Date of Report (Date of earliest event reported) |
Commission File Number: |
(State or other jurisdiction of incorporation) | (I.R.S. Employer Identification Number) |
Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||
Date: January 30, 2023 | HEARTLAND FINANCIAL USA, INC. | ||||||||||
By: | /s/ Bryan R. McKeag | ||||||||||
Bryan R. McKeag | |||||||||||
Executive Vice President | |||||||||||
Chief Financial Officer |
CONTACT: | FOR IMMEDIATE RELEASE | ||||
Bryan R. McKeag | January 30, 2023 | ||||
Executive Vice President | |||||
Chief Financial Officer | |||||
(563) 589-1994 | |||||
bmckeag@htlf.com |
§ | Quarterly net income available to common stockholders of $58.6 million or $1.37 per diluted common share | |||||||
§ | Annual net income available to common stockholders of $204.1 million or $4.79 per diluted common share | |||||||
§ | Quarterly loan growth of $504.8 million or 5% | |||||||
§ | Annual loan growth of $1.47 billion or 15%. Excluding decreases in Paycheck Protection Program ("PPP") loans, annual loan growth was $1.66 billion or 17%. | |||||||
§ | Total revenue growth during the quarter of $10.1 million or 5% and $37.0 million or 5% during the year | |||||||
§ | Nonperforming assets to total assets declined to 0.33% and 30-89 day loan delinquencies fell to 0.04% of total loans for the fourth quarter | |||||||
§ | Net loan recoveries for the quarter of $1.7 million | |||||||
§ | Completed the consolidation of two bank charters during the fourth quarter for a total five charter consolidations completed in 2022 | |||||||
Quarter Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Net income available to common stockholders (in millions) | $ | 58.6 | $ | 47.6 | $ | 204.1 | $ | 211.9 | |||||||||||||||
Diluted earnings per common share | 1.37 | 1.12 | 4.79 | 5.00 | |||||||||||||||||||
Return on average assets | 1.21 | % | 1.03 | % | 1.08 | % | 1.19 | % | |||||||||||||||
Return on average common equity | 15.02 | 9.15 | 11.74 | 10.49 | |||||||||||||||||||
Return on average tangible common equity (non-GAAP)(1) | 25.19 | 13.47 | 18.56 | 15.59 | |||||||||||||||||||
Net interest margin | 3.61 | 3.08 | 3.32 | 3.29 | |||||||||||||||||||
Net interest margin, fully tax-equivalent (non-GAAP)(1) | 3.65 | 3.12 | 3.37 | 3.33 | |||||||||||||||||||
Efficiency ratio, fully-tax equivalent (non-GAAP)(1) | 54.33 | 63.86 | 57.74 | 59.48 | |||||||||||||||||||
(1) Refer to "Non-GAAP Measures" in this earnings release for additional information on the usage and presentation of these non-GAAP measures, and refer to the financial tables for reconciliations to the most directly comparable GAAP measures. |
"HTLF delivered strong fourth quarter and full year results while executing our strategic plans for driving organic growth, improving customer experience and consolidating charters. We continue to demonstrate strong momentum, passing $20 billion in total assets and delivering a record $726.5 million in total revenue for 2022." | ||
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 December 31, | For the Year Ended December 31, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Interest Income | |||||||||||||||||||||||
Interest and fees on loans | $ | 143,970 | $ | 107,721 | $ | 477,970 | $ | 444,137 | |||||||||||||||
Interest on securities: | |||||||||||||||||||||||
Taxable | 53,178 | 30,637 | 169,544 | 125,010 | |||||||||||||||||||
Nontaxable | 6,132 | 5,595 | 24,006 | 19,268 | |||||||||||||||||||
Interest on federal funds sold | 11 | — | 11 | 1 | |||||||||||||||||||
Interest on deposits with other banks and short-term investments | 1,410 | 86 | 3,125 | 344 | |||||||||||||||||||
Total Interest Income | 204,701 | 144,039 | 674,656 | 588,760 | |||||||||||||||||||
Interest Expense | |||||||||||||||||||||||
Interest on deposits | 32,215 | 3,168 | 56,880 | 14,797 | |||||||||||||||||||
Interest on short-term borrowings | 2,223 | 123 | 2,717 | 471 | |||||||||||||||||||
Interest on other borrowings | 5,043 | 3,554 | 16,823 | 12,932 | |||||||||||||||||||
Total Interest Expense | 39,481 | 6,845 | 76,420 | 28,200 | |||||||||||||||||||
Net Interest Income | 165,220 | 137,194 | 598,236 | 560,560 | |||||||||||||||||||
Provision (benefit) for credit losses | 3,387 | (5,313) | 15,370 | (17,575) | |||||||||||||||||||
Net Interest Income After Provision for Credit Losses | 161,833 | 142,507 | 582,866 | 578,135 | |||||||||||||||||||
Noninterest Income | |||||||||||||||||||||||
Service charges and fees | 17,432 | 15,349 | 68,031 | 59,703 | |||||||||||||||||||
Loan servicing income | 790 | 781 | 2,741 | 3,276 | |||||||||||||||||||
Trust fees | 5,440 | 6,380 | 22,570 | 24,417 | |||||||||||||||||||
Brokerage and insurance commissions | 629 | 962 | 2,986 | 3,546 | |||||||||||||||||||
Securities gains (losses), net | (153) | 1,563 | (425) | 5,910 | |||||||||||||||||||
Unrealized gain (loss) on equity securities, net | (7) | (27) | (622) | 58 | |||||||||||||||||||
Net gains on sale of loans held for sale | 888 | 4,151 | 9,032 | 20,605 | |||||||||||||||||||
Valuation adjustment on servicing rights | — | 502 | 1,658 | 1,088 | |||||||||||||||||||
Income on bank owned life insurance | 600 | 1,056 | 2,341 | 3,762 | |||||||||||||||||||
Other noninterest income | 4,356 | 2,013 | 19,952 | 6,570 | |||||||||||||||||||
Total Noninterest Income | 29,975 | 32,730 | 128,264 | 128,935 | |||||||||||||||||||
Noninterest Expense | |||||||||||||||||||||||
Salaries and employee benefits | 61,611 | 63,031 | 254,478 | 240,114 | |||||||||||||||||||
Occupancy | 6,905 | 7,282 | 28,155 | 29,965 | |||||||||||||||||||
Furniture and equipment | 3,019 | 3,364 | 12,499 | 13,323 | |||||||||||||||||||
Professional fees | 18,186 | 17,631 | 65,606 | 64,600 | |||||||||||||||||||
Advertising | 1,829 | 2,218 | 6,221 | 7,257 | |||||||||||||||||||
Core deposit and customer relationship intangibles amortization | 1,841 | 2,169 | 7,834 | 9,395 | |||||||||||||||||||
Other real estate and loan collection expenses, net | 373 | 363 | 950 | 990 | |||||||||||||||||||
(Gain) loss on sales/valuations of assets, net | 2,388 | 214 | (1,047) | 588 | |||||||||||||||||||
Acquisition, integration and restructuring costs | 2,442 | 1,989 | 7,586 | 5,331 | |||||||||||||||||||
Partnership investment in tax credit projects | 3,247 | 2,549 | 5,040 | 6,303 | |||||||||||||||||||
Other noninterest expenses | 15,377 | 14,576 | 56,055 | 53,946 | |||||||||||||||||||
Total Noninterest Expense | 117,218 | 115,386 | 443,377 | 431,812 | |||||||||||||||||||
Income Before Income Taxes | 74,590 | 59,851 | 267,753 | 275,258 | |||||||||||||||||||
Income taxes | 13,936 | 10,271 | 55,573 | 55,335 | |||||||||||||||||||
