EX-99.2 3 a4q20investordeck.htm EX-99.2 a4q20investordeck
PRESENTATION CAN BE UP TO THREE LINES CAN BE UP TO THREE LINES 1 Presentation Subtitle Heartland Financial USA, Inc. 4th Quarter 2020 Financials


 
Safe Harbor 2 This release, and future oral and written statements of Heartland and its management, may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Any statements about Heartland’s expectations, beliefs, plans, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. These forward-looking statements include information about possible or assumed future results of Heartland’s operations or performance. These forward-looking statements are generally identified by the use of the words ‘‘believe”, “expect’’, ‘‘intent”, “anticipate’’, ‘‘plan”, “estimate’’, ‘‘project”, ‘‘will”, ‘‘would”, ‘‘could”, ‘‘should’’, “may”, “view”, “opportunity”, “potential”, or similar expressions that are used in this release, and future oral and written statements of Heartland and its management. Although Heartland has made these statements based on management’s experience and best estimate of future events, the ability of Heartland to predict results or the actual effect of plans or strategies is inherently uncertain, and there may be events or factors that management has not anticipated. Therefore, the accuracy and achievement of such forward-looking statements and estimates are subject to a number of risks, many of which are beyond the ability of management to control or predict, that could cause actual results to differ materially from those in its forward-looking statements. These factors, which are detailed below and in the risk factors in Heartland's reports filed with the Securities and Exchange Commission (“SEC”), include, among others: • The impact of the COVID-19 pandemic on Heartland and U.S. and global financial markets; • Measures enacted by the U.S. federal and state governments and adopted by private businesses in response to the COVID-19 pandemic; • The deterioration of the U.S. economy in general and in the local economies in which Heartland conducts its operations; increasing credit losses due to deterioration in the financial condition of its borrowers, based on declining oil prices and asset and collateral values, which may continue to increase the provision for credit losses and net charge-offs of Heartland; • Civil unrest in the communities that Heartland serves; • Levels of unemployment in the geographic areas in which Heartland operates; • Real estate market values in these geographic areas; • Future natural disasters and increases to flood insurance premiums; • The effects of past and any future terrorist threats and attacks, acts of war or threats thereof; • The level of prepayments on loans and mortgage-backed securities; • Legislative and regulatory changes affecting banking, tax, securities, insurance and monetary and financial matters; • Monetary and fiscal policies of the U.S. Government including policies of the U.S. Department of Treasury and the Federal Reserve Board; • The quality or composition of the loan and investment portfolios of Heartland; • Demand for loan products and financial services, deposit flows and competition in Heartland’s market areas; • Changes in accounting principles and guidelines; • The timely development and acceptance of products and services, including products and services offered through alternative delivery channels such as the Internet; • The ability of Heartland to implement technological changes as planned and to develop and maintain secure and reliable electronic delivery systems; • Heartland’s ability to retain key executives and employees; and • The ability of Heartland to successfully consummate acquisitions and integrate acquired operations. The COVID-19 pandemic is adversely affecting Heartland and its customers, counterparties, employees and third-party service providers. The COVID-19 pandemic’s severity, its duration and the extent of its impact on Heartland’s business, financial condition, results of operations, liquidity and prospects remain uncertain. The deterioration in general business and economic conditions and turbulence in domestic and global financial markets caused by the COVID-19 pandemic have negatively affected Heartland’s net income, total equity and book value per common share, and continued economic deterioration could adversely affect the value of its assets and liabilities, reduce the availability of funding to Heartland, lead to a tightening of credit and increase stock price volatility. Some economists and investment banks believe that a recession or depression may result from the continued spread of COVID-19 and the economic consequences. These risks and uncertainties should be considered in evaluating forward-looking statements made by Heartland or on its behalf, and undue reliance should not be placed on these statements. There can be no assurance that other factors not currently anticipated by Heartland will not materially and adversely affect Heartland’s business, financial condition and results of operations. In addition, many of these risks and uncertainties are currently amplified by and may continue to be amplified by the recent outbreak of the COVID-19 pandemic and the impact of varying governmental responses that affect Heartland’s customers and the economies where they operate. Please take into account that forward-looking statements speak only as of the date they are made, and except as required by applicable law, Heartland does not undertake any obligation to publicly correct or update any forward-looking statement. Further information concerning Heartland and its business, including additional factors that could materially affect Heartland’s financial results, is included in Heartland’s filings with the SEC.


 
PRESENTATION CAN BE UP TO THREE LINES CAN BE UP TO THREE LINES 3 Presentation Subtitle About Heartland Financial USA, Inc.


 
4 Source: S&P Global Market Intelligence As of December 31, 2020 / Peer Groups as of September 30, 2020 Heartland: 3 Year Growth in Assets and Total Shareholder Return 3 Year Asset Growth 12/31/2017 – 12/31/2020 Heartland 82.5% Proxy Peer 40.6% 3 Year Total Shareholder Returns 12/31/2017 – 12/31/2020 Heartland -21.0% HP Peer -3.5% 0% 20% 40% 60% 80% 100% 12/31/17 12/31/18 12/31/19 12/31/20 -45% -30% -15% 0% 15% 30% 45% 12/31/17 12/31/18 12/31/19 12/31/20


 
5 Heartland’s Stock Performance Source: S&P Global Market Intelligence -60% -40% -20% 0% 20% 40% 60% 12/31/17 12/31/18 12/31/19 12/31/20 HTLF S&P 500 SNL Mid Cap US Bank Index KBW Regional Bank Index Price Return (%) From 12/31/2017 – 12/31/2020


 
6 Company Overview – NASDAQ: HTLF Fiscal 4Q 2020 Financial Highlights • Headquartered in Dubuque, IA • Holding company established in 1981 • Total assets of $17.9 billion, as of December 31, 2020 • Company conducts community banking business through 11 independently chartered community banks • 142 full-service branches located across 12 states in the Midwest, Southwest and Western regions of the country Company Overview (1) See Appendix for reconciliation of non-GAAP financial measures to most directly comparable GAAP financial measures Note: Financial and branch information as of the quarter ending December 31, 2020 Total Assets $17,908 Total Loans Held for Investment $10,023 Total Deposits $14,980 Loan / Deposit Ratio 66.91% Tangible Common Equity 1 $1,350 Total Common Equity $1,969 Total Common Equity / Total Assets 10.99% Tang. Common Equity / Tang. Assets 1 7.81% Tier 1 Leverage Ratio 9.02% CET1 Ratio 10.96% Tier 1 Capital Ratio 11.90% Total RBC Ratio 14.77% Net Interest Margin, fully tax-equivalent 1 3.55% Cost of Interest Bearing Deposits 0.22% Adj. Return on Avg. Assets 1 0.96% Adj. Return on Avg. Tangible Common Equity 1 13.33% Efficiency Ratio FTE 1 54.93% NPAs / Assets 0.53% NCOs / Avg. Loans 0.01% Asset Quality Profitability Capital Balance Sheet Dollars in millions


