grepcent / static financial knowledge base

HBT Financial, Inc. (HBT)

CIK: 0000775215. SIC: 6022 State Commercial Banks. Latest 10-K as of: 2026-03-06.

SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6022 State Commercial Banks

SEC company page: https://www.sec.gov/edgar/browse/?CIK=775215. Latest filing source: 0000775215-26-000025.

Informational only - descriptive public-record data, not investment advice.

Selected Fundamentals

MetricValueUnitFYFiled
Revenue255,784,000USD20252026-03-06
Net income77,008,000USD20252026-03-06
Assets5,071,390,000USD20252026-03-06

Financials

Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-03-06. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000775215.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.

Flow metrics use full-year FY periods from 10-K/10-K/A filings; balance-sheet metrics use FY-end instants. Free cash flow = operating cash flow - capital expenditures. Missing metrics are omitted rather than fabricated.

Metric2016201720182019202020212022202320242025
Revenue127,593,000137,432,000143,735,000124,065,000128,223,000153,054,000228,999,000251,700,000255,784,000
Net income56,103,00063,799,00066,865,00036,845,00056,271,00056,456,00065,842,00071,780,00077,008,000
Diluted EPS3.103.543.331.342.021.952.072.262.44
Operating cash flow72,082,00079,994,00089,092,00031,255,00043,023,00072,586,00065,829,00089,372,00085,070,000
Dividends paid57,069,00042,621,000224,956,00016,518,00016,753,00018,584,00021,873,00024,183,00026,609,000
Share buybacks907,0004,906,0004,783,0008,907,0004,423,0004,505,000
Assets3,249,569,0003,245,103,0003,666,567,0004,314,254,0004,286,734,0005,073,170,0005,032,902,0005,071,390,000
Liabilities2,909,173,0002,912,185,0003,302,650,0003,902,373,0003,913,102,0004,583,674,0004,488,297,0004,455,892,000
Stockholders' equity326,246,000323,916,000340,396,000332,918,000363,917,000411,881,000373,632,000489,496,000544,605,000615,498,000
Cash and cash equivalents186,879,000283,971,000312,451,000409,268,000114,159,000141,252,000137,692,000122,269,000

Ratios

ROE and ROA use period-end equity/assets. Liabilities / equity uses total liabilities divided by stockholders' equity. Current ratio uses current assets divided by current liabilities when both are reported.

Metric2016201720182019202020212022202320242025
Net margin43.97%46.42%46.52%29.70%43.89%36.89%28.75%28.52%30.11%
Return on equity17.32%18.74%20.08%10.12%13.66%15.11%13.45%13.18%12.51%
Return on assets1.96%2.06%1.00%1.30%1.32%1.30%1.43%1.52%
Liabilities / equity8.558.759.089.4710.479.368.247.24

Financial Charts

Quarterly

Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-06. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000775215.json.

Flow metrics use discrete quarter-length periods from 10-Q/10-Q/A filings. Q4 revenue and net income are derived only when annual FY and nine-month YTD facts exist for the same fiscal year; derived Q4 values are labeled. EPS Q4 is not derived.

QuarterEnd DateRevenueNet IncomeDiluted EPSMethod
2022-Q22022-06-300.49reported discrete quarter
2022-Q32022-09-300.54reported discrete quarter
2023-Q12023-03-310.30reported discrete quarter
2023-Q22023-06-3056,768,00018,473,0000.58reported discrete quarter
2023-Q32023-09-3059,041,00019,715,0000.62reported discrete quarter
2023-Q42023-12-3161,411,00018,446,000derived Q4 = FY annual - nine-month YTD
2024-Q12024-03-3161,961,00015,258,0000.48reported discrete quarter
2024-Q22024-06-3062,824,00018,070,0000.57reported discrete quarter
2024-Q32024-09-3064,117,00018,180,0000.57reported discrete quarter
2024-Q42024-12-3162,798,00020,272,000derived Q4 = FY annual - nine-month YTD
2025-Q12025-03-3163,138,00019,075,0000.60reported discrete quarter
2025-Q22025-06-3063,919,00019,230,0000.61reported discrete quarter
2025-Q32025-09-3064,336,00019,765,0000.63reported discrete quarter
2025-Q42025-12-3164,391,00018,938,000derived Q4 = FY annual - nine-month YTD
2026-Q12026-03-3171,839,00011,200,0000.34reported discrete quarter

Quarterly Charts

Macro Cross-References

Latest quarter (10-Q)

Latest 10-Q source: 0000775215-26-000055.

Extracted structurally from real Item 2 body heading to real Item 3/4 boundary. Confidence: high. Filing date: 2026-05-06. Report date: 2026-03-31.

ITEM 2.    MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Unless the context requires otherwise, references in this report to the “Company,” “we,” “us” and “our” refer to HBT Financial, Inc. and its subsidiaries.

The following is management’s discussion and analysis of the financial condition as of March 31, 2026 (unaudited), as compared with December 31, 2025, and the results of operations for the three months ended March 31, 2026 and 2025 (unaudited). Management’s discussion and analysis should be read in conjunction with the Company’s unaudited consolidated financial statements and notes thereto appearing elsewhere in this Quarterly Report on Form 10-Q, as well as the Company’s audited consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2025, filed with the SEC on March 6, 2026. Results of operations for the three months ended March 31, 2026 and 2025 are not necessarily indicative of results to be attained for the year ended December 31, 2026, or for any other period.

OVERVIEW

HBT Financial, Inc., headquartered in Bloomington, Illinois, is the holding company for Heartland Bank and Trust Company, and has banking roots that can be traced back to 1920. We provide a comprehensive suite of financial products and services to consumers, businesses, and municipal entities throughout Illinois, eastern Iowa, and suburban St. Louis. As of March 31, 2026, the Company had total assets of $6.8 billion, loans held for investment of $4.7 billion, and total deposits of $5.8 billion.

Market Area

As of March 31, 2026, our branch network included 83 full-service branch locations throughout Illinois, eastern Iowa, and suburban St. Louis. We hold a leading deposit share in many of our central Illinois markets, which we define as a top three deposit share rank, providing the foundation for our strong deposit base. The stability provided by this low-cost funding is a key driver of our strong track record of financial performance. Below is a summary of our loan and deposit balances by geographic region:

March 31, 2026December 31, 2025
(dollars in thousands)LoansDepositsLoansDeposits
Central Illinois$1,897,133$3,817,251$1,428,580$2,898,046
Chicago MSA2,033,0191,684,1191,522,9631,244,319
Suburban St. Louis399,440185,160140,863107,088
Iowa357,359116,918363,803109,810
Total$4,686,951$5,803,448$3,456,209$4,359,263

CNB Acquisition

On March 1, 2026, HBT Financial completed its acquisition of CNB, the holding company for CNB Bank. The acquisition of CNB further enhanced HBT Financial's footprint in the central Illinois, Chicago MSA, and suburban St. Louis markets. Prior to the acquisition, CNB operated 18 full-service branch locations which now operate as branches of Heartland Bank. The core system conversion was successfully completed in March 2026. After considering business combination accounting adjustments, CNB added total assets of $1.81 billion, total loans held for investment of $1.30 billion, and total deposits of $1.52 billion.

Total consideration consisted of 5.5 million shares of HBT Financial’s common stock and $33.8 million in cash. Based on the closing price of HBT Financial common stock of $26.96 on February 27, 2026, the aggregate consideration was approximately $182.1 million. Goodwill of $23.7 million was recorded in the acquisition. Acquisition-related expenses totaled $15.7 million during the three months ended March 31, 2026. There were no acquisition-related expenses during the three months ended March 31, 2025.

52

Table of Contents

RESULTS OF OPERATIONS

Overview of Recent Financial Results

Three Months Ended March 31,
(dollars in thousands, except per share amounts)20262025
Total interest and dividend income$71,839$63,138
Total interest expense15,45214,430
Net interest income56,38748,708
Provision for credit losses(156)576
Net interest income after provision for credit losses56,54348,132
Total noninterest income10,9449,306
Total noninterest expense52,43731,935
Income before income tax expense15,05025,503
Income tax expense3,8506,428
Net income$11,200$19,075
Adjusted net income (1)$22,610$19,253
Pre-provision net revenue (1)$14,894$26,079
Pre-provision net revenue less net charge-offs (1)14,13625,650
Adjusted pre-provision net revenue (1)30,56926,328
Adjusted pre-provision net revenue less net charge-offs (1)29,81125,899
Share and Per Share Information
Earnings per share - diluted$0.34$0.60
Adjusted earnings per share - diluted (1)0.680.61
Weighted average shares of common stock outstanding33,180,00931,584,989
Summary Ratios
Net interest margin *4.20%4.12%
Net interest margin (tax-equivalent basis) * (1) (2)4.254.16
Yield on loans *6.286.39
Yield on interest-earning assets *5.355.34
Cost of total deposits *1.171.21
Cost of funds *1.251.32
Efficiency ratio76.56%53.85%
Efficiency ratio (tax-equivalent basis) (1) (2)75.8353.35
Adjusted efficiency ratio (tax-equivalent basis) (1) (2)52.6853.12
Return on average assets *0.80%1.54%
Return on average stockholders' equity *6.7713.95
Return on average tangible common equity * (1)7.8716.20
Adjusted return on average assets * (1)1.60%1.55%
Adjusted return on average stockholders' equity * (1)13.6714.08
Adjusted return on average tangible common equity * (1)15.8916.36

_________________________________________________

*    Annualized measure.

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

(2)On a tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%.

53

Table of Contents

Comparison of the Three Months Ended March 31, 2026 to the Three Months Ended March 31, 2025

For the three months ended March 31, 2026, net income was $11.2 million, decreasing by $7.9 million, or 41.3%, when compared to net income for the three months ended March 31, 2025, primarily as a result of acquisition-related expenses. Notable changes include the following:

•A $7.7 million increase in net interest income, primarily attributable to higher average interest-earning asset balances following the CNB merger, improved yields on debt securities, and lower funding costs;

•CNB acquisition-related expenses totaled $15.7 million during the three months ended March 31, 2026;

•Excluding CNB acquisition-related expenses, noninterest expense increased by $4.8 million, primarily reflecting higher base costs following the CNB merger, including a $2.6 million increase in employee salaries and benefits expense;

•A $0.9 million increase in wealth management fees, primarily driven by an increase in assets under management following the CNB merger;

•A $0.2 million positive mortgage servicing rights ("MSR") fair value adjustment included in the 2026 results, compared to a $0.3 million negative MSR fair value adjustment included in the 2025 results; and

•A $2.6 million decrease in income tax expense, primarily due to a decrease in pre-tax income as a result of CNB acquisition-related expenses.