Net Income | 60,654 | 49,580 | 212,180 | 219,923 | |||||||||||||||||||
Preferred dividends | (2,012) | (2,012) | (8,050) | (8,050) | |||||||||||||||||||
Net Income Available to Common Stockholders | $ | 58,642 | $ | 47,568 | $ | 204,130 | $ | 211,873 | |||||||||||||||
Earnings per common share-diluted | $ | 1.37 | $ | 1.12 | $ | 4.79 | $ | 5.00 | |||||||||||||||
Weighted average shares outstanding-diluted | 42,699,752 | 42,479,442 | 42,630,703 | 42,410,611 |
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | |||||||||||||||||||||||||||||
For the Quarter Ended | |||||||||||||||||||||||||||||
12/31/2022 | 9/30/2022 | 6/30/2022 | 3/31/2022 | 12/31/2021 | |||||||||||||||||||||||||
Interest Income | |||||||||||||||||||||||||||||
Interest and fees on loans | $ | 143,970 | $ | 122,913 | $ | 108,718 | $ | 102,369 | $ | 107,721 | |||||||||||||||||||
Interest on securities: | |||||||||||||||||||||||||||||
Taxable | 53,178 | 45,648 | 38,098 | 32,620 | 30,637 | ||||||||||||||||||||||||
Nontaxable | 6,132 | 6,164 | 5,508 | 6,202 | 5,595 | ||||||||||||||||||||||||
Interest on federal funds sold | 11 | — | — | — | — | ||||||||||||||||||||||||
Interest on deposits with other banks and short-term investments | 1,410 | 1,081 | 563 | 71 | 86 | ||||||||||||||||||||||||
Total Interest Income | 204,701 | 175,806 | 152,887 | 141,262 | 144,039 | ||||||||||||||||||||||||
Interest Expense | |||||||||||||||||||||||||||||
Interest on deposits | 32,215 | 15,158 | 6,530 | 2,977 | 3,168 | ||||||||||||||||||||||||
Interest on short-term borrowings | 2,223 | 360 | 88 | 46 | 123 | ||||||||||||||||||||||||
Interest on other borrowings | 5,043 | 4,412 | 3,808 | 3,560 | 3,554 | ||||||||||||||||||||||||
Total Interest Expense | 39,481 | 19,930 | 10,426 | 6,583 | 6,845 | ||||||||||||||||||||||||
Net Interest Income | 165,220 | 155,876 | 142,461 | 134,679 | 137,194 | ||||||||||||||||||||||||
Provision (benefit) for credit losses | 3,387 | 5,492 | 3,246 | 3,245 | (5,313) | ||||||||||||||||||||||||
Net Interest Income After Provision for Credit Losses | 161,833 | 150,384 | 139,215 | 131,434 | 142,507 | ||||||||||||||||||||||||
Noninterest Income | |||||||||||||||||||||||||||||
Service charges and fees | 17,432 | 17,282 | 18,066 | 15,251 | 15,349 | ||||||||||||||||||||||||
Loan servicing income | 790 | 831 | 834 | 286 | 781 | ||||||||||||||||||||||||
Trust fees | 5,440 | 5,372 | 5,679 | 6,079 | 6,380 | ||||||||||||||||||||||||
Brokerage and insurance commissions | 629 | 649 | 839 | 869 | 962 | ||||||||||||||||||||||||
Securities gains (losses), net | (153) | (1,055) | (2,089) | 2,872 | 1,563 | ||||||||||||||||||||||||
Unrealized gain (loss) on equity securities, net | (7) | (211) | (121) | (283) | (27) | ||||||||||||||||||||||||
Net gains on sale of loans held for sale | 888 | 1,832 | 2,901 | 3,411 | 4,151 | ||||||||||||||||||||||||
Valuation adjustment on servicing rights | — | — | — | 1,658 | 502 | ||||||||||||||||||||||||
Income on bank owned life insurance | 600 | 694 | 523 | 524 | 1,056 | ||||||||||||||||||||||||
Other noninterest income | 4,356 | 3,787 | 7,907 | 3,902 | 2,013 | ||||||||||||||||||||||||
Total Noninterest Income | 29,975 | 29,181 | 34,539 | 34,569 | 32,730 | ||||||||||||||||||||||||
Noninterest Expense | |||||||||||||||||||||||||||||
Salaries and employee benefits | 61,611 | 62,661 | 64,032 | 66,174 | 63,031 | ||||||||||||||||||||||||
Occupancy | 6,905 | 6,794 | 7,094 | 7,362 | 7,282 | ||||||||||||||||||||||||
Furniture and equipment | 3,019 | 2,928 | 3,033 | 3,519 | 3,364 | ||||||||||||||||||||||||
Professional fees | 18,186 | 16,277 | 15,987 | 15,156 | 17,631 | ||||||||||||||||||||||||
Advertising | 1,829 | 1,554 | 1,283 | 1,555 | 2,218 | ||||||||||||||||||||||||
Core deposit and customer relationship intangibles amortization | 1,841 | 1,856 | 2,083 | 2,054 | 2,169 | ||||||||||||||||||||||||
Other real estate and loan collection expenses, net | 373 | 304 | 78 | 195 | 363 | ||||||||||||||||||||||||
(Gain) loss on sales/valuations of assets, net | 2,388 | (251) | (3,230) | 46 | 214 | ||||||||||||||||||||||||
Acquisition, integration and restructuring costs | 2,442 | 2,156 | 2,412 | 576 | 1,989 | ||||||||||||||||||||||||
Partnership investment in tax credit projects | 3,247 | 979 | 737 | 77 | 2,549 | ||||||||||||||||||||||||
Other noninterest expenses | 15,377 | 13,625 | 12,970 | 14,083 | 14,576 | ||||||||||||||||||||||||
Total Noninterest Expense | 117,218 | 108,883 | 106,479 | 110,797 | 115,386 | ||||||||||||||||||||||||
Income Before Income Taxes | 74,590 | 70,682 | 67,275 | 55,206 | 59,851 | ||||||||||||||||||||||||
Income taxes | 13,936 | 14,118 | 15,402 | 12,117 | 10,271 | ||||||||||||||||||||||||
Net Income | 60,654 | 56,564 | 51,873 | 43,089 | 49,580 | ||||||||||||||||||||||||
Preferred dividends | (2,012) | (2,013) | (2,012) | (2,013) | (2,012) | ||||||||||||||||||||||||
Net Income Available to Common Stockholders | $ | 58,642 | $ | 54,551 | $ | 49,861 | $ | 41,076 | $ | 47,568 | |||||||||||||||||||
Earnings per common share-diluted | $ | 1.37 | $ | 1.28 | $ | 1.17 | $ | 0.97 | $ | 1.12 | |||||||||||||||||||
Weighted average shares outstanding-diluted | 42,699,752 | 42,643,940 | 42,565,391 | 42,540,953 | 42,479,442 |
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | |||||||||||||||||||||||||||||
As of | |||||||||||||||||||||||||||||
12/31/2022 | 9/30/2022 | 6/30/2022 | 3/31/2022 | 12/31/2021 | |||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||
Cash and due from banks | $ | 309,045 | $ | 250,394 | $ | 221,077 | $ | 198,559 | $ | 163,895 | |||||||||||||||||||
Interest bearing deposits with other banks and other short-term investments | 54,042 | 149,466 | 163,717 | 406,343 | 271,704 | ||||||||||||||||||||||||
Cash and cash equivalents | 363,087 | 399,860 | 384,794 | 604,902 | 435,599 | ||||||||||||||||||||||||
Time deposits in other financial institutions | 1,740 | 1,740 | 1,855 | 2,894 | 2,894 | ||||||||||||||||||||||||
Securities: | |||||||||||||||||||||||||||||
Carried at fair value | 6,147,144 | 6,060,331 | 7,106,218 | 7,025,243 | 7,530,374 | ||||||||||||||||||||||||
Held to maturity, at cost | 829,403 | 830,247 | 81,939 | 81,785 | 84,709 | ||||||||||||||||||||||||
Other investments, at cost | 74,567 | 80,286 | 85,899 | 82,751 | 82,567 | ||||||||||||||||||||||||
Loans held for sale | 5,277 | 9,570 | 18,803 | 22,685 | 21,640 | ||||||||||||||||||||||||
Loans: | |||||||||||||||||||||||||||||
Held to maturity | 11,428,352 | 10,923,532 | 10,678,218 | 10,177,385 | 9,954,572 | ||||||||||||||||||||||||
Allowance for credit losses | (109,483) | (105,715) | (101,353) | (100,522) | (110,088) | ||||||||||||||||||||||||
Loans, net | 11,318,869 | 10,817,817 | 10,576,865 | 10,076,863 | 9,844,484 | ||||||||||||||||||||||||
