![]() | ![]() |
CONTACT: | FOR IMMEDIATE RELEASE | ||||
Bryan R. McKeag | October 25, 2021 | ||||
Executive Vice President | |||||
Chief Financial Officer | |||||
(563) 589-1994 | |||||
BMcKeag@htlf.com |
§ | Quarterly net income available to common stockholders of $53.9 million compared to $45.5 million for the third quarter of 2020, an increase of $8.4 million or 18% | |||||||
§ | Year to date net income available to common stockholders of $164.3 million compared to $95.7 million for the nine months ended September 30, 2020, an increase of $68.6 million or 72% | |||||||
§ | Quarterly loan growth of $262.8 million or 11% annualized, exclusive of Paycheck Protection Program ("PPP") loans | |||||||
§ | Net recoveries on previously charged off loans of $1.3 million, nonperforming assets to total assets declined to 0.46%, and 30-89 day loan delinquencies fell to 0.12% of total loans for the third quarter of 2021 | |||||||
§ | PPP loan forgiveness received of $419.9 million during the third quarter of 2021 | |||||||
§ | Completed offering of $150.0 million of subordinated notes with net proceeds totaling $147.6 million and fixed-to-floating interest rate set at 2.75% for the first five years | |||||||
§ | Announced an 8% increase in the regular quarterly dividend to $0.27 per common share | |||||||
Quarter Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Net income available to common stockholders (in millions) | $ | 53.9 | $ | 45.5 | $ | 164.3 | $ | 95.7 | |||||||||||||||
Diluted earnings per common share | 1.27 | 1.23 | 3.88 | 2.59 | |||||||||||||||||||
Return on average assets | 1.19 | % | 1.26 | % | 1.25 | % | 0.92 | % | |||||||||||||||
Return on average common equity | 10.32 | 10.90 | 10.95 | 7.90 | |||||||||||||||||||
Return on average tangible common equity (non-GAAP)(1) | 15.14 | 16.11 | 16.34 | 12.10 | |||||||||||||||||||
Net interest margin | 3.30 | 3.51 | 3.37 | 3.70 | |||||||||||||||||||
Net interest margin, fully tax-equivalent (non-GAAP)(1) | 3.34 | 3.55 | 3.41 | 3.74 | |||||||||||||||||||
Efficiency ratio, fully-tax equivalent (non-GAAP)(1) | 60.38 | 54.67 | 58.05 | 57.28 |
"HTLF had another solid quarter driven by our strong balance sheet and excellent credit metrics. We were pleased with the trajectory of non-PPP loan growth, our record low level of loan delinquencies and the net recoveries on previously charged-off loans for the quarter. We are also continuing to explore ways to improve operational efficiency, including evaluating the consolidation of our 11 bank charters." | ||
Bruce K. Lee, president and chief executive officer, HTLF |
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | |||||||||||||||||||||||
For the Quarter Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Interest Income | |||||||||||||||||||||||
Interest and fees on loans | $ | 112,062 | $ | 102,657 | $ | 336,416 | $ | 316,076 | |||||||||||||||
Interest on securities: | |||||||||||||||||||||||
Taxable | 32,384 | 25,016 | 94,373 | 70,109 | |||||||||||||||||||
Nontaxable | 4,609 | 3,222 | 13,673 | 8,749 | |||||||||||||||||||
Interest on federal funds sold | — | — | 1 | — | |||||||||||||||||||
Interest on deposits with other banks and short-term investments | 132 | 72 | 258 | 847 | |||||||||||||||||||
Total Interest Income | 149,187 | 130,967 | 444,721 | 395,781 | |||||||||||||||||||
Interest Expense | |||||||||||||||||||||||
Interest on deposits | 3,444 | 4,962 | 11,629 | 25,678 | |||||||||||||||||||
Interest on short-term borrowings | 98 | 78 | 348 | 435 | |||||||||||||||||||
Interest on other borrowings | 3,102 | 3,430 | 9,378 | 10,514 | |||||||||||||||||||
Total Interest Expense | 6,644 | 8,470 | 21,355 | 36,627 | |||||||||||||||||||
Net Interest Income | 142,543 | 122,497 | 423,366 | 359,154 | |||||||||||||||||||
Provision (benefit) for credit losses | (4,534) | 1,678 | (12,262) | 49,994 | |||||||||||||||||||
Net Interest Income After Provision for Credit Losses | 147,077 | 120,819 | 435,628 | 309,160 | |||||||||||||||||||
Noninterest Income | |||||||||||||||||||||||
Service charges and fees | 15,551 | 11,749 | 44,354 | 34,742 | |||||||||||||||||||
Loan servicing income | 784 | 638 | 2,495 | 1,980 | |||||||||||||||||||
Trust fees | 6,221 | 5,357 | 18,037 | 15,356 | |||||||||||||||||||
Brokerage and insurance commissions | 866 | 649 | 2,584 | 1,977 | |||||||||||||||||||
Securities gains/(losses), net | 1,535 | 1,300 | 4,347 | 4,964 | |||||||||||||||||||
Unrealized gain/ (loss) on equity securities, net | 112 | 155 | 85 | 604 | |||||||||||||||||||
Net gains on sale of loans held for sale | 5,281 | 8,894 | 16,454 | 21,411 | |||||||||||||||||||
Valuation adjustment on servicing rights | 195 | (120) | 586 | (1,676) | |||||||||||||||||||
Income on bank owned life insurance | 940 | 868 | 2,706 | 2,533 | |||||||||||||||||||
Other noninterest income | 1,239 | 1,726 | 4,557 | 5,779 | |||||||||||||||||||
Total Noninterest Income | 32,724 | 31,216 | 96,205 | 87,670 | |||||||||||||||||||
Noninterest Expense | |||||||||||||||||||||||
Salaries and employee benefits | 60,689 | 50,978 | 177,083 | 151,053 | |||||||||||||||||||
Occupancy | 7,366 | 6,732 | 22,683 | 19,705 | |||||||||||||||||||
Furniture and equipment | 3,365 | 2,500 | 9,959 | 8,601 | |||||||||||||||||||
Professional fees | 17,242 | 12,802 | 46,969 | 38,951 | |||||||||||||||||||
Advertising | 1,921 | 928 | 5,039 | 4,128 | |||||||||||||||||||
Core deposit and customer relationship intangibles amortization | 2,295 | 2,492 | 7,226 | 8,169 | |||||||||||||||||||
Other real estate and loan collection expenses, net | 78 | 335 | 627 | 872 | |||||||||||||||||||
(Gain)/loss on sales/valuations of assets, net | (3) | 1,763 | 374 | 2,480 | |||||||||||||||||||
Acquisition, integration and restructuring costs | 204 | 1,146 | 3,342 | 3,195 | |||||||||||||||||||
Partnership investment in tax credit projects | 2,374 | 927 | 3,754 | 1,902 | |||||||||||||||||||
Other noninterest expenses | 15,096 | 9,793 | 39,370 | 32,638 | |||||||||||||||||||
Total Noninterest Expense | 110,627 | 90,396 | 316,426 | 271,694 | |||||||||||||||||||
Income Before Income Taxes | 69,174 | 61,639 | 215,407 | 125,136 | |||||||||||||||||||
Income taxes | 13,250 | 13,681 | 45,064 | 27,007 | |||||||||||||||||||
Net Income | 55,924 | 47,958 | 170,343 | 98,129 | |||||||||||||||||||
Preferred dividends | (2,013) | (2,437) | (6,038) | (2,437) | |||||||||||||||||||
Net Income Available to Common Stockholders | $ | 53,911 | $ | 45,521 | $ | 164,305 | $ | 95,692 | |||||||||||||||
Earnings per common share-diluted | $ | 1.27 | $ | 1.23 | $ | 3.88 | $ | 2.59 | |||||||||||||||
Weighted average shares outstanding-diluted | 42,415,993 | 36,995,572 | 42,381,313 | 36,955,970 |
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | |||||||||||||||||||||||||||||
