株探米国株
日本語 英語
エドガーで原本を確認する
0000920112false00009201122024-10-292024-10-290000920112us-gaap:CommonClassAMember2024-10-292024-10-290000920112us-gaap:NoncumulativePreferredStockMember2024-10-292024-10-29


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_______________________________________
FORM 8-K
_________________________________
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): October 29, 2024
_______________________________________________

HEARTLAND FINANCIAL USA, INC.
(Exact name of registrant as specified in its charter)
__________________________________________________

Delaware 001-15393 42-1405748
(State or other jurisdiction of incorporation or organization)     (Commission File Number) (I.R.S. Employer Identification Number)

1800 Larimer Street, Suite 1800
Denver, Colorado 80202
(Address of principal executive offices)

(303) 285-9200
(Registrant's telephone number, including area code)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act

Title of each class Ticker Symbol Name of each exchange on which registered
Common Stock, par value $1.00 per share HTLF Nasdaq Stock Market
Depositary Shares (each representing 1/400th interest in a share of 7.00% Fixed-Rate Reset Non-Cumulative Perpetual Preferred Stock, Series E) HTLFP Nasdaq Stock Market

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 ( §240.12b-2 of this chapter).

Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐



Item 2.02 Results of Operations and Financial Condition.

On October 29, 2024, Heartland Financial USA, Inc. ("HTLF") issued a news release announcing its earnings for the quarter ended September 30, 2024. A copy of the news release is attached as Exhibit 99.1 and is incorporated by reference in this Item 2.02. The information furnished in Item 2.02 and in Exhibit 99.1 shall not be deemed filed for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

A copy of the news release is being furnished as Exhibit 99.1 to this Current Report on Form 8-K.

Item 9.01 Financial Statements and Exhibits.

Exhibit Number Exhibit
 99.1
104  Cover Page Interactive Data File (embedded within the Inline XBRL document)





SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: October 29, 2024 HEARTLAND FINANCIAL USA, INC.
By: /s/ Kevin L. Thompson
Kevin L. Thompson
Executive Vice President
Chief Financial Officer



EX-99.1 2 ex9912024q3newsrelease.htm EX-99.1 Document

htlflogo-01.jpg
October 29, 2024
FOR IMMEDIATE RELEASE


HEARTLAND FINANCIAL USA, INC. ("HTLF") REPORTS QUARTERLY RESULTS AS OF SEPTEMBER 30, 2024


Third Quarter Highlights
§ Quarterly net income available to common stockholders of $62.1 million or $1.44 per common share.
§ Adjusted earnings available to common stockholders of $50.6 million or $1.17 adjusted diluted earnings per common share (non-GAAP), which excludes:
•Gain on sale, net, of $29.7 million due to the sale of Rocky Mountain Bank branches in Montana.
•Loss on security sales of $9.5 million.
•Loss on fixed assets of $2.9 million due to branch closures and write-downs on properties listed for sale.
§ Common equity to total assets increased to 11.11%; while the tangible common equity ratio (non-GAAP) improved 86 basis points to 8.14%.
§ Net interest margin, full tax-equivalent (non-GAAP) increased to 3.78% for the quarter ended September 30, 2024 up from 3.73% for the quarter ended June 30, 2024.
§
Nonperforming loans were $69.9 million or 0.61% of total loans, a decrease of $33.8 million or 33% from the quarter ended June 30, 2024.
•Charge-offs of $32.1 million, of which the majority have been reserved for in prior periods, were recorded for the third quarter.
For the Quarter Ended For the Nine Months Ended
September 30,
9/30/2024 6/30/2024 9/30/2023 2024 2023
Earnings Summary:
Net income/(loss) available to common stockholders (in millions) $ 62.1  $ 37.7  $ 46.1  $ 149.6  $ 144.2 
Diluted earnings/(loss) per common share 1.44  0.88  1.08  3.47  3.37 
Annualized return on average assets 1.38  % 0.84  % 0.94  % 1.10  % 1.00  %
Annualized return on average common equity 12.60  8.14  10.47  10.59  11.28 
Annualized return on average tangible common equity (non-GAAP)(1)
18.32  12.28  16.32  15.77  17.82 
Net interest margin 3.73  3.68  3.14  3.65  3.23 
Net interest margin, fully tax-equivalent (non-GAAP)(1)
3.78  3.73  3.18  3.69  3.27 
Efficiency ratio 48.58  65.69  63.77  58.94  61.86 
Adjusted efficiency ratio, fully-tax equivalent (non-GAAP)(1)
57.98  57.73  59.95  58.16  58.98 
Adjusted Earnings Summary (1):
Adjusted earnings available to common stockholders (in millions) $ 50.6  $ 49.6  $ 48.1  $ 152.7  $ 148.3 
Adjusted diluted earnings per common share 1.17  1.15  1.12  3.54  3.47 
Adjusted annualized return on average assets 1.14  % 1.09  % 0.98  % 1.12  % 1.02  %
Adjusted annualized return on average common equity 10.27  10.71  10.92  10.81  11.60 
Adjusted annualized return on average tangible common equity
14.98  16.05  17.02  16.09  18.31 
(1) Refer to "Non-GAAP Measures" in this earnings release for additional information on the usage and presentation of these non-GAAP measures, and refer to the financial tables for reconciliations to the most directly comparable GAAP measures.