Premises, furniture and equipment, net | 197,330 | 203,585 | 206,818 | 213,752 | 215,827 | ||||||||||||||||||||||||
Goodwill | 576,005 | 576,005 | 576,005 | 576,005 | 576,005 | ||||||||||||||||||||||||
Core deposit and customer relationship intangibles, net | 25,154 | 26,995 | 28,851 | 30,934 | 32,988 | ||||||||||||||||||||||||
Servicing rights, net | 7,840 | 8,379 | 8,288 | 8,102 | 6,890 | ||||||||||||||||||||||||
Cash surrender value on life insurance | 193,403 | 193,184 | 192,474 | 192,267 | 191,722 | ||||||||||||||||||||||||
Other real estate, net | 8,401 | 8,030 | 4,528 | 1,422 | 1,927 | ||||||||||||||||||||||||
Other assets | 496,008 | 466,921 | 385,062 | 311,274 | 246,923 | ||||||||||||||||||||||||
Total Assets | $ | 20,244,228 | $ | 19,682,950 | $ | 19,658,399 | $ | 19,230,879 | $ | 19,274,549 | |||||||||||||||||||
Liabilities and Equity | |||||||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||
Deposits: | |||||||||||||||||||||||||||||
Demand | $ | 5,701,340 | $ | 6,083,563 | $ | 6,087,304 | $ | 6,376,249 | $ | 6,495,326 | |||||||||||||||||||
Savings | 9,994,391 | 10,060,523 | 10,059,678 | 9,236,427 | 8,897,909 | ||||||||||||||||||||||||
Time | 1,817,278 | 1,123,035 | 1,078,568 | 1,054,008 | 1,024,020 | ||||||||||||||||||||||||
Total deposits | 17,513,009 | 17,267,121 | 17,225,550 | 16,666,684 | 16,417,255 | ||||||||||||||||||||||||
Short-term borrowings | 376,117 | 147,000 | 97,749 | 107,372 | 131,597 | ||||||||||||||||||||||||
Other borrowings | 371,753 | 371,446 | 372,538 | 372,290 | 372,072 | ||||||||||||||||||||||||
Accrued expenses and other liabilities | 248,294 | 241,425 | 188,494 | 152,676 | 171,447 | ||||||||||||||||||||||||
Total Liabilities | 18,509,173 | 18,026,992 | 17,884,331 | 17,299,022 | 17,092,371 | ||||||||||||||||||||||||
Stockholders' Equity | |||||||||||||||||||||||||||||
Preferred equity | 110,705 | 110,705 | 110,705 | 110,705 | 110,705 | ||||||||||||||||||||||||
Common stock | 42,467 | 42,444 | 42,439 | 42,370 | 42,275 | ||||||||||||||||||||||||
Capital surplus | 1,080,964 | 1,079,277 | 1,076,766 | 1,073,048 | 1,071,956 | ||||||||||||||||||||||||
Retained earnings | 1,120,925 | 1,074,168 | 1,031,076 | 992,655 | 962,994 | ||||||||||||||||||||||||
Accumulated other comprehensive income/(loss) | (620,006) | (650,636) | (486,918) | (286,921) | (5,752) | ||||||||||||||||||||||||
Total Equity | 1,735,055 | 1,655,958 | 1,774,068 | 1,931,857 | 2,182,178 | ||||||||||||||||||||||||
Total Liabilities and Equity | $ | 20,244,228 | $ | 19,682,950 | $ | 19,658,399 | $ | 19,230,879 | $ | 19,274,549 |
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | |||||||||||||||||||||||||||||
For the Quarter Ended | |||||||||||||||||||||||||||||
12/31/2022 | 9/30/2022 | 6/30/2022 | 3/31/2022 | 12/31/2021 | |||||||||||||||||||||||||
Average Balances | |||||||||||||||||||||||||||||
Assets | $ | 19,913,849 | $ | 19,775,341 | $ | 19,559,091 | $ | 19,229,872 | $ | 19,151,691 | |||||||||||||||||||
Loans, net of unearned | 11,117,513 | 10,783,135 | 10,477,368 | 10,043,594 | 9,886,027 | ||||||||||||||||||||||||
Deposits | 17,319,218 | 17,282,289 | 17,044,479 | 16,459,378 | 16,265,476 | ||||||||||||||||||||||||
Earning assets | 18,175,838 | 18,157,795 | 17,987,734 | 17,757,067 | 17,681,917 | ||||||||||||||||||||||||
Interest bearing liabilities | 11,980,032 | 11,723,026 | 11,575,319 | 10,453,400 | 10,207,255 | ||||||||||||||||||||||||
Common equity | 1,548,739 | 1,674,306 | 1,731,393 | 2,003,424 | 2,061,973 | ||||||||||||||||||||||||
Total stockholders' equity | 1,659,444 | 1,785,011 | 1,842,098 | 2,114,129 | 2,172,678 | ||||||||||||||||||||||||
Tangible common equity (non-GAAP)(1) | 946,688 | 1,070,399 | 1,125,543 | 1,395,488 | 1,451,950 | ||||||||||||||||||||||||
Key Performance Ratios | |||||||||||||||||||||||||||||
Annualized return on average assets | 1.21 | % | 1.13 | % | 1.06 | % | 0.91 | % | 1.03 | % | |||||||||||||||||||
Annualized return on average common equity (GAAP) | 15.02 | 12.93 | 11.55 | 8.32 | 9.15 | ||||||||||||||||||||||||
Annualized return on average tangible common equity (non-GAAP)(1) | 25.19 | 20.76 | 18.35 | 12.41 | 13.47 | ||||||||||||||||||||||||
Annualized ratio of net charge-offs (recoveries) to average loans | (0.06) | 0.00 | 0.03 | 0.49 | 0.03 | ||||||||||||||||||||||||
Annualized net interest margin (GAAP) | 3.61 | 3.41 | 3.18 | 3.08 | 3.08 | ||||||||||||||||||||||||
Annualized net interest margin, fully tax-equivalent (non-GAAP)(1) | 3.65 | 3.45 | 3.22 | 3.12 | 3.12 | ||||||||||||||||||||||||
Efficiency ratio, fully tax-equivalent (non-GAAP)(1) | 54.33 | 55.26 | 57.66 | 64.65 | 63.86 | ||||||||||||||||||||||||
Annualized ratio of total noninterest expenses to average assets (GAAP) | 2.34 | 2.18 | 2.18 | 2.34 | 2.39 | ||||||||||||||||||||||||
Annualized ratio of core expenses to average assets (non-GAAP)(1) | 2.14 | 2.09 | 2.14 | 2.28 | 2.25 | ||||||||||||||||||||||||
For the Quarter Ended December 31, | For the Year Ended December 31, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Average Balances | |||||||||||||||||||||||
Assets | $ | 19,913,849 | $ | 19,151,691 | $ | 19,621,839 | $ | 18,508,273 | |||||||||||||||
Loans, net of unearned | 11,117,513 | 9,886,027 | 10,608,831 | 9,957,290 | |||||||||||||||||||
Deposits | 17,319,218 | 16,265,476 | 17,029,398 | 15,679,773 | |||||||||||||||||||
Earning assets | 18,175,838 | 17,681,917 | 18,021,134 | 17,025,088 | |||||||||||||||||||
Interest bearing liabilities | 11,980,032 | 10,207,255 | 11,437,921 | 9,969,820 | |||||||||||||||||||
Common equity | 1,548,739 | 2,061,973 | 1,738,041 | 2,020,200 | |||||||||||||||||||
Total stockholders' equity | 1,659,444 | 2,172,678 | 1,848,746 | 2,130,905 | |||||||||||||||||||
Tangible common equity (non-GAAP)(1) | 946,688 | 1,451,950 | 1,133,124 | 1,406,641 | |||||||||||||||||||
Key Performance Ratios | |||||||||||||||||||||||
Annualized return on average assets | 1.21 | % | 1.03 | % | 1.08 | % | 1.19 | % | |||||||||||||||
Annualized return on average common equity (GAAP) | 15.02 | 9.15 | 11.74 | 10.49 | |||||||||||||||||||
Annualized return on average tangible common equity (non-GAAP)(1) | 25.19 | 13.47 | 18.56 | 15.59 | |||||||||||||||||||
Annualized ratio of net charge-offs (recoveries) to average loans | (0.06) | 0.03 | 0.11 | 0.04 | |||||||||||||||||||
Annualized net interest margin (GAAP) | 3.61 | 3.08 | 3.32 | 3.29 | |||||||||||||||||||
Annualized net interest margin, fully tax-equivalent (non-GAAP)(1) | 3.65 | 3.12 | 3.37 | 3.33 | |||||||||||||||||||
Efficiency ratio, fully tax-equivalent(1) | 54.33 | 63.86 | 57.74 | 59.48 | |||||||||||||||||||