For the Quarter Ended | |||||||||||||||||||||||||||||
9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||||||||||||||||||||||
Interest Income | |||||||||||||||||||||||||||||
Interest and fees on loans | $ | 112,062 | $ | 111,915 | $ | 112,439 | $ | 108,865 | $ | 102,657 | |||||||||||||||||||
Interest on securities: | |||||||||||||||||||||||||||||
Taxable | 32,384 | 31,546 | 30,443 | 28,154 | 25,016 | ||||||||||||||||||||||||
Nontaxable | 4,609 | 4,561 | 4,503 | 3,735 | 3,222 | ||||||||||||||||||||||||
Interest on federal funds sold | — | — | 1 | — | — | ||||||||||||||||||||||||
Interest on deposits with other banks and short-term investments | 132 | 60 | 66 | 77 | 72 | ||||||||||||||||||||||||
Total Interest Income | 149,187 | 148,082 | 147,452 | 140,831 | 130,967 | ||||||||||||||||||||||||
Interest Expense | |||||||||||||||||||||||||||||
Interest on deposits | 3,444 | 3,790 | 4,395 | 4,609 | 4,962 | ||||||||||||||||||||||||
Interest on short-term borrowings | 98 | 98 | 152 | 175 | 78 | ||||||||||||||||||||||||
Interest on other borrowings | 3,102 | 2,976 | 3,300 | 3,472 | 3,430 | ||||||||||||||||||||||||
Total Interest Expense | 6,644 | 6,864 | 7,847 | 8,256 | 8,470 | ||||||||||||||||||||||||
Net Interest Income | 142,543 | 141,218 | 139,605 | 132,575 | 122,497 | ||||||||||||||||||||||||
Provision (benefit) for credit losses | (4,534) | (7,080) | (648) | 17,072 | 1,678 | ||||||||||||||||||||||||
Net Interest Income After Provision for Credit Losses | 147,077 | 148,298 | 140,253 | 115,503 | 120,819 | ||||||||||||||||||||||||
Noninterest Income | |||||||||||||||||||||||||||||
Service charges and fees | 15,551 | 15,132 | 13,671 | 12,725 | 11,749 | ||||||||||||||||||||||||
Loan servicing income | 784 | 873 | 838 | 997 | 638 | ||||||||||||||||||||||||
Trust fees | 6,221 | 6,039 | 5,777 | 5,506 | 5,357 | ||||||||||||||||||||||||
Brokerage and insurance commissions | 866 | 865 | 853 | 779 | 649 | ||||||||||||||||||||||||
Securities gains/(losses), net | 1,535 | 2,842 | (30) | 2,829 | 1,300 | ||||||||||||||||||||||||
Unrealized gain/ (loss) on equity securities, net | 112 | 83 | (110) | 36 | 155 | ||||||||||||||||||||||||
Net gains on sale of loans held for sale | 5,281 | 4,753 | 6,420 | 7,104 | 8,894 | ||||||||||||||||||||||||
Valuation adjustment on servicing rights | 195 | (526) | 917 | (102) | (120) | ||||||||||||||||||||||||
Income on bank owned life insurance | 940 | 937 | 829 | 1,021 | 868 | ||||||||||||||||||||||||
Other noninterest income | 1,239 | 2,166 | 1,152 | 1,726 | 1,726 | ||||||||||||||||||||||||
Total Noninterest Income | 32,724 | 33,164 | 30,317 | 32,621 | 31,216 | ||||||||||||||||||||||||
Noninterest Expense | |||||||||||||||||||||||||||||
Salaries and employee benefits | 60,689 | 57,332 | 59,062 | 51,615 | 50,978 | ||||||||||||||||||||||||
Occupancy | 7,366 | 7,399 | 7,918 | 6,849 | 6,732 | ||||||||||||||||||||||||
Furniture and equipment | 3,365 | 3,501 | 3,093 | 3,913 | 2,500 | ||||||||||||||||||||||||
Professional fees | 17,242 | 16,237 | 13,490 | 15,117 | 12,802 | ||||||||||||||||||||||||
Advertising | 1,921 | 1,649 | 1,469 | 1,107 | 928 | ||||||||||||||||||||||||
Core deposit and customer relationship intangibles amortization | 2,295 | 2,415 | 2,516 | 2,501 | 2,492 | ||||||||||||||||||||||||
Other real estate and loan collection expenses, net | 78 | 414 | 135 | 468 | 335 | ||||||||||||||||||||||||
(Gain)/loss on sales/valuations of assets, net | (3) | 183 | 194 | 2,621 | 1,763 | ||||||||||||||||||||||||
Acquisition, integration and restructuring costs | 204 | 210 | 2,928 | 2,186 | 1,146 | ||||||||||||||||||||||||
Partnership investment in tax credit projects | 2,374 | 1,345 | 35 | 1,899 | 927 | ||||||||||||||||||||||||
Other noninterest expenses | 15,096 | 12,691 | 11,583 | 10,993 | 9,793 | ||||||||||||||||||||||||
Total Noninterest Expense | 110,627 | 103,376 | 102,423 | 99,269 | 90,396 | ||||||||||||||||||||||||
Income Before Income Taxes | 69,174 | 78,086 | 68,147 | 48,855 | 61,639 | ||||||||||||||||||||||||
Income taxes | 13,250 | 16,481 | 15,333 | 9,046 | 13,681 | ||||||||||||||||||||||||
Net Income | 55,924 | 61,605 | 52,814 | 39,809 | 47,958 | ||||||||||||||||||||||||
Preferred dividends | (2,013) | (2,012) | (2,013) | (2,014) | (2,437) | ||||||||||||||||||||||||
Net Income Available to Common Stockholders | $ | 53,911 | $ | 59,593 | $ | 50,801 | $ | 37,795 | $ | 45,521 | |||||||||||||||||||
Earnings per common share-diluted | $ | 1.27 | $ | 1.41 | $ | 1.20 | $ | 0.98 | $ | 1.23 | |||||||||||||||||||
Weighted average shares outstanding-diluted | 42,415,993 | 42,359,873 | 42,335,747 | 38,534,082 | 36,995,572 |
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | |||||||||||||||||||||||||||||
As of | |||||||||||||||||||||||||||||
9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||
Cash and due from banks | $ | 192,247 | $ | 208,702 | $ | 198,177 | $ | 219,243 | $ | 175,284 | |||||||||||||||||||
Interest bearing deposits with other banks and short-term investments | 135,158 | 240,426 | 269,685 | 118,660 | 156,371 | ||||||||||||||||||||||||
Cash and cash equivalents | 327,405 | 449,128 | 467,862 | 337,903 | 331,655 | ||||||||||||||||||||||||
Time deposits in other financial institutions | 3,138 | 3,138 | 3,138 | 3,129 | 3,129 | ||||||||||||||||||||||||
Securities: | |||||||||||||||||||||||||||||
Carried at fair value | 7,449,936 | 6,543,978 | 6,370,495 | 6,127,975 | 4,950,698 | ||||||||||||||||||||||||
Held to maturity, at cost, less allowance for credit losses | 85,354 | 85,439 | 85,293 | 88,839 | 88,700 | ||||||||||||||||||||||||
Other investments, at cost | 83,332 | 76,809 | 74,935 | 75,253 | 35,940 | ||||||||||||||||||||||||
Loans held for sale | 37,078 | 33,248 | 43,037 | 57,949 | 65,969 | ||||||||||||||||||||||||
Loans: | |||||||||||||||||||||||||||||
Held to maturity | 9,854,907 | 10,012,014 | 10,050,456 | 10,023,051 | 9,099,646 | ||||||||||||||||||||||||
Allowance for credit losses | (117,533) | (120,726) | (130,172) | (131,606) | (103,377) | ||||||||||||||||||||||||
Loans, net | 9,737,374 | 9,891,288 | 9,920,284 | 9,891,445 | 8,996,269 | ||||||||||||||||||||||||
Premises, furniture and equipment, net | 221,996 | 226,358 | 225,047 | 226,094 | 200,028 | ||||||||||||||||||||||||
Goodwill | 576,005 | 576,005 | 576,005 | 576,005 | 446,345 | ||||||||||||||||||||||||
Core deposit and customer relationship intangibles, net | 35,157 | 37,452 | 39,867 | 42,383 | 40,520 | ||||||||||||||||||||||||
Servicing rights, net | 6,351 | 6,201 | 6,953 | 6,052 | 5,752 | ||||||||||||||||||||||||
Cash surrender value on life insurance | 190,576 | 189,619 | 188,521 | 187,664 | 173,111 | ||||||||||||||||||||||||
Other real estate, net | 4,744 | 6,314 | 6,236 | 6,624 | 5,050 | ||||||||||||||||||||||||