Net Interest Income

Net interest income equals the excess of interest income on interest earning assets (including discount accretion on acquired loans plus certain loan fees) over interest expense incurred on interest-bearing liabilities. Net interest margin, which is expressed as the percentage of net interest income to average interest-earning assets, is utilized to measure and explain changes in net interest income.

The following table sets forth average balances, average yields and costs, and certain other information. Average balances are daily average balances. Nonaccrual loans are included in the computation of average balances but have been reflected in the table as loans carrying a zero yield. The yields set forth below include the effect of deferred fees and costs as well as purchase accounting adjustments that are accreted or amortized to interest income or expense.

54

Table of Contents

[[GREPCENT_TABLE]]
[["","Three Months Ended"],["","March 31, 2026","","March 31, 2025"],["(dollars in thousands)","Average Balance","","Interest","","Yield/Cost *","","Average Balance","","Interest","","Yield/Cost *"],["ASSETS"],["Loans","$","3,890,388","","","$","60,198","","","6.28","%","","$","3,460,906","","","$","54,537","","","6.39","%"],["Debt securities","1,375,875","","","10,202","","","3.01","","","1,204,424","","","7,405","","","2.49"],["Deposits with banks","163,761","","","1,276","","","3.16","","","120,014","","","1,065","","","3.60"],["Other","14,389","","","163","","","4.60","","","12,677","","","131","","","4.19"],["Total interest-earning assets","5,444,413","","","$","71,839","","","5.35","%","","4,798,021","","","$","63,138","","","5.34","%"],["Allowance for credit losses","(48,362)","","","","","","","(42,061)"],["Noninterest-earning assets","317,393","","","","","","","276,853"],["Total assets","$","5,713,444","","","","","","","$","5,032,813"],["LIABILITIES AND STOCKHOLDERS' EQUITY"],["Liabilities"],["Interest-bearing deposits:"],["Interest-bearing demand","$","1,223,982","","","$","1,931","","","0.64","%","","$","1,120,608","","","$","1,453","","","0.53","%"],["Money market","906,663","","","4,448","","","1.99","","","807,728","","","4,397","","","2.21"],["Savings","671,852","","","704","","","0.43","","","569,494","","","370","","","0.26"],["Time","940,019","","","7,026","","","3.03","","","784,099","","","6,719","","","3.48"],["Total interest-bearing deposits","3,742,516","","","14,109","","","1.53","","","3,281,929","","","12,939","","","1.60"],["Securities sold under agreements to repurchase","2,902","","","16","","","2.21","","","8,754","","","22","","","1.02"],["Borrowings","28,886","","","209","","","2.94","","","12,890","","","109","","","3.41"],["Subordinated notes","19,781","","","278","","","5.70","","","39,563","","","470","","","4.82"],["Junior subordinated debentures issued to capital trusts","52,916","","","840","","","6.44","","","52,856","","","890","","","6.83"],["Total interest-bearing liabilities","3,847,001","","","$","15,452","","","1.63","%","","3,395,992","","","$","14,430","","","1.72","%"],["Noninterest-bearing deposits","1,150,594","","","","","","","1,045,733"],["Noninterest-bearing liabilities","45,282","","","","","","","36,373"],["Total liabilities","5,042,877","","","","","","","4,478,098"],["Stockholders' Equity","670,567","","","","","","","554,715"],["Total liabilities and stockholders\u2019 equity","$","5,713,444","","","","","","","$","5,032,813"],["Net interest income/Net interest margin (1)","","","$","56,387","","","4.20","%","","","","$","48,708","","","4.12","%"],["Tax-equivalent adjustment (2)","","","649","","","0.05","","","","","545","","","0.04"],["Net interest income (tax-equivalent basis)/Net interest margin (tax-equivalent basis) (2) (3)","","","$","57,036","","","4.25","%","","","","$","49,253","","","4.16","%"],["Net interest rate spread (4)","","","","","3.72","%","","","","","","3.62","%"],["Net interest-earning assets (5)","$","1,597,412","","","","","","","$","1,402,029"

[Excerpt truncated for page length; source filing is linked above.]

Latest 10-K MD&A

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Confidence: high. Filing date: 2026-03-06. Report date: 2025-12-31.

ITEM 7.    MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Unless the context requires otherwise, references in this report to the “Company,” “we,” “us” and “our” refer to HBT Financial, Inc. and its subsidiaries.

Management’s discussion and analysis should be read in conjunction with the following parts of this Annual Report on Form 10-K: Part I, Item 1 “Business”, Part II, Item 7A, “Quantitative and Qualitative Disclosures About Market Risk”, and Part II, Item 8 “Financial Statements and Supplementary Data”. Detailed discussion and analysis of the financial condition and results of operation for 2025 as compared to 2024 can be found below. Detailed discussion and analysis of the financial condition and results of operation for 2024 as compared to 2023 can be found in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, under the caption “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

OVERVIEW

HBT Financial, Inc., headquartered in Bloomington, Illinois, is the holding company for Heartland Bank and Trust Company, and has banking roots that can be traced back to 1920. We provide a comprehensive suite of financial products and services to consumers, businesses, and municipal entities throughout Illinois and eastern Iowa. As of December 31, 2025, the Company had total assets of $5.1 billion, loans held for investment of $3.5 billion, and total deposits of $4.4 billion.

Market Area

As of December 31, 2025, our branch network included 66 full-service branch locations throughout Illinois and eastern Iowa. We hold a leading deposit share in many of our central Illinois markets, which we define as a top three deposit share rank, providing the foundation for our strong deposit base. The stability provided by this low-cost funding is a key driver of our strong track record of financial performance. Below is a summary of our loan and deposit balances by geographic region:

December 31, 2025December 31, 2024
(dollars in thousands)LoansDepositsLoansDeposits
Central$1,569,443$3,005,134$1,676,842$2,984,820
Chicago MSA1,522,9631,244,3191,443,7771,218,098
Illinois3,092,4064,249,4533,120,6194,202,918
Iowa363,803109,810345,527115,336
Total$3,456,209$4,359,263$3,466,146$4,318,254

43

Table of Contents

CNB Bank Shares, Inc. Acquisition

On March 1, 2026, HBT Financial completed its acquisition of CNB, the holding company for CNB Bank. The combined company will have increased density in the central Illinois, Chicago MSA, and St. Louis MSA markets. Prior to the acquisition, CNB operated 18 full-service branch locations which now operate as branches of Heartland Bank. The core system conversion is expected to occur in March 2026.

As of December 31, 2025, CNB had total assets of $1.8 billion, total loans of $1.3 billion, and total deposits of $1.5 billion. This acquisition is a subsequent event and the financial results of CNB are not recognized in this Form 10-K.

Total consideration consisted of 5.5 million shares of HBT Financial's common stock and $34 million in cash. Based upon the closing price of HBT Financial common stock of $26.96 on February 27, 2026, the aggregate consideration was approximately $182 million. Acquisition-related expenses recognized during the year ended December 31, 2025 totaled $1.0 million.

Town and Country Financial Corporation Acquisition

On February 1, 2023, HBT Financial completed its acquisition of Town and Country, the holding company for Town and Country Bank. The acquisition of Town and Country further enhanced HBT Financial’s footprint in central Illinois and expanded our footprint into metro-east St. Louis. At the time of acquisition, Town and Country Bank operated 10 full-service branch locations which began operating as branches of Heartland Bank. The core system conversion was successfully completed in April 2023. After considering business combination accounting adjustments, Town and Country added total assets of $937.2 million, total loans held for investment of $635.4 million, and total deposits of $720.4 million.

Total consideration consisted of 3.4 million shares of HBT Financial’s common stock and $38.0 million in cash. Based upon the closing price of HBT Financial common stock of $21.12 on February 1, 2023, the aggregate consideration was approximately $109.4 million. Goodwill of $30.5 million was recorded in the acquisition. Acquisition-related expenses recognized during the year ended December 31, 2023 totaled $13.7 million, including the recognition of an allowance for credit losses on non-purchased credit deteriorated loans and an allowance for credit losses on unfunded commitments. There were no Town and Country acquisition-related expenses recognized subsequent to the second quarter of 2023.

44

Table of Contents

RESULTS OF OPERATIONS

Overview of Recent Financial Results

Year Ended December 31,
(dollars in thousands, except per share amounts)202520242023
Total interest and dividend income$255,784$251,700$228,999
Total interest expense56,88962,85037,927
Net interest income198,895188,850191,072
Provision for credit losses3,1613,0317,573
Net interest income after provision for credit losses195,734185,819183,499
Total noninterest income38,19035,57136,046
Total noninterest expense129,418124,007130,964
Income before income tax expense104,50697,38388,581
Income tax expense27,49825,60322,739
Net income$77,008$71,780$65,842
Adjusted net income (1)$79,647$75,002$78,182
Pre-provision net revenue (1)$107,667$100,414$96,154
Pre-provision net revenue less net charge-offs (1)105,20998,65695,974
Adjusted pre-provision net revenue (1)111,138104,920107,281
Adjusted pre-provision net revenue less net charge-offs (1)108,680103,162107,101
Share and Per Share Information
Earnings per share - diluted$2.44$2.26$2.07
Adjusted earnings per share - diluted (1)2.522.372.46
Weighted average shares of common stock outstanding31,502,35131,590,11731,626,308
Summary Ratios
Net interest margin4.13%3.96%4.09%
Net interest margin (tax-equivalent basis) (1) (2)4.174.014.15
Yield on loans6.346.366.04
Yield on interest-earning assets5.315.284.90
Cost of total deposits1.191.300.60
Cost of funds1.281.410.86
Efficiency ratio53.44%53.99%56.49%
Efficiency ratio (tax-equivalent basis) (1) (2)52.9553.4655.81
Adjusted efficiency ratio (tax-equivalent basis) (1) (2)51.9152.4251.68
Return on average assets1.53%1.43%1.34%
Return on average stockholders' equity13.2413.9314.60
Return on average tangible common equity (1)15.2416.4517.63
Adjusted return on average assets (1)1.58%1.50%1.59%
Adjusted return on average stockholders' equity (1)13.7014.5517.34
Adjusted return on average tangible common equity (1)15.7717.1920.94

_________________________________________________

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

(2)On a tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%.

