![]() | ![]() |
CONTACT: | FOR IMMEDIATE RELEASE | ||||
Bryan R. McKeag | January 25, 2021 | ||||
Executive Vice President | |||||
Chief Financial Officer | |||||
(563) 589-1994 | |||||
bmckeag@htlf.com |
§ | Quarterly net income available to common stockholders of $37.8 million or $0.98 per diluted common share | |||||||
§ | Annual net income available to common stockholders of $133.5 million or $3.57 per diluted common share | |||||||
§ | Net interest margin of 3.51%, fully tax-equivalent (non-GAAP)(1) of 3.55% for the fourth quarter | |||||||
§ | Efficiency ratio (non-GAAP)(1) for the fourth quarter of 2020 of 54.93% and 56.65% for the year | |||||||
§ | Nonperforming assets as a percentage of total assets of 0.53% and net charge-offs for the quarter of $216,000 | |||||||
§ | Completed the acquisition of AimBank, Heartland's largest acquisition to date, which had assets at fair value of $1.97 billion | |||||||
§ | Completed the purchase and assumption of substantially all of the deposits, which totaled $415.5 million, and other certain assets and liabilities of Johnson Bank's Arizona operations | |||||||
§ | Approved a 10% increase in quarterly dividend to $.22 per share at the January 19, 2021 board meeting |
Quarter Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Net income available to common stockholders (in millions) | $ | 37.8 | $ | 37.9 | $ | 133.5 | $ | 149.1 | |||||||||||||||
Diluted earnings per common share | 0.98 | 1.03 | 3.57 | 4.14 | |||||||||||||||||||
Return on average assets | 0.92 | % | 1.17 | % | 0.90 | % | 1.24 | % | |||||||||||||||
Return on average common equity | 8.50 | 9.56 | 8.06 | 10.12 | |||||||||||||||||||
Return on average tangible common equity (non-GAAP)(1) | 12.77 | 14.65 | 12.28 | 15.73 | |||||||||||||||||||
Net interest margin | 3.51 | 3.86 | 3.65 | 4.00 | |||||||||||||||||||
Net interest margin, fully tax-equivalent (non-GAAP)(1) | 3.55 | 3.90 | 3.69 | 4.04 | |||||||||||||||||||
Efficiency ratio, fully-tax equivalent (non-GAAP)(1) | 54.93 | 60.31 | 56.65 | 62.50 | |||||||||||||||||||
(1) Refer to "Non-GAAP Measures" in this earnings release for additional information on the usage and presentation of these non-GAAP measures, and refer to the financial tables for reconciliations to the most directly comparable GAAP measures. |
"Heartland successfully navigated a challenging year with net income available to common stockholders of $133.5 million, or $3.57 per diluted common share. Our success was highlighted by an improved efficiency ratio of 56.65%, strong net interest margin of 3.69% and stable credit quality." | ||
Bruce K. Lee, president and chief executive officer, Heartland Financial USA, Inc. |
As of the Quarter Ended | |||||||||||||||||||||||||||||||||||||||||||||||
12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | ||||||||||||||||||||||||||||||||||||||||||||
Industry | Total Exposure(1) | % of Gross Exposure(2) | Total Exposure | % of Gross Exposure(2) | Total Exposure | % of Gross Exposure(2) | Total Exposure | % of Gross Exposure(2) | |||||||||||||||||||||||||||||||||||||||
Lodging | $ | 539,434 | 4.38 | % | $ | 495,187 | 4.52 | % | $ | 490,475 | 4.38 | % | $ | 498,596 | 4.47 | % | |||||||||||||||||||||||||||||||
Retail trade | 465,980 | 3.78 | 405,118 | 3.70 | 407,030 | 3.64 | 367,727 | 3.30 | |||||||||||||||||||||||||||||||||||||||
Retail properties | 422,794 | 3.43 | 363,457 | 3.32 | 369,782 | 3.31 | 408,506 | 3.66 | |||||||||||||||||||||||||||||||||||||||
Restaurants and bars | 266,053 | 2.16 | 248,053 | 2.26 | 255,701 | 2.29 | 247,239 | 2.22 | |||||||||||||||||||||||||||||||||||||||
Oil and gas | 122,256 | 0.99 | 52,766 | 0.48 | 63,973 | 0.57 | 56,302 | 0.50 | |||||||||||||||||||||||||||||||||||||||
Total | $ | 1,816,517 | 14.74 | % | $ | 1,564,581 | 14.28 | % | $ | 1,586,961 | 14.19 | % | $ | 1,578,370 | 14.15 | % | |||||||||||||||||||||||||||||||
(1) The increases in total exposure at December 31, 2020 are primarily attributable to loans acquired in the fourth quarter of 2020. | |||||||||||||||||||||||||||||||||||||||||||||||
(2) Total loans outstanding and unfunded commitments excluding PPP loans |
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | |||||||||||||||||||||||
For the Quarter Ended December 31, | For the Year Ended December 31, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Interest Income | |||||||||||||||||||||||
Interest and fees on loans | $ | 108,865 | $ | 107,566 | $ | 424,941 | $ | 424,615 | |||||||||||||||
Interest on securities: | |||||||||||||||||||||||
Taxable | 28,154 | 22,581 | 98,263 | 73,147 | |||||||||||||||||||
Nontaxable | 3,735 | 2,102 | 12,484 | 9,868 | |||||||||||||||||||
Interest on federal funds sold | — | — | — | 4 | |||||||||||||||||||
Interest on deposits with other banks and short-term investments | 77 | 953 | 924 | 6,695 | |||||||||||||||||||
Total Interest Income | 140,831 | 133,202 | 536,612 | 514,329 | |||||||||||||||||||
Interest Expense | |||||||||||||||||||||||
Interest on deposits | 4,609 | 16,401 | 30,287 | 63,734 | |||||||||||||||||||
Interest on short-term borrowings | 175 | 271 | 610 | 1,748 | |||||||||||||||||||
Interest on other borrowings | 3,472 | 3,785 | 13,986 | 15,118 | |||||||||||||||||||
Total Interest Expense | 8,256 | 20,457 | 44,883 | 80,600 | |||||||||||||||||||
Net Interest Income | 132,575 | 112,745 | 491,729 | 433,729 | |||||||||||||||||||
Provision for credit losses | 17,072 | 4,903 | 67,066 | 16,657 | |||||||||||||||||||
Net Interest Income After Provision for Credit Losses | 115,503 | 107,842 | 424,663 | 417,072 | |||||||||||||||||||
Noninterest Income | |||||||||||||||||||||||
Service charges and fees | 12,725 | 12,368 | 47,467 | 52,157 | |||||||||||||||||||
Loan servicing income | 997 | 955 | 2,977 | 4,843 | |||||||||||||||||||
Trust fees | 5,506 | 5,141 | 20,862 | 19,399 | |||||||||||||||||||
Brokerage and insurance commissions | 779 | 1,062 | 2,756 | 3,786 | |||||||||||||||||||
Securities gains, net | 2,829 | 491 | 7,793 | 7,659 | |||||||||||||||||||
Unrealized gain on equity securities, net | 36 | 11 | 640 | 525 | |||||||||||||||||||
Net gains on sale of loans held for sale | 7,104 | 3,363 | 28,515 | 15,555 | |||||||||||||||||||
Valuation adjustment on servicing rights | (102) | 668 | (1,778) | (911) | |||||||||||||||||||
Income on bank owned life insurance | 1,021 | 1,117 | 3,554 | 3,785 | |||||||||||||||||||
Other noninterest income | 1,726 | 2,854 | 7,505 | 9,410 | |||||||||||||||||||
Total Noninterest Income | 32,621 | 28,030 | 120,291 | 116,208 | |||||||||||||||||||
Noninterest Expense | |||||||||||||||||||||||
Salaries and employee benefits | 51,615 | 50,234 | 202,668 | 200,341 | |||||||||||||||||||
Occupancy | 6,849 | 5,802 | 26,554 | 25,429 | |||||||||||||||||||
Furniture and equipment | 3,913 | 3,323 | 12,514 | 12,013 | |||||||||||||||||||
Professional fees | 15,117 | 11,082 | 54,068 | 47,697 | |||||||||||||||||||
Advertising | 1,107 | 2,274 | 5,235 | 9,825 | |||||||||||||||||||
Core deposit and customer relationship intangibles amortization | 2,501 | 2,918 | 10,670 | 11,972 | |||||||||||||||||||
Other real estate and loan collection expenses, net | 468 | 261 | 1,340 | 1,035 | |||||||||||||||||||
(Gain)/loss on sales/valuations of assets, net | 2,621 | 1,512 | 5,101 | (19,422) | |||||||||||||||||||
Acquisition, integration and restructuring costs | 2,186 | 537 | 5,381 | 6,580 | |||||||||||||||||||
Partnership investment in tax credit projects | 1,899 | 3,038 | 3,801 | 8,030 | |||||||||||||||||||
Other noninterest expenses | 10,993 | 11,885 | 43,631 | 45,661 | |||||||||||||||||||
Total Noninterest Expense | 99,269 | 92,866 | 370,963 | 349,161 | |||||||||||||||||||
Income Before Income Taxes | 48,855 | 43,006 | 173,991 | 184,119 | |||||||||||||||||||
Income taxes | 9,046 | 5,155 | 36,053 | 34,990 | |||||||||||||||||||
Net Income | 39,809 | 37,851 | 137,938 | 149,129 | |||||||||||||||||||
Preferred dividends | (2,014) | — | (4,451) | — | |||||||||||||||||||
