Obligations
There have been no material changes with regard to contractual obligations disclosed in the Company’s Form 10-K for the year ended December 31, 2021.2022.
| | | | | |
| Item 3. | Quantitative and Qualitative Disclosures about Market Risk |
The Company's primary market risk exposure is to changes in interest rates. Interest rate risk is the risk to current or anticipated earnings or capital arising from movements in interest rates. Interest rate risk arises from repricing risk, basis risk, yield curve risk and options risk. Repricing risk is the difference between the timing of rate changes and the timing of cash flows. Basis risk is the difference from changing rate relationships among different yield curves affecting Bank activities. Yield curve risk is the difference from changing rate relationships across the spectrum of maturities. Option risk is the difference resulting from interest-related options imbedded in BankCompany products. The Bank’sCompany’s primary source of interest rate risk exposure arises from repricing risk. To measure this risk the BankCompany uses a static gap measurement system that identifies the repricing gaps across the full maturity spectrum of the Bank’sCompany’s assets and liabilities and an earnings simulation approach. The gap schedule is known as the interest rate sensitivity report. The report reflects the repricing characteristics of the Bank’sCompany’s assets and liabilities. The report details the calculation of the gap ratio. This ratio indicates the amount of interest-earning assets repricing within a given period in comparison to the amount of interest-bearing liabilities repricing within the same period of time. A gap ratio of 1.0 indicates a matched position, in which case the effect on net interest income due to interest rate movements will be minimal. A gap ratio of less than 1.0 indicates that more liabilities than assets reprice within the time period, and a ratio greater than 1.0 indicates that more assets reprice than liabilities.
The Company's asset/liability management, or its management of interest rate risk, is focused primarily on evaluating and managing net interest income given various risk criteria. Factors beyond the Company's control, such as market interest rates and competition, may also have an impact on the Company's interest income and interest expense. In the absence of other factors, the Company's overall yield on interest-earning assets will increase as will its cost of funds on its interest-bearing liabilities when market interest rates increase over an extended period of time. Inversely, the Company's yields and cost of funds will decrease when market rates decline. The Company is able to manage these swings to some extent by attempting to control the maturity or rate adjustments of its interest-earning assets and interest-bearing liabilities over given periods of time.
The BankCompany maintains an Asset/Liability Committee, which meets at least quarterly to review the interest rate sensitivity position and to review and develop various strategies for managing interest rate risk within the context of the following factors: 1) capital adequacy, 2) asset/liability mix, 3) economic outlook, 4) market characteristics and 5) the interest rate forecast. In addition, the BankCompany uses a simulation model to review various assumptions relating to interest rate movement. The Company engages a third party that utilizes a modeling program to measure the Company’s exposure to potential interest rate changes. For various assumed hypothetical changes in market interest rates, this analysis measures the estimated change in net interest income. The simulations allow for ongoing assessment of interest rate sensitivity and can include the impact of potential new business strategies. The modeled scenarios begin with a base case in which rates are unchanged and include parallel and nonparallel rate shocks. The results of these shocks are measured in two forms: first, the impact on the net interest margin and earnings over one and two year time frames; and second, the impact on the market value of equity. The results of the simulation are compared against approved policy limits. The model attempts to limit rate risk even if it appears the Bank’sCompany’s asset and liability maturities are perfectly matched and a favorable interest margin is present. The Bank’sCompany’s policy is to generally maintain a balance between profitability and interest rate risk.
In order to minimize the potential effects of adverse material and prolonged increases or decreases in market interest rates on the Company's operations, management has implemented an asset/liability program designed to mitigate the Company's interest rate sensitivity. The program emphasizes the origination of adjustable rate loans, which are held in the portfolio, the investment of excess cash in short or intermediate term interest-earning assets, and the solicitation of transaction deposit accounts, which are less sensitive to changes in interest rates and can be re-priced rapidly.