45

Table of Contents

Comparison of the Year Ended December 31, 2025 to the Year Ended December 31, 2024

For the year ended December 31, 2025, net income was $77.0 million, increasing by $5.2 million, or 7.3%, when compared to net income for the year ended December 31, 2024. Notable changes include the following:

•A $10.0 million increase in net interest income, primarily attributable to lower funding costs, higher yields on debt securities, and higher average loan balances;

•A $0.2 million loss on sales of securities included in the 2025 results, compared to a $3.7 million of loss on sales of securities included in the 2024 results;

•A $3.4 million increase in salaries and benefits expense, primarily driven by higher medical benefits expenses and annual merit increases;

•A $1.9 million negative mortgage servicing rights ("MSR") fair value adjustment included in the 2025 results, compared to a $0.2 million negative MSR fair value adjustment included in the 2024 results;

•A $1.2 million increase in wealth management fees, primarily driven by higher values of assets under management and an increase in farm management fees;

•CNB acquisition-related expenses of $1.0 million, primarily related to professional fees and data processing expense; and

•A $1.9 million increase in income tax expense, primarily due to an increase in pre-tax income as a result of the items noted above.

Net Interest Income

Net interest income equals the excess of interest income on interest earning assets (including discount accretion on acquired loans plus certain loan fees) over interest expense incurred on interest-bearing liabilities. Net interest margin, which is expressed as the percentage of net interest income to average interest-earning assets, is utilized to measure and explain changes in net interest income.

The following table sets forth average balances, average yields and costs, and certain other information. Average balances are daily average balances. Nonaccrual loans are included in the computation of average balances but have been reflected in the table as loans carrying a zero yield. The yields set forth below include the effect of deferred fees and costs as well as purchase accounting adjustments that are accreted or amortized to interest income or expense.

46

Table of Contents

Year Ended
December 31, 2025December 31, 2024December 31, 2023
(dollars in thousands)Average BalanceInterestYield/CostAverage BalanceInterestYield/CostAverage BalanceInterestYield/Cost
ASSETS
Loans$3,422,412$216,8216.34%$3,378,059$214,8636.36%$3,231,736$195,1976.04%
Debt securities1,234,37832,9142.671,200,44427,9032.321,343,41929,9712.23
Deposits with banks150,3235,5023.66178,4368,2724.6484,5443,0203.57
Other12,5545474.3612,7326625.2015,3268115.29
Total interest-earning assets4,819,667$255,7845.31%4,769,671$251,7005.28%4,675,025$228,9994.90%
Allowance for credit losses(41,970)(40,694)(37,504)
Noninterest-earning assets270,852279,106290,383
Total assets$5,048,549$5,008,083$4,927,904
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
Interest-bearing deposits:
Interest-bearing demand$1,122,357$6,4980.58%$1,106,136$5,4990.50%$1,188,680$3,1300.26%
Money market830,63018,1122.18797,44418,6372.34669,1187,3521.10
Savings567,0921,5400.27584,7691,6210.28661,4241,0330.16
Time775,38525,5393.29757,45628,1833.72481,46610,7842.24
Brokered38,2862,1075.5052,7242,8365.38
Total interest-bearing deposits3,295,46451,6891.573,284,09156,0471.713,053,41225,1350.82
Securities sold under agreements to repurchase2,514220.8930,9845941.9235,4502550.72
Borrowings8,7802032.3113,3834803.59139,8177,1285.10
Subordinated notes27,8691,3264.7639,5141,8794.7539,4341,8794.76
Junior subordinated debentures issued to capital trusts52,8793,6496.9052,8193,8507.2951,4893,5306.86
Total interest-bearing liabilities3,387,506$56,8891.68%3,420,791$62,8501.84%3,319,602$37,9271.14%
Noninterest-bearing deposits1,048,9751,033,8111,113,300
Noninterest-bearing liabilities30,61938,11344,074
Total liabilities4,467,1004,492,7154,476,976
Stockholders' Equity581,449515,368450,928
Total liabilities and stockholders’ equity$5,048,549$5,008,083$4,927,904
Net interest income/Net interest margin (1)$198,8954.13%$188,8503.96%$191,0724.09%
Tax-equivalent adjustment (2)2,2030.042,2420.052,7580.06
Net interest income (tax-equivalent basis)/Net interest margin (tax-equivalent basis) (2) (3)$201,0984.17%$191,0924.01%$193,8304.15%
Net interest rate spread (4)3.63%3.44%3.76%
Net interest-earning assets (5)$1,432,161$1,348,880$1,355,423
Ratio of interest-earning assets to interest-bearing liabilities1.421.391.41
Cost of total deposits1.19%1.30%0.60%
Cost of funds1.281.410.86

_________________________________________________

(1)Net interest margin represents net interest income divided by average total interest-earning assets.

(2)On a tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%.

(3)See "Non-GAAP Financial Information" for reconciliation of non-GAAP measure to their most closely comparable GAAP measures.

(4)Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.

(5)Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities.

47

Table of Contents

The following table sets forth the components of loan interest income and their contributions to the total loan yield.

Year Ended December 31,
202520242023
(dollars in thousands)InterestYield ContributionInterestYield ContributionInterestYield Contribution
Contractual interest$206,1636.03%$205,0316.07%$185,7725.75%
Loan fees5,6000.164,2650.134,5860.14
Accretion of acquired loan discounts3,8680.114,4500.134,1360.13
Nonaccrual interest recoveries1,1900.041,1170.037030.02
Total loan interest income$216,8216.34%$214,8636.36%$195,1976.04%

The following table sets forth the components of net interest income and their contributions to the net interest margin.

Year Ended December 31,
202520242023
(dollars in thousands)InterestNet Interest Margin ContributionInterestNet Interest Margin ContributionInterestNet Interest Margin Contribution
Interest income:
Contractual interest on loans$206,1634.28%$205,0314.30%$185,7723.97%
Loan fees5,6000.124,2650.094,5860.10
Accretion of acquired loan discounts3,8680.084,4500.094,1360.09
Nonaccrual interest recoveries1,1900.031,1170.027030.02
Debt securities32,9140.6827,9030.5929,9710.64
Interest-bearing deposits in bank5,5020.118,2720.183,0200.06
Other5470.016620.018110.02
Total interest income255,7845.31251,7005.28228,9994.90
Interest expense:
Deposits51,6891.0756,0471.1825,1350.54
Other interest-bearing liabilities5,2000.116,8030.1412,7920.27
Total interest expense56,8891.1862,8501.3237,9270.81
Net interest income198,8954.13188,8503.96191,0724.09
Tax-equivalent adjustment (1)2,2030.042,2420.052,7580.06
Net interest income (tax-equivalent) (1) (2)$201,0984.17%$191,0924.01%$193,8304.15%

_________________________________________________

(1)On a tax-equivalent basis assuming a federal income tax rate of 21% and a state income tax rate of 9.5%.

(2)See "Non-GAAP Financial Information" for reconciliation of non-GAAP measure to their most closely comparable GAAP measures.

48

Table of Contents

Rate/Volume Analysis

The following table sets forth the dollar amount of changes in interest income and interest expense for the major categories of our interest-earning assets and interest-bearing liabilities. Information is provided for each category of interest-earning assets and interest-bearing liabilities with respect to changes attributable to volume (i.e., changes in average balances multiplied by the prior-period average rate), and changes attributable to rate (i.e., changes in average rate multiplied by prior-period average balances). For purposes of this table, changes attributable to both volume and rate that cannot be segregated have been allocated proportionately to the change due to volume and the change due to rate.

Year Ended December 31, 2025vs.Year Ended December 31, 2024Year Ended December 31, 2024vs.Year Ended December 31, 2023
Increase (Decrease) Due toTotalIncrease (Decrease) Due toTotal
(dollars in thousands)VolumeRateVolumeRate
Interest-earning assets:
Loans$2,813$(855)$1,958$9,054$10,612$19,666
Debt securities8074,2045,011(3,286)1,218(2,068)
Deposits with banks(1,186)(1,584)(2,770)4,1411,1115,252
Other(9)(106)(115)(136)(13)(149)
Total interest-earning assets2,4251,6594,0849,77312,92822,701
Interest-bearing liabilities:
Interest-bearing deposits:
Interest-bearing demand82917999(231)2,6002,369
Money market756(1,281)(525)1,6419,64411,285
Savings(49)(32)(81)(132)720588
Time654(3,298)(2,644)8,0809,31917,399
Brokered(2,107)(2,107)(794)65(729)
Total interest-bearing deposits(664)(3,694)(4,358)8,56422,34830,912
Securities sold under agreements to repurchase(361)(211)(572)(36)375339
Borrowings(136)(141)(277)(5,008)(1,640)(6,648)
Subordinated notes(554)1(553)4(4)
Junior subordinated debentures issued to capital trusts4(205)(201)93227320
Total interest-bearing liabilities(1,711)(4,250)(5,961)3,61721,30624,923
Change in net interest income$4,136$5,909$10,045$6,156$(8,378)$(2,222)

Comparison of the Year Ended December 31, 2025 to the Year Ended December 31, 2024

Net interest income for the year ended December 31, 2025 was $198.9 million, increasing $10.0 million, or 5.3%, when compared to the year ended December 31, 2024. The increase is primarily attributable to lower funding costs, higher yields on debt securities, and higher average loan balances. Additionally, a $1.4 million increase in loan fees and nonaccrual interest recoveries was partially offset by a $0.6 million decrease in acquired loan discount accretion.

Net interest margin increased to 4.13% for the year ended December 31, 2025, compared to 3.96% for the year ended December 31, 2024. The increase was primarily attributable to a decrease in funding costs and higher yields on debt securities. Additionally, the increase in the contribution of loan fees and nonaccrual interest recoveries accounted for 4 basis points of the increase in net interest margin and were partially offset by a 1 basis point decrease in the contribution from acquired loan discount accretion.