Other assets | 237,779 | 246,029 | 236,754 | 281,024 | 269,498 | ||||||||||||||||||||||||
Total Assets | $ | 18,996,225 | $ | 18,371,006 | $ | 18,244,427 | $ | 17,908,339 | $ | 15,612,664 | |||||||||||||||||||
Liabilities and Equity | |||||||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||
Deposits: | |||||||||||||||||||||||||||||
Demand | $ | 6,537,722 | $ | 6,299,289 | $ | 6,175,946 | $ | 5,688,810 | $ | 5,022,567 | |||||||||||||||||||
Savings | 8,416,204 | 8,189,223 | 8,179,251 | 8,019,704 | 6,742,151 | ||||||||||||||||||||||||
Time | 1,068,317 | 1,126,606 | 1,203,854 | 1,271,391 | 1,002,392 | ||||||||||||||||||||||||
Total deposits | 16,022,243 | 15,615,118 | 15,559,051 | 14,979,905 | 12,767,110 | ||||||||||||||||||||||||
Short-term borrowings | 265,620 | 152,563 | 140,597 | 167,872 | 306,706 | ||||||||||||||||||||||||
Other borrowings | 371,765 | 271,244 | 349,514 | 457,042 | 524,045 | ||||||||||||||||||||||||
Accrued expenses and other liabilities | 164,345 | 172,295 | 139,058 | 224,289 | 203,199 | ||||||||||||||||||||||||
Total Liabilities | 16,823,973 | 16,211,220 | 16,188,220 | 15,829,108 | 13,801,060 | ||||||||||||||||||||||||
Stockholders' Equity | |||||||||||||||||||||||||||||
Preferred equity | 110,705 | 110,705 | 110,705 | 110,705 | 110,705 | ||||||||||||||||||||||||
Common stock | 42,250 | 42,245 | 42,174 | 42,094 | 36,885 | ||||||||||||||||||||||||
Capital surplus | 1,068,913 | 1,066,765 | 1,063,497 | 1,062,083 | 847,377 | ||||||||||||||||||||||||
Retained earnings | 926,834 | 883,484 | 833,171 | 791,630 | 761,211 | ||||||||||||||||||||||||
Accumulated other comprehensive income | 23,550 | 56,587 | 6,660 | 72,719 | 55,426 | ||||||||||||||||||||||||
Total Equity | 2,172,252 | 2,159,786 | 2,056,207 | 2,079,231 | 1,811,604 | ||||||||||||||||||||||||
Total Liabilities and Equity | $ | 18,996,225 | $ | 18,371,006 | $ | 18,244,427 | $ | 17,908,339 | $ | 15,612,664 |
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA AND FULL TIME EQUIVALENT EMPLOYEE DATA | |||||||||||||||||||||||||||||
For the Quarter Ended | |||||||||||||||||||||||||||||
9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||||||||||||||||||||||
Average Balances | |||||||||||||||||||||||||||||
Assets | $ | 18,608,775 | $ | 18,293,756 | $ | 17,964,723 | $ | 16,401,152 | $ | 15,167,225 | |||||||||||||||||||
Loans, net of unearned | 9,920,047 | 10,072,071 | 9,952,152 | 9,366,430 | 9,220,666 | ||||||||||||||||||||||||
Deposits | 15,817,778 | 15,576,345 | 15,044,561 | 13,518,020 | 12,650,822 | ||||||||||||||||||||||||
Earning assets | 17,123,824 | 16,819,978 | 16,460,124 | 15,042,079 | 13,868,360 | ||||||||||||||||||||||||
Interest bearing liabilities | 9,881,350 | 9,871,302 | 9,917,159 | 9,053,855 | 8,320,123 | ||||||||||||||||||||||||
Common equity | 2,072,593 | 1,980,904 | 1,963,674 | 1,769,575 | 1,661,381 | ||||||||||||||||||||||||
Total stockholders' equity | 2,183,298 | 2,091,609 | 2,074,379 | 1,880,280 | 1,772,086 | ||||||||||||||||||||||||
Tangible common equity (non-GAAP)(1) | 1,460,309 | 1,366,285 | 1,346,270 | 1,238,691 | 1,172,891 | ||||||||||||||||||||||||
Key Performance Ratios | |||||||||||||||||||||||||||||
Annualized return on average assets | 1.19 | % | 1.35 | % | 1.19 | % | 0.97 | % | 1.26 | % | |||||||||||||||||||
Annualized return on average common equity (GAAP) | 10.32 | 12.07 | 10.49 | 8.50 | 10.90 | ||||||||||||||||||||||||
Annualized return on average tangible common equity (non-GAAP)(1) | 15.14 | 18.05 | 15.90 | 12.77 | 16.11 | ||||||||||||||||||||||||
Annualized ratio of net charge-offs/(recoveries) to average loans | (0.05) | 0.12 | 0.06 | 0.01 | 0.92 | ||||||||||||||||||||||||
Annualized net interest margin (GAAP) | 3.30 | 3.37 | 3.44 | 3.51 | 3.51 | ||||||||||||||||||||||||
Annualized net interest margin, fully tax-equivalent (non-GAAP)(1) | 3.34 | 3.41 | 3.48 | 3.55 | 3.55 | ||||||||||||||||||||||||
Efficiency ratio, fully tax-equivalent (non-GAAP)(1) | 60.38 | 57.11 | 56.61 | 54.93 | 54.67 | ||||||||||||||||||||||||
For the Quarter Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Average Balances | |||||||||||||||||||||||
Assets | $ | 18,608,775 | $ | 15,167,225 | $ | 18,291,444 | $ | 14,239,151 | |||||||||||||||
Loans, net of unearned | 9,920,047 | 9,220,666 | 9,981,306 | 8,925,016 | |||||||||||||||||||
Deposits | 15,817,778 | 12,650,822 | 15,482,394 | 11,972,615 | |||||||||||||||||||
Earning assets | 17,123,824 | 13,868,360 | 16,803,740 | 12,957,661 | |||||||||||||||||||
Interest bearing liabilities | 9,881,350 | 8,320,123 | 9,889,806 | 8,106,721 | |||||||||||||||||||
Common equity | 2,072,593 | 1,661,381 | 2,006,123 | 1,618,811 | |||||||||||||||||||
Total stockholders' equity | 2,183,298 | 1,772,086 | 2,116,828 | 1,658,006 | |||||||||||||||||||
Tangible common stockholders' equity | 1,460,309 | 1,172,891 | 1,391,373 | 1,127,642 | |||||||||||||||||||
Key Performance Ratios | |||||||||||||||||||||||
Annualized return on average assets | 1.19 | % | 1.26 | % | 1.25 | % | 0.92 | % | |||||||||||||||
Annualized return on average common equity (GAAP) | 10.32 | 10.90 | 10.95 | 7.90 | |||||||||||||||||||
Annualized return on average tangible common equity (non-GAAP)(1) | 15.14 | 16.11 | 16.34 | 12.10 | |||||||||||||||||||
Annualized ratio of net charge-offs/(recoveries) to average loans | (0.05) | 0.92 | 0.04 | 0.43 | |||||||||||||||||||
Annualized net interest margin (GAAP) | 3.30 | 3.51 | 3.37 | 3.70 | |||||||||||||||||||
Annualized net interest margin, fully tax-equivalent (non-GAAP)(1) | 3.34 | 3.55 | 3.41 | 3.74 | |||||||||||||||||||
Efficiency ratio, fully tax-equivalent (non-GAAP)(1) | 60.38 | 54.67 | 58.05 | 57.28 | |||||||||||||||||||
(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 | |||||||||||||||||||||||||||||
9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||||||||||||||||||||||
Common Share Data | |||||||||||||||||||||||||||||
Book value per common share | $ | 48.79 | $ | 48.50 | $ | 46.13 | $ | 46.77 | $ | 46.11 | |||||||||||||||||||
Tangible book value per common share (non-GAAP)(1) | $ | 34.33 | $ | 33.98 | $ | 31.53 | $ | 32.07 | $ | 32.91 | |||||||||||||||||||
Common shares outstanding, net of treasury stock | 42,250,092 | 42,245,452 | 42,173,675 | 42,093,862 | 36,885,390 | ||||||||||||||||||||||||
Tangible common equity ratio (non-GAAP)(1) | 7.89 | % | 8.08 | % | 7.54 | % | 7.81 | % | 8.03 | % | |||||||||||||||||||
Other Selected Trend Information | |||||||||||||||||||||||||||||
Effective tax rate | 19.15 | % | 21.11 | % | 22.50 | % | 18.52 | % | 22.20 | % | |||||||||||||||||||
Full time equivalent employees | 2,163 | 2,091 | 2,131 | 2,013 | 1,827 | ||||||||||||||||||||||||
Loans Held to Maturity | |||||||||||||||||||||||||||||