"HTLF delivered a solid third quarter. Net interest margin increased as we continue to pay down high cost wholesale deposits. Our tangible common equity ratio improved to 8.14%. In July we completed the strategic sale of Rocky Mountain Bank in Montana, resulting in a net gain of $29.7 million. We continue to work closely with our partners at UMB on integration planning for our two companies and we’re excited about closing the transaction, expected in Q1 2025."
Bruce K. Lee, President and Chief Executive Officer, HTLF



Denver, Tuesday, October 29, 2024-Heartland Financial USA, Inc. (NASDAQ: HTLF) today reported the following results for the quarter ended September 30, 2024, compared to the quarter ended September 30, 2023:
•Net income available to common stockholders of $62.1 million compared to $46.1 million, an increase of $16.1 million or 35%.
•Earnings per diluted common share of $1.44 compared to $1.08, an increase of $0.36 or 33%.
•Adjusted earnings available to common stockholders(1) of $50.6 million or $1.17 per diluted common share compared to $48.1 million or $1.12 per diluted common share, which excludes:
◦Gain on sale, net, of $29.7 million due to the sale of Rocky Mountain Bank branches in Montana.
◦Loss on security sales of $9.5 million.
◦Loss on fixed assets of $2.9 million due to branch closures and write-downs on properties listed for sale.
•Net interest income of $157.9 million compared to $145.8 million, an increase of $12.1 million or 8%.
•Annualized return on average assets of 1.38% compared to 0.94%. Adjusted annualized return on average assets(1) of 1.14% compared to 0.98%.
•Annualized return on average common equity of 12.60% compared to 10.47%. Adjusted annualized return on average common equity(1) of 10.27% compared to 10.92%.
•Annualized return on average tangible common equity(1) of 18.32% compared to 16.32%. Adjusted annualized return on average tangible common equity(1) of 14.98% compared to 17.02%.

Rocky Mountain Bank Sale

HTLF Bank closed on the sale of the Rocky Mountain Bank branches in Montana in mid-July to two purchasers, which included loans of $343.8 million, deposits of $531.9 million and fixed assets of $13.8 million. The gain on sale, net, of $29.7 million was realized in the third quarter of 2024.

Net Interest Income and Net Interest Margin

Net interest margin, expressed as a percentage of average earning assets, was 3.73% (3.78% on a fully tax-equivalent basis, non-GAAP) for the third quarter of 2024 compared to 3.68% (3.73% on a fully tax-equivalent basis, non-GAAP) for the second quarter of 2024, and 3.14% (3.18% on a fully tax-equivalent basis, non-GAAP) for the third quarter of 2023.

Total interest income and average earning asset changes for the third quarter of 2024 compared to the third quarter of 2023 were:
•Total interest income was $253.8 million compared to $245.4 million, an increase of $8.4 million or 3%, primarily attributable to an increase in yields on average earning assets. During the third quarter of 2024, HTLF recorded $5.3 million in additional interest income for a security that paid off.
•Total interest income on a tax-equivalent basis (non-GAAP) was $255.8 million, an increase of $8.2 million or 3%, from $247.6 million. Subsequent to September 30, 2024, the fair value hedges were terminated in favorable market conditions in early October. HTLF recorded $10.3 million of interest income associated with the fair value hedges in the third quarter of 2024 in comparison to $5.6 million in the third quarter of 2023. As a result of the fair value hedge terminations, no additional interest income will be recorded.
•Average earning assets decreased $1.60 billion or 9% to $16.84 billion compared to $18.44 billion, primarily due to the sale of $865.4 million of securities during the fourth quarter of 2023, $108.4 million of securities sold during the second quarter of 2024, and $40.3 million of securities sold during the third quarter of 2024. The proceeds were utilized to pay down high-cost wholesale deposits and borrowings.
•The average rate on earning assets increased 71 basis points to 6.04% from 5.33%, primarily due to recent interest rate increases on earning assets.