Annualized ratio of total noninterest expenses to average assets (GAAP) | 2.34 | 2.39 | 2.26 | 2.33 | |||||||||||||||||||
Annualized ratio of core expenses to average assets (non-GAAP)(1) | 2.14 | 2.25 | 2.16 | 2.22 | |||||||||||||||||||
(1) Refer to "Non-GAAP Measures" in this earnings release for additional information on the usage and presentation of these non-GAAP measures, and refer to these financial tables for the reconciliations to the most directly comparable GAAP measures. |
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE AND FULL TIME EQUIVALENT EMPLOYEE DATA | |||||||||||||||||||||||||||||
As of and for the Quarter Ended | |||||||||||||||||||||||||||||
12/31/2022 | 9/30/2022 | 6/30/2022 | 3/31/2022 | 12/31/2021 | |||||||||||||||||||||||||
Common Share Data | |||||||||||||||||||||||||||||
Book value per common share | $ | 38.25 | $ | 36.41 | $ | 39.19 | $ | 42.98 | $ | 49.00 | |||||||||||||||||||
Tangible book value per common share (non-GAAP)(1) | $ | 24.09 | $ | 22.20 | $ | 24.94 | $ | 28.66 | $ | 34.59 | |||||||||||||||||||
ASC 320 effect on book value per common share | $ | (14.58) | $ | (15.31) | $ | (11.43) | $ | (6.74) | $ | (0.10) | |||||||||||||||||||
Common shares outstanding, net of treasury stock | 42,467,394 | 42,444,106 | 42,439,439 | 42,369,908 | 42,275,264 | ||||||||||||||||||||||||
Tangible common equity ratio (non-GAAP)(1) | 5.21 | % | 4.94 | % | 5.56 | % | 6.52 | % | 7.84 | % | |||||||||||||||||||
Other Selected Trend Information | |||||||||||||||||||||||||||||
Effective tax rate | 18.68 | % | 19.97 | % | 22.89 | % | 21.95 | % | 17.16 | % | |||||||||||||||||||
Full time equivalent employees | 2,002 | 2,020 | 2,087 | 2,208 | 2,249 | ||||||||||||||||||||||||
Loans Held to Maturity | |||||||||||||||||||||||||||||
Commercial and industrial | $ | 3,464,414 | $ | 3,278,703 | $ | 3,059,519 | $ | 2,814,513 | $ | 2,645,085 | |||||||||||||||||||
Paycheck Protection Program ("PPP") | 11,025 | 13,506 | 23,031 | 74,065 | 199,883 | ||||||||||||||||||||||||
Owner occupied commercial real estate | 2,265,307 | 2,285,973 | 2,282,833 | 2,266,076 | 2,240,334 | ||||||||||||||||||||||||
Commercial and business lending | 5,740,746 | 5,578,182 | 5,365,383 | 5,154,654 | 5,085,302 | ||||||||||||||||||||||||
Non-owner occupied commercial real estate | 2,330,940 | 2,219,542 | 2,321,718 | 2,161,761 | 2,010,591 | ||||||||||||||||||||||||
Real estate construction | 1,076,082 | 996,017 | 845,045 | 842,483 | 856,119 | ||||||||||||||||||||||||
Commercial real estate lending | 3,407,022 | 3,215,559 | 3,166,763 | 3,004,244 | 2,866,710 | ||||||||||||||||||||||||
Total commercial lending | 9,147,768 | 8,793,741 | 8,532,146 | 8,158,898 | 7,952,012 | ||||||||||||||||||||||||
Agricultural and agricultural real estate | 920,510 | 781,354 | 836,703 | 766,443 | 753,753 | ||||||||||||||||||||||||
Residential mortgage | 853,361 | 852,928 | 845,270 | 825,242 | 829,283 | ||||||||||||||||||||||||
Consumer | 506,713 | 495,509 | 464,099 | 426,802 | 419,524 | ||||||||||||||||||||||||
Total loans held to maturity | $ | 11,428,352 | $ | 10,923,532 | $ | 10,678,218 | $ | 10,177,385 | $ | 9,954,572 | |||||||||||||||||||
Total unfunded loan commitments | $ | 4,729,677 | $ | 4,664,379 | $ | 4,458,874 | $ | 4,130,316 | $ | 3,830,219 | |||||||||||||||||||
(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 | |||||||||||||||||||||||||||||
12/31/2022 | 9/30/2022 | 6/30/2022 | 3/31/2022 | 12/31/2021 | |||||||||||||||||||||||||
Allowance for Credit Losses-Loans | |||||||||||||||||||||||||||||
Balance, beginning of period | $ | 105,715 | $ | 101,353 | $ | 100,522 | $ | 110,088 | $ | 117,533 | |||||||||||||||||||
Provision (benefit) for credit losses | 2,075 | 4,388 | 1,545 | 2,628 | (6,808) | ||||||||||||||||||||||||
Charge-offs | (2,668) | (938) | (1,473) | (13,217) | (1,953) | ||||||||||||||||||||||||
Recoveries | 4,361 | 912 | 759 | 1,023 | 1,316 | ||||||||||||||||||||||||
Balance, end of period | $ | 109,483 | $ | 105,715 | $ | 101,353 | $ | 100,522 | $ | 110,088 | |||||||||||||||||||
Allowance for Unfunded Commitments | |||||||||||||||||||||||||||||
Balance, beginning of period | $ | 18,884 | $ | 17,780 | $ | 16,079 | $ | 15,462 | $ | 13,967 | |||||||||||||||||||
Provision for credit losses | 1,312 | 1,104 | 1,701 | 617 | 1,495 | ||||||||||||||||||||||||
Balance, end of period | $ | 20,196 | $ | 18,884 | $ | 17,780 | $ | 16,079 | $ | 15,462 | |||||||||||||||||||
Allowance for lending related credit losses | $ | 129,679 | $ | 124,599 | $ | 119,133 | $ | 116,601 | $ | 125,550 | |||||||||||||||||||
Provision for Credit Losses | |||||||||||||||||||||||||||||
Provision (benefit) for credit losses-loans | $ | 2,075 | $ | 4,388 | $ | 1,545 | $ | 2,628 | $ | (6,808) | |||||||||||||||||||
Provision for credit losses-unfunded commitments | 1,312 | 1,104 | 1,701 | 617 | 1,495 | ||||||||||||||||||||||||
Total provision (benefit) for credit losses | $ | 3,387 | $ | 5,492 | $ | 3,246 | $ | 3,245 | $ | (5,313) | |||||||||||||||||||
Asset Quality | |||||||||||||||||||||||||||||
Nonaccrual loans | $ | 58,231 | $ | 64,560 | $ | 62,909 | $ | 64,174 | $ | 69,369 | |||||||||||||||||||
Loans past due ninety days or more | 273 | 678 | 95 | 246 | 550 | ||||||||||||||||||||||||
Other real estate owned | 8,401 | 8,030 | 4,528 | 1,422 | 1,927 | ||||||||||||||||||||||||
Other repossessed assets | 26 | — | — | 34 | 43 | ||||||||||||||||||||||||
Total nonperforming assets | $ | 66,931 | $ | 73,268 | $ | 67,532 | $ | 65,876 | $ | 71,889 | |||||||||||||||||||
Performing troubled debt restructured loans | $ | 8,279 | $ | 8,047 | $ | 1,350 | $ | 882 | $ | 817 | |||||||||||||||||||
Nonperforming Assets Activity | |||||||||||||||||||||||||||||
Balance, beginning of period | $ | 73,268 | $ | 67,532 | $ | 65,876 | $ | 71,889 | $ | 88,146 | |||||||||||||||||||
Net loan (charge offs) recoveries | 1,693 | (26) | (714) | (12,194) | (637) | ||||||||||||||||||||||||
New nonperforming loans | 1,439 | 8,388 | 8,590 | 15,832 | 5,886 | ||||||||||||||||||||||||
Reduction of nonperforming loans(1) | (8,875) | (2,015) | (5,244) | (8,448) | (18,429) | ||||||||||||||||||||||||
OREO/Repossessed assets sales proceeds | (594) | (611) | (976) | (1,203) | (3,077) | ||||||||||||||||||||||||
Balance, end of period | $ | 66,931 | $ | 73,268 | $ | 67,532 | $ | 65,876 | $ | 71,889 | |||||||||||||||||||
Asset Quality Ratios | |||||||||||||||||||||||||||||
Ratio of nonperforming loans to total loans | 0.51 | % | 0.60 | % | 0.59 | % | 0.63 | % | 0.70 | % | |||||||||||||||||||
Ratio of nonperforming loans and performing trouble debt restructured loans to total loans | 0.58 | 0.67 | 0.60 | 0.64 | 0.71 | ||||||||||||||||||||||||