Commercial and industrial | $ | 2,538,369 | $ | 2,518,908 | $ | 2,421,260 | $ | 2,534,799 | $ | 2,303,646 | |||||||||||||||||||
Paycheck Protection Program ("PPP") | 409,247 | 829,175 | 1,155,328 | 957,785 | 1,128,035 | ||||||||||||||||||||||||
Owner occupied commercial real estate | 2,135,227 | 1,940,134 | 1,837,559 | 1,776,406 | 1,494,902 | ||||||||||||||||||||||||
Commercial and business lending | 5,082,843 | 5,288,217 | 5,414,147 | 5,268,990 | 4,926,583 | ||||||||||||||||||||||||
Non-owner occupied commercial real estate | 2,020,487 | 1,987,369 | 1,967,183 | 1,921,481 | 1,659,683 | ||||||||||||||||||||||||
Real estate construction | 814,001 | 854,295 | 796,027 | 863,220 | 917,765 | ||||||||||||||||||||||||
Commercial real estate lending | 2,834,488 | 2,841,664 | 2,763,210 | 2,784,701 | 2,577,448 | ||||||||||||||||||||||||
Total commercial lending | 7,917,331 | 8,129,881 | 8,177,357 | 8,053,691 | 7,504,031 | ||||||||||||||||||||||||
Agricultural and agricultural real estate | 684,670 | 679,608 | 683,969 | 714,526 | 508,058 | ||||||||||||||||||||||||
Residential mortgage | 840,356 | 800,884 | 786,994 | 840,442 | 701,899 | ||||||||||||||||||||||||
Consumer | 412,550 | 401,641 | 402,136 | 414,392 | 385,658 | ||||||||||||||||||||||||
Total loans held to maturity | $ | 9,854,907 | $ | 10,012,014 | $ | 10,050,456 | $ | 10,023,051 | $ | 9,099,646 | |||||||||||||||||||
Total unfunded loan commitments | $ | 3,583,417 | $ | 3,433,062 | $ | 3,306,042 | $ | 3,246,953 | $ | 2,980,484 | |||||||||||||||||||
(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 DATA | |||||||||||||||||||||||||||||
As of and for the Quarter Ended | |||||||||||||||||||||||||||||
9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||||||||||||||||||||||
Allowance for Credit Losses-Loans | |||||||||||||||||||||||||||||
Balance, beginning of period | $ | 120,726 | $ | 130,172 | $ | 131,606 | $ | 103,377 | $ | 119,937 | |||||||||||||||||||
Allowance for acquired purchased credit deteriorated loans | — | — | — | 12,313 | — | ||||||||||||||||||||||||
Provision (benefit) for credit losses | (4,448) | (6,466) | 16 | 16,132 | 4,741 | ||||||||||||||||||||||||
Charge-offs | (1,167) | (3,497) | (2,126) | (1,104) | (21,753) | ||||||||||||||||||||||||
Recoveries | 2,422 | 517 | 676 | 888 | 452 | ||||||||||||||||||||||||
Balance, end of period | $ | 117,533 | $ | 120,726 | $ | 130,172 | $ | 131,606 | $ | 103,377 | |||||||||||||||||||
Allowance for Unfunded Commitments | |||||||||||||||||||||||||||||
Balance, beginning of period | $ | 14,002 | $ | 14,619 | $ | 15,280 | $ | 14,330 | $ | 17,392 | |||||||||||||||||||
Provision (benefit) for credit losses | (35) | (617) | (661) | 950 | (3,062) | ||||||||||||||||||||||||
Balance, end of period | $ | 13,967 | $ | 14,002 | $ | 14,619 | $ | 15,280 | $ | 14,330 | |||||||||||||||||||
Allowance for lending related credit losses | $ | 131,500 | $ | 134,728 | $ | 144,791 | $ | 146,886 | $ | 117,707 | |||||||||||||||||||
Provision for Credit Losses | |||||||||||||||||||||||||||||
Provision (benefit) for credit losses-loans | $ | (4,448) | $ | (6,466) | $ | 16 | $ | 6,572 | $ | 4,741 | |||||||||||||||||||
Provision for credit losses-acquired loans | — | — | — | 9,560 | — | ||||||||||||||||||||||||
Provision (benefit) for credit losses-unfunded commitments | (35) | (617) | (661) | (1,372) | (3,062) | ||||||||||||||||||||||||
Provision for credit losses-acquired unfunded commitments | — | — | — | 2,322 | — | ||||||||||||||||||||||||
Provision (benefit) for credit losses-held to maturity securities | (51) | 3 | (3) | (10) | (1) | ||||||||||||||||||||||||
Total provision (benefit) for credit losses | $ | (4,534) | $ | (7,080) | $ | (648) | $ | 17,072 | $ | 1,678 |
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | |||||||||||||||||||||||||||||
As of and for the Quarter Ended | |||||||||||||||||||||||||||||
9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||||||||||||||||||||||
Asset Quality | |||||||||||||||||||||||||||||
Nonaccrual loans | $ | 82,375 | $ | 85,268 | $ | 91,718 | $ | 87,386 | $ | 79,040 | |||||||||||||||||||
Loans past due ninety days or more | 861 | 97 | 171 | 720 | 1,681 | ||||||||||||||||||||||||
Other real estate owned | 4,744 | 6,314 | 6,236 | 6,624 | 5,050 | ||||||||||||||||||||||||
Other repossessed assets | 166 | 50 | 239 | 240 | 130 | ||||||||||||||||||||||||
Total nonperforming assets | $ | 88,146 | $ | 91,729 | $ | 98,364 | $ | 94,970 | $ | 85,901 | |||||||||||||||||||
Performing troubled debt restructured loans | $ | 1,817 | $ | 2,122 | $ | 2,394 | $ | 2,370 | $ | 11,818 | |||||||||||||||||||
Nonperforming Assets Activity | |||||||||||||||||||||||||||||
Balance, beginning of period | $ | 91,729 | $ | 98,364 | $ | 94,970 | $ | 85,901 | $ | 98,537 | |||||||||||||||||||
Net loan (charge offs)/recoveries | 1,255 | (2,980) | (1,450) | (216) | (21,301) | ||||||||||||||||||||||||
New nonperforming loans | 6,908 | 7,989 | 14,936 | 8,664 | 11,834 | ||||||||||||||||||||||||
Acquired nonperforming assets | — | — | — | 12,781 | — | ||||||||||||||||||||||||
Reduction of nonperforming loans(1) | (8,581) | (10,948) | (8,884) | (10,811) | (1,994) | ||||||||||||||||||||||||
Net OREO/repossessed assets sales proceeds and losses | (3,165) | (696) | (1,208) | (1,349) | (1,175) | ||||||||||||||||||||||||
Balance, end of period | $ | 88,146 | $ | 91,729 | $ | 98,364 | $ | 94,970 | $ | 85,901 | |||||||||||||||||||
Asset Quality Ratios | |||||||||||||||||||||||||||||
Ratio of nonperforming loans to total loans | 0.84 | % | 0.85 | % | 0.91 | % | 0.88 | % | 0.89 | % | |||||||||||||||||||
Ratio of nonperforming loans and performing trouble debt restructured loans to total loans | 0.86 | 0.87 | 0.94 | 0.90 | 1.02 | ||||||||||||||||||||||||
Ratio of nonperforming assets to total assets | 0.46 | 0.50 | 0.54 | 0.53 | 0.55 | ||||||||||||||||||||||||
Annualized ratio of net loan charge-offs/(recoveries) to average loans | (0.05) | 0.12 | 0.06 | 0.01 | 0.92 | ||||||||||||||||||||||||
Allowance for loan credit losses as a percent of loans | 1.19 | 1.21 | 1.30 | 1.31 | 1.14 | ||||||||||||||||||||||||
Allowance for lending related credit losses as a percent of loans | 1.33 | 1.35 | 1.44 | 1.47 | 1.29 | ||||||||||||||||||||||||
Allowance for loan credit losses as a percent of nonperforming loans | 141.20 | 141.42 | 141.66 | 149.37 | 128.07 | ||||||||||||||||||||||||
Loans delinquent 30-89 days as a percent of total loans | 0.12 | 0.17 | 0.16 | 0.23 | 0.17 | ||||||||||||||||||||||||
(1) Includes principal reductions, transfers to performing status and transfers to OREO. | |||||||||||||||||||||||||||||
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS | |||||||||||||||||||||||||||||||||||||||||||||||||||||