Net Income Available to Common Stockholders | $ | 37,795 | $ | 37,851 | $ | 133,487 | $ | 149,129 | |||||||||||||||
Earnings per common share-diluted | $ | 0.98 | $ | 1.03 | $ | 3.57 | $ | 4.14 | |||||||||||||||
Weighted average shares outstanding-diluted | 38,534,082 | 36,840,519 | 37,356,524 | 36,061,908 |
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | |||||||||||||||||||||||||||||
For the Quarter Ended | |||||||||||||||||||||||||||||
12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | 12/31/2019 | |||||||||||||||||||||||||
Interest Income | |||||||||||||||||||||||||||||
Interest and fees on loans | $ | 108,865 | $ | 102,657 | $ | 107,005 | $ | 106,414 | $ | 107,566 | |||||||||||||||||||
Interest on securities: | |||||||||||||||||||||||||||||
Taxable | 28,154 | 25,016 | 23,362 | 21,731 | 22,581 | ||||||||||||||||||||||||
Nontaxable | 3,735 | 3,222 | 3,344 | 2,183 | 2,102 | ||||||||||||||||||||||||
Interest on federal funds sold | — | — | — | — | — | ||||||||||||||||||||||||
Interest on deposits with other banks and short-term investments | 77 | 72 | 54 | 721 | 953 | ||||||||||||||||||||||||
Total Interest Income | 140,831 | 130,967 | 133,765 | 131,049 | 133,202 | ||||||||||||||||||||||||
Interest Expense | |||||||||||||||||||||||||||||
Interest on deposits | 4,609 | 4,962 | 6,134 | 14,582 | 16,401 | ||||||||||||||||||||||||
Interest on short-term borrowings | 175 | 78 | 61 | 296 | 271 | ||||||||||||||||||||||||
Interest on other borrowings | 3,472 | 3,430 | 3,424 | 3,660 | 3,785 | ||||||||||||||||||||||||
Total Interest Expense | 8,256 | 8,470 | 9,619 | 18,538 | 20,457 | ||||||||||||||||||||||||
Net Interest Income | 132,575 | 122,497 | 124,146 | 112,511 | 112,745 | ||||||||||||||||||||||||
Provision for credit losses | 17,072 | 1,678 | 26,796 | 21,520 | 4,903 | ||||||||||||||||||||||||
Net Interest Income After Provision for Credit Losses | 115,503 | 120,819 | 97,350 | 90,991 | 107,842 | ||||||||||||||||||||||||
Noninterest Income | |||||||||||||||||||||||||||||
Service charges and fees | 12,725 | 11,749 | 10,972 | 12,021 | 12,368 | ||||||||||||||||||||||||
Loan servicing income | 997 | 638 | 379 | 963 | 955 | ||||||||||||||||||||||||
Trust fees | 5,506 | 5,357 | 4,977 | 5,022 | 5,141 | ||||||||||||||||||||||||
Brokerage and insurance commissions | 779 | 649 | 595 | 733 | 1,062 | ||||||||||||||||||||||||
Securities gains, net | 2,829 | 1,300 | 2,006 | 1,658 | 491 | ||||||||||||||||||||||||
Unrealized gain on equity securities, net | 36 | 155 | 680 | (231) | 11 | ||||||||||||||||||||||||
Net gains on sale of loans held for sale | 7,104 | 8,894 | 7,857 | 4,660 | 3,363 | ||||||||||||||||||||||||
Valuation adjustment on servicing rights | (102) | (120) | 9 | (1,565) | 668 | ||||||||||||||||||||||||
Income on bank owned life insurance | 1,021 | 868 | 1,167 | 498 | 1,117 | ||||||||||||||||||||||||
Other noninterest income | 1,726 | 1,726 | 1,995 | 2,058 | 2,854 | ||||||||||||||||||||||||
Total Noninterest Income | 32,621 | 31,216 | 30,637 | 25,817 | 28,030 | ||||||||||||||||||||||||
Noninterest Expense | |||||||||||||||||||||||||||||
Salaries and employee benefits | 51,615 | 50,978 | 50,118 | 49,957 | 50,234 | ||||||||||||||||||||||||
Occupancy | 6,849 | 6,732 | 6,502 | 6,471 | 5,802 | ||||||||||||||||||||||||
Furniture and equipment | 3,913 | 2,500 | 2,993 | 3,108 | 3,323 | ||||||||||||||||||||||||
Professional fees | 15,117 | 12,802 | 13,676 | 12,473 | 11,082 | ||||||||||||||||||||||||
Advertising | 1,107 | 928 | 995 | 2,205 | 2,274 | ||||||||||||||||||||||||
Core deposit and customer relationship intangibles amortization | 2,501 | 2,492 | 2,696 | 2,981 | 2,918 | ||||||||||||||||||||||||
Other real estate and loan collection expenses, net | 468 | 335 | 203 | 334 | 261 | ||||||||||||||||||||||||
(Gain)/loss on sales/valuations of assets, net | 2,621 | 1,763 | 701 | 16 | 1,512 | ||||||||||||||||||||||||
Acquisition, integration and restructuring costs | 2,186 | 1,146 | 673 | 1,376 | 537 | ||||||||||||||||||||||||
Partnership investment in tax credit projects | 1,899 | 927 | 791 | 184 | 3,038 | ||||||||||||||||||||||||
Other noninterest expenses | 10,993 | 9,793 | 11,091 | 11,754 | 11,885 | ||||||||||||||||||||||||
Total Noninterest Expense | 99,269 | 90,396 | 90,439 | 90,859 | 92,866 | ||||||||||||||||||||||||
Income Before Income Taxes | 48,855 | 61,639 | 37,548 | 25,949 | 43,006 | ||||||||||||||||||||||||
Income taxes | 9,046 | 13,681 | 7,417 | 5,909 | 5,155 | ||||||||||||||||||||||||
Net Income | 39,809 | 47,958 | 30,131 | 20,040 | 37,851 | ||||||||||||||||||||||||
Preferred dividends | (2,014) | (2,437) | — | — | — | ||||||||||||||||||||||||
Net Income Available to Common Stockholders | $ | 37,795 | $ | 45,521 | $ | 30,131 | $ | 20,040 | $ | 37,851 | |||||||||||||||||||
Earnings per common share-diluted | $ | 0.98 | $ | 1.23 | $ | 0.82 | $ | 0.54 | $ | 1.03 | |||||||||||||||||||
Weighted average shares outstanding-diluted | 38,534,082 | 36,995,572 | 36,915,630 | 36,895,591 | 36,840,519 |
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | |||||||||||||||||||||||||||||
As of | |||||||||||||||||||||||||||||
12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | 12/31/2019 | |||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||
Cash and due from banks | $ | 219,243 | $ | 175,284 | $ | 211,429 | $ | 175,587 | $ | 206,607 | |||||||||||||||||||
Interest bearing deposits with other banks and other short-term investments | 118,660 | 156,371 | 242,149 | 64,156 | 172,127 | ||||||||||||||||||||||||
Cash and cash equivalents | 337,903 | 331,655 | 453,578 | 239,743 | 378,734 | ||||||||||||||||||||||||
Time deposits in other financial institutions | 3,129 | 3,129 | 3,128 | 3,568 | 3,564 | ||||||||||||||||||||||||
Securities: | |||||||||||||||||||||||||||||
Carried at fair value | 6,127,975 | 4,950,698 | 4,126,351 | 3,488,621 | 3,312,796 | ||||||||||||||||||||||||
Held to maturity, at cost | 88,839 | 88,700 | 90,579 | 91,875 | 91,324 | ||||||||||||||||||||||||
Other investments, at cost | 75,253 | 35,940 | 35,902 | 35,370 | 31,321 | ||||||||||||||||||||||||
Loans held for sale | 57,949 | 65,969 | 54,382 | 22,957 | 26,748 | ||||||||||||||||||||||||
Loans: | |||||||||||||||||||||||||||||
Held to maturity | 10,023,051 | 9,099,646 | 9,246,830 | 8,374,236 | 8,367,917 | ||||||||||||||||||||||||
Allowance for credit losses | (131,606) | (103,377) | (119,937) | (97,350) | (70,395) | ||||||||||||||||||||||||
Loans, net | 9,891,445 | 8,996,269 | 9,126,893 | 8,276,886 | 8,297,522 | ||||||||||||||||||||||||
Premises, furniture and equipment, net | 226,094 | 200,028 | 198,481 | 200,960 | 200,525 | ||||||||||||||||||||||||
Goodwill | 576,005 | 446,345 | 446,345 | 446,345 | 446,345 | ||||||||||||||||||||||||
Core deposit and customer relationship intangibles, net | 42,383 | 40,520 | 43,011 | 45,707 | 48,688 | ||||||||||||||||||||||||
Servicing rights, net | 6,052 | 5,752 | 5,469 | 5,220 | 6,736 | ||||||||||||||||||||||||
Cash surrender value on life insurance | 187,664 | 173,111 | 172,813 | 172,140 | 171,625 | ||||||||||||||||||||||||
Other real estate, net | 6,624 | 5,050 | 5,539 | 6,074 | 6,914 | ||||||||||||||||||||||||
Other assets | 281,024 | 269,498 | 263,682 | 259,043 | 186,755 | ||||||||||||||||||||||||
Total Assets | $ | 17,908,339 | $ | 15,612,664 | $ | 15,026,153 | $ | 13,294,509 | $ | 13,209,597 | |||||||||||||||||||
Liabilities and Equity | |||||||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||
Deposits: | |||||||||||||||||||||||||||||
Demand | $ | 5,688,810 | $ | 5,022,567 | $ | 4,831,151 | $ | 3,696,974 | $ | 3,543,863 | |||||||||||||||||||
Savings | 8,019,704 | 6,742,151 | 6,810,296 | 6,366,610 | 6,307,425 | ||||||||||||||||||||||||
Time | 1,271,391 | 1,002,392 | 1,067,252 | 1,110,441 | 1,193,043 | ||||||||||||||||||||||||
Total deposits | 14,979,905 | 12,767,110 | 12,708,699 | 11,174,025 | 11,044,331 | ||||||||||||||||||||||||
Short-term borrowings | 167,872 | 306,706 | 88,631 | 121,442 | 182,626 | ||||||||||||||||||||||||