49

Table of Contents

The quarterly net interest margins were as follows:

202520242023
Three months ended:
March 314.12%3.94%4.20%
June 304.143.954.16
September 304.133.984.07
December 314.123.963.93

In early 2024, our net interest margin was relatively stable, with increases in our loans and debt securities yields being mostly offset by increases in funding costs. In September 2024, the Federal Open Market Committee ("FOMC") began lowering interest rates, with the target range for the federal funds rate decreasing by 100 basis points to a range of 4.25% to 4.50% by the end of 2024. The FOMC paused further interest rate cuts until September 2025, and then resumed with three 25 basis point reductions during the remainder of 2025 with the target range for the federal funds rate set to a range of 3.50% to 3.75% as of December 31, 2025. These changes have contributed to a decrease in funding costs and yields on variable rate loans while maturing fixed rate loans and securities continued to reprice at higher rates, driving our net interest margin higher during 2025, relative to 2024.

Decreases in market interest rates, and potential future decreases, may put downward pressure on our net interest margin, as the negative impact on floating rate loans may not be fully offset by the positive impacts of maturing fixed rate loans and securities repricing at higher rates or potential decreases in deposit costs. Generally, we expect increases in market interest rates will increase our net interest income and net interest margin in future periods, while decreases in market interest rates may decrease our net interest income and net interest margin in future periods; however, this depends upon the timing and extent of both short-term and long-term interest rate fluctuations and may not always be the case.

50

Table of Contents

Provision for Credit Losses

The following table sets forth the components of provision for credit losses for the years indicated:

Year Ended December 31,
(dollars in thousands)202520242023
PROVISION FOR CREDIT LOSSES
Loans$2,104$3,754$6,665
Unfunded lending-related commitments1,057(723)908
Total provision for credit losses$3,161$3,031$7,573

Comparison of the Year Ended December 31, 2025 to the Year Ended December 31, 2024

The Company recorded a provision for credit losses of $3.2 million for the year ended December 31, 2025, compared to a $3.0 million provision during the year ended December 31, 2024. The 2025 provision for credit losses primarily reflects a $2.2 million increase in required reserves driven by changes within the portfolio; a $1.1 million increase in required reserves resulting from changes in qualitative factors; an $0.8 million increase in required reserves resulting from changes in economic forecasts; and a $0.9 million decrease in specific reserves.

The provision for credit losses is highly dependent on current and forecast economic conditions. Potential deterioration of economic conditions may lead to higher credit losses and adversely impact our financial condition and results of operations. The economic forecasts utilized in estimating the allowance for credit losses on loans and unfunded lending-related commitments include the unemployment rate and changes in GDP as macroeconomic variables, although other economic metrics are considered on a qualitative basis.

51

Table of Contents

Noninterest Income

The following table sets forth the major categories of noninterest income for the years indicated:

Year Ended December 31,Year Ended December 31,
(dollars in thousands)20252024$ Change% Change20242023$ Change% Change
Card income$10,785$11,051$(266)(2.4)%$11,051$11,043$80.1%
Wealth management fees12,14710,9781,16910.610,9789,8831,09511.1
Service charges on deposit accounts8,0407,9321081.47,9327,846861.1
Mortgage servicing4,1134,437(324)(7.3)4,4374,678(241)(5.2)
Mortgage servicing rights fair value adjustment(1,883)(174)(1,709)NM(174)(1,615)1,441NM
Gains on sale of mortgage loans1,4771,611(134)(8.3)1,6111,526855.6
Realized gains (losses) on sales of securities(200)(3,697)3,497NM(3,697)(1,820)(1,877)NM
Unrealized gains (losses) on equity securities7(59)66NM(59)160(219)NM
Gains (losses) on foreclosed assets422(18)(81.8)22501(479)(95.6)
Gains (losses) on other assets(85)(635)550NM(635)166(801)NM
Income on bank owned life insurance671915(244)(26.7)91557334259.7
Other noninterest income3,1143,190(76)(2.4)3,1903,105852.7
Total$38,190$35,571$2,6197.4%$35,571$36,046$(475)(1.3)%

_________________________________________________

NM    Not meaningful.

Comparison of the Year Ended December 31, 2025 to the Year Ended December 31, 2024

Total noninterest income for the year ended December 31, 2025, was $38.2 million, an increase of $2.6 million, or 7.4%, from the year ended December 31, 2024. Notable changes in noninterest income include the following:

•A $0.2 million loss on sales of securities included in the 2025 results, compared to a $3.7 million of loss on sales of securities included in the 2024 results;

•A $1.9 million negative MSR fair value adjustment included in the 2025 results, compared to a $0.2 million negative MSR fair value adjustment included in the 2024 results;

•A $1.2 million increase in wealth management fees, primarily driven by higher values of assets under management and an increase in farm management fees;

•The absence of $0.6 million of impairment losses on bank premises related to the closure of two branch premises recognized in the 2024 results; and

•A $0.2 million decrease in income on bank owned life insurance, primarily attributable to the absence of a $0.2 million gain on life insurance proceeds recognized in the 2024 results.

52

Table of Contents

Noninterest Expense

The following table sets forth the major categories of noninterest expense for the years indicated:

Year Ended December 31,Year Ended December 31,
(dollars in thousands)20252024$ Change% Change20242023$ Change% Change
Salaries$66,342$65,130$1,2121.9%$65,130$67,453$(2,323)(3.4)%
Employee benefits13,53811,3112,22719.711,31110,0371,27412.7
Occupancy of bank premises10,71310,2934204.110,2939,9183753.8
Furniture and equipment2,2802,00427613.82,0042,790(786)(28.2)
Data processing11,76611,1695975.311,16912,352(1,183)(9.6)
Marketing and customer relations4,1834,320(137)(3.2)4,3205,043(723)(14.3)
Amortization of intangible assets2,7262,839(113)(4.0)2,8392,6701696.3
Loss on extinguishment of debt391391NMNM
FDIC insurance2,2342,254(20)(0.9)2,2542,280(26)(1.1)
Loan collection and servicing1,3462,056(710)(34.5)2,0561,40265446.6
Foreclosed assets1691096055.0109251(142)(56.6)
Other noninterest expense13,73012,5221,2089.612,52216,768(4,246)(25.3)
Total$129,418$124,007$5,4114.4%$124,007$130,964$(6,957)(5.3)%

Comparison of the Year Ended December 31, 2025 to the Year Ended December 31, 2024

Total noninterest expense for the year ended December 31, 2025, was $129.4 million, an increase of $5.4 million, or 4.4%, from the year ended December 31, 2024. Notable changes in noninterest expense include the following:

•A $2.2 million increase in employee benefits expense, primarily driven by higher medical benefits cost;

•A $1.2 million increase in salaries expense, primarily driven by annual merit increases;

•A $1.2 million increase in other noninterest expense, primarily related to higher legal and professional fees driven primarily by $0.6 million of CNB acquisition-related expenses;

•A $0.6 million increase in data processing expense, primarily related to $0.4 million of CNB acquisition-related expenses as well as a planned call center software upgrade;

•A $0.4 million increase in bank occupancy expense, primarily due to planned building maintenance and upgrades; and

•A $0.4 million loss on the extinguishment of debt associated with the early payoff of $40.0 million of subordinated notes in September 2025.

Income Taxes

During the years ended December 31, 2025 and 2024, we recorded income tax expense of $27.5 million, or an effective tax rate of 26.3%, and $25.6 million, or an effective tax rate of 26.3%, respectively. During 2025, we recognized $0.3 million of additional tax expense during the second quarter of 2025, related to the nonrecurring reversal of a stranded tax effect included in accumulated other comprehensive income, in connection with the maturity of a derivative designated as a cash flow hedge. During 2024, we recognized an additional $0.5 million of tax expense for a deferred tax asset write-down, as a result of an Illinois tax law change.

53

Table of Contents

FINANCIAL CONDITION

(dollars in thousands, except per share data)December 31, 2025December 31, 2024$ Change% Change
Cash and cash equivalents$122,269$137,692$(15,423)(11.2)%
Debt securities available-for-sale, at fair value813,101698,049115,05216.5
Debt securities held-to-maturity458,746499,858(41,112)(8.2)
Loans held for sale1,2631,586(323)(20.4)
Loans, before allowance for credit losses3,456,2093,466,146(9,937)(0.3)
Less: allowance for credit losses41,69042,044(354)(0.8)
Loans, net of allowance for credit losses3,414,5193,424,102(9,583)(0.3)
Goodwill59,82059,820
Intangible assets, net15,11717,843(2,726)(15.3)
Other assets186,555193,952(7,397)(3.8)
Total assets$5,071,390$5,032,902$38,4880.8%
Total deposits$4,359,263$4,318,254$41,0090.9%
Securities sold under agreements to repurchase28,969(28,969)(100.0)
Borrowings12,30113,231(930)(7.0)
Subordinated notes39,553(39,553)(100.0)
Junior subordinated debentures52,90952,849600.1
Other liabilities31,41935,441(4,022)(11.3)
Total liabilities4,455,8924,488,297(32,405)(0.7)
Total stockholders' equity615,498544,60570,89313.0
Total liabilities and stockholders' equity$5,071,390$5,032,902$38,4880.8%
Tangible assets (1)$4,996,453$4,955,239$41,2140.8%
Tangible common equity (1)540,561466,94273,61915.8
Core deposits (1)$4,157,898$4,116,058$41,8401.0%
Share and Per Share Information
Book value per share$19.58$17.26$2.3213.4%
Tangible book value per share (1)17.2014.802.4016.2
Shares of common stock outstanding31,431,92431,559,366
Balance Sheet Ratios
Loan to deposit ratio79.28%80.27%
Core deposits to total deposits (1)95.3895.32
Stockholders' equity to total assets12.1410.82
Tangible common equity to tangible assets (1)10.829.42

_________________________________________________

(1)See "Non-GAAP Financial Information" for reconciliation of non-GAAP measure to their most closely comparable GAAP measures.

54

Table of Contents

Notable changes in our consolidated balance sheet include the following:

•A $73.9 million increase in debt securities, primarily attributable to a reinvestment of cash flows from loans into debt securities and a $30.5 million increase in the fair value of debt securities available-for-sale;

•A $41.0 million increase in deposits was primarily attributable to a vast majority of repurchase agreement account balances being transitioned to reciprocal interest-bearing demand deposit accounts during 2025;

•The $39.6 million of subordinated notes outstanding at December 31, 2024 were paid off in September 2025; and

•A $9.9 million decrease in loans with increases in the multi-family and commercial real estate - non-owner occupied segments being offset by decreases in the construction and land development and commercial and industrial segments.