For the Quarter Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2021 | June 30, 2021 | September 30, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Average Balance | Interest | Rate | Average Balance | Interest | Rate | Average Balance | Interest | Rate | |||||||||||||||||||||||||||||||||||||||||||||
Earning Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Securities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Taxable | $ | 6,244,097 | $ | 32,384 | 2.06 | % | $ | 5,862,683 | $ | 31,546 | 2.16 | % | $ | 4,125,700 | $ | 25,016 | 2.41 | % | |||||||||||||||||||||||||||||||||||
Nontaxable(1) | 759,073 | 5,835 | 3.05 | 740,601 | 5,773 | 3.13 | 429,710 | 4,078 | 3.78 | ||||||||||||||||||||||||||||||||||||||||||||
Total securities | 7,003,170 | 38,219 | 2.17 | 6,603,284 | 37,319 | 2.27 | 4,555,410 | 29,094 | 2.54 | ||||||||||||||||||||||||||||||||||||||||||||
Interest on deposits with other banks and short-term investments | 322,430 | 132 | 0.16 | 271,891 | 60 | 0.09 | 215,361 | 72 | 0.13 | ||||||||||||||||||||||||||||||||||||||||||||
Federal funds sold | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Loans:(2) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial and industrial(1) | 2,588,270 | 28,224 | 4.33 | 2,469,742 | 28,562 | 4.64 | 2,331,467 | 27,777 | 4.74 | ||||||||||||||||||||||||||||||||||||||||||||
PPP loans | 602,675 | 11,186 | 7.36 | 1,047,559 | 11,186 | 4.28 | 1,128,488 | 7,462 | 2.63 | ||||||||||||||||||||||||||||||||||||||||||||
Owner occupied commercial real estate | 1,990,538 | 20,048 | 4.00 | 1,858,891 | 20,097 | 4.34 | 1,463,538 | 17,359 | 4.72 | ||||||||||||||||||||||||||||||||||||||||||||
Non-owner occupied commercial real estate | 1,964,609 | 22,129 | 4.47 | 1,980,374 | 21,734 | 4.40 | 1,589,073 | 18,860 | 4.72 | ||||||||||||||||||||||||||||||||||||||||||||
Real estate construction | 835,976 | 9,591 | 4.55 | 815,738 | 9,212 | 4.53 | 1,023,490 | 11,628 | 4.52 | ||||||||||||||||||||||||||||||||||||||||||||
Agricultural and agricultural real estate | 674,510 | 7,415 | 4.36 | 672,560 | 7,267 | 4.33 | 514,442 | 5,968 | 4.62 | ||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage | 855,734 | 9,068 | 4.20 | 827,291 | 9,255 | 4.49 | 774,850 | 8,915 | 4.58 | ||||||||||||||||||||||||||||||||||||||||||||
Consumer | 407,735 | 4,889 | 4.76 | 399,916 | 5,152 | 5.17 | 395,318 | 5,222 | 5.26 | ||||||||||||||||||||||||||||||||||||||||||||
Less: allowance for credit losses-loans | (121,823) | — | — | (127,268) | — | — | (123,077) | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Net loans | 9,798,224 | 112,550 | 4.56 | 9,944,803 | 112,465 | 4.54 | 9,097,589 | 103,191 | 4.51 | ||||||||||||||||||||||||||||||||||||||||||||
Total earning assets | 17,123,824 | 150,901 | 3.50 | % | 16,819,978 | 149,844 | 3.57 | % | 13,868,360 | 132,357 | 3.80 | % | |||||||||||||||||||||||||||||||||||||||||
Nonearning Assets | 1,484,951 | 1,473,778 | 1,298,865 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total Assets | $ | 18,608,775 | $ | 18,293,756 | $ | 15,167,225 | |||||||||||||||||||||||||||||||||||||||||||||||
Interest Bearing Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Savings | $ | 8,364,326 | $ | 2,240 | 0.11 | % | $ | 8,234,151 | $ | 2,233 | 0.11 | % | $ | 6,723,962 | $ | 1,940 | 0.11 | % | |||||||||||||||||||||||||||||||||||
Time deposits | 1,097,126 | 1,204 | 0.44 | 1,171,266 | 1,557 | 0.53 | 1,035,715 | 3,022 | 1.16 | ||||||||||||||||||||||||||||||||||||||||||||
Short-term borrowings | 139,001 | 98 | 0.28 | 169,822 | 98 | 0.23 | 128,451 | 78 | 0.24 | ||||||||||||||||||||||||||||||||||||||||||||
Other borrowings | 280,897 | 3,102 | 4.38 | 296,063 | 2,976 | 4.03 | 431,995 | 3,430 | 3.16 | ||||||||||||||||||||||||||||||||||||||||||||
Total interest bearing liabilities | 9,881,350 | 6,644 | 0.27 | % | 9,871,302 | 6,864 | 0.28 | % | 8,320,123 | 8,470 | 0.40 | % | |||||||||||||||||||||||||||||||||||||||||
Noninterest Bearing Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Noninterest bearing deposits | 6,356,326 | 6,170,928 | 4,891,145 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Accrued interest and other liabilities | 187,801 | 159,917 | 183,871 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total noninterest bearing liabilities | 6,544,127 | 6,330,845 | 5,075,016 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Equity | 2,183,298 | 2,091,609 | 1,772,086 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total Liabilities and Equity | $ | 18,608,775 | $ | 18,293,756 | $ | 15,167,225 | |||||||||||||||||||||||||||||||||||||||||||||||
Net interest income, fully tax-equivalent (non-GAAP)(1)(3) | $ | 144,257 | $ | 142,980 | $ | 123,887 | |||||||||||||||||||||||||||||||||||||||||||||||
Net interest spread(1) | 3.23 | % | 3.29 | % | 3.40 | % | |||||||||||||||||||||||||||||||||||||||||||||||
Net interest income, fully tax-equivalent (non-GAAP)(1)(3) to total earning assets | 3.34 | % | 3.41 | % | 3.55 | % | |||||||||||||||||||||||||||||||||||||||||||||||
Interest bearing liabilities to earning assets | 57.71 | % | 58.69 | % | 59.99 | % | |||||||||||||||||||||||||||||||||||||||||||||||
(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) 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 Nine Months Ended | |||||||||||||||||||||||||||||||||||
September 30, 2021 | September 30, 2020 | ||||||||||||||||||||||||||||||||||
Average Balance | Interest | Rate | Average Balance | Interest | Rate | ||||||||||||||||||||||||||||||
Earning Assets | |||||||||||||||||||||||||||||||||||
Securities: | |||||||||||||||||||||||||||||||||||
Taxable | $ | 5,935,295 | $ | 94,373 | 2.13 | % | $ | 3,546,471 | $ | 70,109 | 2.64 | % | |||||||||||||||||||||||
Nontaxable(1) | 743,534 | 17,308 | 3.11 | 384,026 | 11,074 | 3.85 | |||||||||||||||||||||||||||||
Total securities | 6,678,829 | 111,681 | 2.24 | % | 3,930,497 | 81,183 | 2.76 | % | |||||||||||||||||||||||||||
Interest bearing deposits with other banks and other short-term investments | 266,701 | 258 | 0.13 | 202,390 | 847 | 0.56 | |||||||||||||||||||||||||||||
Federal funds sold | 4,622 | 1 | 0.03 | — | — | — | |||||||||||||||||||||||||||||
Loans:(2) | |||||||||||||||||||||||||||||||||||
Commercial and industrial(1) | 2,519,608 | 85,008 | 4.51 | % | 2,463,546 | 90,990 | 4.93 | % | |||||||||||||||||||||||||||
PPP loans | 879,489 | 32,521 | 4.94 | 683,262 | 13,479 | 2.64 | |||||||||||||||||||||||||||||
Owner occupied commercial real estate | 1,876,929 | 59,710 | 4.25 | 1,440,981 | 53,610 | 4.97 | |||||||||||||||||||||||||||||
Non-owner occupied commercial real estate | 1,961,016 | 65,984 | 4.50 | 1,534,293 | 57,445 | 5.00 | |||||||||||||||||||||||||||||
Real estate construction | 819,452 | 28,501 | 4.65 | 1,056,493 | 37,062 | 4.69 | |||||||||||||||||||||||||||||