Other borrowings | 457,042 | 524,045 | 306,459 | 276,150 | 275,773 | ||||||||||||||||||||||||
Accrued expenses and other liabilities | 224,289 | 203,199 | 174,987 | 169,178 | 128,730 | ||||||||||||||||||||||||
Total Liabilities | 15,829,108 | 13,801,060 | 13,278,776 | 11,740,795 | 11,631,460 | ||||||||||||||||||||||||
Stockholders' Equity | |||||||||||||||||||||||||||||
Preferred equity | 110,705 | 110,705 | 110,705 | — | — | ||||||||||||||||||||||||
Common stock | 42,094 | 36,885 | 36,845 | 36,807 | 36,704 | ||||||||||||||||||||||||
Capital surplus | 1,062,083 | 847,377 | 844,202 | 842,780 | 839,857 | ||||||||||||||||||||||||
Retained earnings | 791,630 | 761,211 | 723,067 | 700,298 | 702,502 | ||||||||||||||||||||||||
Accumulated other comprehensive income/(loss) | 72,719 | 55,426 | 32,558 | (26,171) | (926) | ||||||||||||||||||||||||
Total Equity | 2,079,231 | 1,811,604 | 1,747,377 | 1,553,714 | 1,578,137 | ||||||||||||||||||||||||
Total Liabilities and Equity | $ | 17,908,339 | $ | 15,612,664 | $ | 15,026,153 | $ | 13,294,509 | $ | 13,209,597 |
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | |||||||||||||||||||||||||||||
For the Quarter Ended | |||||||||||||||||||||||||||||
12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | 12/31/2019 | |||||||||||||||||||||||||
Average Balances | |||||||||||||||||||||||||||||
Assets | $ | 16,401,152 | $ | 15,167,225 | $ | 14,391,856 | $ | 13,148,173 | $ | 12,798,770 | |||||||||||||||||||
Loans, net of unearned | 9,366,430 | 9,220,666 | 9,186,913 | 8,364,220 | 8,090,476 | ||||||||||||||||||||||||
Deposits | 13,518,020 | 12,650,822 | 12,288,378 | 10,971,193 | 10,704,643 | ||||||||||||||||||||||||
Earning assets | 15,042,079 | 13,868,360 | 13,103,159 | 11,891,455 | 11,580,295 | ||||||||||||||||||||||||
Interest bearing liabilities | 9,053,855 | 8,320,123 | 8,155,753 | 7,841,941 | 7,513,701 | ||||||||||||||||||||||||
Common equity | 1,769,575 | 1,661,381 | 1,574,902 | 1,619,682 | 1,570,258 | ||||||||||||||||||||||||
Total stockholders' equity | 1,880,280 | 1,772,086 | 1,580,997 | 1,619,682 | 1,570,258 | ||||||||||||||||||||||||
Tangible common equity (non-GAAP)(1) | 1,238,691 | 1,172,891 | 1,083,834 | 1,125,705 | 1,087,495 | ||||||||||||||||||||||||
Key Performance Ratios | |||||||||||||||||||||||||||||
Annualized return on average assets | 0.92 | % | 1.19 | % | 0.84 | % | 0.61 | % | 1.17 | % | |||||||||||||||||||
Annualized adjusted return on average assets (non-GAAP)(1) | 0.96 | 1.22 | 0.86 | 0.65 | 1.19 | ||||||||||||||||||||||||
Annualized return on average common equity (GAAP) | 8.50 | 10.90 | 7.69 | 4.98 | 9.56 | ||||||||||||||||||||||||
Annualized return on average tangible common equity (non-GAAP)(1) | 12.77 | 16.11 | 11.97 | 8.00 | 14.65 | ||||||||||||||||||||||||
Annualized adjusted return on average tangible common equity (non-GAAP)(1) | 13.33 | 16.41 | 12.17 | 8.39 | 14.80 | ||||||||||||||||||||||||
Annualized ratio of net charge-offs to average loans | 0.01 | 0.92 | 0.11 | 0.24 | 0.04 | ||||||||||||||||||||||||
Annualized net interest margin (GAAP) | 3.51 | 3.51 | 3.81 | 3.81 | 3.86 | ||||||||||||||||||||||||
Annualized net interest margin, fully tax-equivalent (non-GAAP)(1) | 3.55 | 3.55 | 3.85 | 3.84 | 3.90 | ||||||||||||||||||||||||
Efficiency ratio, fully tax-equivalent (non-GAAP)(1) | 54.93 | 54.67 | 55.75 | 61.82 | 60.31 | ||||||||||||||||||||||||
(1) Refer to "Non-GAAP Measures" in this earnings release for additional information on the usage and presentation of these non-GAAP measures, and refer to these financial tables for the reconciliations to the most directly comparable GAAP measures. |
For the Quarter Ended December 31, | For the Year Ended December 31, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Average Balances | |||||||||||||||||||||||
Assets | $ | 16,401,152 | $ | 12,798,770 | $ | 14,782,605 | $ | 12,021,917 | |||||||||||||||
Loans, net of unearned | 9,366,430 | 8,090,476 | 9,035,973 | 7,761,091 | |||||||||||||||||||
Deposits | 13,518,020 | 10,704,643 | 12,361,077 | 10,030,629 | |||||||||||||||||||
Earning assets | 15,042,079 | 11,580,295 | 13,481,613 | 10,845,940 | |||||||||||||||||||
Interest bearing liabilities | 9,053,855 | 7,513,701 | 8,344,798 | 7,048,607 | |||||||||||||||||||
Common equity | 1,769,575 | 1,570,258 | 1,656,708 | 1,473,396 | |||||||||||||||||||
Total stockholders' equity | 1,880,280 | 1,570,258 | 1,713,878 | 1,473,396 | |||||||||||||||||||
Tangible common equity (non-GAAP)(1) | 1,238,691 | 1,087,495 | 1,155,556 | 1,008,178 | |||||||||||||||||||
Key Performance Ratios | |||||||||||||||||||||||
Annualized return on average assets | 0.92 | % | 1.17 | % | 0.90 | % | 1.24 | % | |||||||||||||||
Annualized adjusted return on average assets (non-GAAP)(1) | 0.96 | 1.19 | 0.93 | 1.28 | |||||||||||||||||||
Annualized return on average common equity (GAAP) | 8.50 | 9.56 | 8.06 | 10.12 | |||||||||||||||||||
Annualized return on average tangible common equity (non-GAAP)(1) | 12.77 | 14.65 | 12.28 | 15.73 | |||||||||||||||||||
Annualized adjusted return on average tangible common equity (non-GAAP)(1) | 13.33 | 14.80 | 12.65 | 16.25 | |||||||||||||||||||
Annualized ratio of net charge-offs to average loans | 0.01 | 0.04 | 0.32 | 0.11 | |||||||||||||||||||
Annualized net interest margin (GAAP) | 3.51 | 3.86 | 3.65 | 4.00 | |||||||||||||||||||
Annualized net interest margin, fully tax-equivalent (non-GAAP)(1) | 3.55 | 3.90 | 3.69 | 4.04 | |||||||||||||||||||
Efficiency ratio, fully tax-equivalent(1) | 54.93 | 60.31 | 56.65 | 62.50 | |||||||||||||||||||
(1) Refer to "Non-GAAP Measures" in this earnings release for additional information on the usage and presentation of these non-GAAP measures, and refer to these financial tables for the reconciliations to the most directly comparable GAAP measures. |
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE AND FULL TIME EQUIVALENT EMPLOYEE DATA | |||||||||||||||||||||||||||||
As of and for the Quarter Ended | |||||||||||||||||||||||||||||
12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | 12/31/2019 | |||||||||||||||||||||||||
Common Share Data | |||||||||||||||||||||||||||||
Book value per common share | $ | 46.77 | $ | 46.11 | $ | 44.42 | $ | 42.21 | $ | 43.00 | |||||||||||||||||||
Tangible book value per common share (non-GAAP)(1) | $ | 32.07 | $ | 32.91 | $ | 31.14 | $ | 28.84 | $ | 29.51 | |||||||||||||||||||
Common shares outstanding, net of treasury stock | 42,093,862 | 36,885,390 | 36,844,744 | 36,807,217 | 36,704,278 | ||||||||||||||||||||||||
Tangible common equity ratio (non-GAAP)(1) | 7.81 | % | 8.03 | % | 7.89 | % | 8.29 | % | 8.52 | % | |||||||||||||||||||
Other Selected Trend Information | |||||||||||||||||||||||||||||
Effective tax rate | 18.52 | % | 22.20 | % | 19.75 | % | 22.77 | % | 11.99 | % | |||||||||||||||||||
Full time equivalent employees | 2,013 | 1,827 | 1,821 | 1,817 | 1,908 | ||||||||||||||||||||||||
Loans Held to Maturity(2) | |||||||||||||||||||||||||||||
Commercial and industrial | $ | 2,534,799 | $ | 2,303,646 | $ | 2,364,400 | $ | 2,550,490 | $ | 2,530,809 | |||||||||||||||||||
Paycheck Protection Program ("PPP") | 957,785 | 1,128,035 | 1,124,430 | — | — | ||||||||||||||||||||||||
Owner occupied commercial real estate | 1,776,406 | 1,494,902 | 1,433,271 | 1,431,038 | 1,472,704 | ||||||||||||||||||||||||
Commercial and business lending | 5,268,990 | 4,926,583 | 4,922,101 | 3,981,528 | 4,003,513 | ||||||||||||||||||||||||
Non-owner occupied commercial real estate | 1,921,481 | 1,659,683 | 1,543,623 | 1,551,787 | 1,495,877 | ||||||||||||||||||||||||
Real estate construction | 863,220 | 917,765 | 1,115,843 | 1,069,700 | 1,027,081 | ||||||||||||||||||||||||
Commercial real estate lending | 2,784,701 | 2,577,448 | 2,659,466 | 2,621,487 | 2,522,958 | ||||||||||||||||||||||||
Total commercial lending | 8,053,691 | 7,504,031 | 7,581,567 | 6,603,015 | 6,526,471 | ||||||||||||||||||||||||