 
• Total Assets: $1,267,488 • Total Deposits: $1,057,369 • No. of Branch Offices: 13 • Total Assets: $1,000,168 • Total Deposits: $789,555 • No. of Branch Offices: 2 7 Arizona Bank & Trust - AZ Bank of Blue Valley – KS/MO Citywide Banks - CO Dubuque Bank & Trust - IAFirst Bank & Trust - TX Illinois Bank & Trust - IL Minnesota Bank & Trust - MN New Mexico Bank & Trust - NMPremier Valley Bank - CA Rocky Mountain Bank - MT Subsidiary Banks by Region Wisconsin Bank & Trust - WI (1) Source: S&P Global Market Intelligence Note: Financial and branch information as of December 31, 2020 HTLF West HTLF Southwest HTLF Midwest • Total Assets: $1,853,078 • Total Deposits: $1,456,908 • No. of Branch Offices: 7 • Total Assets: $1,525,503 • Total Deposits: $1,338,677 • No. of Branch Offices: 10 • Total Assets: $1,376,080 • Total Deposits: $1,138,264 • No. of Branch Offices: 11 • Total Assets: $1,076,615 • Total Deposits: $836,984 • No. of Branch Offices: 8 • Total Assets: $616,157 • Total Deposits: $538,012 • No. of Branch Offices: 9 • Total Assets: $2,628,963 • Total Deposits: $2,181,511 • No. of Branch Offices: 23 • Total Assets: $2,032,637 • Total Deposits: $1,749,963 • No. of Branch Offices: 17 • Total Assets: $1,529,800 • Total Deposits: $1,357,158 • No. of Branch Offices: 10 • Total Assets: $3,171,961 • Total Deposits: $2,622,716 • No. of Branch Offices: 32 Corporate Structure Regional Summary (Pro-Forma) HTLF West HTLF Southw est HTLF Midw est Total Assets: $4,321,735 $6,734,398 $7,022,317 Total Deposits: $3,556,507 $5,729,837 $5,780,773 No. of Branch Offices: 40 59 43 Projected 5yr Population Change 1: 3.7% 6.2% 1.2%


 
8 (1) See Appendix for reconciliation of non-GAAP financial measures to most directly comparable GAAP financial measures Note: Financial information as of December 31, 2020 unless otherwise specified …driving consistent earnings, impressive returns and significant value creation Heartland has a long history of growth, stability and geographic diversity… A Steadfast and Highly Disciplined Growth Strategy 0 Never an annual loss 2x History of doubling earnings and assets every 5 to 7 years 14.58% 3 year average annual ROATCE, non-GAAP 1 10.40% 3 year compound annual EPS growth rate 39 39 consecutive years of level or increased cash dividends to common shareholders $1.70B Market capitalization 6.50% Beneficial ownership by the Board and executive officers (as of 1/31/20) $17.9B Total assets 39 / 17 39 year old holding company; 17 years on NASDAQ 11 11 independent bank brands 22.20% 3 year compound annual asset growth rate


 
9 Heartland Asset and Earnings Growth $80.3 $85.7 $117.0 $149.1 $133.5 $0 $50 $100 $150 $200 2016 2017 2018 2019 2020 Net Income Available to Common Shareholders Deferred Tax Charge


 
10 Heartland Diluted EPS and Dividends $3.01 $0.50 $0.51 $0.59 $3.22 $2.65 $3.52 $4.14 $3.57 $0.40 $0.44 $0.54 $0.68 $0.80 2016 2017 2018 2019 2020 Deferred Tax Charge Special Dividend Diluted EPS Regular Dividends


 
• A Core Competency (9 transactions completed in last 5 years) – Dedicated corporate development and conversion/integration staff – Sophisticated internally developed financial model – Detailed conversion/integration playbook – Efficient regulatory application, SEC filing and close process – avg. 125 days post announcement – All new entities convert to our core systems platform – avg. 75 days post deal close • Focused on In-Footprint Transactions – Opportunities abound across entire footprint – deep active pipeline of opportunities, providing selectivity – Focus on expanding existing markets >= $1 Billion in assets • Deal Size “Sweet Spot” is Increasing Modestly – Targets of $1 to $3 Billion in Assets – Strong core deposits – Clean credit quality – Market overlap – Attractive risk attributes • Must Meet Conservatively Modeled Financial Benchmarks – Accretive to EPS immediately after conversion – Demonstrate an IRR > 15% – Conservative tangible book value per share dilution earn-back periods 11 M&A – Core Competency and Strategy


 
12 (1) Deposits, in million, assumed at closing Note: Deal value and assets in millions Transaction Date Announced Date Closed Date Converted Announced Deal Value PxTBV Organization Assets Johnson Financial Group, Inc. (4 Branches) 6/9/2020 12/04/2020 12/04/2020 N/A N/A $4161 AIM Bancshares, Inc. 2/11/2020 12/04/2020 Est. 1Q21 $280.4 2.02x $1,973 Rockford Bank and Trust Co. 8/13/2019 11/30/2019 2/7/2020 $59.2 1.35x $485 Blue Valley Ban Corp. 1/16/2019 5/10/2019 8/23/2019 $93.9 1.88x $728 FirstBank Lubbock Bancshares, Inc. 12/12/2017 5/18/2018 8/17/2018 $185.6 2.22x $930 Signature Bancshares, Inc. 11/13/2017 2/23/2018 4/20/2018 $53.4 1.82x $390 Citywide Banks of Colorado, Inc. 2/13/2017 7/7/2017 10/13/2017 $202.7 1.82x $1,377 Founders Bancorp 10/31/2016 2/28/2017 3/17/2017 $29.1 1.52x $198 CIC Bancshares, Inc. 10/23/2015 2/5/2016 6/10/2016 $83.5 1.47x $727 Heartland M&A Transaction Summary Last 5 years of Completed Transactions