Agricultural and agricultural real estate | 676,091 | 22,733 | 4.50 | 533,290 | 19,178 | 4.80 | |||||||||||||||||||||||||||||
Residential mortgage | 844,337 | 28,153 | 4.46 | 796,497 | 28,922 | 4.85 | |||||||||||||||||||||||||||||
Consumer | 404,384 | 15,408 | 5.09 | 416,654 | 17,002 | 5.45 | |||||||||||||||||||||||||||||
Less: allowance for credit losses-loans | (127,718) | — | — | (100,242) | — | — | |||||||||||||||||||||||||||||
Net loans | 9,853,588 | 338,018 | 4.59 | 8,824,774 | 317,688 | 4.81 | |||||||||||||||||||||||||||||
Total earning assets | 16,803,740 | 449,958 | 3.58 | % | 12,957,661 | 399,718 | 4.12 | % | |||||||||||||||||||||||||||
Nonearning Assets | 1,487,704 | 1,281,490 | |||||||||||||||||||||||||||||||||
Total Assets | $ | 18,291,444 | $ | 14,239,151 | |||||||||||||||||||||||||||||||
Interest Bearing Liabilities | |||||||||||||||||||||||||||||||||||
Savings | $ | 8,211,478 | $ | 6,903 | 0.11 | % | $ | 6,564,582 | $ | 14,394 | 0.29 | % | |||||||||||||||||||||||
Time deposits | 1,166,858 | 4,726 | 0.54 | 1,092,698 | 11,284 | 1.38 | |||||||||||||||||||||||||||||
Short-term borrowings | 182,583 | 348 | 0.25 | 117,526 | 435 | 0.49 | |||||||||||||||||||||||||||||
Other borrowings | 328,887 | 9,378 | 3.81 | 331,915 | 10,514 | 4.23 | |||||||||||||||||||||||||||||
Total interest bearing liabilities | 9,889,806 | 21,355 | 0.29 | % | 8,106,721 | 36,627 | 0.60 | % | |||||||||||||||||||||||||||
Noninterest Bearing Liabilities | |||||||||||||||||||||||||||||||||||
Noninterest bearing deposits | 6,104,058 | 4,315,335 | |||||||||||||||||||||||||||||||||
Accrued interest and other liabilities | 180,752 | 159,089 | |||||||||||||||||||||||||||||||||
Total noninterest bearing liabilities | 6,284,810 | 4,474,424 | |||||||||||||||||||||||||||||||||
Stockholders' Equity | 2,116,828 | 1,658,006 | |||||||||||||||||||||||||||||||||
Total Liabilities and Stockholders' Equity | $ | 18,291,444 | $ | 14,239,151 | |||||||||||||||||||||||||||||||
Net interest income, fully tax-equivalent (non-GAAP)(1)(3) | $ | 428,603 | $ | 363,091 | |||||||||||||||||||||||||||||||
Net interest spread(1) | 3.29 | % | 3.52 | % | |||||||||||||||||||||||||||||||
Net interest income, fully tax-equivalent (non-GAAP)(1)(3) to total earning assets | 3.41 | % | 3.74 | % | |||||||||||||||||||||||||||||||
Interest bearing liabilities to earning assets | 58.85 | % | 62.56 | % | |||||||||||||||||||||||||||||||
(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) 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 | |||||||||||||||||
9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||||||||||
Total Assets | |||||||||||||||||
Arizona Bank & Trust | $ | 1,808,943 | $ | 1,645,816 | $ | 1,614,740 | $ | 1,529,800 | $ | 1,039,253 | |||||||
Bank of Blue Valley | 1,460,751 | 1,419,003 | 1,425,434 | 1,376,080 | 1,424,261 | ||||||||||||
Citywide Banks | 2,685,554 | 2,611,842 | 2,632,199 | 2,628,963 | 2,639,516 | ||||||||||||
Dubuque Bank and Trust Company | 1,968,612 | 1,990,040 | 1,932,234 | 1,853,078 | 1,838,260 | ||||||||||||
First Bank & Trust | 2,855,671 | 2,882,969 | 2,991,053 | 3,171,961 | 1,289,187 | ||||||||||||
Illinois Bank & Trust | 1,680,558 | 1,671,240 | 1,584,561 | 1,525,503 | 1,500,012 | ||||||||||||
Minnesota Bank & Trust | 872,291 | 955,638 | 995,692 | 1,000,168 | 1,007,548 | ||||||||||||
New Mexico Bank & Trust | 2,586,951 | 2,494,257 | 2,356,918 | 2,032,637 | 2,002,663 | ||||||||||||
Premier Valley Bank | 1,198,540 | 1,126,807 | 1,062,607 | 1,076,615 | 1,042,437 | ||||||||||||
Rocky Mountain Bank | 718,956 | 646,821 | 620,800 | 616,157 | 617,169 | ||||||||||||
Wisconsin Bank & Trust | 1,209,954 | 1,252,096 | 1,264,009 | 1,267,488 | 1,262,069 | ||||||||||||
Total Deposits | |||||||||||||||||
Arizona Bank & Trust | $ | 1,617,732 | $ | 1,450,248 | $ | 1,453,888 | $ | 1,357,158 | $ | 886,174 | |||||||
Bank of Blue Valley | 1,192,868 | 1,168,617 | 1,178,114 | 1,138,264 | 1,142,910 | ||||||||||||
Citywide Banks | 2,282,703 | 2,174,237 | 2,231,320 | 2,181,511 | 2,163,051 | ||||||||||||
Dubuque Bank and Trust Company | 1,705,753 | 1,471,564 | 1,565,782 | 1,456,908 | 1,591,561 | ||||||||||||
First Bank & Trust | 2,367,353 | 2,361,391 | 2,427,920 | 2,622,716 | 936,366 | ||||||||||||
Illinois Bank & Trust | 1,509,847 | 1,512,106 | 1,426,426 | 1,338,677 | 1,307,513 | ||||||||||||
Minnesota Bank & Trust | 734,292 | 762,549 | 813,693 | 789,555 | 804,045 | ||||||||||||
New Mexico Bank & Trust | 2,206,099 | 2,195,838 | 2,077,304 | 1,749,963 | 1,747,527 | ||||||||||||
Premier Valley Bank | 988,579 | 963,459 | 896,715 | 836,984 | 855,913 | ||||||||||||
Rocky Mountain Bank | 602,155 | 568,961 | 549,894 | 538,012 | 533,429 | ||||||||||||
Wisconsin Bank & Trust | 1,048,367 | 1,093,119 | 1,067,735 | 1,057,369 | 1,011,843 | ||||||||||||
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA AND FULL TIME EQUIVALENT EMPLOYEE DATA | |||||||||||||||||||||||||||||
For the Quarter Ended | |||||||||||||||||||||||||||||
9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||||||||||||||||||||||
Reconciliation of Annualized Return on Average Tangible Common Equity (non-GAAP) | |||||||||||||||||||||||||||||
Net income available to common stockholders (GAAP) | $ | 53,911 | $ | 59,593 | $ | 50,801 | $ | 37,795 | $ | 45,521 | |||||||||||||||||||
Plus core deposit and customer relationship intangibles amortization, net of tax(1) | 1,814 | 1,907 | 1,988 | 1,975 | 1,969 | ||||||||||||||||||||||||
Net income available to common stockholders excluding intangible amortization (non-GAAP) | $ | 55,725 | $ | 61,500 | $ | 52,789 | $ | 39,770 | $ | 47,490 | |||||||||||||||||||
Average common equity (GAAP) | $ | 2,072,593 | $ | 1,980,904 | $ | 1,963,674 | $ | 1,769,575 | $ | 1,661,381 | |||||||||||||||||||
Less average goodwill | 576,005 | 576,005 | 576,005 | 488,151 | 446,345 | ||||||||||||||||||||||||
Less average core deposit and customer relationship intangibles, net | 36,279 | 38,614 | 41,399 | 42,733 | 42,145 | ||||||||||||||||||||||||
Average tangible common equity (non-GAAP) | $ | 1,460,309 | $ | 1,366,285 | $ | 1,346,270 | $ | 1,238,691 | $ | 1,172,891 | |||||||||||||||||||
Annualized return on average common equity (GAAP) | 10.32 | % | 12.07 | % | 10.49 | % | 8.50 | % | 10.90 | % | |||||||||||||||||||
Annualized return on average tangible common equity (non-GAAP) | 15.14 | % | 18.05 | % | 15.90 | % | 12.77 | % | 16.11 | % | |||||||||||||||||||
Reconciliation of Annualized Net Interest Margin, Fully Tax-Equivalent (non-GAAP) | |||||||||||||||||||||||||||||
Net Interest Income (GAAP) | $ | 142,543 | $ | 141,218 | $ | 139,605 | $ | 132,575 | $ | 122,497 | |||||||||||||||||||
Plus tax-equivalent adjustment(1) | 1,714 | 1,762 | 1,761 | 1,529 | 1,390 | ||||||||||||||||||||||||