Agricultural and agricultural real estate | 714,526 | 508,058 | 520,773 | 550,107 | 565,837 | ||||||||||||||||||||||||
Residential mortgage | 840,442 | 701,899 | 735,762 | 792,540 | 832,277 | ||||||||||||||||||||||||
Consumer | 414,392 | 385,658 | 408,728 | 428,574 | 443,332 | ||||||||||||||||||||||||
Total loans held to maturity | $ | 10,023,051 | $ | 9,099,646 | $ | 9,246,830 | $ | 8,374,236 | $ | 8,367,917 | |||||||||||||||||||
Total unfunded loan commitments | $ | 3,246,953 | $ | 2,980,484 | $ | 3,065,283 | $ | 2,782,679 | $ | 2,973,732 | |||||||||||||||||||
(1) Refer to "Non-GAAP Measures" in this earnings release for additional information on the usage and presentation of these non-GAAP measures, and refer to these financial tables for the reconciliations to the most directly comparable GAAP measures. | |||||||||||||||||||||||||||||
(2) In conjunction with the adoption of ASU 2016-13, Heartland reclassified loan balances to more closely align with FDIC codes. All prior period balances have been adjusted. | |||||||||||||||||||||||||||||
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | |||||||||||||||||||||||||||||
As of and for the Quarter Ended | |||||||||||||||||||||||||||||
12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | 12/31/2019 | |||||||||||||||||||||||||
Allowance for Credit Losses-Loans | |||||||||||||||||||||||||||||
Balance, beginning of period | $ | 103,377 | $ | 119,937 | $ | 97,350 | $ | 70,395 | $ | 66,222 | |||||||||||||||||||
Impact of ASU 2016-13 adoption | — | — | — | 12,071 | — | ||||||||||||||||||||||||
Allowance for acquired purchased credit deteriorated loans | 12,313 | — | — | — | — | ||||||||||||||||||||||||
Provision for credit losses | 16,132 | 4,741 | 25,007 | 19,865 | 4,903 | ||||||||||||||||||||||||
Charge-offs | (1,104) | (21,753) | (3,564) | (6,301) | (2,018) | ||||||||||||||||||||||||
Recoveries | 888 | 452 | 1,144 | 1,320 | 1,288 | ||||||||||||||||||||||||
Balance, end of period | $ | 131,606 | $ | 103,377 | $ | 119,937 | $ | 97,350 | $ | 70,395 | |||||||||||||||||||
Allowance for Unfunded Commitments(1) | |||||||||||||||||||||||||||||
Balance, beginning of period | $ | 14,330 | $ | 17,392 | $ | 15,468 | $ | 248 | $ | — | |||||||||||||||||||
Impact of ASU 2016-13 adoption | — | — | — | 13,604 | — | ||||||||||||||||||||||||
Provision for credit losses | 950 | (3,062) | 1,924 | 1,616 | — | ||||||||||||||||||||||||
Balance, end of period | $ | 15,280 | $ | 14,330 | $ | 17,392 | $ | 15,468 | $ | — | |||||||||||||||||||
Allowance for lending related credit losses | $ | 146,886 | $ | 117,707 | $ | 137,329 | $ | 112,818 | $ | 70,395 | |||||||||||||||||||
Provision for Credit Losses | |||||||||||||||||||||||||||||
Provision for credit losses-loans | $ | 6,572 | $ | 4,741 | $ | 25,007 | $ | 19,865 | $ | 4,903 | |||||||||||||||||||
Provision for credit losses-acquired loans | 9,560 | — | — | — | — | ||||||||||||||||||||||||
Provision for credit losses-unfunded commitments | (1,372) | (3,062) | 1,924 | 1,616 | — | ||||||||||||||||||||||||
Provision for credit losses-acquired unfunded commitments | 2,322 | — | — | — | — | ||||||||||||||||||||||||
Provision for credit losses-held to maturity securities(2) | (10) | (1) | (135) | 39 | — | ||||||||||||||||||||||||
Total provision for credit losses | $ | 17,072 | $ | 1,678 | $ | 26,796 | $ | 21,520 | $ | 4,903 | |||||||||||||||||||
(1) Prior to the adoption of ASU 2016-13, the allowance for unfunded commitments was immaterial and therefore prior periods have not been shown in this table. | |||||||||||||||||||||||||||||
(2) Prior to the adoption of ASU 2016-13, there was no requirement to record provision for credit losses for held to maturity securities. | |||||||||||||||||||||||||||||
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | |||||||||||||||||||||||||||||
As of and for the Quarter Ended | |||||||||||||||||||||||||||||
12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | 12/31/2019 | |||||||||||||||||||||||||
Asset Quality | |||||||||||||||||||||||||||||
Nonaccrual loans | $ | 87,386 | $ | 79,040 | $ | 91,609 | $ | 79,280 | $ | 76,548 | |||||||||||||||||||
Loans past due ninety days or more | 720 | 1,681 | 1,360 | — | 4,105 | ||||||||||||||||||||||||
Other real estate owned | 6,624 | 5,050 | 5,539 | 6,074 | 6,914 | ||||||||||||||||||||||||
Other repossessed assets | 240 | 130 | 29 | 17 | 11 | ||||||||||||||||||||||||
Total nonperforming assets | $ | 94,970 | $ | 85,901 | $ | 98,537 | $ | 85,371 | $ | 87,578 | |||||||||||||||||||
Performing troubled debt restructured loans | $ | 2,370 | $ | 11,818 | $ | 2,636 | $ | 2,858 | $ | 3,794 | |||||||||||||||||||
Nonperforming Assets Activity | |||||||||||||||||||||||||||||
Balance, beginning of period | $ | 85,901 | $ | 98,537 | $ | 85,371 | $ | 87,578 | $ | 78,686 | |||||||||||||||||||
Net loan charge offs | (216) | (21,301) | (2,420) | (4,981) | (730) | ||||||||||||||||||||||||
New nonperforming loans | 8,664 | 11,834 | 26,857 | 15,796 | 13,751 | ||||||||||||||||||||||||
Acquired nonperforming assets | 12,781 | — | — | — | 3,262 | ||||||||||||||||||||||||
Reduction of nonperforming loans(1) | (10,811) | (1,994) | (9,911) | (11,937) | (5,859) | ||||||||||||||||||||||||
OREO/Repossessed assets sales proceeds | (1,349) | (1,175) | (1,360) | (1,085) | (1,532) | ||||||||||||||||||||||||
Balance, end of period | $ | 94,970 | $ | 85,901 | $ | 98,537 | $ | 85,371 | $ | 87,578 | |||||||||||||||||||
Asset Quality Ratios | |||||||||||||||||||||||||||||
Ratio of nonperforming loans to total loans | 0.88 | % | 0.89 | % | 1.01 | % | 0.95 | % | 0.96 | % | |||||||||||||||||||
Ratio of nonperforming loans and performing trouble debt restructured loans to total loans | 0.90 | % | 1.02 | % | 1.03 | % | 0.98 | % | 1.01 | % | |||||||||||||||||||
Ratio of nonperforming assets to total assets | 0.53 | % | 0.55 | % | 0.66 | % | 0.64 | % | 0.66 | % | |||||||||||||||||||
Annualized ratio of net loan charge-offs to average loans | 0.01 | % | 0.92 | % | 0.11 | % | 0.24 | % | 0.04 | % | |||||||||||||||||||
Allowance for loan credit losses as a percent of loans | 1.31 | % | 1.14 | % | 1.30 | % | 1.16 | % | 0.84 | % | |||||||||||||||||||
Allowance for lending related credit losses as a percent of loans(2) | 1.47 | % | 1.29 | % | 1.49 | % | 1.35 | % | 0.84 | % | |||||||||||||||||||
Allowance for loan credit losses as a percent of nonperforming loans | 149.37 | % | 128.07 | % | 129.01 | % | 122.79 | % | 87.28 | % | |||||||||||||||||||
Loans delinquent 30-89 days as a percent of total loans | 0.23 | % | 0.17 | % | 0.22 | % | 0.38 | % | 0.33 | % | |||||||||||||||||||
(1) Includes principal reductions, transfers to performing status and transfers to OREO. | |||||||||||||||||||||||||||||
(2) Prior to the adoption of ASU 2016-13, the reserve for unfunded commitments was immaterial. |
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS | |||||||||||||||||||||||||||||||||||||||||||||||||||||
For the Quarter Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2020 | September 30, 2020 | December 31, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Average Balance | Interest | Rate | Average Balance | Interest | Rate | Average Balance | Interest | Rate | |||||||||||||||||||||||||||||||||||||||||||||
Earning Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Securities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Taxable | $ | 4,957,680 | $ | 28,154 | 2.26 | % | $ | 4,125,700 | $ | 25,016 | 2.41 | % | $ | 3,033,480 | $ | 22,581 | 2.95 | % | |||||||||||||||||||||||||||||||||||
Nontaxable(1) | 543,845 | 4,728 | 3.46 | 429,710 | 4,078 | 3.78 | 271,792 | 2,661 | 3.88 | ||||||||||||||||||||||||||||||||||||||||||||
Total securities | 5,501,525 | 32,882 | 2.38 | 4,555,410 | 29,094 | 2.54 | 3,305,272 | 25,242 | 3.03 | ||||||||||||||||||||||||||||||||||||||||||||
Interest on deposits with other banks and other short-term investments | 292,436 | 77 | 0.10 | 215,361 | 72 | 0.13 | 251,599 | 953 | 1.50 | ||||||||||||||||||||||||||||||||||||||||||||