Loan Portfolio

The following table sets forth the composition of the loan portfolio, excluding loans held-for-sale, by type of loan.

December 31, 2025December 31, 2024
(dollars in thousands)BalancePercentBalancePercent
Commercial and industrial$399,76011.6%$428,38912.4%
Commercial real estate - owner occupied320,4349.3322,3169.3
Commercial real estate - non-owner occupied937,09427.0899,56525.9
Construction and land development280,2548.1374,65710.8
Multi-family544,94115.8431,52412.4
One-to-four family residential445,46312.9463,96813.4
Agricultural and farmland275,2518.0293,3758.5
Municipal, consumer, and other253,0127.3252,3527.3
Loans, before allowance for credit losses3,456,209100.0%3,466,146100.0%
Allowance for credit losses(41,690)(42,044)
Loans, net of allowance for credit losses$3,414,519$3,424,102

Loans, before allowance for credit losses were $3.46 billion at December 31, 2025, a decrease of $9.9 million, or 0.3%, from December 31, 2024. Notable changes include the following:

•A $113.4 million increase in multi-family loans and a $37.5 million increase in commercial real estate – non-owner occupied loans, primarily attributable to new originations as well as completed construction projects transferred from the construction and land development category, partially offset by early payoffs;

•A $94.4 million decrease in construction and land development loans, primarily attributable to transfers of completed projects into other categories, as well as payoffs from property sales and refinancings;

•A $28.6 million decrease in commercial and industrial loans, primarily attributable to reduced line of credit usage and payoffs from refinancings.

55

Table of Contents

Commercial Real Estate Portfolios

Commercial real estate – owner occupied loans are primarily made based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The commercial real estate – owner occupied portfolio composition, segmented by the owner’s business classification, as of December 31, 2025 was as follows:

December 31, 2025
(dollars in thousands)BalanceSubstandard Risk Rating
Manufacturing$49,620$326
Auto repair and dealers33,637228
Health care and social assistance33,0791,368
Real estate, rental, and leasing33,027387
Retail trade29,531
Grain elevators25,284457
Accommodation and food services21,806327
Construction16,064974
Wholesale trade13,853
Other services (except public administration)13,014248
Administrative and support services10,501
Arts, entertainment, and recreation9,3411,636
Education services6,1621,146
Agriculture, forestry, fishing, and hunting6,115
Professional, scientific, and technical services5,51251
Finance and insurance2,966
Other10,922
Total$320,434$7,148

Commercial real estate – non-owner occupied loans are primarily made based on projected cash flows from the rental or sale of the underlying collateral. The commercial real estate – non-owner occupied portfolio composition, segmented by the property type, as of December 31, 2025 was as follows:

December 31, 2025
(dollars in thousands)BalanceSubstandard Risk RatingWeighted Average LTV(1)
Retail$197,992$7,37954%
Warehouse and manufacturing179,97154
Office168,67957
Senior Living128,1834,12262
Hotel81,5492,51453
Mixed use (commercial and residential)69,44862
Medical office31,81057
Gas station26,68458
Auto repair and dealers21,39054
Restaurant and bar11,71158
Other19,67757
Total$937,094$14,01556%

_________________________________________________

(1)     Weighted average LTV is based on the most recent appraisals available, which are generally obtained at the time of origination.

Multi-family loans totaled $544.9 million as of December 31, 2025, and are primarily made based on projected cash flows from the rental of the underlying collateral. As of December 31, 2025, multi-family loans had a weighted average LTV of 58%, based on the most recent appraisals available, which are generally obtained at the time of origination.

56

Table of Contents

Construction and land development loans totaled $280.3 million as of December 31, 2025. The majority of these loans consist of multi-family and one-to-four family residential construction projects either to be sold upon completion or held for long-term investment, but also include other property types that may be rented, sold, or owner occupied upon completion. Construction and land development loans are primarily based on projected cash flows from the rental or sale of the underlying collateral, or based on the identified cash flows of the borrower.

Management’s disciplined approach to credit risk management is exercised through portfolio diversification, robust underwriting policies, and routine loan monitoring practices in order to identify and mitigate any credit weakness as early as possible. Management continually monitors and evaluates commercial real estate concentrations by property class, industry, and relative to the Bank’s regulatory capital to remain in line with board-established limits and adapt to changing industry conditions. A centralized credit underwriting group, independent of the originating lender, evaluates a vast majority of the commercial exposures over $750 thousand annually, if not more frequently, through a standardized credit review process to ensure uniform application of policies and procedures as well as analyze credit performance. All loans require appropriate internal approval, with a centralized credit approval group reviewing the vast majority of exposures over $500 thousand. Additionally, more than 45% of loan commitments are reviewed on a rolling 24 month basis between a robust internal review process and an annual third-party review of a sample of the portfolio.

For commercial real estate – non-owner occupied and multi-family loans over $1 million, we evaluate, on a quarterly basis, the impact of current interest rates on the underlying cash flows of the properties securing these loans, based on the most recent cash flow data available. Individual credits with a maturity scheduled within the next five quarters that are presenting stress under current renewal terms are identified, so that ample time is available to develop solutions to manage credit risk. This testing is completed in addition to the various sensitivity testing completed at the initial extension of credit.

57

Table of Contents

Loan Portfolio Maturities

The following table summarizes the scheduled maturities of the loan portfolio as of December 31, 2025. Demand loans (loans having no stated repayment schedule or maturity) and overdraft loans are reported as being due in one year or less.

(dollars in thousands)1 Year or LessAfter 1 Year Through 5 YearsAfter 5 Years Through 15 YearsAfter 15 YearsTotal
Commercial and industrial$204,365$143,021$52,374$$399,760
Commercial real estate - owner occupied39,372190,53373,77716,752320,434
Commercial real estate - non-owner occupied230,756589,614103,18113,543937,094
Construction and land development148,504121,5609,220970280,254
Multi-family107,364391,53246,045544,941
One-to-four family residential85,095158,74368,497133,128445,463
Agricultural and farmland114,406129,91725,8815,047275,251
Municipal, consumer, and other94,33551,14772,21235,318253,012
Total$1,024,197$1,776,067$451,187$204,758$3,456,209

The following table summarizes loans maturing after one year, segregated into variable and fixed interest rates.

Variable Interest Rates
(dollars in thousands)Repricing 1 Year or LessRepricing After 1 YearTotal Variable Interest RatesPredetermined (Fixed) Interest RatesTotal
Commercial and industrial$54,376$3,544$57,920$137,475$195,395
Commercial real estate - owner occupied55,79442,58998,383182,679281,062
Commercial real estate - non-owner occupied112,53236,416148,948557,390706,338
Construction and land development46,2582,12848,38683,364131,750
Multi-family36,08440,72276,806360,771437,577
One-to-four family residential71,94764,604136,551223,817360,368
Agricultural and farmland6,35410,18916,543144,302160,845
Municipal, consumer, and other13,74428,67142,415116,262158,677
Total$397,089$228,863$625,952$1,806,060$2,432,012

58

Table of Contents

Nonperforming Assets

Our nonperforming loans and nonperforming assets were as follows:

(dollars in thousands)December 31, 2025December 31, 2024
NONPERFORMING ASSETS
Nonaccrual$7,556$7,652
Past due 90 days or more, still accruing4
Total nonperforming loans7,5567,656
Foreclosed assets1,126367
Total nonperforming assets$8,682$8,023
Nonperforming loans that are wholly or partially guaranteed by the U.S. Government$2,170$1,573
Allowance for credit losses$41,690$42,044
Loans, before allowance for credit losses3,456,2093,466,146
CREDIT QUALITY RATIOS
Allowance for credit losses to loans, before allowance for credit losses1.21%1.21%
Allowance for credit losses to nonaccrual loans551.75549.45
Allowance for credit losses to nonperforming loans551.75549.16
Nonaccrual loans to loans, before allowance for credit losses0.220.22
Nonperforming loans to loans, before allowance for credit losses0.220.22
Nonperforming assets to total assets0.170.16
Nonperforming assets to loans, before allowance for credit losses, and foreclosed assets0.250.23

Total nonperforming assets were $8.7 million at December 31, 2025, an increase of 8.2%, when compared to $8.0 million at December 31, 2024. The $0.7 million increase in nonperforming assets from December 31, 2024 was primarily attributable to an increase in foreclosed assets. Of the $7.6 million of nonperforming loans held as of December 31, 2025, $2.2 million are either wholly or partially guaranteed by the U.S. Government.

Risk Classification of Loans

Our risk classifications of loans were as follows:

(dollars in thousands)December 31, 2025December 31, 2024
Pass$3,241,912$3,264,396
Pass-watch131,76683,947
Special mention11,78846,590
Substandard70,74371,213
Total$3,456,209$3,466,146

Loans rated pass-watch or worse increased $12.5 million, or 6.2%, from December 31, 2024 to December 31, 2025, primarily attributable to downgrades within the multifamily and commercial real estate - non-owner occupied segments which were partially offset by pay-offs in the construction and land development segment.

59

Table of Contents

Net Charge-offs (Recoveries)

The following table summarizes net charge-offs (recoveries) to average loans by loan category.

Year Ended December 31,
(dollars in thousands)202520242023
Net charge-offs (recoveries)
Commercial and industrial$1,850$1,300$369
Commercial real estate - owner occupied88(10)(13)
Commercial real estate - non-owner occupied(586)(66)
Construction and land development(69)(3)(53)
Multi-family80188(281)
One-to-four family residential209(142)(152)
Agricultural and farmland(49)51(6)
Municipal, consumer, and other349960382
Total$2,458$1,758$180
Average loans
Commercial and industrial$421,324$402,936$370,255
Commercial real estate - owner occupied319,690294,847290,489
Commercial real estate - non-owner occupied909,586886,903874,661
Construction and land development329,211364,138368,111
Multi-family465,200423,532372,201
One-to-four family residential451,933482,984476,856
Agricultural and farmland276,849285,747254,106
Municipal, consumer, and other248,619236,972225,057
Total$3,422,412$3,378,059$3,231,736
Charge-offs (recoveries) to average loans
Commercial and industrial0.44%0.32%0.10%
Commercial real estate - owner occupied0.03
Commercial real estate - non-owner occupied(0.07)(0.01)
Construction and land development(0.02)(0.01)
Multi-family0.020.04(0.08)
One-to-four family residential0.05(0.03)(0.03)
Agricultural and farmland(0.02)0.02
Municipal, consumer, and other0.140.410.17
Total0.07%0.05%0.01%

_________________________________________________

*    Annualized measure.