Net interest income, fully tax-equivalent (non-GAAP) | $ | 144,257 | $ | 142,980 | $ | 141,366 | $ | 134,104 | $ | 123,887 | |||||||||||||||||||
Average earning assets | $ | 17,123,824 | $ | 16,819,978 | $ | 16,460,124 | $ | 15,042,079 | $ | 13,868,360 | |||||||||||||||||||
Annualized net interest margin (GAAP) | 3.30 | % | 3.37 | % | 3.44 | % | 3.51 | % | 3.51 | % | |||||||||||||||||||
Annualized net interest margin, fully tax-equivalent (non-GAAP) | 3.34 | 3.41 | 3.48 | 3.55 | 3.55 | ||||||||||||||||||||||||
Net purchase accounting discount amortization on loans included in annualized net interest margin | 0.08 | 0.09 | 0.12 | 0.10 | 0.10 |
Reconciliation of Tangible Book Value Per Common Share (non-GAAP) | |||||||||||||||||||||||||||||
Common equity (GAAP) | $ | 2,061,547 | $ | 2,049,081 | $ | 1,945,502 | $ | 1,968,526 | $ | 1,700,899 | |||||||||||||||||||
Less goodwill | 576,005 | 576,005 | 576,005 | 576,005 | 446,345 | ||||||||||||||||||||||||
Less core deposit and customer relationship intangibles, net | 35,157 | 37,452 | 39,867 | 42,383 | 40,520 | ||||||||||||||||||||||||
Tangible common equity (non-GAAP) | $ | 1,450,385 | $ | 1,435,624 | $ | 1,329,630 | $ | 1,350,138 | $ | 1,214,034 | |||||||||||||||||||
Common shares outstanding, net of treasury stock | 42,250,092 | 42,245,452 | 42,173,675 | 42,093,862 | 36,885,390 | ||||||||||||||||||||||||
Common equity (book value) per share (GAAP) | $ | 48.79 | $ | 48.50 | $ | 46.13 | $ | 46.77 | $ | 46.11 | |||||||||||||||||||
Tangible book value per common share (non-GAAP) | $ | 34.33 | $ | 33.98 | $ | 31.53 | $ | 32.07 | $ | 32.91 | |||||||||||||||||||
Reconciliation of Tangible Common Equity Ratio (non-GAAP) | |||||||||||||||||||||||||||||
Tangible common equity (non-GAAP) | $ | 1,450,385 | $ | 1,435,624 | $ | 1,329,630 | $ | 1,350,138 | $ | 1,214,034 | |||||||||||||||||||
Total assets (GAAP) | $ | 18,996,225 | $ | 18,371,006 | $ | 18,244,427 | $ | 17,908,339 | $ | 15,612,664 | |||||||||||||||||||
Less goodwill | 576,005 | 576,005 | 576,005 | 576,005 | 446,345 | ||||||||||||||||||||||||
Less core deposit and customer relationship intangibles, net | 35,157 | 37,452 | 39,867 | 42,383 | 40,520 | ||||||||||||||||||||||||
Total tangible assets (non-GAAP) | $ | 18,385,063 | $ | 17,757,549 | $ | 17,628,555 | $ | 17,289,951 | $ | 15,125,799 | |||||||||||||||||||
Tangible common equity ratio (non-GAAP) | 7.89 | % | 8.08 | % | 7.54 | % | 7.81 | % | 8.03 | % | |||||||||||||||||||
(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 | ||||||||||||||||||||||||||||
9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||||||||||||||||||||||
Net interest income (GAAP) | $ | 142,543 | $ | 141,218 | $ | 139,605 | $ | 132,575 | $ | 122,497 | |||||||||||||||||||
Tax-equivalent adjustment(1) | 1,714 | 1,762 | 1,761 | 1,529 | 1,390 | ||||||||||||||||||||||||
Fully tax-equivalent net interest income | 144,257 | 142,980 | 141,366 | 134,104 | 123,887 | ||||||||||||||||||||||||
Noninterest income | 32,724 | 33,164 | 30,317 | 32,621 | 31,216 | ||||||||||||||||||||||||
Securities (gains)/losses, net | (1,535) | (2,842) | 30 | (2,829) | (1,300) | ||||||||||||||||||||||||
Unrealized (gain)/loss on equity securities, net | (112) | (83) | 110 | (36) | (155) | ||||||||||||||||||||||||
Valuation adjustment on servicing rights | (195) | 526 | (917) | 102 | 120 | ||||||||||||||||||||||||
Adjusted revenue (non-GAAP) | $ | 175,139 | $ | 173,745 | $ | 170,906 | $ | 163,962 | $ | 153,768 | |||||||||||||||||||
Total noninterest expenses (GAAP) | $ | 110,627 | $ | 103,376 | $ | 102,423 | $ | 99,269 | $ | 90,396 | |||||||||||||||||||
Less: | |||||||||||||||||||||||||||||
Core deposit and customer relationship intangibles amortization | 2,295 | 2,415 | 2,516 | 2,501 | 2,492 | ||||||||||||||||||||||||
Partnership investment in tax credit projects | 2,374 | 1,345 | 35 | 1,899 | 927 | ||||||||||||||||||||||||
(Gain)/loss on sales/valuation of assets, net | (3) | 183 | 194 | 2,621 | 1,763 | ||||||||||||||||||||||||
Acquisition, integration and restructuring costs | 204 | 210 | 2,928 | 2,186 | 1,146 | ||||||||||||||||||||||||
Adjusted noninterest expenses (non-GAAP) | $ | 105,757 | $ | 99,223 | $ | 96,750 | $ | 90,062 | $ | 84,068 | |||||||||||||||||||
Efficiency ratio, fully tax-equivalent (non-GAAP) | 60.38 | % | 57.11 | % | 56.61 | % | 54.93 | % | 54.67 | % | |||||||||||||||||||
Acquisition, integration and restructuring costs | |||||||||||||||||||||||||||||
Salaries and employee benefits | $ | — | $ | 44 | $ | 534 | $ | 232 | $ | — | |||||||||||||||||||
Occupancy | — | 1 | 9 | — | — | ||||||||||||||||||||||||
Furniture and equipment | 7 | 41 | 607 | 423 | 496 | ||||||||||||||||||||||||
Professional fees | 145 | 63 | 670 | 1,422 | 476 | ||||||||||||||||||||||||
Advertising | 11 | 6 | 156 | 42 | 8 | ||||||||||||||||||||||||
(Gain)/loss on sales/valuations of assets, net | 39 | — | — | — | — | ||||||||||||||||||||||||
Other noninterest expenses | 2 | 55 | 952 | 67 | 166 | ||||||||||||||||||||||||
Total acquisition, integration and restructuring costs | $ | 204 | $ | 210 | $ | 2,928 | $ | 2,186 | $ | 1,146 | |||||||||||||||||||
After tax impact on diluted earnings per common share(1) | $ | — | $ | — | $ | 0.05 | $ | 0.04 | $ | 0.02 | |||||||||||||||||||
(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 September 30, | For the Nine Months Ended September 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Reconciliation of Annualized Return on Average Tangible Common Equity (non-GAAP) | |||||||||||||||||||||||
Net income available to common stockholders (GAAP) | $ | 53,911 | $ | 45,521 | $ | 164,305 | $ | 95,692 | |||||||||||||||
Plus core deposit and customer relationship intangibles amortization, net of tax(1) | 1,814 | 1,969 | 5,709 | 6,454 | |||||||||||||||||||
Net income available to common stockholders excluding intangible amortization (non-GAAP) | $ | 55,725 | $ | 47,490 | $ | 170,014 | $ | 102,146 | |||||||||||||||
Average common equity (GAAP) | $ | 2,072,593 | $ | 1,661,381 | $ | 2,006,123 | $ | 1,618,811 | |||||||||||||||
Less average goodwill | 576,005 | 446,345 | 576,005 | 446,345 | |||||||||||||||||||
Less average core deposit and customer relationship intangibles, net | 36,279 | 42,145 | 38,745 | 44,824 | |||||||||||||||||||
Average tangible common equity (non-GAAP) | $ | 1,460,309 | $ | 1,172,891 | $ | 1,391,373 | $ | 1,127,642 | |||||||||||||||
Annualized return on average common equity (GAAP) | 10.32 | % | 10.90 | % | 10.95 | % | 7.90 | % | |||||||||||||||
Annualized return on average tangible common equity (non-GAAP) | 15.14 | % | 16.11 | % | 16.34 | % | 12.10 | % | |||||||||||||||
Reconciliation of Annualized Net Interest Margin, Fully Tax-Equivalent (non-GAAP) | |||||||||||||||||||||||
Net Interest Income (GAAP) | $ | 142,543 | $ | 122,497 | $ | 423,366 | $ | 359,154 | |||||||||||||||