Federal funds sold | 427 | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Loans:(2)(3) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial and industrial(1) | 2,357,056 | 27,523 | 4.65 | 2,331,467 | 27,777 | 4.74 | 2,444,961 | 32,006 | 5.19 | ||||||||||||||||||||||||||||||||||||||||||||
PPP loans | 1,064,863 | 11,806 | 4.41 | 1,128,488 | 7,462 | 2.63 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Owner occupied commercial real estate | 1,597,446 | 18,605 | 4.63 | 1,463,538 | 17,359 | 4.72 | 1,416,338 | 19,241 | 5.39 | ||||||||||||||||||||||||||||||||||||||||||||
Non-owner occupied commercial real estate | 1,756,443 | 20,733 | 4.70 | 1,589,073 | 18,860 | 4.72 | 1,388,677 | 18,952 | 5.41 | ||||||||||||||||||||||||||||||||||||||||||||
Real estate construction | 859,941 | 9,723 | 4.50 | 1,023,490 | 11,628 | 4.52 | 1,003,797 | 13,645 | 5.39 | ||||||||||||||||||||||||||||||||||||||||||||
Agricultural and agricultural real estate | 554,596 | 6,535 | 4.69 | 514,442 | 5,968 | 4.62 | 566,419 | 7,314 | 5.12 | ||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage | 785,852 | 9,288 | 4.70 | 774,850 | 8,915 | 4.58 | 830,277 | 10,454 | 5.00 | ||||||||||||||||||||||||||||||||||||||||||||
Consumer | 390,233 | 5,188 | 5.29 | 395,318 | 5,222 | 5.26 | 440,007 | 6,504 | 5.86 | ||||||||||||||||||||||||||||||||||||||||||||
Less: allowance for credit losses-loans | (118,739) | — | — | (123,077) | — | — | (67,052) | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Net loans | 9,247,691 | 109,401 | 4.71 | 9,097,589 | 103,191 | 4.51 | 8,023,424 | 76,110 | 5.35 | ||||||||||||||||||||||||||||||||||||||||||||
Total earning assets | 15,042,079 | 142,360 | 3.77 | % | 13,868,360 | 132,357 | 3.80 | % | 11,580,295 | 134,311 | 4.60 | % | |||||||||||||||||||||||||||||||||||||||||
Nonearning Assets | 1,359,073 | 1,298,865 | 1,218,475 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total Assets | $ | 16,401,152 | $ | 15,167,225 | $ | 12,798,770 | |||||||||||||||||||||||||||||||||||||||||||||||
Interest Bearing Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Savings | $ | 7,176,563 | $ | 2,166 | 0.12 | % | $ | 6,723,962 | $ | 1,940 | 0.11 | % | $ | 5,986,007 | $ | 11,790 | 0.78 | % | |||||||||||||||||||||||||||||||||||
Time deposits | 1,074,746 | 2,443 | 0.90 | 1,035,715 | 3,022 | 1.16 | 1,135,025 | 4,611 | 1.61 | ||||||||||||||||||||||||||||||||||||||||||||
Short-term borrowings | 268,464 | 175 | 0.26 | 128,451 | 78 | 0.24 | 115,680 | 271 | 0.93 | ||||||||||||||||||||||||||||||||||||||||||||
Other borrowings | 534,082 | 3,472 | 2.59 | 431,995 | 3,430 | 3.16 | 276,989 | 3,785 | 5.42 | ||||||||||||||||||||||||||||||||||||||||||||
Total interest bearing liabilities | 9,053,855 | 8,256 | 0.36 | % | 8,320,123 | 8,470 | 0.40 | % | 7,513,701 | 20,457 | 1.08 | % | |||||||||||||||||||||||||||||||||||||||||
Noninterest Bearing Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Noninterest bearing deposits | 5,266,711 | 4,891,145 | 3,583,611 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Accrued interest and other liabilities | 200,306 | 183,871 | 131,200 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total noninterest bearing liabilities | 5,467,017 | 5,075,016 | 3,714,811 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Equity | 1,880,280 | 1,772,086 | 1,570,258 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total Liabilities and Equity | $ | 16,401,152 | $ | 15,167,225 | $ | 12,798,770 | |||||||||||||||||||||||||||||||||||||||||||||||
Net interest income, fully tax-equivalent (non-GAAP)(4) | $ | 134,104 | $ | 123,887 | $ | 113,854 | |||||||||||||||||||||||||||||||||||||||||||||||
Net interest spread(1) | 3.41 | % | 3.40 | % | 3.52 | % | |||||||||||||||||||||||||||||||||||||||||||||||
Net interest income, fully tax-equivalent (non-GAAP) to total earning assets(4) | 3.55 | % | 3.55 | % | 3.90 | % | |||||||||||||||||||||||||||||||||||||||||||||||
Interest bearing liabilities to earning assets | 60.19 | % | 59.99 | % | 64.88 | % | |||||||||||||||||||||||||||||||||||||||||||||||
(1) Computed on a tax-equivalent basis using an effective tax rate of 21%. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(2) Nonaccrual loans and loans held for sale are included in the average loans outstanding. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(3) In conjunction with the adoption of ASU 2016-1, Heartland reclassified loan balances to more closely align with FDIC codes. All prior period balances have been adjusted. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(4) Refer to "Non-GAAP Measures" in this earnings release for additional information on the usage and presentation of these non-GAAP measures, and refer to these financial tables for the reconciliations to the most directly comparable GAAP measures. |
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS | |||||||||||||||||||||||||||||||||||
For the Year Ended | |||||||||||||||||||||||||||||||||||
December 31, 2020 | December 31, 2019 | ||||||||||||||||||||||||||||||||||
Average Balance | Interest | Rate | Average Balance | Interest | Rate | ||||||||||||||||||||||||||||||
Earning Assets | |||||||||||||||||||||||||||||||||||
Securities: | |||||||||||||||||||||||||||||||||||
Taxable | $ | 3,901,202 | $ | 98,263 | 2.52 | % | $ | 2,522,365 | $ | 73,147 | 2.90 | % | |||||||||||||||||||||||
Nontaxable(1) | 424,199 | 15,802 | 3.73 | 313,197 | 12,491 | 3.99 | |||||||||||||||||||||||||||||
Total securities | 4,325,401 | 114,065 | 2.64 | 2,835,562 | 85,638 | 3.02 | |||||||||||||||||||||||||||||
Interest bearing deposits with other banks and other short-term investments | 225,024 | 924 | 0.41 | 313,373 | 6,695 | 2.14 | |||||||||||||||||||||||||||||
Federal funds sold | 107 | — | — | 138 | 4 | 2.90 | |||||||||||||||||||||||||||||
Loans:(2)(3) | |||||||||||||||||||||||||||||||||||
Commercial and industrial(1) | 2,437,183 | 118,513 | 4.86 | 2,445,552 | 127,796 | 5.23 | |||||||||||||||||||||||||||||
PPP loans | 779,183 | 25,285 | 3.25 | — | — | — | |||||||||||||||||||||||||||||
Owner occupied commercial real estate | 1,480,109 | 72,215 | 4.88 | 1,337,910 | 74,853 | 5.59 | |||||||||||||||||||||||||||||
Non-owner occupied commercial real estate | 1,589,932 | 78,178 | 4.92 | 1,173,233 | 73,067 | 6.23 | |||||||||||||||||||||||||||||
Real estate construction | 1,007,086 | 46,785 | 4.65 | 947,933 | 52,668 | 5.56 | |||||||||||||||||||||||||||||
Agricultural and agricultural real estate | 538,646 | 25,713 | 4.77 | 563,944 | 29,625 | 5.25 | |||||||||||||||||||||||||||||
Residential mortgage | 793,821 | 38,210 | 4.81 | 862,663 | 42,876 | 4.97 | |||||||||||||||||||||||||||||
Consumer | 410,013 | 22,190 | 5.41 | 429,856 | 26,036 | 6.06 | |||||||||||||||||||||||||||||
Less: allowance for credit losses-loans | (104,892) | — | — | (64,224) | — | — | |||||||||||||||||||||||||||||
Net loans | 8,931,081 | 427,089 | 4.78 | 7,696,867 | 426,921 | 5.55 | |||||||||||||||||||||||||||||
Total earning assets | 13,481,613 | 542,078 | 4.02 | % | 10,845,940 | 519,258 | 4.79 | % | |||||||||||||||||||||||||||
Nonearning Assets | 1,300,992 | 1,175,977 | |||||||||||||||||||||||||||||||||
Total Assets | $ | 14,782,605 | $ | 12,021,917 | |||||||||||||||||||||||||||||||
Interest Bearing Liabilities | |||||||||||||||||||||||||||||||||||
Savings | $ | 6,718,413 | $ | 16,560 | 0.25 | % | $ | 5,530,503 | $ | 47,069 | 0.85 | % | |||||||||||||||||||||||
Time deposits | 1,088,185 | 13,727 | 1.26 | 1,115,785 | 16,665 | 1.49 | |||||||||||||||||||||||||||||
Short-term borrowings | 155,467 | 610 | 0.39 | 126,337 | 1,748 | 1.38 | |||||||||||||||||||||||||||||
Other borrowings | 382,733 | 13,986 | 3.65 | 275,982 | 15,118 | 5.48 | |||||||||||||||||||||||||||||
Total interest bearing liabilities | 8,344,798 | 44,883 | 0.54 | % | 7,048,607 | 80,600 | 1.14 | % | |||||||||||||||||||||||||||
Noninterest Bearing Liabilities | |||||||||||||||||||||||||||||||||||
Noninterest bearing deposits | 4,554,479 | 3,384,341 | |||||||||||||||||||||||||||||||||