The net charge-offs (recoveries) to average total loans ratio has remained low for several years. While we believe our continuous credit monitoring and collection efforts have resulted in lower levels of credit losses, we also recognize that substantial federal economic stimulus during the COVID-19 pandemic and the relatively stable economic conditions after the pandemic have also contributed to reduced credit losses.

Additionally, equipment finance loans, which were purchased as part of a pool of loans during 2023, continued to contribute to heightened net charge-offs within the commercial and industrial segment.

60

Table of Contents

Securities

The Company’s investment policy emphasizes safety of the principal, liquidity needs, expected returns, cash flow targets, and consistency with our interest rate risk management strategy. The composition and maturities of the debt securities portfolio as of December 31, 2025, are summarized in the following table. Maturities are based on the final contractual payment dates, and do not reflect the impact of prepayments or early redemptions that may occur. Security yields have not been adjusted to a tax-equivalent basis.

December 31, 2025
Available-for-SaleHeld-to-MaturityTotal
(dollars in thousands)Amortized CostWeighted Average YieldAmortized CostWeighted Average YieldAmortized CostWeighted Average Yield
Due in 1 year or less
U.S. Treasury$19,9921.03%$%$19,9921.03%
U.S. government agency5,0071.995,0001.1010,0071.55
Municipal7,1311.762,3302.839,4612.02
Mortgage-backed:
Agency residential9872.559872.55
Agency commercial9152.414,1252.375,0402.38
Corporate1,9986.001,9986.00
Total$36,0301.66%$11,4551.91%$47,4851.72%
Due after 1 year through 5 years
U.S. Treasury$60,0671.37%$%$60,0671.37%
U.S. government agency18,7652.4237,3852.4456,1502.43
Municipal76,3021.6715,2973.2191,5991.93
Mortgage-backed:
Agency residential7,0172.7710,6652.0917,6822.36
Agency commercial68,9231.64132,2082.13201,1311.96
Corporate18,2325.3218,2325.32
Total$249,3061.94%$195,5552.27%$444,8612.09%
Due after 5 years through 10 years
U.S. Treasury$9,7371.66%$%$9,7371.66%
U.S. government agency18,6273.6246,1112.6664,7382.93
Municipal49,9281.878,6533.6458,5812.13
Mortgage-backed:
Agency residential55,5412.4155,5412.41
Agency commercial5,8852.2892,4911.8998,3761.92
Corporate41,0006.1141,0006.11
Total$180,7183.18%$147,2552.23%$327,9732.76%
Due after 10 years
Municipal$18,7832.76%$1,9343.47%$20,7172.83%
Mortgage-backed:
Agency residential301,0224.5364,8713.62365,8934.37
Agency commercial51,2813.5637,6761.9788,9572.89
Corporate4,7276.104,7276.10
Total$375,8134.33%$104,4813.02%$480,2944.05%
Total
U.S. Treasury$89,7961.33%$%$89,7961.33%
U.S. government agency42,3992.8988,4962.48130,8952.61
Municipal152,1441.8728,2143.33180,3582.10
Mortgage-backed:
Agency residential364,5674.1775,5363.41440,1034.04
Agency commercial127,0042.45266,5002.03393,5042.17
Corporate65,9575.8965,9575.89
Total$841,8673.26%$458,7462.42%$1,300,6132.97%

61

Table of Contents

SOURCES OF FUNDS

Deposits

Management continues to focus on growing deposits through the Company’s relationship-driven banking philosophy and community-focused marketing programs.

The following table sets forth the distribution of average deposits, by account type:

Year Ended December 31, 2025Percent Change in Average Balance 2025 vs. 2024
(dollars in thousands)Average BalancePercent of Total DepositsWeighted Average Cost
Noninterest-bearing$1,048,97524.1%%1.5%
Interest-bearing demand1,122,35725.80.581.5
Money market830,63019.12.184.2
Savings567,09213.10.27(3.0)
Time775,38517.93.292.4
Brokered(100.0)
Total deposits$4,344,439100.0%1.19%0.6%
Year Ended December 31, 2024Percent Change in Average Balance 2024 vs. 2023
(dollars in thousands)Average BalancePercent of Total DepositsWeighted Average Cost
Noninterest-bearing$1,033,81123.9%%(7.1)%
Interest-bearing demand1,106,13625.60.50(6.9)
Money market797,44418.62.3419.2
Savings584,76913.50.28(11.6)
Time757,45617.53.7257.3
Brokered38,2860.95.50(27.4)
Total deposits$4,317,902100.0%1.30%3.6%
Year Ended December 31, 2023
(dollars in thousands)Average BalancePercent of Total DepositsWeighted Average Cost
Noninterest-bearing$1,113,30026.7%%
Interest-bearing demand1,188,68028.50.26
Money market669,11816.11.10
Savings661,42415.90.16
Time481,46611.52.24
Brokered52,7241.35.38
Total deposits$4,166,712100.0%0.60%

The increase in average deposit balances in 2025 compared to 2024 was primarily attributable to increases in money market accounts and time deposits. While balances continued to shift towards higher cost deposit products, this transition slowed in 2025 relative to 2024. Partially offsetting the increase was a decrease in brokered deposits which were allowed to mature in 2025.

Despite the continued shift towards higher cost deposit products, a reduction in the target range for the federal funds rate during the second half of 2025 contributed to a decrease in funding costs. As a result of these changes, total deposit costs decreased during 2025 compared to 2024.

62

Table of Contents

The following table sets forth time deposits by remaining maturity as of December 31, 2025:

(dollars in thousands)3 Months or LessOver 3 through 6 MonthsOver 6 through 12 MonthsOver 12 MonthsTotal
Time deposits:
Amounts less than $100,000$110,265$114,613$58,550$33,408$316,836
Amounts of $100,000 or more but less than $250,00091,36791,23646,49915,184244,286
Amounts of $250,000 or more84,90486,00125,0695,391201,365
Total time deposits$286,536$291,850$130,118$53,983$762,487

As of December 31, 2025 and 2024, the Bank’s uninsured deposits were estimated to be $928.7 million and $949.4 million, respectively.

Securities Sold Under Agreements to Repurchase

All securities sold under agreements to repurchase are sweep instruments, maturing daily. The securities underlying the agreements are held under our control in safekeeping at third-party financial institutions, and include debt securities.

The following table sets forth information concerning balances and interest rates on our securities sold under agreements to repurchase.

As of or for the Years Ended December 31,
(dollars in thousands)202520242023
Balance at end of year$$28,969$42,442
Average balance during year2,51430,98435,450
Average interest rate during year0.89%1.92%0.72%

The vast majority of repurchase agreement account balances were transitioned to reciprocal interest-bearing demand deposit accounts during the first half of 2025.

Borrowings

Deposits are the Bank's primary source of funds for our lending activities and general business purposes. However, we may also obtain advances from the FHLB, purchase federal funds, and engage in overnight borrowing from the Federal Reserve. We may also use these sources of funds as part of our asset liability management process to control our long-term interest rate risk exposure, even if it may increase our short-term cost of funds. Our level of short-term borrowing can fluctuate on a daily basis depending on funding needs and the source of funds to satisfy the needs.

Our use of FHLB advances and other borrowings was elevated during 2023 to fund increases in loan demand and to offset a decrease in deposits. Our use of FHLB advances and other borrowings returned to nominal levels during 2024 and 2025, with loan demand funded primarily through cash flows from the debt securities portfolio.

63

Table of Contents

The following table sets forth information concerning balances and interest rates on our borrowings.

As of or for the Years Ended December 31,
(dollars in thousands)202520242023
Balance at end of year
FHLB advances$12,301$13,231$12,623
Federal Reserve discount window
Federal funds purchased
Total borrowings$12,301$13,231$12,623
Average balance during year
FHLB advances$8,769$13,301$139,554
Federal Reserve discount window3
Federal funds purchased1182260
Total borrowings$8,780$13,383$139,817
Average interest rate during year
FHLB advances2.31%3.57%5.10%
Federal Reserve discount window5.25
Federal funds purchased3.285.935.56
Total borrowings2.313.595.10

64

Table of Contents

LIQUIDITY

Bank Liquidity

The overall objective of bank liquidity management is to ensure the availability of sufficient cash funds to meet all financial commitments and to take advantage of investment opportunities. The Bank manages liquidity in order to meet deposit withdrawals on demand or at contractual maturity, to repay borrowings as they mature, and to fund new loans and investments as opportunities arise.

The Bank continuously monitors its liquidity positions to ensure that assets and liabilities are managed in a manner that will meet all of our short-term and long-term cash requirements. The Bank manages its liquidity position to meet our daily cash flow needs, while maintaining an appropriate balance between assets and liabilities to meet the return on investment objectives. The Bank also monitors liquidity requirements in light of interest rate trends, changes in the economy, the scheduled maturity and interest rate sensitivity of the investment and loan portfolios and deposits, and regulatory capital requirements.

As part of the Bank’s liquidity management strategy, the Bank is also focused on minimizing costs of liquidity and attempts to decrease these costs by promoting noninterest-bearing and low-cost deposits. While the Bank does not control the types of deposit instruments our clients choose, those choices can be influenced with the rates and the deposit specials offered.

Our on-balance sheet sources of liquidity included cash and cash equivalents as well as unpledged securities which may be sold or pledged as collateral to meet liquidity needs. As of December 31, 2025 and 2024, our on-balance sheet sources of liquidity included the following:

(dollars in thousands)December 31, 2025December 31, 2024
Cash and cash equivalents$122,269$137,692
Fair value of unpledged securities845,524705,106
Total cash and unpledged securities$967,793$842,798

Additional sources of liquidity include borrowings from the FHLB, the Federal Reserve discount window, and federal fund lines of credit. Interest is charged on outstanding borrowings at the prevailing market rate. As of December 31, 2025, our current borrowings and additional available borrowing capacity were as follows:

December 31, 2025
(dollars in thousands)Current BalanceAdditional Available Capacity
FHLB$12,301$1,058,052
Federal Reserve108,840
Federal funds lines of credit80,000
Total$12,301$1,246,892

Furthermore, the Bank could utilize brokered deposits as an additional source of liquidity, as needed.