The Bank'sCompany's interest rate risk, as monitored by management, has increasedcontinued to increase somewhat since December 31, 2021.year-end. Our earnings and cash flows are largely dependent upon our net interest income. Interest rates are highly sensitive to many factors that are beyond our control, including domestic and local economic conditions and the policies of various governmental and regulatory agencies and, in particular, the Federal Reserve. The FOMC, with particular attention being given to ongoing supply chain disruptions, rising energy and commodity prices and the global economic impact of the Russia-Ukraine conflict, has signaled that additional increases may be appropriate if inflation pressures remain elevated or intensify. Further increases to prevailing interest rates could influence the interest we receive on loans and investments and the amount of interest we pay on deposits and borrowings. For instance, if our liabilities are positioned to reprice faster than our assets in a rising-rate environment, our net interest income could be detrimentally impacted as a result. Moreover, additional and aggressive increases to the target range for the federal funds rate, combined with recent bank failures and ongoing geopolitical instability, raise the risk of economic recession. Any such downturn, especially in the regions in which we operate, may adversely affect our asset quality, deposit levels, loan demand and results of operations.
| | | | | |
| Item 4. | Controls and Procedures |
The Company carried out an evaluation, under the supervision and with the participation of the Company’s management, including the Company’s Principal Executive Officer and Interim Principal AccountingChief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Based upon that evaluation, the Company’s Principal Executive Officer and Interim Principal AccountingChief Financial Officer concluded that the Company’s disclosure controls and procedures are effective, as of the end of the period covered by this report, in recording, processing, summarizing and reporting, on a timely basis, information required to be disclosed by the Company in the reports it files with the Securities and Exchange
Commission. There have been no changes in the Company’s internal controls over financial reporting during the ninesix months ended SeptemberJune 30, 20222023 that have materially affected, or are reasonably likely to materially affect, the Company’s internal controls over financial reporting.
HILLS BANCORPORATION
PART II - OTHER INFORMATION
None.
Except as otherwise notedindicated below, there have been no material changes in the Company’s risk factors from those disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021.2022.
Economic and Market Risks
Global EconomicRecent Events Impacting the Financial Services Industry May Negatively Affect our Financial Condition and Geopolitical Instability and Inflationary RisksResults of Operation
InstabilityRecent events impacting the financial services industry, including the failure of Silicon Valley Bank, Signature Bank, and First Republic Bank have resulted in global economic conditionsdecreased confidence in banks among consumer and geopolitical matters,commercial depositors, other counterparties and investors, as well as significant disruption, volatility and reduced valuations of equity and other securities of banks in financial markets,the capital markets. These events occurred during a period of rapidly rising interest rates which, among other things, has resulted in unrealized losses in longer duration securities and loans held by banks, more competition for bank deposits and may increase the risk of a potential recession. These recent events could adversely impact the market price and volatility of the Company’s common stock.
These recent events may also result in potentially adverse changes to laws or regulations governing banks and bank holding companies or result in the impositions of restrictions through supervisory or enforcement activities, including higher capital requirements, which could have a material adverse effectimpact on our business. Inability to access short-term funding or the Company’s resultsloss of operationsclient deposits could increase our cost of funding, limit access to capital markets or negatively impact our overall liquidity or capitalization. Moreover, we may be impacted by concerns regarding the soundness or creditworthiness of other financial institutions, which can cause substantial and cascading disruption within the financial condition. The macroeconomic environment inmarkets and increased expenses. In addition, the United States is susceptiblecost of resolving the recent bank failures may prompt the FDIC to global events and volatility in financial markets. For example, global demand for products continuesincrease its premiums above the recently increased levels or to exceed supply during the economic recovery from the COVID-19 pandemic, creating significant inflationary pressures which, in turn, may adversely impact regional and global economic conditions, as well as the Company’s financial condition and results of operations.