Accrued interest and other liabilities | 169,450 | 115,573 | |||||||||||||||||||||||||||||||||
Total noninterest bearing liabilities | 4,723,929 | 3,499,914 | |||||||||||||||||||||||||||||||||
Equity | 1,713,878 | 1,473,396 | |||||||||||||||||||||||||||||||||
Total Liabilities and Equity | $ | 14,782,605 | $ | 12,021,917 | |||||||||||||||||||||||||||||||
Net interest income, fully tax-equivalent (non-GAAP)(4) | $ | 497,195 | $ | 438,658 | |||||||||||||||||||||||||||||||
Net interest spread(1) | 3.48 | % | 3.65 | % | |||||||||||||||||||||||||||||||
Net interest income, fully tax-equivalent (non-GAAP) to total earning assets(4) | 3.69 | % | 4.04 | % | |||||||||||||||||||||||||||||||
Interest bearing liabilities to earning assets | 61.90 | % | 64.99 | % | |||||||||||||||||||||||||||||||
(1) Computed on a tax-equivalent basis using an effective tax rate of 21%. | |||||||||||||||||||||||||||||||||||
(2) Nonaccrual loans and loans held for sale are included in the average loans outstanding. | |||||||||||||||||||||||||||||||||||
(3) In conjunction with the adoption of ASU 2016-13, Heartland reclassified loan balances to more closely align with FDIC codes. All prior period balances have been adjusted. | |||||||||||||||||||||||||||||||||||
(4) Refer to "Non-GAAP Measures" in this earnings release for additional information on the usage and presentation of these non-GAAP measures, and refer to these financial tables for the reconciliations to the most directly comparable GAAP measures. |
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||
SELECTED FINANCIAL DATA - SUBSIDIARY BANKS (Unaudited) | |||||||||||||||||
DOLLARS IN THOUSANDS | |||||||||||||||||
As of and For the Quarter Ended | |||||||||||||||||
12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | 12/31/2019 | |||||||||||||
Total Assets | |||||||||||||||||
First Bank & Trust | $ | 3,171,961 | $ | 1,289,187 | $ | 1,256,710 | $ | 1,163,181 | $ | 1,137,714 | |||||||
Citywide Banks | 2,628,963 | 2,639,516 | 2,546,942 | 2,271,889 | 2,294,512 | ||||||||||||
New Mexico Bank & Trust | 2,032,637 | 2,002,663 | 1,899,194 | 1,670,097 | 1,763,037 | ||||||||||||
Dubuque Bank and Trust Company | 1,853,078 | 1,838,260 | 1,849,035 | 1,591,312 | 1,646,105 | ||||||||||||
Arizona Bank & Trust | 1,529,800 | 1,039,253 | 970,775 | 866,107 | 784,240 | ||||||||||||
Illinois Bank & Trust | 1,525,503 | 1,500,012 | 1,470,000 | 1,295,984 | 1,301,172 | ||||||||||||
Bank of Blue Valley | 1,376,080 | 1,424,261 | 1,380,159 | 1,222,358 | 1,307,688 | ||||||||||||
Wisconsin Bank & Trust | 1,267,488 | 1,262,069 | 1,203,108 | 1,079,582 | 1,090,412 | ||||||||||||
Premier Valley Bank | 1,076,615 | 1,042,437 | 1,031,899 | 889,280 | 903,220 | ||||||||||||
Minnesota Bank & Trust | 1,000,168 | 1,007,548 | 951,236 | 778,724 | 718,724 | ||||||||||||
Rocky Mountain Bank | 616,157 | 617,169 | 590,764 | 576,245 | 532,191 | ||||||||||||
Total Deposits | |||||||||||||||||
First Bank & Trust | $ | 2,622,716 | $ | 936,366 | $ | 959,886 | $ | 900,399 | $ | 893,419 | |||||||
Citywide Banks | 2,181,511 | 2,163,051 | 2,147,642 | 1,868,404 | 1,829,217 | ||||||||||||
New Mexico Bank & Trust | 1,749,963 | 1,747,527 | 1,698,584 | 1,451,041 | 1,565,070 | ||||||||||||
Dubuque Bank and Trust Company | 1,456,908 | 1,591,561 | 1,496,559 | 1,363,164 | 1,290,756 | ||||||||||||
Arizona Bank & Trust | 1,357,158 | 886,174 | 865,430 | 754,464 | 693,975 | ||||||||||||
Illinois Bank & Trust | 1,338,677 | 1,307,513 | 1,318,866 | 1,139,945 | 1,167,905 | ||||||||||||
Bank of Blue Valley | 1,138,264 | 1,142,910 | 1,138,818 | 1,008,362 | 1,016,743 | ||||||||||||
Wisconsin Bank & Trust | 1,057,369 | 1,011,843 | 1,050,766 | 920,168 | 941,109 | ||||||||||||
Premier Valley Bank | 836,984 | 855,913 | 869,165 | 706,479 | 707,814 | ||||||||||||
Minnesota Bank & Trust | 789,555 | 804,045 | 820,199 | 648,560 | 574,369 | ||||||||||||
Rocky Mountain Bank | 538,012 | 533,429 | 519,029 | 496,465 | 468,314 | ||||||||||||
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | |||||||||||||||||||||||||||||
For the Quarter Ended | |||||||||||||||||||||||||||||
12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | 12/31/2019 | |||||||||||||||||||||||||
Reconciliation of Annualized Return on Average Tangible Common Equity (non-GAAP) | |||||||||||||||||||||||||||||
Net income available to common stockholders (GAAP) | $ | 37,795 | $ | 45,521 | $ | 30,131 | $ | 20,040 | $ | 37,851 | |||||||||||||||||||
Plus core deposit and customer relationship intangibles amortization, net of tax(1) | 1,975 | 1,969 | 2,130 | 2,355 | 2,305 | ||||||||||||||||||||||||
Net income available to common stockholders excluding intangible amortization (non-GAAP) | $ | 39,770 | $ | 47,490 | $ | 32,261 | $ | 22,395 | $ | 40,156 | |||||||||||||||||||
Average common equity (GAAP) | $ | 1,769,575 | $ | 1,661,381 | $ | 1,574,902 | $ | 1,619,682 | $ | 1,570,258 | |||||||||||||||||||
Less average goodwill | 488,151 | 446,345 | 446,345 | 446,345 | 433,374 | ||||||||||||||||||||||||
Less average core deposit and customer relationship intangibles, net | 42,733 | 42,145 | 44,723 | 47,632 | 49,389 | ||||||||||||||||||||||||
Average tangible common equity (non-GAAP) | $ | 1,238,691 | $ | 1,172,891 | $ | 1,083,834 | $ | 1,125,705 | $ | 1,087,495 | |||||||||||||||||||
Annualized return on average common equity (GAAP) | 8.50 | % | 10.90 | % | 7.69 | % | 4.98 | % | 9.56 | % | |||||||||||||||||||
Annualized return on average tangible common equity (non-GAAP) | 12.77 | % | 16.11 | % | 11.97 | % | 8.00 | % | 14.65 | % | |||||||||||||||||||
Reconciliation of Annualized Net Interest Margin, Fully Tax-Equivalent (non-GAAP) | |||||||||||||||||||||||||||||
Net Interest Income (GAAP) | $ | 132,575 | $ | 122,497 | $ | 124,146 | $ | 112,511 | $ | 112,745 | |||||||||||||||||||
Plus tax-equivalent adjustment(1) | 1,529 | 1,390 | 1,416 | 1,131 | 1,109 | ||||||||||||||||||||||||
Net interest income, fully tax-equivalent (non-GAAP) | $ | 134,104 | $ | 123,887 | $ | 125,562 | $ | 113,642 | $ | 113,854 | |||||||||||||||||||
Average earning assets | $ | 15,042,079 | $ | 13,868,360 | $ | 13,103,159 | $ | 11,891,455 | $ | 11,580,295 | |||||||||||||||||||
Annualized net interest margin (GAAP) | 3.51 | % | 3.51 | % | 3.81 | % | 3.81 | % | 3.86 | % | |||||||||||||||||||
Annualized net interest margin, fully tax-equivalent (non-GAAP) | 3.55 | 3.55 | 3.85 | 3.84 | 3.90 | ||||||||||||||||||||||||
Purchase accounting discount amortization on loans included in annualized net interest margin | 0.10 | 0.10 | 0.16 | 0.09 | 0.17 | ||||||||||||||||||||||||
Reconciliation of Tangible Book Value Per Common Share (non-GAAP) | |||||||||||||||||||||||||||||
Common equity (GAAP) | $ | 1,968,526 | $ | 1,700,899 | $ | 1,636,672 | $ | 1,553,714 | $ | 1,578,137 | |||||||||||||||||||
Less goodwill | 576,005 | 446,345 | 446,345 | 446,345 | 446,345 | ||||||||||||||||||||||||
Less core deposit and customer relationship intangibles, net | 42,383 | 40,520 | 43,011 | 45,707 | 48,688 | ||||||||||||||||||||||||
Tangible common equity (non-GAAP) | $ | 1,350,138 | $ | 1,214,034 | $ | 1,147,316 | $ | 1,061,662 | $ | 1,083,104 | |||||||||||||||||||
Common shares outstanding, net of treasury stock | 42,093,862 | 36,885,390 | 36,844,744 | 36,807,217 | 36,704,278 | ||||||||||||||||||||||||
Common equity (book value) per share (GAAP) | $ | 46.77 | $ | 46.11 | $ | 44.42 | $ | 42.21 | $ | 43.00 | |||||||||||||||||||
Tangible book value per common share (non-GAAP) | $ | 32.07 | $ | 32.91 | $ | 31.14 | $ | 28.84 | $ | 29.51 | |||||||||||||||||||
Reconciliation of Tangible Common Equity Ratio (non-GAAP) | |||||||||||||||||||||||||||||
Tangible common equity (non-GAAP) | $ | 1,350,138 | $ | 1,214,034 | $ | 1,147,316 | $ | 1,061,662 | $ | 1,083,104 | |||||||||||||||||||
Total assets (GAAP) | $ | 17,908,339 | $ | 15,612,664 | $ | 15,026,153 | $ | 13,294,509 | $ | 13,209,597 | |||||||||||||||||||