Ratio of nonperforming assets to total assets | 0.33 | 0.37 | 0.34 | 0.34 | 0.37 | ||||||||||||||||||||||||
Annualized ratio of net loan charge-offs (recoveries) to average loans | (0.06) | 0.00 | 0.03 | 0.49 | 0.03 | ||||||||||||||||||||||||
Allowance for loan credit losses as a percent of loans | 0.96 | 0.97 | 0.95 | 0.99 | 1.11 | ||||||||||||||||||||||||
Allowance for lending related credit losses as a percent of loans | 1.13 | 1.14 | 1.12 | 1.15 | 1.26 | ||||||||||||||||||||||||
Allowance for loan credit losses as a percent of nonperforming loans | 187.14 | 162.05 | 160.87 | 156.04 | 157.45 | ||||||||||||||||||||||||
Loans delinquent 30-89 days as a percent of total loans | 0.04 | 0.10 | 0.06 | 0.10 | 0.07 | ||||||||||||||||||||||||
(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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2022 | September 30, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Average Balance | Interest | Rate | Average Balance | Interest | Rate | Average Balance | Interest | Rate | |||||||||||||||||||||||||||||||||||||||||||||
Earning Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Securities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Taxable | $ | 6,122,313 | $ | 53,178 | 3.45 | % | $ | 6,303,278 | $ | 45,648 | 2.87 | % | $ | 6,730,511 | $ | 30,637 | 1.81 | % | |||||||||||||||||||||||||||||||||||
Nontaxable(1) | 890,368 | 7,762 | 3.46 | 951,232 | 7,802 | 3.25 | 964,712 | 7,082 | 2.91 | ||||||||||||||||||||||||||||||||||||||||||||
Total securities | 7,012,681 | 60,940 | 3.45 | 7,254,510 | 53,450 | 2.92 | 7,695,223 | 37,719 | 1.94 | ||||||||||||||||||||||||||||||||||||||||||||
Interest on deposits with other banks and other short-term investments | 151,405 | 1,410 | 3.69 | 222,170 | 1,081 | 1.93 | 218,809 | 86 | 0.16 | ||||||||||||||||||||||||||||||||||||||||||||
Federal funds sold | 739 | 11 | 5.91 | 11 | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Loans:(2) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial and industrial(1) | 3,346,843 | 45,290 | 5.37 | 3,182,134 | 37,526 | 4.68 | 2,614,685 | 26,465 | 4.02 | ||||||||||||||||||||||||||||||||||||||||||||
PPP loans | 12,252 | 397 | 12.86 | 17,859 | 363 | 8.06 | 302,829 | 8,106 | 10.62 | ||||||||||||||||||||||||||||||||||||||||||||
Owner occupied commercial real estate | 2,277,055 | 26,194 | 4.56 | 2,272,666 | 23,601 | 4.12 | 2,166,768 | 22,007 | 4.03 | ||||||||||||||||||||||||||||||||||||||||||||
Non-owner occupied commercial real estate | 2,286,298 | 29,273 | 5.08 | 2,258,424 | 25,895 | 4.55 | 1,996,186 | 21,744 | 4.32 | ||||||||||||||||||||||||||||||||||||||||||||
Real estate construction | 1,050,802 | 16,585 | 6.26 | 914,520 | 12,382 | 5.37 | 837,716 | 9,390 | 4.45 | ||||||||||||||||||||||||||||||||||||||||||||
Agricultural and agricultural real estate | 785,647 | 10,159 | 5.13 | 799,823 | 8,966 | 4.45 | 697,521 | 7,089 | 4.03 | ||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage | 858,767 | 9,168 | 4.24 | 858,119 | 8,665 | 4.01 | 853,208 | 8,615 | 4.01 | ||||||||||||||||||||||||||||||||||||||||||||
Consumer | 499,849 | 7,426 | 5.89 | 479,590 | 6,028 | 4.99 | 417,114 | 4,793 | 4.56 | ||||||||||||||||||||||||||||||||||||||||||||
Less: allowance for credit losses-loans | (106,500) | — | — | (102,031) | — | — | (118,142) | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Net loans | 11,011,013 | 144,492 | 5.21 | 10,681,104 | 123,426 | 4.58 | 9,767,885 | 108,209 | 4.40 | ||||||||||||||||||||||||||||||||||||||||||||
Total earning assets | 18,175,838 | 206,853 | 4.52 | % | 18,157,795 | 177,957 | 3.89 | % | 17,681,917 | 146,014 | 3.28 | % | |||||||||||||||||||||||||||||||||||||||||
Nonearning Assets | 1,738,011 | 1,617,546 | 1,469,774 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total Assets | $ | 19,913,849 | $ | 19,775,341 | $ | 19,151,691 | |||||||||||||||||||||||||||||||||||||||||||||||
Interest Bearing Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Savings | $ | 9,987,692 | $ | 25,950 | 1.03 | % | $ | 10,059,652 | $ | 12,907 | 0.51 | % | $ | 8,609,596 | $ | 2,160 | 0.10 | % | |||||||||||||||||||||||||||||||||||
Time deposits | 1,322,094 | 6,265 | 1.88 | 1,156,908 | 2,251 | 0.77 | 1,048,785 | 1,008 | 0.38 | ||||||||||||||||||||||||||||||||||||||||||||
Short-term borrowings | 298,804 | 2,223 | 2.95 | 134,974 | 360 | 1.06 | 176,956 | 123 | 0.28 | ||||||||||||||||||||||||||||||||||||||||||||
Other borrowings | 371,442 | 5,043 | 5.39 | 371,492 | 4,412 | 4.71 | 371,918 | 3,554 | 3.79 | ||||||||||||||||||||||||||||||||||||||||||||
Total interest bearing liabilities | 11,980,032 | 39,481 | 1.31 | % | 11,723,026 | 19,930 | 0.67 | % | 10,207,255 | 6,845 | 0.27 | % | |||||||||||||||||||||||||||||||||||||||||
Noninterest Bearing Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Noninterest bearing deposits | 6,009,432 | 6,065,729 | 6,607,095 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Accrued interest and other liabilities | 264,941 | 201,575 | 164,663 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total noninterest bearing liabilities | 6,274,373 | 6,267,304 | 6,771,758 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Equity | 1,659,444 | 1,785,011 | 2,172,678 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total Liabilities and Equity | $ | 19,913,849 | $ | 19,775,341 | $ | 19,151,691 | |||||||||||||||||||||||||||||||||||||||||||||||
Net interest income, fully tax-equivalent (non-GAAP)(1)(3) | $ | 167,372 | $ | 158,027 | $ | 139,169 | |||||||||||||||||||||||||||||||||||||||||||||||
Net interest spread(1) | 3.21 | % | 3.22 | % | 3.01 | % | |||||||||||||||||||||||||||||||||||||||||||||||
Net interest income, fully tax-equivalent (non-GAAP) to total earning assets(1)(3) | 3.65 | % | 3.45 | % | 3.12 | % | |||||||||||||||||||||||||||||||||||||||||||||||
Interest bearing liabilities to earning assets | 65.91 | % | 64.56 | % | 57.73 | % | |||||||||||||||||||||||||||||||||||||||||||||||
(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 Year Ended | |||||||||||||||||||||||||||||||||||
December 31, 2022 | December 31, 2021 | ||||||||||||||||||||||||||||||||||
Average Balance | Interest | Rate | Average Balance | Interest | Rate | ||||||||||||||||||||||||||||||
Earning Assets | |||||||||||||||||||||||||||||||||||
Securities: | |||||||||||||||||||||||||||||||||||
Taxable | $ | 6,335,586 | $ | 169,544 | 2.68 | % | $ | 6,135,732 | $ | 125,010 | 2.04 | % | |||||||||||||||||||||||
Nontaxable(1) | 965,474 | 30,387 | 3.15 | 799,283 | 24,390 | 3.05 | |||||||||||||||||||||||||||||
Total securities | 7,301,060 | 199,931 | 2.74 | 6,935,015 | 149,400 | 2.15 | |||||||||||||||||||||||||||||