| | | | | |
| Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
The following table sets forth information about the Company’s stock purchases, all of which were made pursuant to the 2005 Stock Repurchase Program, for the three months ended SeptemberJune 30, 2022:2023:
| | | | | | | | | | | | | | |
| Period | Total number of shares
purchased | Average price paid per
share | Total number of
shares purchased
as part of publicly
announced plans
or programs | Maximum number
of shares that may
yet be purchased
under the plans
or programs (1) |
| July 1 to July 31 | 3,457 | | $ | 71.00 | | 3,457 | | 30,613 | |
| August 1 to August 31 | 828 | | 71.34 | | 828 | | 779,785 | |
| September 1 to September 30 | 3,256 | | 72.00 | | 3,256 | | 776,529 | |
| Total | 7,541 | | $ | 71.47 | | 7,541 | | 776,529 | |
| | | | | | | | | | | | | | |
| Period | Total number of shares
purchased | Average price paid per
share | Total number of
shares purchased
as part of publicly
announced plans
or programs | Maximum number
of shares that may
yet be purchased
under the plans
or programs (1) |
| April 1 to April 30 | 10,816 | | $ | 72.00 | | 10,816 | | 690,037 | |
| May 1 to May 31 | 11,055 | | 72.00 | | 11,055 | | 678,982 | |
| June 1 to June 30 | 5,245 | | 66.00 | | 5,245 | | 673,737 | |
| Total | 27,116 | | $ | 70.84 | | 27,116 | | 673,737 | |
(1) On July 26, 2005, the Company’s Board of Directors authorized a program to repurchase up to 1,500,000 shares of the Company’s common stock (the “2005 Stock Repurchase Program”). On August 9, 2022, the Company’s Board of Directors authorized the expansion of the 2005 Stock Repurchase Program to allow an additional 750,000 shares for repurchase and the continuation through December 31, 2027. The Company expects the purchases pursuant to the 2005 Stock Repurchase Program to be made from time to time in private transactions at a price equal to the most recent quarterly independent appraisal of the shares of the Company’s common stock and with the Board reviewing the overall results of the 2005 Stock Repurchase Program on a quarterly basis. All purchases made pursuant to the 2005 Stock Repurchase Program since its inception have been made on that basis. The amount and timing of stock repurchases will be based on various factors, such as the Board’s assessment of the Company’s capital structure and liquidity, the amount of interest shown by shareholders in selling shares of stock to the Company at their appraised value, and applicable regulatory, legal and accounting factors.
| | | | | |
| Item 3. | Defaults upon Senior Securities |
Hills Bancorporation has no senior securities.
| | | | | |
| Item 4. | Mine Safety Disclosure |
Not applicable.
Director or Officer Rule 10b5-1 and Non-Rule 10b5-1 Trading Arrangements
None.
| | | | | |
| 3.1 | |
| 3.2 | |
| 4.1 | |
| 31 | |
| 32 | |
| 101.INS | XBRL Instance Document (1), (2) |
| 101.SCH | XBRL Taxonomy Extension Schema Document (1) |
| 101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document (1) |
| 101.DEF | XBRL Taxonomy Extension Definition Linkbase Document (1) |
| 101.LAB | XBRL Taxonomy Extension Label Linkbase Document (1) |
| 101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document (1) |
| 104 | Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101) |
(1)Users of this data are advised that, pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Section 11 or 12 of the Securities Act of 1933 or Section 18 of the Securities Exchange Act of 1934, and are otherwise not subject to liability under these sections.
(2)The instance document does not appear in the interactive data file because its XBRL tags are embedded within the inline XBRL document.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| | | | | | | | | | | |
| | | HILLS BANCORPORATION |
| | | |
| Date: | NovemberAugust 4, 20222023 | | By: /s/ Dwight O. Seegmiller |
| | | Dwight O. Seegmiller, Director, President and Chief Executive Officer |
| | | |
| Date: | NovemberAugust 4, 20222023 | | By: /s/ Jason WeeksAnthony V. Roetlin |
| | | Jason Weeks, InterimAnthony V. Roetlin, Treasurer, Chief Financial Officer and Interim PrincipalChief Accounting Officer |