 
13  Announced February 11, 2020 – transaction closed December 4, 2020 – anticipated systems conversion 1Q 2021  Assets, acquired at fair value, were $1.97 billion, loans $1.09 billion, and deposits $1.67 billion  AimBank (“Aim”) combined with FB&T creates HTLF’s largest member bank with $3.2 billion in assets  Transaction results in FB&T being the #5 largest bank headquartered in West Texas – ranking #3 deposit market share in Lubbock MSA  Headquarters will remain in Lubbock, Texas  90% stock / 10% cash transaction valued at announcement approximately $280.4 million (1)  ~10% accretive to EPS in first full year following conversion. IRR in excess of 20%. Tangible book value earn back ~3.6 years  Barry Orr continues as Chairman and CEO and retained Scott Wade as Vice Chairman and President of the South Division of FirstBank & Trust (1) The price at announcement was based on HTLF closing stock price of $49.88 on February 10, 2020, the final transaction value of $264.5 million was based on a closing price of $41.89. Acquisition AIM Bancshares, Inc. – Lubbock, TX


 
14 Purchase of Johnson Financial Group’s Arizona Branches On June 9, 2020, Arizona Bank & Trust entered into a purchase and assumption agreement to acquire certain assets and assume substantially all the deposits and other liabilities of Johnson Bank’s Arizona branches.  Transaction closed and systems converted on December 4, 2020  Loans, acquired at fair value, $151 million, and deposits $416 million  The four branches expand Arizona Bank & Trust’s team, customer base and geographic footprint and adds additional scale and efficiency  Johnson Bank branches combined with AB&T creates HTLF’s 5th largest member bank with $1.5 billion in assets


 
15 (1) Deposit information as of June 30, 2020 • Broad geographic footprint provides significant risk diversification benefits – Expands opportunities for new client acquisition – Credit exposure is not geographically concentrated – spread over 12 state footprint • Goal of achieving $1+ billion in total assets within each market meant to ensure critical mass of operating scale across the franchise – Top 10 deposit share in 26 of the 38 MSAs in which we operate1 – Top 5 deposit share in 12 of those MSAs1 • Cost of maintaining a decentralized operating structure is offset by the benefits of increased responsiveness to clients and local market conditions – Local leadership facilitates development and retention of new client deposit/loan relationships – Centralization of “back office” operations maximizes operating efficiency – Centralization of credit risk management functions support credit oversight functions – Improving efficiency ratio by leveraging centralized costs and growth Key Factors Driving Business Strategy


 
16 Customers & Community Employees & Operations • Loan Payment Deferrals and Modifications1 – $1.2 billion, or 13% of total loans – Approximately $939 million or 88% of COVID Loan modifications excluding Aim have returned to normal payment status – Existing deferrals - 75% are interest only modifications, and this excludes Aim modifications – Loan modifications are predominately granted for 90-day periods • Paycheck Protection Program – Approximately 4,900 loans originally approved – Approximately $1.2 billion originally funded, with an average size of $243K – Helped preserve over 112,000 jobs – As of 12/31/20 $977 million of PPP loans & $19 million of unamortized PPP fees remain outstanding – 100% of PPP loans were to existing customers • Waived Consumer and Small Business Charges – Deposit account maintenance fees and consumer loan late fees – ATM fees – Early redemption penalties on CDs • Donated $1.5 million to organizations responding to COVID-19 needs in the communities we serve • Enabled approximately two thirds of all employees to work from home and canceled all in-person events and have transitioned to virtual meetings • Expanded time off program and enhanced health care coverage for COVID-19 related testing and treatments • Implemented a 20 percent wage premium for certain customer-facing employees through August 2020, and pandemic pay for employees unable to work due to exposure or contraction of the virus • Closed bank lobbies and implemented drive-through only for in-person transactions • Established alternating weekly staffing schedule for in- branch employees to limit potential cross-infection • Engaged with our employees, providing information and resources through enriched communications and wellness programs (1) Loan Payment Deferrals and Modifications data as of December 31, 2020 Note: Consumer and small business waivers expired as of May 31, 2020 COVID-19 Response by Heartland


 
Industry segments most effected were determined considering the following: • Impact of Federal/State stay at home or shelter in place directives • Impact of State mandated business closures and restrictions • Significant increase in unemployment – reduction in consumer spending and ability to continue to pay rent • Implementation of corporate travel restrictions coupled with decline in leisure travel • Cancellation of events of all types and sizes • The total amount of PPP loans in the profiled categories is $172 million, which was excluded from above figures • Stable exposure when excluding Aim acquisition 17 (1) Outstanding exposure + undisbursed commitments, excluding PPP Loans. Note: Dollars in thousands Customer Segment Profiles Affected by COVID-19 Total Exposure 1 % of Gross Exposure 1 Total Exposure % of Gross Exposure Industry 12/31/2020 12/31/2020 9/30/2020 9/30/2020 Lodging $539,434 4.38% $495,187 4.52% Retail Trade $465,980 3.78% $405,118 3.70% Retail Properties $422,794 3.43% $363,457 3.32% Restaurants and Bars $266,053 2.16% $248,053 2.26% Oil & Gas $122,256 0.99% $52,766 0.48% Total HTLF $1,816,517 14.74% Total ex Aim $1,578,571 14.32% $1,564,581 14.28%


 
Comments: • Payment modifications are for 90 day periods with some local exceptions granted • Commercial modifications represent 90% of all modifications 18 (1) Balances of Loans Modified are as of December 31, 2020 (2) Total Loans used for base of calculation are as of December 31, 2020, Excluding PPP Loans Note: Dollars in thousands COVID Related Loan Modifications All HTLF Loan Category Total Loans (ex PPP) $ Total Deferrals $ % Still in Original Deferral % Returned to Contractual Pmts % Additional Deferrals Granted % Aim Deferrals $ Commercial $7,095,906 $1,086,244 15% $78,970 8% $841,914 88% $38,382 4% $126,978 Agriculture $714,526 $34,319 5% $4,174 13% $27,576 87% $0 0% $2,569 Residential $840,442 $75,337 9% $58 0% $60,974 98% $1,069 2% $13,236 Consumer $414,392 $9,384 2% $67 1% $8,412 99% $35 0% $870 Total $9,065,266 $1,205,284 13% $83,269 8% $938,876 88% $39,486 4% $143,653 All HTLF Significant Risk Commercial Segments Total Loans (ex PPP) $ Total Deferrals $ % Still in Original Deferral % Returned to Contractual Pmts % Additional Deferrals Granted % Aim Deferrals $ Lodging $515,515 $293,564 57% $28,629 12% $193,438 78% $24,946 10% $46,551 Retail Trade $339,360 $21,939 6% $3,411 16% $17,719 84% $0 0% $809 Retail Properties $401,549 $120,544 30% $0 0% $95,151 97% $2,841 3% $22,552 Restaurant & Bars $254,354 $103,417 41% $2,647 3% $93,460 94% $3,436 3% $3,874 All HTLF Excluding Aim Deferrals All HTLF Excluding Aim Deferrals