Plus tax-equivalent adjustment(1) | 1,714 | 1,390 | 5,237 | 3,937 | |||||||||||||||||||
Net interest income, fully tax-equivalent (non-GAAP) | $ | 144,257 | $ | 123,887 | $ | 428,603 | $ | 363,091 | |||||||||||||||
Average earning assets | $ | 17,123,824 | $ | 13,868,360 | $ | 16,803,740 | $ | 12,957,661 | |||||||||||||||
Annualized net interest margin (GAAP) | 3.30 | % | 3.51 | % | 3.37 | % | 3.70 | % | |||||||||||||||
Annualized net interest margin, fully tax-equivalent (non-GAAP) | 3.34 | 3.55 | 3.41 | 3.74 | |||||||||||||||||||
Purchase accounting discount amortization on loans included in annualized net interest margin | 0.08 | 0.10 | 0.10 | 0.12 | |||||||||||||||||||
(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 September 30, | For the Nine Months Ended September 30, | |||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Net interest income (GAAP) | $ | 142,543 | $ | 122,497 | $ | 423,366 | $ | 359,154 | |||||||||||||||
Tax-equivalent adjustment(1) | 1,714 | 1,390 | 5,237 | 3,937 | |||||||||||||||||||
Fully tax-equivalent net interest income | 144,257 | 123,887 | 428,603 | 363,091 | |||||||||||||||||||
Noninterest income | 32,724 | 31,216 | 96,205 | 87,670 | |||||||||||||||||||
Securities gains, net | (1,535) | (1,300) | (4,347) | (4,964) | |||||||||||||||||||
Unrealized (gain)/loss on equity securities, net | (112) | (155) | (85) | (604) | |||||||||||||||||||
Valuation adjustment on servicing rights | (195) | 120 | (586) | 1,676 | |||||||||||||||||||
Adjusted revenue (non-GAAP) | $ | 175,139 | $ | 153,768 | $ | 519,790 | $ | 446,869 | |||||||||||||||
Total noninterest expenses (GAAP) | $ | 110,627 | $ | 90,396 | $ | 316,426 | $ | 271,694 | |||||||||||||||
Less: | |||||||||||||||||||||||
Core deposit and customer relationship intangibles amortization | 2,295 | 2,492 | 7,226 | 8,169 | |||||||||||||||||||
Partnership investment in tax credit projects | 2,374 | 927 | 3,754 | 1,902 | |||||||||||||||||||
Loss on sales/valuation of assets, net | (3) | 1,763 | 374 | 2,480 | |||||||||||||||||||
Acquisition, integration and restructuring costs | 204 | 1,146 | 3,342 | 3,195 | |||||||||||||||||||
Adjusted noninterest expenses (non-GAAP) | $ | 105,757 | $ | 84,068 | $ | 301,730 | $ | 255,948 | |||||||||||||||
Efficiency ratio, fully tax-equivalent (non-GAAP) | 60.38 | % | 54.67 | % | 58.05 | % | 57.28 | % | |||||||||||||||
Acquisition, integration and restructuring costs | |||||||||||||||||||||||
Salaries and employee benefits | $ | — | $ | — | $ | 578 | $ | 166 | |||||||||||||||
Occupancy | — | — | 10 | — | |||||||||||||||||||
Furniture and equipment | 7 | 496 | 655 | 535 | |||||||||||||||||||
Professional fees | 145 | 476 | 878 | 1,977 | |||||||||||||||||||
Advertising | 11 | 8 | 173 | 101 | |||||||||||||||||||
(Gain)/loss on sales/valuations of assets, net | 39 | — | 39 | — | |||||||||||||||||||
Other noninterest expenses | 2 | 166 | 1,009 | 416 | |||||||||||||||||||
Total acquisition, integration and restructuring costs | $ | 204 | $ | 1,146 | $ | 3,342 | $ | 3,195 | |||||||||||||||
After tax impact on diluted earnings per common share(1) | $ | — | $ | 0.02 | $ | 0.06 | $ | 0.07 | |||||||||||||||
(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 AND FULL TIME EQUIVALENT EMPLOYEE DATA | |||||||||||||||||||||||||||||
As of and For the Quarter Ended | |||||||||||||||||||||||||||||
9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||||||||||||||||||||||
PPP I loan balances | $ | 74,255 | $ | 374,174 | $ | 739,562 | $ | 957,785 | $ | 1,128,035 | |||||||||||||||||||
Average PPP I loan balances | 174,930 | 597,703 | 841,262 | 1,064,863 | 1,128,488 | ||||||||||||||||||||||||
PPP I fee income | $ | 3,886 | $ | 7,313 | $ | 7,464 | $ | 9,109 | $ | 4,542 | |||||||||||||||||||
PPP I interest income | 403 | 1,445 | 2,087 | 2,697 | 2,920 | ||||||||||||||||||||||||
Total PPP I interest income | $ | 4,289 | $ | 8,758 | $ | 9,551 | $ | 11,806 | $ | 7,462 | |||||||||||||||||||
PPP II loan balances | $ | 334,992 | $ | 455,001 | $ | 415,766 | $ | — | $ | — | |||||||||||||||||||
Average PPP II loan balances | 427,745 | 449,856 | 151,255 | — | — | ||||||||||||||||||||||||
PPP II fee income | $ | 5,784 | $ | 1,263 | $ | 223 | $ | — | $ | — | |||||||||||||||||||
PPP II interest income | 1,113 | 1,165 | 375 | — | — | ||||||||||||||||||||||||
Total PPP II interest income | $ | 6,897 | $ | 2,428 | $ | 598 | $ | — | $ | — | |||||||||||||||||||
Selected ratios excluding total PPP loans and total PPP interest income | |||||||||||||||||||||||||||||
Annualized net interest margin (GAAP) | 3.15 | % | 3.31 | % | 3.39 | % | 3.44 | % | 3.59 | % | |||||||||||||||||||
Annualized net interest margin, fully tax-equivalent (non-GAAP)(1) | 3.20 | 3.35 | 3.44 | 3.48 | 3.64 | ||||||||||||||||||||||||
Ratio of nonperforming loans to total loans | 0.88 | 0.93 | 1.03 | 0.97 | 1.01 | ||||||||||||||||||||||||
Ratio of nonperforming loans and performing trouble debt restructured loans to total loans | 0.90 | 0.95 | 1.06 | 1.00 | 1.16 | ||||||||||||||||||||||||
Ratio of nonperforming assets to total assets | 0.47 | 0.52 | 0.58 | 0.56 | 0.59 | ||||||||||||||||||||||||
Annualized ratio of net loan charge-offs/(recoveries) to average loans | (0.05) | 0.13 | 0.07 | 0.01 | 1.05 | ||||||||||||||||||||||||
Allowance for loan credit losses as a percent of loans | 1.24 | 1.31 | 1.46 | 1.45 | 1.30 | ||||||||||||||||||||||||
Allowance for lending related credit losses as a percent of loans | 1.39 | 1.47 | 1.63 | 1.62 | 1.48 | ||||||||||||||||||||||||
Loans delinquent 30-89 days as a percent of total loans | 0.12 | 0.18 | 0.18 | 0.25 | 0.19 | ||||||||||||||||||||||||
After tax impact of total PPP interest income on diluted earnings per common share(1) | $ | 0.21 | $ | 0.21 | $ | 0.19 | $ | 0.24 | $ | 0.16 | |||||||||||||||||||
As of and For the Nine Months Ended | |||||||||||
September 30, 2021 | September 30, 2020 | ||||||||||
Average PPP I loan balances | $ | 535,524 | $ | 683,262 | |||||||
Average PPP II loan balances | 343,965 | — | |||||||||
PPP I and II fee income | $ | 25,933 | $ | 8,197 | |||||||
PPP I and II interest income | 6,588 | 5,282 | |||||||||
Total PPP I and II interest income | $ | 32,521 | $ | 13,479 | |||||||
Selected ratios excluding total PPP loans and total PPP interest income | |||||||||||
Annualized net interest margin (GAAP) | 3.28 | % | 3.76 | % | |||||||
Annualized net interest margin, fully tax-equivalent (non-GAAP)(1) | 3.33 | 3.80 | |||||||||
Annualized ratio of net loan charge-offs to average loans | 0.05 | 0.47 | |||||||||
After tax impact of total PPP interest income on diluted earnings per common share(1) | $ | 0.61 | $ | 0.29 | |||||||
(1) Computed on a tax-equivalent basis using an effective tax rate of 21%. |