Interest bearing deposits with other banks and other short-term investments | 216,786 | 3,125 | 1.44 | 254,630 | 344 | 0.14 | |||||||||||||||||||||||||||||
Federal funds sold | 192 | 11 | 5.73 | 3,457 | 1 | 0.03 | |||||||||||||||||||||||||||||
Loans:(2) | |||||||||||||||||||||||||||||||||||
Commercial and industrial(1) | 3,070,890 | 140,310 | 4.57 | 2,543,514 | 111,473 | 4.38 | |||||||||||||||||||||||||||||
PPP loans | 50,464 | 6,884 | 13.64 | 734,139 | 40,627 | 5.53 | |||||||||||||||||||||||||||||
Owner occupied commercial real estate | 2,272,088 | 93,936 | 4.13 | 1,950,014 | 81,717 | 4.19 | |||||||||||||||||||||||||||||
Non-owner occupied commercial real estate | 2,196,922 | 99,202 | 4.52 | 1,969,910 | 87,728 | 4.45 | |||||||||||||||||||||||||||||
Real estate construction | 923,316 | 48,258 | 5.23 | 824,055 | 37,891 | 4.60 | |||||||||||||||||||||||||||||
Agricultural and agricultural real estate | 778,526 | 34,064 | 4.38 | 681,493 | 29,822 | 4.38 | |||||||||||||||||||||||||||||
Residential mortgage | 852,541 | 34,276 | 4.02 | 846,573 | 36,768 | 4.34 | |||||||||||||||||||||||||||||
Consumer | 464,084 | 23,058 | 4.97 | 407,592 | 20,201 | 4.96 | |||||||||||||||||||||||||||||
Less: allowance for credit losses-loans | (105,735) | — | — | (125,304) | — | — | |||||||||||||||||||||||||||||
Net loans | 10,503,096 | 479,988 | 4.57 | 9,831,986 | 446,227 | 4.54 | |||||||||||||||||||||||||||||
Total earning assets | 18,021,134 | 683,055 | 3.79 | % | 17,025,088 | 595,972 | 3.50 | % | |||||||||||||||||||||||||||
Nonearning Assets | 1,600,705 | 1,483,185 | |||||||||||||||||||||||||||||||||
Total Assets | $ | 19,621,839 | $ | 18,508,273 | |||||||||||||||||||||||||||||||
Interest Bearing Liabilities | |||||||||||||||||||||||||||||||||||
Savings | $ | 9,737,100 | $ | 46,623 | 0.48 | % | $ | 8,311,825 | $ | 9,063 | 0.11 | % | |||||||||||||||||||||||
Time deposits | 1,160,538 | 10,257 | 0.88 | 1,137,097 | 5,734 | 0.50 | |||||||||||||||||||||||||||||
Short-term borrowings | 168,404 | 2,717 | 1.61 | 181,165 | 471 | 0.26 | |||||||||||||||||||||||||||||
Other borrowings | 371,879 | 16,823 | 4.52 | 339,733 | 12,932 | 3.81 | |||||||||||||||||||||||||||||
Total interest bearing liabilities | 11,437,921 | 76,420 | 0.67 | % | 9,969,820 | 28,200 | 0.28 | % | |||||||||||||||||||||||||||
Noninterest Bearing Liabilities | |||||||||||||||||||||||||||||||||||
Noninterest bearing deposits | 6,131,760 | 6,230,851 | |||||||||||||||||||||||||||||||||
Accrued interest and other liabilities | 203,412 | 176,697 | |||||||||||||||||||||||||||||||||
Total noninterest bearing liabilities | 6,335,172 | 6,407,548 | |||||||||||||||||||||||||||||||||
Equity | 1,848,746 | 2,130,905 | |||||||||||||||||||||||||||||||||
Total Liabilities and Equity | $ | 19,621,839 | $ | 18,508,273 | |||||||||||||||||||||||||||||||
Net interest income, fully tax-equivalent (non-GAAP)(1)(3) | $ | 606,635 | $ | 567,772 | |||||||||||||||||||||||||||||||
Net interest spread(1) | 3.12 | % | 3.22 | % | |||||||||||||||||||||||||||||||
Net interest income, fully tax-equivalent (non-GAAP) to total earning assets(1)(3) | 3.37 | % | 3.33 | % | |||||||||||||||||||||||||||||||
Interest bearing liabilities to earning assets | 63.47 | % | 58.56 | % | |||||||||||||||||||||||||||||||
(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. | |||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | |||||||||||||||||||||||||||||
For the Quarter Ended | |||||||||||||||||||||||||||||
12/31/2022 | 9/30/2022 | 6/30/2022 | 3/31/2022 | 12/31/2021 | |||||||||||||||||||||||||
Reconciliation of Annualized Return on Average Tangible Common Equity (non-GAAP) | |||||||||||||||||||||||||||||
Net income available to common stockholders (GAAP) | $ | 58,642 | $ | 54,551 | $ | 49,861 | $ | 41,076 | $ | 47,568 | |||||||||||||||||||
Plus core deposit and customer relationship intangibles amortization, net of tax(1) | 1,455 | 1,466 | 1,645 | 1,623 | 1,713 | ||||||||||||||||||||||||
Net income available to common stockholders excluding intangible amortization (non-GAAP) | $ | 60,097 | $ | 56,017 | $ | 51,506 | $ | 42,699 | $ | 49,281 | |||||||||||||||||||
Average common equity (GAAP) | $ | 1,548,739 | $ | 1,674,306 | $ | 1,731,393 | $ | 2,003,424 | $ | 2,061,973 | |||||||||||||||||||
Less average goodwill | 576,005 | 576,005 | 576,005 | 576,005 | 576,005 | ||||||||||||||||||||||||
Less average core deposit and customer relationship intangibles, net | 26,046 | 27,902 | 29,845 | 31,931 | 34,018 | ||||||||||||||||||||||||
Average tangible common equity (non-GAAP) | $ | 946,688 | $ | 1,070,399 | $ | 1,125,543 | $ | 1,395,488 | $ | 1,451,950 | |||||||||||||||||||
Annualized return on average common equity (GAAP) | 15.02 | % | 12.93 | % | 11.55 | % | 8.32 | % | 9.15 | % | |||||||||||||||||||
Annualized return on average tangible common equity (non-GAAP) | 25.19 | % | 20.76 | % | 18.35 | % | 12.41 | % | 13.47 | % | |||||||||||||||||||
Reconciliation of Annualized Net Interest Margin, Fully Tax-Equivalent (non-GAAP) | |||||||||||||||||||||||||||||
Net Interest Income (GAAP) | $ | 165,220 | $ | 155,876 | $ | 142,461 | $ | 134,679 | $ | 137,194 | |||||||||||||||||||
Plus tax-equivalent adjustment(1) | 2,152 | 2,151 | 1,977 | 2,119 | 1,975 | ||||||||||||||||||||||||
Net interest income, fully tax-equivalent (non-GAAP) | $ | 167,372 | $ | 158,027 | $ | 144,438 | $ | 136,798 | $ | 139,169 | |||||||||||||||||||
Average earning assets | $ | 18,175,838 | $ | 18,157,795 | $ | 17,987,734 | $ | 17,757,067 | $ | 17,681,917 | |||||||||||||||||||
Annualized net interest margin (GAAP) | 3.61 | % | 3.41 | % | 3.18 | % | 3.08 | % | 3.08 | % | |||||||||||||||||||
Annualized net interest margin, fully tax-equivalent (non-GAAP) | 3.65 | 3.45 | 3.22 | 3.12 | 3.12 | ||||||||||||||||||||||||
Net purchase accounting discount amortization on loans included in annualized net interest margin | 0.03 | 0.03 | 0.07 | 0.05 | 0.05 | ||||||||||||||||||||||||
Reconciliation of Tangible Book Value Per Common Share (non-GAAP) | |||||||||||||||||||||||||||||
Common equity (GAAP) | $ | 1,624,350 | $ | 1,545,253 | $ | 1,663,363 | $ | 1,821,152 | $ | 2,071,473 | |||||||||||||||||||
Less goodwill | 576,005 | 576,005 | 576,005 | 576,005 | 576,005 | ||||||||||||||||||||||||
Less core deposit and customer relationship intangibles, net | 25,154 | 26,995 | 28,851 | 30,934 | 32,988 | ||||||||||||||||||||||||
Tangible common equity (non-GAAP) | $ | 1,023,191 | $ | 942,253 | $ | 1,058,507 | $ | 1,214,213 | $ | 1,462,480 | |||||||||||||||||||
Common shares outstanding, net of treasury stock | 42,467,394 | 42,444,106 | 42,439,439 | 42,369,908 | 42,275,264 | ||||||||||||||||||||||||
Common equity (book value) per share (GAAP) | $ | 38.25 | $ | 36.41 | $ | 39.19 | $ | 42.98 | $ | 49.00 | |||||||||||||||||||