 
19 Comments: • Helped preserve over 112,000 jobs • Average Loan size = $243,000 • Excludes additional rounds of PPP Note: Data as of December 31, 2020 Current Participation Level In PPP Program Loan Bucket Number of Loans Percentage of Loans Total Loans Originated ($000) Fee Income ($000) $150K or less 3,336 67.6% $165,929 $8,296 Greater than $150K & less than $2M 1,516 30.7% $728,551 $25,369 $2M or more 84 1.7% $304,589 $3,046 Total - Initially Originated (ex Aim) 4,936 $1,199,069 $36,711 $977,055 $19,270Outstanding Balances as of 12/31/20 (inclusive of Aim)


 
PRESENTATION CAN BE UP TO THREE LINES CAN BE UP TO THREE LINES 20 Presentation Subtitle Financial Summary


 
21 Total Assets ($B) Total Deposits ($B) 1 Loans Held to Maturity ($B) Loans / Deposits (%) (1) Includes deposits held for sale in 2018 of $0.106B Summary Balance Sheet Items 8.2 9.8 11.4 13.2 17.9 2016 2017 2018 2019 2020 5.4 6.4 7.4 8.4 10.0 2016 2017 2018 2019 2020 78.2 78.5 78.8 75.8 66.9 2016 2017 2018 2019 2020 6.8 8.1 9.4 1 11.0 15.0 2016 2017 2018 2019 2020


 
22 Return on Average Assets (%)1 Return on Average Tangible Common Equity (%)1 Net Interest Margin (%)1 Efficiency Ratio FTE (non-GAAP) (%)1 (1) See Appendix for reconciliation of non-GAAP financial measures to most directly comparable GAAP financial measures Summary Profitability Items 0.98 0.83 1.09 1.24 0.90 1.12 1.02 1.32 1.39 0.93 2016 FY 2017 FY 2018 FY 2019 FY 2020 FY ROAA Adj. ROAA 15.84 12.05 15.72 15.73 12.28 17.98 14.64 18.88 17.55 12.65 2016 FY 2017 FY 2018 FY 2019 FY 2020 FY ROATCE Adj. ROATCE 3.95 4.04 4.26 4.00 3.65 4.13 4.22 4.32 4.04 3.69 2016 FY 2017 FY 2018 FY 2019 FY 2020 FY NIM NIM FTE 65.61 64.05 62.59 62.50 56.65 2016 FY 2017 FY 2018 FY 2019 FY 2020 FY


 
(1) On a fully tax equivalent basis; See Appendix for reconciliation of non-GAAP financial measures to most directly comparable GAAP financial measures Note: Assets of divested consumer finance company sold in early Q1 2019 23 Net Interest Margin (non-GAAP) Breakdown 1 QuarterlyAnnual 3.78% 3.87% 3.97% 3.86% 3.57% 0.15% 0.18% 0.22% 0.18% 0.12% 0.20% 0.17% 0.13% 3.73% 3.75% 3.69% 3.45% 3.45% 0.17% 0.09% 0.16% 0.10% 0.10% 4.13% 4.22% 4.32% 4.04% 3.69% 3.90% 3.84% 3.85% 3.55% 3.55% 3.00% 3.25% 3.50% 3.75% 4.00% 4.25% 4.50% 2016 2017 2018 2019 2020 4Q 2019 1Q 2020 2Q 2020 3Q 2020 4Q 2020 Core Business Purchase Accounting Citizens


 
24 Noninterest income exclusive of security gains Non Interest Income Breakdown Other Non-Interest Income includes: Loan Service Fees, Gain on Sale of Loans, BOLI, and Other Misc. As of December 31, 2020 Net Interest Income before provision 80% Non Interest Income 20% Retail Services Revenue 32% Commercial Services Revenue 27% Other Non- Interest Income 41%


 
25 Commercial Services Revenues Trends QuarterlyAnnual Note: Dollars in millions $9.2 $10.1 $11.1 $12.4 $13.5 $3.9 $6.3 $9.5 $12.8 $13.2 $3.8 $3.9 $4.6 $5.2 $5.7 $3.3 $3.4 $3.3 $3.4 $3.5 $3.5 $3.4 $2.8 $3.4 $3.6 $1.4 $1.3 $1.4 $1.5 $1.6 $16.8 $20.3 $25.2 $30.4 $32.4 $8.2 $8.0 $7.5 $8.2 $8.7 0.0 2.0 4.0 6.0 8.0 10.0 0.0 10.0 20.0 30.0 40.0 2016 2017 2018 2019 2020 4Q 2019 1Q 2020 2Q 2020 3Q 2020 4Q 2020 CML Service Charges CML Card Solutions Retirement Plan Services


 
26 QuarterlyAnnual Consumer Services Revenues Trends Note: Dollars in millions $9.9 $12.0 $15.4 $16.2 $14.1 $8.6 $10.8 $12.7 $10.8 $6.6 $14.9 $16.0 $18.3 $17.9 $17.9 $4.0 $3.7 $3.4 $3.3 $3.7 $1.6 $1.6 $1.5 $1.7 $1.9 $4.8 $4.5 $4.2 $4.5 $4.7 $33.5 $38.8 $46.4 $44.9 $38.6 $10.3 $9.7 $9.1 $9.5 $10.3 0.0 3.0 6.0 9.0 12.0 15.0 0.0 10.0 20.0 30.0 40.0 50.0 2016 2017 2018 2019 2020 4Q 2019 1Q 2020 2Q 2020 3Q 2020 4Q 2020 Consumer Service Charges Debit Interchange Private Client - Includes: Wealth Management, Brokerage, & Insurance Fees


 
Improving Efficiency Through Leveraging Core Costs 27 Operating Efficiency Note: Excludes loss on sale of assets, net As of December 31, 2020 2.90% 2.72% 2.66% 2.43% 1.97% 0.60% 0.61% 0.62% 0.61% 0.53% 0.07% 0.07% 0.09% 0.10% 0.07% 0.04% 0.09% 0.11% 0.12% 0.03% 3.62% 3.48% 3.48% 3.26% 2.60% $8.2 $14.8 $6.0 $8.0 $10.0 $12.0 $14.0 $16.0 1.0% 1.5% 2.0% 2.5% 3.0% 3.5% 4.0% 2016 2017 2018 2019 2020 A vg A s s e ts in B illio n s E xp e n s e a s % o f A vg A s s e ts Core Expenses Professional Services & Software Costs CDI Amortization Other Non-Core Expense (M&A, Tax Credits, Restructuring) Average Assets