Less goodwill | 576,005 | 446,345 | 446,345 | 446,345 | 446,345 | ||||||||||||||||||||||||
Less core deposit and customer relationship intangibles, net | 42,383 | 40,520 | 43,011 | 45,707 | 48,688 | ||||||||||||||||||||||||
Total tangible assets (non-GAAP) | $ | 17,289,951 | $ | 15,125,799 | $ | 14,536,797 | $ | 12,802,457 | $ | 12,714,564 | |||||||||||||||||||
Tangible common equity ratio (non-GAAP) | 7.81 | % | 8.03 | % | 7.89 | % | 8.29 | % | 8.52 | % | |||||||||||||||||||
(1) Computed on a tax-equivalent basis using an effective tax rate of 21%. |
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | |||||||||||||||||||||||||||||
Reconciliation of Efficiency Ratio (non-GAAP) | For the Quarter Ended | ||||||||||||||||||||||||||||
12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | 12/31/2019 | |||||||||||||||||||||||||
Net interest income (GAAP) | $ | 132,575 | $ | 122,497 | $ | 124,146 | $ | 112,511 | $ | 112,745 | |||||||||||||||||||
Tax-equivalent adjustment(1) | 1,529 | 1,390 | 1,416 | 1,131 | 1,109 | ||||||||||||||||||||||||
Fully tax-equivalent net interest income | 134,104 | 123,887 | 125,562 | 113,642 | 113,854 | ||||||||||||||||||||||||
Noninterest income | 32,621 | 31,216 | 30,637 | 25,817 | 28,030 | ||||||||||||||||||||||||
Securities gains, net | (2,829) | (1,300) | (2,006) | (1,658) | (491) | ||||||||||||||||||||||||
Unrealized gain on equity securities, net | (36) | (155) | (680) | 231 | (11) | ||||||||||||||||||||||||
Gain on extinguishment of debt | — | — | — | — | — | ||||||||||||||||||||||||
Valuation adjustment on servicing rights | 102 | 120 | (9) | 1,565 | (668) | ||||||||||||||||||||||||
Adjusted revenue (non-GAAP) | $ | 163,962 | $ | 153,768 | $ | 153,504 | $ | 139,597 | $ | 140,714 | |||||||||||||||||||
Total noninterest expenses (GAAP) | $ | 99,269 | $ | 90,396 | $ | 90,439 | $ | 90,859 | $ | 92,866 | |||||||||||||||||||
Less: | |||||||||||||||||||||||||||||
Core deposit and customer relationship intangibles amortization | 2,501 | 2,492 | 2,696 | 2,981 | 2,918 | ||||||||||||||||||||||||
Partnership investment in tax credit projects | 1,899 | 927 | 791 | 184 | 3,038 | ||||||||||||||||||||||||
(Gain)/loss on sales/valuation of assets, net | 2,621 | 1,763 | 701 | 16 | 1,512 | ||||||||||||||||||||||||
Acquisition, integration and restructuring costs | 2,186 | 1,146 | 673 | 1,376 | 537 | ||||||||||||||||||||||||
Adjusted noninterest expenses (non-GAAP) | $ | 90,062 | $ | 84,068 | $ | 85,578 | $ | 86,302 | $ | 84,861 | |||||||||||||||||||
Efficiency ratio, fully tax-equivalent (non-GAAP) | 54.93 | % | 54.67 | % | 55.75 | % | 61.82 | % | 60.31 | % | |||||||||||||||||||
Acquisition, integration and restructuring costs | |||||||||||||||||||||||||||||
Salaries and employee benefits | $ | 232 | $ | — | $ | 122 | $ | 44 | $ | — | |||||||||||||||||||
Occupancy | — | — | — | — | 11 | ||||||||||||||||||||||||
Furniture and equipment | 423 | 496 | 15 | 24 | 7 | ||||||||||||||||||||||||
Professional fees | 1,422 | 476 | 505 | 996 | 462 | ||||||||||||||||||||||||
Advertising | 42 | 8 | 4 | 89 | 31 | ||||||||||||||||||||||||
(Gain)/loss on sales/valuations of assets, net | — | — | — | — | — | ||||||||||||||||||||||||
Other noninterest expenses | 67 | 166 | 27 | 223 | 26 | ||||||||||||||||||||||||
Total acquisition, integration and restructuring costs | $ | 2,186 | $ | 1,146 | $ | 673 | $ | 1,376 | $ | 537 | |||||||||||||||||||
After tax impact on diluted earnings per share(1) | $ | 0.04 | $ | 0.02 | $ | 0.01 | $ | 0.03 | $ | 0.01 | |||||||||||||||||||
Reconciliation of Adjusted Net Income Available to Common Stockholders and Adjusted Diluted EPS (non-GAAP) | |||||||||||||||||||||||||||||
Net income available to common stockholders (GAAP) | $ | 37,795 | $ | 45,521 | $ | 30,131 | $ | 20,040 | $ | 37,851 | |||||||||||||||||||
Acquisition, integration and restructuring costs(1) | 1,727 | 905 | 532 | 1,087 | 424 | ||||||||||||||||||||||||
Adjusted net income available to common stockholders (non-GAAP) | $ | 39,522 | $ | 46,426 | $ | 30,663 | $ | 21,127 | $ | 38,275 | |||||||||||||||||||
Diluted earnings per common share (GAAP) | $ | 0.98 | $ | 1.23 | $ | 0.82 | $ | 0.54 | $ | 1.03 | |||||||||||||||||||
Adjusted diluted earnings per common share (non-GAAP) | $ | 1.03 | $ | 1.25 | $ | 0.83 | $ | 0.57 | $ | 1.04 | |||||||||||||||||||
Reconciliation of Annualized Adjusted Return on Average Assets (non-GAAP) | |||||||||||||||||||||||||||||
Adjusted net income available to common stockholders (non-GAAP) | $ | 39,522 | $ | 46,426 | $ | 30,663 | $ | 21,127 | $ | 38,275 | |||||||||||||||||||
Average assets (GAAP) | $ | 16,401,152 | $ | 15,167,225 | $ | 14,391,856 | $ | 13,148,173 | $ | 12,798,770 | |||||||||||||||||||
Annualized adjusted return on average assets (non-GAAP) | 0.96 | % | 1.22 | % | 0.86 | % | 0.65 | % | 1.19 | % | |||||||||||||||||||
Reconciliation of Annualized Adjusted Return on Average Tangible Common Equity (non-GAAP) | |||||||||||||||||||||||||||||
Adjusted net income available to common stockholders (non-GAAP) | $ | 39,522 | $ | 46,426 | $ | 30,663 | $ | 21,127 | $ | 38,275 | |||||||||||||||||||
Plus core deposit and customer relationship intangibles amortization, net of tax(1) | 1,976 | 1,969 | 2,130 | 2,355 | 2,305 | ||||||||||||||||||||||||
Adjusted net income available to common stockholders excluding intangible amortization (non-GAAP) | $ | 41,498 | $ | 48,395 | $ | 32,793 | $ | 23,482 | $ | 40,580 | |||||||||||||||||||
Average tangible common equity (non-GAAP) | $ | 1,238,691 | $ | 1,172,891 | $ | 1,083,834 | $ | 1,125,705 | $ | 1,087,495 | |||||||||||||||||||
Annualized adjusted return on average tangible common equity (non-GAAP) | 13.33 | % | 16.41 | % | 12.17 | % | 8.39 | % | 14.80 | % | |||||||||||||||||||
(1) Computed on a tax-equivalent basis using an effective tax rate of 21%. |
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | |||||||||||||||||||||||
For the Quarter Ended December 31, | For the Year Ended December 31, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Reconciliation of Annualized Return on Average Tangible Common Equity (non-GAAP) | |||||||||||||||||||||||
Net income available to common stockholders (GAAP) | $ | 37,795 | $ | 37,851 | $ | 133,487 | $ | 149,129 | |||||||||||||||
Plus core deposit and customer relationship intangibles amortization, net of tax(1) | 1,976 | 2,305 | 8,429 | 9,458 | |||||||||||||||||||
Net income available to common stockholders excluding intangible amortization (non-GAAP) | $ | 39,771 | $ | 40,156 | $ | 141,916 | $ | 158,587 | |||||||||||||||
Average common equity (GAAP) | $ | 1,769,575 | $ | 1,570,258 | $ | 1,656,708 | $ | 1,473,396 | |||||||||||||||
Less average goodwill | 488,151 | 433,374 | 456,854 | 415,841 | |||||||||||||||||||
Less average core deposit and customer relationship intangibles, net | 42,733 | 49,389 | 44,298 | 49,377 | |||||||||||||||||||
Average tangible common equity (non-GAAP) | $ | 1,238,691 | $ | 1,087,495 | $ | 1,155,556 | $ | 1,008,178 | |||||||||||||||
Annualized return on average common equity (GAAP) | 8.50 | % | 9.56 | % | 8.06 | % | 10.12 | % | |||||||||||||||
Annualized return on average tangible common equity (non-GAAP) | 12.77 | % | 14.65 | % | 12.28 | % | 15.73 | % | |||||||||||||||
Reconciliation of Annualized Net Interest Margin, Fully Tax-Equivalent (non-GAAP) | |||||||||||||||||||||||
Net Interest Income (GAAP) | $ | 132,575 | $ | 112,745 | $ | 491,729 | $ | 433,729 | |||||||||||||||
Plus tax-equivalent adjustment(1) | 1,529 | 1,109 | 5,466 | 4,929 | |||||||||||||||||||
Net interest income, fully tax-equivalent (non-GAAP) | $ | 134,104 | $ | 113,854 | $ | 497,195 | $ | 438,658 | |||||||||||||||
Average earning assets | $ | 15,042,079 | $ | 11,580,295 | $ | 13,481,613 | $ | 10,845,940 | |||||||||||||||
Annualized net interest margin (GAAP) | 3.51 | % | 3.86 | % | 3.65 | % | 4.00 | % | |||||||||||||||
Annualized net interest margin, fully tax-equivalent (non-GAAP) | 3.55 | 3.90 | 3.69 | 4.04 | |||||||||||||||||||