As of December 31, 2025, management believed the current liquidity and available sources of liquidity are adequate to meet all of the reasonably foreseeable short-term and intermediate-term demands of the Bank. As of December 31, 2025, the Bank had no material commitments for capital expenditures.

65

Table of Contents

Holding Company Liquidity

HBT Financial, on an unconsolidated basis (the "Holding Company"), is a corporation separate and apart from the Bank and, therefore, it must provide for its own liquidity. As of December 31, 2025, the Holding Company had cash and cash equivalents of $11.9 million.

The Holding Company’s main source of funding is dividends declared and paid to it by the Bank. Due to state banking laws, the Bank may not declare dividends in any calendar year in an amount that would exceed accumulated retained earnings, after giving effect to any unrecognized losses and bad debts, without the prior approval of the IDFPR. In addition, dividends paid by the Bank to the Holding Company would be prohibited if the effect thereof would cause the Bank’s capital to be reduced below applicable minimum capital requirements. Management believes that these limitations will not impact the Holding Company’s ability to meet its ongoing short-term cash obligations. During the years ended December 31, 2025 and 2024, the Bank paid $72.5 million and $34.0 million in dividends to the Holding Company, respectively.

The liquidity needs of the Holding Company on an unconsolidated basis consist primarily of operating expenses, interest payments on the subordinated notes and junior subordinated debentures, and shareholder distributions in the form of dividends and stock repurchases. During the years ended December 31, 2025 and 2024, holding company operating expenses consisted of interest expense of $5.0 million and $5.7 million, respectively, and other operating expenses of $5.4 million and $4.1 million, respectively.

Additionally, the Holding Company paid $26.6 million and $24.2 million of dividends to stockholders during the years ended December 31, 2025 and 2024, respectively.

As of December 31, 2025, management was not aware of any known trends, events or uncertainties that had or were reasonably likely to have a material impact on the Holding Company’s liquidity.

As of December 31, 2025, management believed the current liquidity and available sources of liquidity are adequate to meet all of the reasonably foreseeable short-term and intermediate-term demands of the Holding Company. As of December 31, 2025, the Holding Company had no material commitments for capital expenditures.

CAPITAL RESOURCES

The overall objectives of capital management are to ensure the availability of sufficient capital to support loan, deposit and other asset and liability growth opportunities and to maintain capital to absorb unforeseen losses or write-downs that are inherent in the business risks associated with the banking industry. The Company seeks to balance the need for higher capital levels to address such unforeseen risks and the goal to achieve an adequate return on the capital invested by our stockholders.

Regulatory Capital Requirements

The Company and Bank are each subject to various regulatory capital requirements administered by federal and state banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the financial statements of the Company and the Bank.

In addition to meeting minimum capital requirements, the Company and the Bank must also maintain a “capital conservation buffer” to avoid becoming subject to restrictions on capital distributions and certain discretionary bonus payments to management. The capital conservation buffer requirement is 2.5% of risk-weighted assets.

As of December 31, 2025 and 2024, the Company and the Bank met all capital adequacy requirements to which they were subject. As of those dates, the Bank was “well capitalized” under the regulatory prompt corrective action provisions.

66

Table of Contents

The following table sets forth actual capital ratios of the Company and the Bank as of the dates indicated, as well as the minimum ratios for capital adequacy purposes with the capital conservation buffer, and the minimum ratios to be well capitalized under regulatory prompt corrective action provisions.

December 31, 2025December 31, 2024For CapitalAdequacy PurposesWith CapitalConservation Buffer (1)To Be WellCapitalized UnderPrompt CorrectiveAction Provisions (2)
Consolidated HBT Financial, Inc.
Total Capital (to Risk Weighted Assets)16.82%16.51%10.50%N/A
Tier 1 Capital (to Risk Weighted Assets)15.7214.508.50N/A
Common Equity Tier 1 Capital (to Risk Weighted Assets)14.4213.217.00N/A
Tier 1 Capital (to Average Assets)12.2611.514.00N/A
Heartland Bank and Trust Company
Total Capital (to Risk Weighted Assets)16.52%16.11%10.50%10.00%
Tier 1 Capital (to Risk Weighted Assets)15.4215.108.508.00
Common Equity Tier 1 Capital (to Risk Weighted Assets)15.4215.107.006.50
Tier 1 Capital (to Average Assets)12.0211.984.005.00

_________________________________________________

(1)The Tier 1 capital to average assets ratio (known as the “leverage ratio”) is not impacted by the capital conservation buffer.

(2)The prompt corrective action provisions are not applicable to bank holding companies.

N/A   Not applicable.

As of December 31, 2025, management was not aware of any known trends, events or uncertainties that had or were reasonably likely to have a material impact on the Company’s capital resources.

Cash Dividends

The Company paid quarterly cash dividends of $0.21 per share during 2025, compared to $0.19 per share during 2024. On January 27, 2026, the Company’s Board of Directors increased the quarterly cash dividend by $0.02 per share to $0.23 per share.

Stock Repurchase Program

The Company repurchased 199,507 shares of its common stock at a weighted average price of $22.47 during 2025, compared to 232,803 shares at a weighted average price of $18.89 during 2024. Repurchases were conducted in compliance with Rule 10b-18 and in compliance with Regulation M under the Exchange Act. On December 16, 2025, the Company’s Board of Directors approved a new stock repurchase program which authorizes the Company to repurchase up to $30.0 million of its common stock. The new stock repurchase program took effect on January 1, 2026, the expiration of the prior stock repurchase program, and expires on January 1, 2027.

OFF-BALANCE SHEET ARRANGEMENTS

As a financial services provider, the Bank routinely is a party to various financial instruments with off-balance sheet risks, such as commitments to extend credit, standby letters of credit, unused lines of credit, commitments to sell loans, and interest rate swaps. While these contractual obligations represent our future cash requirements, a significant portion of commitments to extend credit may expire without being drawn upon. Such commitments are subject to the same credit policies and approval process afforded to loans originated by the Bank. For additional information, see “Note 23 – Commitments and Contingencies” to the consolidated financial statements.

67

Table of Contents

CRITICAL ACCOUNTING ESTIMATES

Critical accounting estimates are those that are critical to the portrayal and understanding of the Company’s financial condition and results of operations and require management to make assumptions that are difficult, subjective, or complex. These estimates involve judgments, assumptions, and uncertainties that are susceptible to change. In the event that different assumptions or conditions were to prevail, and depending on the severity of such changes, the possibility of a materially different financial condition or materially different results of operations is a reasonable likelihood. Further, changes in accounting standards could impact the Company’s critical accounting estimates. The following accounting estimate could be deemed critical:

Allowance for Credit Losses

The allowance for credit losses reflects an estimate of lifetime expected credit losses. Measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts. The allowance for credit losses is established through a provision for credit losses which is charged to expense. Additions to the allowance for credit losses are expected to maintain the adequacy of the total allowance for credit losses. Loan losses are charged off against the allowance for credit losses when the Company determines the loan balance to be uncollectible. Cash received on previously charged off amounts is recorded as a recovery to the allowance for credit losses.

Management uses the discounted cash flow method to estimate expected credit losses for all loan categories, except for consumer loans where the weighted average remaining maturity method is utilized. The Company uses regression analysis of historical internal and peer data to determine which macroeconomic variables are most closely correlated with credit losses, such as the unemployment rate and changes in GDP. Management leverages economic projections from a reputable third party to form its economic forecasts with a reversion to historical averages for periods beyond a reasonable and supportable forecast period.

Nonaccrual loans and loans which do not share risk characteristics with other loans in the pool are individually evaluated to determine expected credit losses.

The allowance for credit losses on unfunded commitments is estimated in the same manner as the associated loans, adjusted for anticipated funding rate.

68

Table of Contents

NON-GAAP FINANCIAL INFORMATION

This Annual Report on Form 10-K contains certain financial information determined by methods other than those in accordance with GAAP. Management believes that it is a standard practice in the banking industry to present these non-GAAP financial measures, and accordingly believes that providing these measures may be useful for peer comparison purposes. These disclosures should not be viewed as substitutes for the results determined to be in accordance with GAAP; nor are they necessarily comparable to non-GAAP financial measures that may be presented by other companies. See our reconciliation of non-GAAP financial measures to their most closely comparable GAAP financial measures below.

Non-GAAP Financial MeasureDefinitionHow the Measure Provides Useful Information to Investors
Adjusted Net Income•Net income, with the following adjustments:-excludes acquisition expenses, including the day 2 provision for credit losses on non-PCD loans and unfunded commitments,-excludes branch closure expenses,-losses on extinguishment of debt,-excludes gains (losses) on closed branch premises,-excludes realized gains (losses) on sales of securities,-excludes mortgage servicing rights fair value adjustment, and-the income tax effect of these pre-tax adjustments.•Enhances comparisons to prior periods and, accordingly, facilitates the development of future projections and earnings growth prospects.•We also sometimes refer to ratios that include Adjusted Net Income, such as:-Adjusted Return on Average Assets, which is Adjusted Net Income divided by average assets.-Adjusted Return on Average Equity, which is Adjusted Net Income divided by average equity.-Adjusted Earnings Per Share – Basic, which is Adjusted Net Income allocated to common shares divided by weighted average common shares outstanding.-Adjusted Earnings Per Share – Diluted, which is Adjusted Net Income allocated to common shares divided by weighted average common shares outstanding, including all dilutive potential shares.•Adjusted Return on Average Assets is a performance measure utilized in determining executive compensation.
Pre-Provision Net Revenue•Net interest income, plus noninterest income, less noninterest expense.•Provides investors with information regarding profitability excluding provision for credit losses and income tax expense, which may fluctuate from period to period.•We also sometimes refer to measures that include Pre-Provision Net Revenue, such as:-Adjusted Pre-Provision Net Revenue which reflects the adjustments considered in Adjusted Net Income, as necessary.-Pre-Provision Net Revenue Less Charge-offs (Recoveries).-Adjusted Pre-Provision Net Revenue Less Charge-offs (Recoveries) which reflects the adjustments considered in Adjusted Net Income, as necessary.•Adjusted Pre-Provision Net Revenue Less Net Charge-Offs (Recoveries) is a performance measure utilized in determining executive compensation.