Total interest expense and average interest-bearing liability changes for the third quarter of 2024 compared to the third quarter of 2023 were:
•Total interest expense was $95.9 million, a decrease of $3.8 million from $99.7 million, primarily due to a decrease in average interest-bearing liabilities.
•The average interest rate paid on interest-bearing liabilities increased 17 basis points to 3.18% from 3.01%.
•Average interest-bearing deposits decreased $1.65 billion or 13% to $11.03 billion from $12.68 billion.



•The average interest rate paid on interest-bearing deposits decreased 4 basis points to 2.86% from 2.90%.
•Average borrowings and term debt increased $478.2 million to $953.9 million from $475.7 million, and the average interest rate paid on borrowings decreased 40 basis points to 5.39% from 5.78%.

Net interest income changes for the third quarter of 2024 compared to the third quarter of 2023 were:
•Net interest income totaled $157.9 million compared to $145.8 million, an increase of $12.1 million or 8%.
•Net interest income on a tax-equivalent basis (non-GAAP) totaled $159.9 million compared to $147.9 million, an increase of $12.0 million or 8%.

Noninterest Income and Noninterest Expense

Total noninterest income was $19.0 million during the third quarter of 2024 compared to $28.4 million during the third quarter of 2023, a decrease of $9.4 million or 33%. Significant changes within the noninterest income category for the third quarter of 2024 compared to the third quarter of 2023 were:
•Service charges and fees decreased $1.5 million or 8% to $17.1 million from $18.6 million, primarily attributable to a decrease in consumer NSF and overdraft fees. In the fourth quarter of 2023, HTLF instituted a new fee policy across our single charter customer base in response to industry changes related to consumer overdraft fees.
•Net security losses increased $9.4 million to $9.5 million compared to net security losses of $114,000.
•Net gains on sales of loans held for sale decreased to $0 from $905,000, due to HTLF ceasing originations of residential mortgage loans to be sold to the secondary market.
•Other noninterest income increased $957,000 to $1.6 million from $619,000, primarily due to an increase in deferred compensation income of $1.0 million to $1.5 million from $433,000.
Total noninterest expense was $85.9 million during the third quarter of 2024 compared to $111.1 million during the third quarter of 2023, a decrease of $25.1 million or 23%. Significant changes within the noninterest expense category for the third quarter of 2024 compared to the third quarter of 2023 were:
•Salaries and employee benefits totaled $62.7 million compared to $62.3 million, an increase of $480,000 or 1%. The increase was attributable to higher benefit costs including incentive compensation and benefit expenses partially offset by a reduction of full-time equivalent employees. Full-time equivalent employees totaled 1,725 compared to 1,965, a decrease of 240 or 12%.
•Professional fees totaled $17.4 million compared to $13.6 million, an increase of $3.8 million or 28%, primarily due to an increase legal expenses, including those associated with special asset loans.
•Gain on sale of assets, net, totaled $26.4 million compared to a loss on sale of assets of $108,000. As discussed earlier, Rocky Mountain Bank, a division of HTLF Bank, was sold during the third quarter of 2024 which generated a gain on sale, net, of $29.7 million.

The effective tax rate was 24.25% for the third quarter of 2024 compared to 21.89% for third quarter of 2023. The following items impacted the third quarter 2024 and 2023 tax calculations:
•Various tax credits of $629,000 compared to $1.6 million.
•Tax-exempt interest income as a percentage of pre-tax income of 8.92% compared to 13.14%.
•Tax benefit of $140,000 compared to a tax expense of $41,000 resulting from the vesting of restricted stock units.
•Tax expense of $1.1 million compared to $1.6 million resulting from the disallowed interest expense related to tax-exempt loans and securities.

Total Assets, Total Loans and Total Deposits

Total assets were $18.27 billion at September 30, 2024, compared to $18.81 billion at June 30, 2024, and $19.41 billion at December 31, 2023. Total assets decreased $540.1 million or 3% during the third quarter of 2024 and $1.14 billion or 6% since year-end 2023. Securities represented 27% and 29% of total assets at September 30, 2024, and December 31, 2023, respectively.

Total loans held to maturity were $11.44 billion at September 30, 2024, compared to $11.61 billion at June 30, 2024, and $12.07 billion at December 31, 2023. Loans decreased $167.4 million or 1% during the third quarter of 2024 and $627.7 million or 5% since year-end 2023. Excluding the impact of Rocky Mountain Bank, loans held to maturity decreased $172.4 million or 1% during the third quarter of 2024 and decreased $284.0 million or 2% since year-end 2023.