 
28 TCE/TA (%) 1 Tier 1 Leverage Ratio (%) CET1 and Tier 1 Capital Ratio (%) Total Risk Based Capital Ratio (%) (1) See Appendix for reconciliation of non-GAAP financial measures to most directly comparable GAAP financial measures Note: Lines depict well capitalized bank levels Consolidated Capital Ratios 7.28 7.53 8.08 8.52 7.81 2016 2017 2018 2019 2020 9.28 9.20 9.73 10.10 9.02 2016 2017 2018 2019 2020 14.01 13.45 13.72 13.75 14.77 2016 2017 2018 2019 2020 10.09 10.07 10.66 10.88 10.96 11.93 11.70 12.16 12.31 11.90 2016 2017 2018 2019 2020 Common Equity Tier 1 Ratio Tier 1 Capital Ratio Tier 1 CET1 10.0 5.0 8.0 6.5


 
178% 185% 179% 188% 166% 63% 65% 71% 76% 51% 282% 272% 0% 50% 100% 150% 200% 250% 300% 350% 2016 2017 2018 2019 2020 Total Commercial RE/Total RBC (Investor Comm RE + Const & Land)/Total RBC (Const & Land)/Total RBC 29 Note: As of December 31, 2020 Well Managed Commercial RE and Acquisition, Development & Construction (“ADC”) Exposure Commercial RE and ADC Concentration Ratios


 
PRESENTATION CAN BE UP TO THREE LINES CAN BE UP TO THREE LINES 30 Presentation Subtitle Loan Portfolio and Asset Quality


 
31 Total Loans - $10.02 Billion Yield on Loans: 4.71%1 Loan Composition by Product Type C&I Loan Composition (1) Based on average loans QTD as of December 31, 2020 and includes loans available for sale and nonaccrual loans; includes purchase accounting accretion of 0.10% Note: Financial information as of December 31, 2020 Commercial RE Loan Composition Diversified Loan Portfolio C&I 25% Commercial RE Owner Occupied 18% Other Commercial RE 19% Residential Mortgages 8% Agricultural Loans 7% Consumer Loans 4% Construction 9% PPP 10% Manufacturing 12% Real Estate Rental 12% Educational Services 11% Health Care 8% Wholesale Trade 8% Construction Trade 8% Finance 5% Retail Trade 5% Warehousing 4%All Other 27% Industrial / Manufacturing 18% Office 17% Retail 17% Health Services 11% Hotel / Hospitality 10% Warehousing 8% Multi-family 7% Food and Beverage 5% Educational 2% Other RE Investments 5%


 
• Pre-Covid Statistics1: • Analyzed population represented 97.3% of total portfolio • $174 million of analyzed population was under development with 55% drawn • 76% of exposure represented flagged properties • Disciplined underwriting • Weighted Average DSCR of 1.64 • Weighted Average LTV of 70% • Exposure well dispersed across 11 state footprint • Out of the total $293.6 million of deferrals, the current status as of 12/31/20 is: • Excluding Aim • 12% in original deferral • 78% returned to contractual payments • 10% additional deferral granted • Excluded Aim loans are $46.6 million (1) Analyzed population included loans with greater than $1 million in exposure (excluded Aim) Note: Dollars in thousands, Excluding PPP Loans Portfolio Highlights Geographic Portfolio Distribution Lodging Portfolio Detail, 12/31/20 32 Lodging Portfolio Overview Outstanding Loans $515,515 Unfunded Commitments $23,919 Total Lodging Portfolio $539,434 Average Exposure per Loan $1,969 % of HTLF Exposure 4.38% CO 18% TX 18% WI 12% IA 12% NM 10% CA 9% KS/MO 8% IL 7% AZ 3% MT 2% MN 1%


 
Portfolio Highlights Geographic Portfolio Distribution Retail Trade Portfolio Detail, 12/31/20 33 Retail Trade Portfolio Overview IA 19% CO 17% NM 12% TX 11% KS/MO 10% AZ 7% IL 6% MT 5% CA 5% WI 5% MN 3% Outstanding Loans $339,360 Unfunded Commitments $126,620 Total Retail Trade Portfolio $465,980 Average Exposure per Loan $419 % of HTLF Exposure 3.78% • Pre-Covid Statistics1 : • Analyzed population represented 69.4% of total portfolio • Disciplined underwriting • Weighted average DSCR of 8.98 • Exposure well dispersed across 11 state footprint • Average loan amount of $419 thousand • Out of the total $21.9 million of deferrals, the current status as of 12/31/20 is: • Excluding Aim • 16% in original deferral • 84% returned to contractual payments • 0% additional deferral granted • Excluded Aim loans are $0.8 million (1) Analyzed population included loans with greater than $1 million in exposure (excluded Aim) Note: Dollars in thousands, Excluding PPP Loans


 
Portfolio Highlights Geographic Portfolio Distribution Real Estate Portfolio Detail, 12/31/20 • Pre-Covid Statistics1 : • Analyzed population represented 79.9% of total portfolio • Disciplined underwriting • Weighted average DSCR of 1.89 • Weighted average LTV of 59% • Exposure well dispersed across 11 state footprint • Average loan amount of $981 thousand • Out of the total $120.5 million of deferrals, the current status as of 12/31/20 is: • Excluding Aim • 0% in original deferral • 97% returned to contractual payments • 3% additional deferral granted • Excluded Aim loans are $22.6 million 34 Retail Real Estate Portfolio Overview Outstanding Loans $401,549 Unfunded Commitments $21,245 Total Retail Real Estate Portfolio $422,794 Average Exposure per Loan $981 % of HTLF Exposure 3.43% TX 20% NM 17% CO 12% IL 11% CA 11% MN 10% AZ 7% KS/MO 6% MT 3% IA 2% WI 1% (1) Analyzed population included loans with greater than $1 million in exposure (excluded Aim) Note: Dollars in thousands, Excluding PPP Loans


 
Portfolio Highlights Geographic Portfolio Distribution Restaurants & Bars Portfolio Detail, 12/31/20 • Pre-Covid Statistics1 : • Analyzed population represented 77.6% of total portfolio • Disciplined underwriting • Weighted average DSCR of 2.46 • Exposure well dispersed across 11 state footprint • Granular population - average loan amount of $360 thousand • Out of the total $103.4 million of deferrals, the current status as of 12/31/20 is: • Excluding Aim • 3% in original deferral • 94% returned to contractual payments • 3% additional deferral granted • Excluded Aim loans are $3.9 million 35 Restaurants & Bars Portfolio Overview Outstanding Loans $254,354 Unfunded Commitments $11,698 Total Restaurants & Bars Portfolio $266,053 Average Exposure per Loan $360 % of HTLF Exposure 2.16% TX 24% CO 16% NM 15% CA 10% IL 8% WI 8% MN 5% AZ 5% IA 4% KS/MO 4% MT 1% (1) Analyzed population included loans with greater than $1 million in exposure (excluded Aim) Note: Dollars in thousands, Excluding PPP Loans