69

Table of Contents

Non-GAAP Financial MeasureDefinitionHow the Measure Provides Useful Information to Investors
Net Interest Income (Tax-Equivalent Basis)•Net interest income adjusted for the tax-favored status of tax-exempt loans and securities. (1)•We believe the tax-equivalent basis is the preferred industry measurement of net interest income.•Enhances comparability of net interest income arising from taxable and tax-exempt sources.•We also sometimes refer to Net Interest Margin (Tax-Equivalent Basis), which is Net Interest Income (Tax-Equivalent Basis) divided by average interest-earning assets.
Efficiency Ratio (Tax-Equivalent Basis)•Noninterest expense less amortization of intangible assets divided by the sum of net interest income (tax-equivalent basis) and noninterest income. (1)•Provides a measure of productivity in the banking industry.•Calculated to measure the cost of generating one dollar of revenue. That is, the ratio is designed to reflect the percentage of one dollar which must be expended to generate that dollar of revenue.•We also sometimes refer to Adjusted Efficiency Ratio (Tax-Equivalent Basis) which reflects the adjustments considered in Adjusted Net Income, as necessary.•Adjusted Efficiency Ratio (Tax-Equivalent Basis) is a performance measure utilized in determining executive compensation.
Ratio of Tangible Common Equity to Tangible Assets•Tangible Common Equity is total stockholders’ equity less goodwill and other intangible assets.•Tangible Assets is total assets less goodwill and other intangible assets.•Generally used by investors, our management, and banking regulators to evaluate capital adequacy.•Facilitates comparison of our earnings with the earnings of other banking organization with varying amounts of goodwill or intangible assets.•We also sometimes refer to ratios that include Tangible Common Equity, such as:-Tangible Book Value Per Share, which is Tangible Common Equity divided by shares of common stock outstanding.-Return on Average Tangible Common Equity, which is net income divided by average Tangible Common Equity.-Adjusted Return on Average Tangible Common Equity, which is Adjusted Net Income divided by average Tangible Common Equity.
Core Deposits•Total deposits, excluding:-Time deposits of $250,000 or more, and-Brokered deposits•Provides investors with information regarding the stability of the Company’s sources of funds.•We also sometimes refer to the ratio of Core Deposits to total deposits.

_________________________________________________

(1)Tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%.

70

Table of Contents

Reconciliation of Non-GAAP Financial Measure —

Adjusted Net Income and Adjusted Return on Average Assets

Year Ended December 31,
(dollars in thousands)202520242023
Net income$77,008$71,780$65,842
Less: adjustments
Acquisition expenses(999)(13,691)
Loss on extinguishment of debt(391)
Gains (losses) on closed branch premises2(635)75
Realized gains (losses) on sales of securities(200)(3,697)(1,820)
Mortgage servicing rights fair value adjustment(1,883)(174)(1,615)
Total adjustments(3,471)(4,506)(17,051)
Tax effect of adjustments (1)8321,2844,711
Total adjustments after tax effect(2,639)(3,222)(12,340)
Adjusted net income$79,647$75,002$78,182
Average assets$5,048,549$5,008,083$4,927,904
Return on average assets1.53%1.43%1.34%
Adjusted return on average assets1.581.501.59

_________________________________________________

(1)Assumes a federal income tax rate of 21% and a state tax rate of 9.5%, and excludes non-deductible acquisition expenses.

Reconciliation of Non-GAAP Financial Measure —

Adjusted Earnings Per Share

Year Ended December 31,
(dollars in thousands, except per share amounts)202520242023
Numerator:
Net income$77,008$71,780$65,842
Earnings allocated to participating securities (1)(36)
Numerator for earnings per share - basic and diluted$77,008$71,780$65,806
Adjusted net income$79,647$75,002$78,182
Earnings allocated to participating securities (1)(42)
Numerator for adjusted earnings per share - basic and diluted$79,647$75,002$78,140
Denominator:
Weighted average common shares outstanding31,502,35131,590,11731,626,308
Dilutive effect of outstanding restricted stock units108,953122,363111,839
Weighted average common shares outstanding, including all dilutive potential shares31,611,30431,712,48031,738,147
Earnings per share - basic$2.44$2.27$2.08
Earnings per share - diluted$2.44$2.26$2.07
Adjusted earnings per share - basic$2.53$2.37$2.47
Adjusted earnings per share - diluted$2.52$2.37$2.46

71

Table of Contents

Reconciliation of Non-GAAP Financial Measure —

Pre-Provision Net Revenue, Pre-Provision Net Revenue Less Charge-offs (Recoveries),

Adjusted Pre-Provision Net Revenue, and

Adjusted Pre-Provision Net Revenue Less Charge-offs (Recoveries)

Year Ended December 31,
(dollars in thousands)202520242023
Net interest income$198,895$188,850$191,072
Noninterest income38,19035,57136,046
Noninterest expense(129,418)(124,007)(130,964)
Pre-provision net revenue107,667100,41496,154
Less: adjustments
Acquisition expenses(999)(7,767)
Loss on extinguishment of debt(391)
Gains (losses) on closed branch premises2(635)75
Realized gains (losses) on sales of securities(200)(3,697)(1,820)
Mortgage servicing rights fair value adjustment(1,883)(174)(1,615)
Total adjustments(3,471)(4,506)(11,127)
Adjusted pre-provision net revenue$111,138$104,920$107,281
Pre-provision net revenue$107,667$100,414$96,154
Less: net charge-offs2,4581,758180
Pre-provision net revenue less net charge-offs$105,209$98,656$95,974
Adjusted pre-provision net revenue$111,138$104,920$107,281
Less: net charge-offs2,4581,758180
Adjusted pre-provision net revenue less net charge-offs$108,680$103,162$107,101

72

Table of Contents

Reconciliation of Non-GAAP Financial Measure —

Net Interest Income and Net Interest Margin (Tax-Equivalent Basis)

Year Ended December 31,
(dollars in thousands)202520242023
Net interest income (tax-equivalent basis)
Net interest income$198,895$188,850$191,072
Tax-equivalent adjustment (1)2,2032,2422,758
Net interest income (tax-equivalent basis) (1)$201,098$191,092$193,830
Net interest margin (tax-equivalent basis)
Net interest margin4.13%3.96%4.09%
Tax-equivalent adjustment (1)0.040.050.06
Net interest margin (tax-equivalent basis) (1)4.17%4.01%4.15%
Average interest-earning assets$4,819,667$4,769,671$4,675,025

_________________________________________________

(1)On a tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%.

Reconciliation of Non-GAAP Financial Measure —

Efficiency Ratio (Tax-Equivalent Basis) and Adjusted Efficiency Ratio (Tax-Equivalent Basis)

Year Ended December 31,
(dollars in thousands)202520242023
Total noninterest expense$129,418$124,007$130,964
Less: amortization of intangible assets2,7262,8392,670
Noninterest expense excluding amortization of intangible assets$126,692$121,168$128,294
Less: adjustments to noninterest expense
Acquisition expenses9997,767
Loss on extinguishment of debt391
Total adjustments to noninterest expense1,3907,767
Adjusted noninterest expense$125,302$121,168$120,527
Net interest income$198,895$188,850$191,072
Total noninterest income38,19035,57136,046
Operating revenue237,085224,421227,118
Tax-equivalent adjustment (1)2,2032,2422,758
Operating revenue (tax-equivalent basis) (1)239,288226,663229,876
Less: adjustments to noninterest income
Gains (losses) on closed branch premises2(635)75
Realized gains (losses) on sales of securities(200)(3,697)(1,820)
Mortgage servicing rights fair value adjustment(1,883)(174)(1,615)
Total adjustments to noninterest income(2,081)(4,506)(3,360)
Adjusted operating revenue (tax-equivalent basis) (1)$241,369$231,169$233,236
Efficiency ratio53.44%53.99%56.49%
Efficiency ratio (tax-equivalent basis) (1)52.9553.4655.81
Adjusted efficiency ratio (tax-equivalent basis) (1)51.9152.4251.68

_________________________________________________

(1)On a tax-equivalent basis assuming a federal income tax rate of 21% and a state tax rate of 9.5%.

73

Table of Contents

Reconciliation of Non-GAAP Financial Measure —

Ratio of Tangible Common Equity to Tangible Assets and Tangible Book Value Per Share

(dollars in thousands, except per share data)December 31, 2025December 31, 2024
Tangible Common Equity
Total stockholders' equity$615,498$544,605
Less: Goodwill59,82059,820
Less: Intangible assets, net15,11717,843
Tangible common equity$540,561$466,942
Tangible Assets
Total assets$5,071,390$5,032,902
Less: Goodwill59,82059,820
Less: Intangible assets, net15,11717,843
Tangible assets$4,996,453$4,955,239
Total stockholders' equity to total assets12.14%10.82%
Tangible common equity to tangible assets10.829.42
Shares of common stock outstanding31,431,92431,559,366
Book value per share$19.58$17.26
Tangible book value per share17.2014.80

Reconciliation of Non-GAAP Financial Measure —

Return on Average Tangible Common Equity, Adjusted Return on Average Stockholders’ Equity, and Adjusted Return on Average Tangible Common Equity

Year Ended December 31,
(dollars in thousands)202520242023
Average Tangible Common Equity
Total stockholders' equity$581,449$515,368$450,928
Less: Goodwill59,82059,82057,266
Less: Intangible assets, net16,43719,24720,272
Average tangible common equity$505,192$436,301$373,390
Net income$77,008$71,780$65,842
Adjusted net income79,64775,00278,182
Return on average stockholders' equity13.24%13.93%14.60%
Return on average tangible common equity15.2416.4517.63
Adjusted return on average stockholders' equity13.70%14.55%17.34%
Adjusted return on average tangible common equity15.7717.1920.94

_________________________________________________

74

Table of Contents

Reconciliation of Non-GAAP Financial Measure —

Core Deposits

(dollars in thousands)December 31, 2025December 31, 2024
Core Deposits
Total deposits$4,359,263$4,318,254
Less: time deposits of $250,000 or more201,365202,196
Less: brokered deposits
Core deposits$4,157,898$4,116,058
Core deposits to total deposits95.38%95.32%

75

Table of Contents