Tangible book value per common share (non-GAAP) | $ | 24.09 | $ | 22.20 | $ | 24.94 | $ | 28.66 | $ | 34.59 | |||||||||||||||||||
Reconciliation of Tangible Common Equity Ratio (non-GAAP) | |||||||||||||||||||||||||||||
Tangible common equity (non-GAAP) | $ | 1,023,191 | $ | 942,253 | $ | 1,058,507 | $ | 1,214,213 | $ | 1,462,480 | |||||||||||||||||||
Total assets (GAAP) | $ | 20,244,228 | $ | 19,682,950 | $ | 19,658,399 | $ | 19,230,879 | $ | 19,274,549 | |||||||||||||||||||
Less goodwill | 576,005 | 576,005 | 576,005 | 576,005 | 576,005 | ||||||||||||||||||||||||
Less core deposit and customer relationship intangibles, net | 25,154 | 26,995 | 28,851 | 30,934 | 32,988 | ||||||||||||||||||||||||
Total tangible assets (non-GAAP) | $ | 19,643,069 | $ | 19,079,950 | $ | 19,053,543 | $ | 18,623,940 | $ | 18,665,556 | |||||||||||||||||||
Tangible common equity ratio (non-GAAP) | 5.21 | % | 4.94 | % | 5.56 | % | 6.52 | % | 7.84 | % | |||||||||||||||||||
(1) Computed on a tax-equivalent basis using an effective tax rate of 21%. |
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | |||||||||||||||||||||||||||||
Reconciliation of Efficiency Ratio (non-GAAP) | For the Quarter Ended | ||||||||||||||||||||||||||||
12/31/2022 | 9/30/2022 | 6/30/2022 | 3/31/2022 | 12/31/2021 | |||||||||||||||||||||||||
Net interest income (GAAP) | $ | 165,220 | $ | 155,876 | $ | 142,461 | $ | 134,679 | $ | 137,194 | |||||||||||||||||||
Tax-equivalent adjustment(1) | 2,152 | 2,151 | 1,977 | 2,119 | 1,975 | ||||||||||||||||||||||||
Fully tax-equivalent net interest income | 167,372 | 158,027 | 144,438 | 136,798 | 139,169 | ||||||||||||||||||||||||
Noninterest income | 29,975 | 29,181 | 34,539 | 34,569 | 32,730 | ||||||||||||||||||||||||
Securities (gains)/losses, net | 153 | 1,055 | 2,089 | (2,872) | (1,563) | ||||||||||||||||||||||||
Unrealized (gain) loss on equity securities, net | 7 | 211 | 121 | 283 | 27 | ||||||||||||||||||||||||
Valuation adjustment on servicing rights | — | — | — | (1,658) | (502) | ||||||||||||||||||||||||
Adjusted revenue (non-GAAP) | $ | 197,507 | $ | 188,474 | $ | 181,187 | $ | 167,120 | $ | 169,861 | |||||||||||||||||||
Total noninterest expenses (GAAP) | $ | 117,218 | $ | 108,883 | $ | 106,479 | $ | 110,797 | $ | 115,386 | |||||||||||||||||||
Less: | |||||||||||||||||||||||||||||
Core deposit and customer relationship intangibles amortization | 1,841 | 1,856 | 2,083 | 2,054 | 2,169 | ||||||||||||||||||||||||
Partnership investment in tax credit projects | 3,247 | 979 | 737 | 77 | 2,549 | ||||||||||||||||||||||||
(Gain) loss on sales/valuation of assets, net | 2,388 | (251) | (3,230) | 46 | 214 | ||||||||||||||||||||||||
Acquisition, integration and restructuring costs | 2,442 | 2,156 | 2,412 | 576 | 1,989 | ||||||||||||||||||||||||
Core expenses (non-GAAP) | $ | 107,300 | $ | 104,143 | $ | 104,477 | $ | 108,044 | $ | 108,465 | |||||||||||||||||||
Efficiency ratio, fully tax-equivalent (non-GAAP) | 54.33 | % | 55.26 | % | 57.66 | % | 64.65 | % | 63.86 | % | |||||||||||||||||||
Reconciliation of Annualized Ratio of Core Expenses to Average Assets (non-GAAP) | |||||||||||||||||||||||||||||
Total noninterest expenses (GAAP) | $ | 117,218 | $ | 108,883 | $ | 106,479 | $ | 110,797 | $ | 115,386 | |||||||||||||||||||
Core expenses (non-GAAP) | 107,300 | 104,143 | 104,477 | 108,044 | 108,465 | ||||||||||||||||||||||||
Average assets | $ | 19,913,849 | $ | 19,775,341 | $ | 19,559,091 | $ | 19,229,872 | $ | 19,151,691 | |||||||||||||||||||
Total noninterest expenses to average assets (GAAP) | 2.34 | % | 2.18 | % | 2.18 | % | 2.34 | % | 2.39 | % | |||||||||||||||||||
Core expenses to average assets (non-GAAP) | 2.14 | % | 2.09 | % | 2.14 | % | 2.28 | % | 2.25 | % | |||||||||||||||||||
Acquisition, integration and restructuring costs | |||||||||||||||||||||||||||||
Salaries and employee benefits | $ | 424 | $ | 365 | $ | 275 | $ | 340 | $ | — | |||||||||||||||||||
Occupancy | — | — | — | — | — | ||||||||||||||||||||||||
Furniture and equipment | — | — | — | — | — | ||||||||||||||||||||||||
Professional fees | 1,587 | 1,480 | 1,779 | 236 | 1,989 | ||||||||||||||||||||||||
Advertising | 95 | 131 | 156 | — | — | ||||||||||||||||||||||||
(Gain) loss on sales/valuations of assets, net | — | — | — | — | — | ||||||||||||||||||||||||
Other noninterest expenses | 336 | 180 | 202 | — | — | ||||||||||||||||||||||||
Total acquisition, integration and restructuring costs | $ | 2,442 | $ | 2,156 | $ | 2,412 | $ | 576 | $ | 1,989 | |||||||||||||||||||
After tax impact on diluted earnings per share(1) | $ | 0.05 | $ | 0.04 | $ | 0.04 | $ | 0.01 | $ | 0.05 | |||||||||||||||||||
(1) Computed on a tax-equivalent basis using an effective tax rate of 21%. |
HEARTLAND FINANCIAL USA, INC. | |||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | |||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | |||||||||||||||||||||||
For the Quarter Ended December 31, | For the Year Ended December 31, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Reconciliation of Annualized Return on Average Tangible Common Equity (non-GAAP) | |||||||||||||||||||||||
Net income available to common stockholders (GAAP) | $ | 58,642 | $ | 47,568 | $ | 204,130 | $ | 211,873 | |||||||||||||||
Plus core deposit and customer relationship intangibles amortization, net of tax(1) | 1,455 | 1,713 | 6,189 | 7,422 | |||||||||||||||||||
Net income available to common stockholders excluding intangible amortization (non-GAAP) | $ | 60,097 | $ | 49,281 | $ | 210,319 | $ | 219,295 | |||||||||||||||
Average common equity (GAAP) | $ | 1,548,739 | $ | 2,061,973 | $ | 1,738,041 | $ | 2,020,200 | |||||||||||||||
Less average goodwill | 576,005 | 576,005 | 576,005 | 576,005 | |||||||||||||||||||
Less average core deposit and customer relationship intangibles, net | 26,046 | 34,018 | 28,912 | 37,554 | |||||||||||||||||||
Average tangible common equity (non-GAAP) | $ | 946,688 | $ | 1,451,950 | $ | 1,133,124 | $ | 1,406,641 | |||||||||||||||
Annualized return on average common equity (GAAP) | 15.02 | % | 9.15 | % | 11.74 | % | 10.49 | % | |||||||||||||||
Annualized return on average tangible common equity (non-GAAP) | 25.19 | % | 13.47 | % | 18.56 | % | 15.59 | % | |||||||||||||||
Reconciliation of Annualized Net Interest Margin, Fully Tax-Equivalent (non-GAAP) | |||||||||||||||||||||||
Net Interest Income (GAAP) | $ | 165,220 | $ | 137,194 | $ | 598,236 | $ | 560,560 | |||||||||||||||
Plus tax-equivalent adjustment(1) | 2,152 | 1,975 | 8,399 | 7,212 | |||||||||||||||||||
Net interest income, fully tax-equivalent (non-GAAP) | $ | 167,372 | $ | 139,169 | $ | 606,635 | $ | 567,772 | |||||||||||||||