 
Portfolio HighlightsAgriculture Portfolio Detail • Ag portfolio represents 7% of total loans • 79% of Ag loans have a Pass rating • Crop insurance is required on credit exposures greater than $500,000 • Ag exposure increase due to recent acquisition Geographic Distribution Agriculture Loans Outstanding ($000) 36 Agriculture Portfolio Overview Corn and Soybeans 27% Beef Production 31% Dairy Cattle and Milk Production 20% Hog and Pig Farming 3% Cotton Farming 7% Other 5% Wheat Farming 7% WI 29% TX 23% IA 21% MT 12% NM 6% KS/MO 4% Other HTLF Markets 5% $450,000 $550,000 $650,000 $750,000 4Q19 1Q20 2Q20 3Q20 4Q20 Increase due to recent acquisition Note: As of December 31, 2020


 
Portfolio HighlightsConstruction Portfolio Detail • Construction portfolio represents 9% of total loans • Well distributed over geographic footprint • 96% of Construction loans have a Pass rating • Diversified by property type Geographic Distribution Construction Loans Outstanding ($000) 37 Construction Portfolio Overview $700,000 $900,000 $1,100,000 $1,300,000 4Q19 1Q20 2Q20 3Q20 4Q20 Multi-Family 18% Land Only 16% 1-4 Family 14% Hotel 14% Land Development 13% Mini- Warehousing 7% Industrial 6% Healthcare 3% Retail 3% Office 3% All Other 3% CO 23% NM 12% TX 11% AZ 10% KS/MO 9% IA 9% IL 8% CA 6% WI 5% MN 4% MT 3% Note: As of December 31, 2020


 
38 Note: Dollars in thousands, as of December 31, 2020 Allowance for Credit Related Losses Allowance for Unfunded CommitmentsAllowance for Credit Losses


 
Non-Performing Assets Non-Performing Loans 39 Net Charge-offs Allowance for Credit Losses Note: CECL adopted January 1, 2020 Note: Non-performing loans defined as nonaccrual loans + loans 90 days past due; non-performing assets defined as nonperforming loans + other real estate owned + other repossessed assets Summary Asset Quality 74,792 74,599 79,281 87,578 94,970 0.91 0.76 0.69 0.66 0.53 0.00 1.00 2.00 3.00 0 30,000 60,000 90,000 120,000 2016 2017 2018 2019 2020 NPAs ($000) NPAs / Assets (%) 64,385 63,411 72,669 80,653 88,106 1.20 0.99 0.98 0.96 0.88 0.00 1.00 2.00 3.00 4.00 0 25,000 50,000 75,000 100,000 2016 2017 2018 2019 2020 NPLs ($000) NPLs / Gross Loans (%) 54,324 55,686 61,963 70,395 131,606 1.02 0.87 0.84 0.84 1.31 0.00 1.00 2.00 3.00 4.00 5.00 0 25,000 50,000 75,000 100,000 125,000 150,000 2016 2017 2018 2019 2020 ACL ($000) ACL / Gross Loans (%) 6,055 14,201 17,736 8,225 28,918 0.11 0.24 0.25 0.11 0.32 0.00 1.00 2.00 3.00 0 5,000 10,000 15,000 20,000 25,000 30,000 2016 2017 2018 2019 2020 NCOs ($000) NCOs / Avg Loans (%)


 
PRESENTATION CAN BE UP TO THREE LINES CAN BE UP TO THREE LINES 40 Presentation Subtitle Investments, Liquidity, Funding and Capital


 
• 96.2% of Municipal holdings are rated A or better • 63.5% of Non-Agency MBS are rated AAA balance • ABS portfolio consists of the following – 80.7% of Government/FFELP Student Loan Securities – 10.7% of SBA Loans • 85% of the non-agency CMBS are short, senior, “Bridge to HUD” securities that carry 20-30% credit enhancement, 70-90% LTVs, floating rate coupons, and very short (1-2 year) lives 41 High Performing Securities Portfolio Portfolio Detail as of December 31, 2020 ($000) Investment Portfolio 4Q 2019 1Q 2020 2Q 2020 3Q 2020 4Q 2020 Average Book Value ($in millions) $3,305 $3,421 $3,809 $4,555 $5,502 Book Yield 3.03% 2.88% 2.91% 2.54% 2.38% Mod. Duration 6.17 5.84 5.69 5.64 5.52 US Treasury 0.0% US Agency 2.7% Municipal 26.7% MBS - Agency 21.8% MBS - Non- Agency 23.1% CMBS - Agency 2.8% CMBS - Non- Agency 4.1% ABS 17.2% Corporate Bonds 0.1% Equities 0.3% Other securities 1.2% Sector Amortized Cost Basis Unrealized G/L Allowance for Credit Loss US Treasury 1,995$ 31$ -$ US Agency 167,048 (269) - Municipal 1,651,521 72,596 (51) MBS - Agency 1,351,964 3,306 - MBS - Non-Agency 1,428,068 21,048 - CMBS - Agency 171,451 2,702 - CMBS - Non-Agency 253,421 (654) - ABS 1,064,255 5,011 - Corporate Bonds 3,763 (21) - Equities with a readily determinable value 19,629 - - Other securities 75,253 - - Total 6,188,368$ 103,750$ (51)$


 
42 • Monthly cash flow from Investments for 4Q20: $65 million (1) Refers to weighted average rate of trust preferred securities Note: All subsidiary trust preferred debt callable; currently outstanding subordinated notes mature December 30, 2024; Note: As of December 31, 2020 Additional Sources of Bank Funding Liquidity Metrics Conservative Liquidity Profile Capital Instruments Holding Company Detail FY 2017 FY 2018 FY 2019 FY2020 Loans / Deposits 78.45% 78.84% 75.77% 66.91% Investments / Assets 25.41% 23.80% 26.01% 35.13% Total Borrow ings / Assets 6.21% 4.40% 3.47% 3.49% Type Amount Outstanding ($000) Available ($000) Cash & Due from Banks $84,728 Revolving Credit Line w ith Unaff iliated Bank $0 $45,000 Non-Revolvoing Credit Line w ith Unaffiliated Bank $44,417 $6,500 Subordinated Debt $74,580 $0 Trust Preferred $146,397 $0 Preferred Stock $110,705 $0 Total $376,098 $136,228 Type Amount Outstanding ($000) Available ($000) FHLB Advances $1,018 $1,562,737 Federal Funds Purchased $2,100 $464,500 Securities Sold Under Agreement to Repurchase $118,293 $0 Federal Reserve Discount Window $35,000 $1,292,113 PPP Loan Program $188,873 $788,182 Other Short-term Borrow ings $12,479 $0 Total $357,762 $4,107,532 Outstanding Debt Amount Outsanding ($000) Maturity Date Current Rate (%) Subsidiary Trust Preferred Securities1 $146,397 3.40% Subordinated Notes $74,580 December 30, 2024 5.75% Subtotal of debt $220,977 4.19% Preferred Stock $110,705 7.00%