Purchase accounting discount amortization on loans included in annualized net interest margin | 0.10 | 0.17 | 0.12 | 0.18 | |||||||||||||||||||
(1) Computed on a tax-equivalent basis using an effective tax rate of 21%. |
HEARTLAND FINANCIAL USA, INC. | ||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | ||||||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | ||||||||||||||||||||||||||
For the Quarter Ended December 31, | For the Year Ended December 31, | |||||||||||||||||||||||||
Reconciliation of Efficiency Ratio (non-GAAP) | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
Net interest income (GAAP) | $ | 132,575 | $ | 112,745 | $ | 491,729 | $ | 433,729 | ||||||||||||||||||
Tax-equivalent adjustment(1) | 1,529 | 1,109 | 5,466 | 4,929 | ||||||||||||||||||||||
Fully tax-equivalent net interest income | 134,104 | 113,854 | 497,195 | 438,658 | ||||||||||||||||||||||
Noninterest income | 32,621 | 28,030 | 120,291 | 116,208 | ||||||||||||||||||||||
Securities gains, net | (2,829) | (491) | (7,793) | (7,659) | ||||||||||||||||||||||
Unrealized gain on equity securities, net | (36) | (11) | (640) | (525) | ||||||||||||||||||||||
Gain on extinguishment of debt | — | — | — | (375) | ||||||||||||||||||||||
Valuation adjustment on servicing rights | 102 | (668) | 1,778 | 911 | ||||||||||||||||||||||
Adjusted income (non-GAAP) | $ | 163,962 | $ | 140,714 | $ | 610,831 | $ | 547,218 | ||||||||||||||||||
Total noninterest expenses (GAAP) | $ | 99,269 | $ | 92,866 | $ | 370,963 | $ | 349,161 | ||||||||||||||||||
Less: | ||||||||||||||||||||||||||
Core deposit and customer relationship intangibles amortization | 2,501 | 2,918 | 10,670 | 11,972 | ||||||||||||||||||||||
Partnership investment in tax credit projects | 1,899 | 3,038 | 3,801 | 8,030 | ||||||||||||||||||||||
(Gain)/loss on sales/valuations of assets, net | 2,621 | 1,512 | 5,101 | (19,422) | ||||||||||||||||||||||
Acquisition, integration and restructuring costs | 2,186 | 537 | 5,381 | 6,580 | ||||||||||||||||||||||
Adjusted noninterest expenses (non-GAAP) | $ | 90,062 | $ | 84,861 | $ | 346,010 | $ | 342,001 | ||||||||||||||||||
Efficiency ratio, fully tax-equivalent (non-GAAP) | 54.93 | % | 60.31 | % | 56.65 | % | 62.50 | % | ||||||||||||||||||
Acquisition, integration and restructuring costs | ||||||||||||||||||||||||||
Salaries and employee benefits | $ | 232 | $ | — | $ | 398 | $ | 816 | ||||||||||||||||||
Occupancy | — | 11 | — | 1,215 | ||||||||||||||||||||||
Furniture and equipment | 423 | 7 | 958 | 87 | ||||||||||||||||||||||
Professional fees | 1,422 | 462 | 3,399 | 2,365 | ||||||||||||||||||||||
Advertising | 42 | 31 | 143 | 203 | ||||||||||||||||||||||
(Gain)/loss on sales/valuations of assets, net | — | — | — | 1,003 | ||||||||||||||||||||||
Other noninterest expenses | 67 | 26 | 483 | 891 | ||||||||||||||||||||||
Total acquisition, integration and restructuring costs | $ | 2,186 | $ | 537 | $ | 5,381 | $ | 6,580 | ||||||||||||||||||
After tax impact on diluted earnings per share(1) | $ | 0.04 | $ | 0.01 | $ | 0.11 | $ | 0.14 | ||||||||||||||||||
Reconciliation of Adjusted Net Income Available to Common Stockholders and Adjusted Diluted EPS (non-GAAP) | ||||||||||||||||||||||||||
Net income available to common stockholders (GAAP) | $ | 37,795 | $ | 37,851 | $ | 133,487 | $ | 149,129 | ||||||||||||||||||
Acquisition, integration and restructuring costs(1) | 1,727 | 424 | 4,251 | 5,198 | ||||||||||||||||||||||
Adjusted net income available common stockholders (non-GAAP) | $ | 39,522 | $ | 38,275 | $ | 137,738 | $ | 154,327 | ||||||||||||||||||
Diluted earnings per common share (GAAP) | $ | 0.98 | $ | 1.03 | $ | 3.57 | $ | 4.14 | ||||||||||||||||||
Adjusted diluted earnings per common share (non-GAAP) | $ | 1.03 | $ | 1.04 | $ | 3.69 | $ | 4.28 | ||||||||||||||||||
Reconciliation of Annualized Adjusted Return on Average Assets (non-GAAP) | ||||||||||||||||||||||||||
Adjusted net income available to common stockholders (non-GAAP) | $ | 39,522 | $ | 38,275 | $ | 137,738 | $ | 154,327 | ||||||||||||||||||
Average assets (GAAP) | $ | 16,401,152 | $ | 12,798,770 | $ | 14,782,605 | $ | 12,021,917 | ||||||||||||||||||
Annualized adjusted return on average assets (non-GAAP) | 0.96 | % | 1.19 | % | 0.93 | % | 1.28 | % | ||||||||||||||||||
Reconciliation of Annualized Adjusted Return on Average Tangible Common Equity (non-GAAP) | ||||||||||||||||||||||||||
Adjusted net income available to common stockholders (non-GAAP) | $ | 39,522 | $ | 38,275 | $ | 137,738 | $ | 154,327 | ||||||||||||||||||
Plus core deposit and customer relationship intangibles amortization, net of tax(1) | 1,975 | 2,305 | 8,429 | 9,458 | ||||||||||||||||||||||
Adjusted net income available to common stockholders excluding intangible amortization (non-GAAP) | $ | 41,497 | $ | 40,580 | $ | 146,167 | $ | 163,785 | ||||||||||||||||||
Average tangible common equity (non-GAAP) | $ | 1,238,691 | $ | 1,087,495 | $ | 1,155,556 | $ | 1,008,178 | ||||||||||||||||||
Annualized adjusted return on average tangible common equity (non-GAAP) | 13.33 | % | 14.80 | % | 12.65 | % | 16.25 | % | ||||||||||||||||||
(1) Computed on a tax-equivalent basis using an effective tax rate of 21%. |
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | |||||||||||||||||||||||||||||
As of and For the Quarter Ended | |||||||||||||||||||||||||||||
12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | 12/31/2019 | |||||||||||||||||||||||||
PPP loan balances | $ | 957,785 | $ | 1,128,035 | $ | 1,124,430 | $ | — | $ | — | |||||||||||||||||||
Average PPP loans balances | 1,064,863 | 1,128,488 | 916,405 | — | — | ||||||||||||||||||||||||
PPP fee income | $ | 9,109 | $ | 4,542 | $ | 3,655 | $ | — | $ | — | |||||||||||||||||||
PPP interest income | 2,697 | 2,920 | 2,362 | — | — | ||||||||||||||||||||||||
Total PPP interest income | $ | 11,806 | $ | 7,462 | $ | 6,017 | $ | — | $ | — | |||||||||||||||||||
Selected ratios excluding PPP loans and interest income | |||||||||||||||||||||||||||||
Annualized net interest margin (GAAP) | 3.44 | % | 3.59 | % | 3.90 | % | — | — | |||||||||||||||||||||
Annualized net interest margin, fully tax-equivalent (non-GAAP)(1) | 3.48 | 3.64 | 3.95 | — | — | ||||||||||||||||||||||||
Ratio of nonperforming loans to total loans | 0.97 | 1.01 | 1.14 | — | — | ||||||||||||||||||||||||
Ratio of nonperforming loans and performing trouble debt restructured loans to total loans | 1.00 | 1.16 | 1.18 | — | — | ||||||||||||||||||||||||
Ratio of nonperforming assets to total assets | 0.56 | 0.59 | 0.71 | — | — | ||||||||||||||||||||||||
Annualized ratio of net loan charge-offs to average loans | 0.01 | 1.05 | 0.12 | — | — | ||||||||||||||||||||||||
Allowance for loan credit losses as a percent of loans | 1.45 | 1.30 | 1.48 | — | — | ||||||||||||||||||||||||
Allowance for lending related credit losses as a percent of loans | 1.62 | 1.48 | 1.69 | — | — | ||||||||||||||||||||||||
Loans delinquent 30-89 days as a percent of total loans | 0.25 | 0.19 | 0.26 | — | — | ||||||||||||||||||||||||
After tax impact of PPP interest income on diluted earnings per share(1) | $ | 0.24 | $ | 0.16 | $ | 0.13 | $ | — | $ | — |
As of and For the Year Ended | |||||||||||
December 31, 2020 | December 31, 2019 | ||||||||||
PPP loan balances | $ | 957,785 | $ | — | |||||||
Average PPP loan balances | 779,183 | — | |||||||||
PPP fee income | $ | 17,306 | $ | — | |||||||
PPP interest income | 7,979 | — | |||||||||
Total PPP interest income | $ | 25,285 | $ | — | |||||||
Selected ratios excluding PPP loans and interest income | |||||||||||
Annualized net interest margin (GAAP) | 3.67 | % | — | % | |||||||
Annualized net interest margin, fully tax-equivalent (non-GAAP)(1) | 3.72 | — | |||||||||
Annualized ratio of net loan charge-offs to average loans | 0.35 | — | |||||||||
After tax impact of PPP interest income on diluted earnings per share(1) | $ | 0.53 | $ | — | |||||||
(1) Computed on a tax-equivalent basis using an effective tax rate of 21%. |