Average earning assets | $ | 18,175,838 | $ | 17,681,917 | $ | 18,021,134 | $ | 17,025,088 | |||||||||||||||
Annualized net interest margin (GAAP) | 3.61 | % | 3.08 | % | 3.32 | % | 3.29 | % | |||||||||||||||
Annualized net interest margin, fully tax-equivalent (non-GAAP) | 3.65 | 3.12 | 3.37 | 3.33 | |||||||||||||||||||
Net purchase accounting discount amortization on loans included in annualized net interest margin | 0.03 | 0.05 | 0.04 | 0.09 | |||||||||||||||||||
(1) Computed on a tax-equivalent basis using an effective tax rate of 21%. |
HEARTLAND FINANCIAL USA, INC. | ||||||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited) | ||||||||||||||||||||||||||
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA | ||||||||||||||||||||||||||
For the Quarter Ended December 31, | For the Year Ended December 31, | |||||||||||||||||||||||||
Reconciliation of Efficiency Ratio (non-GAAP) | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||
Net interest income (GAAP) | $ | 165,220 | $ | 137,194 | $ | 598,236 | $ | 560,560 | ||||||||||||||||||
Tax-equivalent adjustment(1) | 2,152 | 1,975 | 8,399 | 7,212 | ||||||||||||||||||||||
Fully tax-equivalent net interest income | 167,372 | 139,169 | 606,635 | 567,772 | ||||||||||||||||||||||
Noninterest income | 29,975 | 32,730 | 128,264 | 128,935 | ||||||||||||||||||||||
Securities (gains)/losses, net | 153 | (1,563) | 425 | (5,910) | ||||||||||||||||||||||
Unrealized (gain) loss on equity securities, net | 7 | 27 | 622 | (58) | ||||||||||||||||||||||
Valuation adjustment on servicing rights | — | (502) | (1,658) | (1,088) | ||||||||||||||||||||||
Adjusted revenue (non-GAAP) | $ | 197,507 | $ | 169,861 | $ | 734,288 | $ | 689,651 | ||||||||||||||||||
Total noninterest expenses (GAAP) | $ | 117,218 | $ | 115,386 | $ | 443,377 | $ | 431,812 | ||||||||||||||||||
Less: | ||||||||||||||||||||||||||
Core deposit and customer relationship intangibles amortization | 1,841 | 2,169 | 7,834 | 9,395 | ||||||||||||||||||||||
Partnership investment in tax credit projects | 3,247 | 2,549 | 5,040 | 6,303 | ||||||||||||||||||||||
(Gain) loss on sales/valuations of assets, net | 2,388 | 214 | (1,047) | 588 | ||||||||||||||||||||||
Acquisition, integration and restructuring costs | 2,442 | 1,989 | 7,586 | 5,331 | ||||||||||||||||||||||
Core expenses (non-GAAP) | $ | 107,300 | $ | 108,465 | $ | 423,964 | $ | 410,195 | ||||||||||||||||||
Efficiency ratio, fully tax-equivalent (non-GAAP) | 54.33 | % | 63.86 | % | 57.74 | % | 59.48 | % | ||||||||||||||||||
Reconciliation of Annualized Ratio of Core Expenses to Average Assets (non-GAAP) | ||||||||||||||||||||||||||
Total noninterest expenses (GAAP) | $ | 117,218 | $ | 115,386 | $ | 443,377 | $ | 431,812 | ||||||||||||||||||
Core expenses (non-GAAP) | 107,300 | 108,465 | 423,964 | 410,195 | ||||||||||||||||||||||
Average assets | $ | 19,913,849 | $ | 19,151,691 | $ | 19,621,839 | $ | 18,508,273 | ||||||||||||||||||
Total noninterest expenses to average assets (GAAP) | 2.34 | % | 2.39 | % | 2.26 | % | 2.33 | % | ||||||||||||||||||
Core expenses to average assets (non-GAAP) | 2.14 | % | 2.25 | % | 2.16 | % | 2.22 | % | ||||||||||||||||||
Acquisition, integration and restructuring costs | ||||||||||||||||||||||||||
Salaries and employee benefits | $ | 424 | $ | — | $ | 1,404 | $ | 578 | ||||||||||||||||||
Occupancy | — | — | — | 10 | ||||||||||||||||||||||
Furniture and equipment | — | — | — | 655 | ||||||||||||||||||||||
Professional fees | 1,587 | 1,989 | 5,082 | 2,867 | ||||||||||||||||||||||
Advertising | 95 | — | 382 | 173 | ||||||||||||||||||||||
(Gain)/loss on sales/valuations of assets, net | — | — | — | 39 | ||||||||||||||||||||||
Other noninterest expenses | 336 | — | 718 | 1,009 | ||||||||||||||||||||||
Total acquisition, integration and restructuring costs | $ | 2,442 | $ | 1,989 | $ | 7,586 | $ | 5,331 | ||||||||||||||||||
After tax impact on diluted earnings per share(1) | $ | 0.05 | $ | 0.05 | $ | 0.14 | $ | 0.13 | ||||||||||||||||||
(1) Computed on a tax-equivalent basis using an effective tax rate of 21%. |
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end
4&SM& _R]RY5MO&<9SB@";^R]/^RVUK]AMOL]
MJR-;Q>4-L13[I48P".V.E5;SPQH.HZBFHWNC6%Q>QXVSRVZLXQTY(SQVKD+7
M3YM/\?6^AZ?K>KW<$FFS/JOVB\>4Q$[1$ZD_ZMR=_ QP,XJ*[T26T\ [;XC
M6^MA4^Q)I,EHQW?-YC2HPX],*>:)]'NY/B)9:TJI]CATR:U<[OFWM)&PX],*
M:Z*B@#S,^'?%5EX5U3P;9Z?:2V=W)<)!J;W0 CAF=F;?'C<74.PXX/'-='I'
MAVYTSQI<7P"FP_LFVLHF+?,6C9\Y'T85L+K5L_B230@LOVN.T6[+8&S8SL@&
M *=/\)VDOB#4;*'3GO9&@U!(KF=VE
M*_/*S*=J^BD?>'85VEMX,\/V=A%8VVG+%;17JWZ1K(V%G4@ANOJ!QT]JFUKP
MQI7B"2WEOH91<6V?)N+>=X94!Z@.A!P>XSB@"AX#;6?^$>>+6S(;B&ZFBB::
M9)93$&^3S&0D%P.#].:X1SJ;_#O6_%+>)-72_P!/NKMK9?M1$*B.=@J%.C@X
MQ\V>N!@ 5ZKI6DV.B:='8:=;B"VC)(4$DDDY)).222222 ] %/Q)XGUOPS9Z1%?W.D6
M\U[-)'/J4D$OV6W 7*@KOSEN@)8#@UT?AG4;S5-$BNKTV+REW42V,HDAF4,0
MKH<\?G,'BP7VD$]0<'O0!Z_6.->!\9-X>^SG
%/#MG;7-M:Z%IL,%TH6>..U15E Z!@!R!GO6#XN\2ZU
MH_B_PW8:=IMQ=VUXTWG)$\*^>5BE46U[4['XDZW#;:1J
M&I.VG6;K:PRHJPG,NXEG8*">!QDG'M0!Z(.!@5FZEX>T76+B&XU/2;*\F@_U
M3W$"N4[X!(K$3Q]97.AZ1?V-C>75UJS.EI8*%64LF?,W%B%4+M.23_.M/P]X
MBCUX7L+V<]C?6$WDW5I.5+1L5# @J2"I!!!!H LVN@:/9>5]ETNS@\J9IX_+
M@5=DC##,,#@D<$^E6#IUBTEU(;.W+W:A+AC&,S* 0 _]X $C!]:\PO+ZWN/$
MNM6?BGQ)JNA7WVIDTHK
ZF4I)-);(S.
M",,M6\-7G
MAG4]'T[4WG5X4U:6X5$VMG;(8@F0Z@CA>XZU5U+P%<6OB!M0&B6_B.&>QM[=
MQ/=>1)%+$I7?D\%6&,]P17H\.H6EQ?7-E%.CW-J$,\0/,8<$KGZ@&H-%UB#7
M-.%[;PW,49D>/;
%]9T23PYJNEZ;ITESI]K-:W>G6TIA
MC*RL')B9\\AAWZY/2K&LZ7XJUK0K:ZN+6R&HV>KPZA;V"38'E1D?NVDQ@N?F
M.<8Y KNJ* //9-"\1ZOJ^O:G?:?:V?V[03IUO EUYI#[I"-YP!_'VR/>K]_X
M:U&X\(^%=-C2/[1IMUI\MP"_ 6$KOP>_0_6NSHH Y#3]/UK2?'>MW*:=%<:;
MJTL$OVD7(4P;(@C H1DG*Y&/6N5/P\U%/#OA0W&FVNI7.CBYCN-/DN-BRI*V
M
K44 ><+X1U:PT_0
MM2T[2],M]1TR^FNFTV"5EC>.52C+YC9S(%*_-@ D&KNMZ7XI\4^$M9MKNVL[
M*:5X7L+3SMY7RW5SYD@&,L5P,#CU-=U10!Q-G8>(]3\
>ISSFH='\,Z-H%C.+JUNM9U#372?2M'
MT=;EUVC$UQ+\T0)ZA0@!.,??% 'H-%>:^'=?\2R>)-)AFEU;4+2\CD%Z;K1C
M:Q6KA-RLC[1\I(VX8D\CFH_#/B;6Y]?L+;6]7EL]0GED2YTB]T_R8B &*_9Y
M0OSD8'5CD9Z4 >G445Y7J_B_4[#5/M5KK\UY&NK1VCVD&F$V:Q-*$*&X*?ZP
M \D/C/&* /5**\R\3>)=
:A?7NKW5S;&S:6^9#M@)R8U"*H /
";Y;6_NK+7KZXURXMELH;Z\D1#;PEP7V>6B
M_-C)SC)('(KH-?M9)O"FIVENKRRO8RQ1KG+.Q0@#/GB/19-#_MM
M=4M#I>,FZ\T",K7^E:*-'A.D)%'=37,,C)-.T
M8
#Y?"\Y\2M"/$O\ :LGVDIC[?]H%P?+\O^/&-F,<8S[T>+RH
MT[XHESA?M&GY/MLAH ]?AO+6XEDBAN899(CB1$<,4/N!TI$OK22Z>U2Z@:X0
M9:)9 77ZCJ*\WB_X1M?B+X:?P@M@RQ6ETU^=,"D>1L78'V=27QC//6N6L]3T
MN2Z\&ZG9IH&G)-JP<0P2E[U$=9 WG2$Y.20&!'4@9H ]?TKQ/INL:EJ5A;2?
MOK"?R'#,O[P[ V5P22,-CZ@UI+>VKW36J7,+7"#+1"0%P/<=:\UT"#2-.\4>
M-8+6'3+;7/M9_L]"D:3?-;*1L'7!.X\>]
1F2UN(
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M2,
"6.9'^Z4DVCT8$%>,>]
M7(O%VL)K]II>H^'%LVU"":2Q;[