 
Deposit Composition Cost of Interest Bearing Deposits (%) Brokered Deposits ($000) 1 (1) Excludes reciprocal deposits Note: Financial data as of December 31, 2020; dollars in thousands 43 Deposit Mix Non Interest Bearing 38.0% Interest Bearing Checking 26.0% Savings 10.4% Money Market 17.1% Time < $100K 4.1% Time > $100K 4.4% 57,168 75,620 25,055 12,089 0 0 10,000 20,000 30,000 40,000 50,000 60,000 70,000 80,000 2016 2017 2018 2019 2020 0.34 0.37 0.61 0.96 0.39 0.23 0.24 0.39 0.64 0.25 0.00 0.20 0.40 0.60 0.80 1.00 1.20 2016 2017 2018 2019 2020 Cost of Interest Bearing Deposits Cost of Total Deposits 12/31/2020 Portfolio % Non Interest Bearing $5,688,810 38.0% Interest Bearing Checking $3,902,200 26.0% Savings $1,561,093 10.4% Money Market $2,556,411 17.1% Time < $100K $610,688 4.1% Time > $100K $660,703 4.4% Total Deposits $14,979,905 100.0%


 
Diversification across geographies reduces risk and enhances growth potential Consistent earnings profile, leveraging infrastructure to drive efficiency Disciplined and proven acquirer Low cost core deposit base, significant capacity to continue to fuel organic growth Strong net interest margin Solid credit metrics over many decades and through many credit cycles Conservative liquidity risk profile, conservative loan/deposit ratio Healthy capital levels, highly conservative approach to bank level capitalization 44 Investment Summary


 
PRESENTATION CAN BE UP TO THREE LINES CAN BE UP TO THREE LINES 45 Presentation Subtitle Appendix


 
46 Analyst Ratings January 2020 Coverage Rating Price Target D.A. DAVIDSON Jeff Rulis PIPER SANDLER CO Andrew Liesch KEEFE, BRUYETTE & WOODS Damon DelMonte RAYMOND JAMES David Long STEPHENS Terry McEvoy Market Perform Not Established Equal Weight $42.00 Buy $49.00 Overweight $52.00 Market Perform $41.00


 
47 Contact Information


 
Annualized net interest margin, fully tax-equivalent, adjusts net interest income for the tax-favored status of certain loans and securities. Management believes this measure enhances the comparability of net interest income arising from taxable and tax-exempt sources.. Efficiency ratio, fully tax equivalent, expresses noninterest expenses as a percentage of fully tax-equivalent net interest income and noninterest income. This efficiency ratio is presented on a tax-equivalent basis which adjusts net interest income and noninterest expenses for the tax favored status of certain loans, securities, and tax credit projects. Management believes the presentation of this non-GAAP measure provides supplemental useful information for proper understanding of the financial results as it enhances the comparability of income and expenses arising from taxable and nontaxable sources and excludes specific items as noted in reconciliation contained in this press release. Net interest income, fully tax equivalent, is net income adjusted for the tax-favored status of certain loans and securities. Management believes this measure enhances the comparability of net interest income arising from taxable and tax-exempt sources.. Tangible book value per common share is total common equity less goodwill and core deposit and customer relationship intangibles, net, divided by common shares outstanding, net of treasury. This measure is included as it is considered to be a critical metric to analyze and evaluate use of equity, financial condition and capital strength. Tangible common equity ratio is total common equity less goodwill and core deposit and customer relationship intangibles, net, divided by total assets less goodwill and core deposit and customer relationship intangibles, net. This measure is included as it is considered to be a critical metric to analyze and evaluate financial condition and capital strength. Annualized adjusted return on average assets is net income available to common stockholders plus acquisition, integration and restructuring costs, net of tax, divided by average assets. Management believes this measure is useful to compare the return on average assets excluding the variability of acquisition, integration and restructuring costs. Annualized return on average tangible common equity is net income excluding intangible amortization calculated as (1) net income excluding tax- effected core deposit and customer relationship intangibles amortization, divided by (2) average common equity less goodwill and core deposit and customer relationship intangibles, net. This measure is included as it is considered to be a critical metric to analyze and evaluate use of equity, financial condition and capital strength.. Adjusted net income, adjusted return on average tangible common equity and adjusted diluted earnings per share exclude tax-effected provision for credit losses and acquisition, integration and restructuring costs. Management believes the presentation of these non-GAAP measures are useful to compare net income, return on average tangible common equity and earnings per share results excluding the variability of credit loss provisions and acquisition, integration and restructuring costs. 48 Non-GAAP Financial Measures


 
49 Non-GAAP Reconciliations Full Yr 2020 Full Yr 2019 Full Yr 2018 Full Yr 2017 Full Yr 2016 Reconciliation of Tangible Book Value Per Common Share (non-GAAP) Common equity (GAAP) 1,968,526$ 1,578,137$ 1,325,175$ 990,519$ 739,559$ Less goodwill 576,005 446,345 391,668 236,615 127,699 Less core deposit and customer relationship intangibles, net 42,383 48,688 47,479 35,203 22,775 Tangible common equity (non-GAAP) 1,350,138$ 1,083,104$ 886,028$ 718,701$ 589,085$ Common shares outstanding, net of treasury stock 42,093,862 36,704,278 34,477,499 29,953,356 26,119,929 Common equity (book value) per share (GAAP) 46.77$ 43.00$ 38.44$ 33.07$ 28.31$ Tangible book value per common share (non-GAAP) 32.07$ 29.51$ 25.70$ 23.99$ 22.55$ Reconciliation of Tangible Common Equity Ratio (non-GAAP) Total assets (GAAP) 17,908,339$ 13,209,597$ 11,408,006$ 9,810,739$ 8,247,079$ Less goodwill 576,005 446,345 391,668 236,615 127,699 Less core deposit and customer relationship intangibles, net 42,383 48,688 47,479 35,203 22,775 Total tangible assets (non-GAAP) 17,289,951$ 12,714,564$ 10,968,859$ 9,538,921$ 8,096,605$ Tangible common equity ratio (non-GAAP) 7.81% 8.52% 8.08% 7.53% 7.28% Reconciliation of Annualized Net Interest Margin, Fully Tax-Equivalent (non-GAAP) Net Interest Income (GAAP) 491,729$ 433,729$ 413,954$ 330,308$ 294,666$ Plus tax-equivalent adjustment(1) 5,466 4,929 6,228 15,139 12,919 Net interest income, fully tax-equivalent (non-GAAP) 497,195$ 438,658$ 420,182$ 345,447$ 307,585$ Average earning assets 13,481,613$ 10,845,940$ 9,718,106$ 8,181,914$ 7,455,217$ Annualized net interest margin (GAAP) 3.65% 4.00% 4.26% 4.04% 3.95% Annualized net interest margin, fully tax-equivalent (non-GAAP) 3.69% 4.04% 4.32% 4.22% 4.13% Purchase accounting discount amortization on loans included in annualized net interest margin 0.12% 0.18% 0.22% 0.18% 0.15% (1) Computed on a tax-equivalent basis using an effective tax rate of 21% beginning January 1, 2018, and 35% for all prior periods.


 
50 Non-GAAP Reconciliations (cont.) Full Yr 2020 Full Yr 2019 Full Yr 2018 Full Yr 2017 Full Yr 2016 Reconciliation of Efficiency Ratio (non-GAAP) Net Interest Income (GAAP) 491,729$ 433,729$ 413,954$ 330,308$ 294,666$ Plus tax-equivalent adjustment(1) 5,466 4,929 6,228 15,139 12,919 Net interest income, fully tax-equivalent (non-GAAP) 497,195 438,658 420,182 345,447 307,585 Noninterest income 120,291 116,208 109,160 102,022 113,601 Securities gains, net (7,793) (7,659) (1,085) (6,973) (11,340) Unrealized (gain)/loss on equity securities, net (640) (525) (212) - - Gain on extinguishment of debt - (375) - (1,280) - Valuation adjustment on servicing rights 1,778 911 46 (21) 33 Adjusted revenue (non-GAAP) 610,831$ 547,218$ 528,091$ 439,195$ 409,879$ Total noninterest expenses (GAAP) 370,963$ 349,161$ 353,888$ 297,675$ 279,668$ Less: Core deposit and customer relationship intangibles amortization 10,670 11,972 9,355 6,077 5,630 Partnership investment in tax credit projects 3,801 8,030 4,233 1,860 1,051 (Gain)/loss on sales/valuation of assets, net 5,101 (19,422) 2,208 2,475 1,478 Acquisition, integration and restructuring costs 5,381 6,580 7,564 5,975 2,571 Adjusted noninterest expenses (non-GAAP) 346,010$ 342,001$ 330,528$ 281,288$ 268,938$ Efficiency ratio, fully tax-equivalent (non-GAAP) 56.65% 62.50% 62.59% 64.05% 65.61% (1) Computed on a tax-equivalent basis using an effective tax rate of 21% beginning January 1, 2018, and 35% for all prior periods.


 
51 Non-GAAP Reconciliations (cont.) Full Yr 2020 Full Yr 2019 Full Yr 2018 Full Yr 2017 Full Yr 2016 Reconciliation of Return on Average Tangible Common Equity (non-GAAP) Net income (GAAP) 133,487$ 149,129$ 116,959$ 75,226$ 80,108$ Plus core deposit and customer relationship intangibles amortization, net of tax(1) 8,429 9,458 7,391 3,950 3,660 Net income excluding intangible amortization (non-GAAP) 141,916$ 158,587$ 124,350$ 79,176$ 83,768$ Average common equity (GAAP) 1,656,708$ 1,473,396$ 1,177,346$ 871,683$ 678,989$ Less average goodwill 456,854 415,841 340,352 184,554 125,724 Less average core deposit and customer relationship intangibles, net 44,298 49,377 46,206 30,109 24,553 Average tangible common equity (non-GAAP) 1,155,556$ 1,008,178$ 790,788$ 657,020$ 528,712$ Annualized return on average common equity (GAAP) 8.06% 10.12% 9.93% 8.63% 11.80% Annualized return on average tangible common equity (non-GAAP) 12.28% 15.73% 15.72% 12.05% 15.84% Reconciliation of Adjusted Return on Average Assets (non-GAAP) Net income (GAAP) 133,487$ 149,129$ 116,959$ 75,226$ 80,108$ Acquisition, integration and restructuring costs(1) 4,251 5,198 5,976 3,884 1,671 Adjusted net income (non-GAAP) 137,738$ 154,327$ 122,935$ 79,110$ 81,779$ Average assets (GAAP) 14,782,605$ 12,021,917$ 10,772,297$ 9,009,625$ 8,172,576$ Adjusted return on average assets (non-GAAP) 0.93% 1.28% 1.14% 0.88% 1.00% Reconciliation of Adjusted Return on Average Tangible Common Equity (non- GAAP) Adjusted net income (non-GAAP) 137,738$ 154,327$ 122,935$ 79,110$ 81,779$ Plus core deposit and customer relationship intangibles amortization, net of tax(1) 8,429 9,458 7,391 3,950 3,660 Adjusted net income excluding intangible amortization (non-GAAP) 146,167$ 163,785$ 130,326$ 83,060$ 85,439$ Average tangible common equity (non-GAAP) 1,155,556$ 1,008,178$ 790,788$ 657,020$ 528,712$ Annualized adjusted return on average tangible common equity (non-GAAP) 12.65% 16.25% 16.48% 12.64% 16.16% (1) Computed on a tax-equivalent basis using an effective tax rate of 21% beginning January 1, 2018, and 35% for all prior periods.


 
52 Non-GAAP Reconciliations (cont.) 4Q 2020 3Q 2020 2Q 2020 1Q 2020 4Q 2019 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) 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% 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% (1) Computed on a tax-equivalent basis using an effective tax rate of 21%.


 
53 Non-GAAP Reconciliations (cont.) 4Q 2020 3Q 2020 2Q 2020 1Q 2020 4Q 2019 Reconciliation of Efficiency Ratio (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 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)/loss 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% (1) Computed on a tax-equivalent basis using an effective tax rate of 21%.


 
54 Non-GAAP Reconciliations (cont.) 4Q 2020 3Q 2020 2Q 2020 1Q 2020 4Q 2019 Reconciliation of Annualized Return on Average Tangible Common Equity (non-GAAP) Net income available to common shareholders (GAAP) 37,795$ 45,521$ 30,131$ 20,040$ 37,851$ Plus core deposit and customer relationship intangibles amortization, net of tax(1) 1,976 1,969 2,130 2,355 2,305 Net income available to common shareholders excluding intangible amortization (non-GAAP) 39,771$ 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 Adjusted Return on Average Assets (non-GAAP) Net income available to common shareholders (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 shareholders (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$ 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 shareholders (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 shareholdersexcluding 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%.