Significant changes by loan category at September 30, 2024 compared to June 30, 2024 included:
•Commercial and business lending, which includes commercial and industrial, PPP and owner occupied commercial real estate loans, decreased $262.7 million or 4% to $5.99 billion compared to $6.26 billion. Excluding the impact of Rocky Mountain Bank, commercial and business lending decreased $119.4 million or 2%.
•Commercial real estate lending, which includes non-owner occupied commercial real estate and construction loans, decreased $3.3 million, or less than 1%, to $3.58 billion compared to $3.58 billion. Excluding the impact of Rocky Mountain Bank, commercial real estate lending increased $67.0 million or 2%.
•Agricultural and agricultural real estate loans decreased $167.2 million or 19% to $701.2 million compared to $868.4 million. Excluding the impact of Rocky Mountain Bank, agricultural and agricultural real estate loans decreased $99.9 million or 12%.
•Residential mortgage loans decreased $56.7 million or 7% to $708.0 million compared to $764.7 million. Excluding the impact of Rocky Mountain Bank, residential mortgage loans decreased $25.7 million or 3%.

Significant changes by loan category at September 30, 2024 compared to December 31, 2023 included:
•Commercial and business lending, which includes commercial and industrial, PPP and owner occupied commercial real estate loans, decreased $298.6 million or 5% to $5.99 billion compared to $6.29 billion. Excluding the Rocky Mountain Bank loans sold of $143.3 million, commercial and business lending decreased $155.3 million or 2%.
•Commercial real estate lending, which includes non-owner occupied commercial real estate and construction loans, increased $9.9 million or less than 1% to $3.58 billion compared to $3.57 billion. Excluding the Rocky Mountain Bank loans sold of $70.3 million, commercial real estate lending increased $80.2 million or 2%.
•Agricultural and agricultural real estate loans decreased $218.0 million or 24% to $701.2 million compared to $919.2 million. Excluding the Rocky Mountain Bank loans sold of $67.3 million, agricultural and agricultural real estate loans decreased $150.7 million or 16%.
•Residential mortgage loans decreased $89.8 million or 11% to $708.0 million compared to $797.8 million. Excluding the Rocky Mountain Bank loans sold of $31.0 million, residential mortgage loans decreased $58.9 million or 7%.

Total deposits were $14.95 billion as of September 30, 2024, compared to $14.96 billion as of June 30, 2024, a decrease of $3.4 million or less than 1%. Total deposits were $14.95 billion as of September 30, 2024, compared to $16.20 billion at December 31, 2023, which was a decrease of $1.25 billion or 8%. Excluding the impact of Rocky Mountain Bank, deposits decreased $9.8 million or less than 1% during the third quarter of 2024 and decreased $716.6 million or 4% since year-end 2023.

Total customer deposits were $14.35 billion as of September 30, 2024, compared to $14.13 billion at June 30, 2024, an increase of $217.6 million or 2%. Excluding the impact of Rocky Mountain Bank, customer deposits increased $211.2 million or 1%. Significant customer deposit changes by category at September 30, 2024, compared to June 30, 2024, included:
•Customer demand deposits decreased $367.6 million or 8% to $4.01 billion compared to $4.38 billion. Excluding the impact of Rocky Mountain Bank, customer demand deposits decreased $235.9 million or 6%.
•Customer savings deposits increased $270.0 million or 3% to $8.71 billion compared to $8.44 billion. Excluding the impact of Rocky Mountain Bank, customer savings deposits increased $554.4 million or 7%.
•Customer time deposits decreased $223.1 million or 12% to $1.63 billion compared to $1.85 billion. Excluding the impact of Rocky Mountain Bank, customer time deposits decreased $107.3 million or 6%.

Total customer deposits were $14.35 billion as of September 30, 2024, compared to $14.86 billion at December 31, 2023, a decrease of $505.1 million or 3%. Excluding the Rocky Mountain Bank customer deposits sold of $531.9 million, customer deposits increased $26.7 million. Significant customer deposit changes by category at September 30, 2024, compared to December 31, 2023, included:
•Customer demand deposits decreased $491.1 million or 11% to $4.01 billion compared to $4.50 billion. Excluding the Rocky Mountain Bank customer demand deposits sold of $131.7 million, customer demand deposits decreased $359.3 million or 8%.
•Customer savings deposits increased $302.0 million or 4% to $8.71 billion compared to $8.41 billion. Excluding the Rocky Mountain Bank customer savings deposits sold of $284.3 million, customer savings deposits increased $586.3 million or 7%.



•Customer time deposits decreased $316.0 million or 16% to $1.63 billion compared to $1.94 billion. Excluding the Rocky Mountain Bank customer time deposits sold of $115.8 million, customer time deposits decreased $200.2 million or 10%.

Total wholesale and institutional deposits were $601.9 million as of September 30, 2024, a decrease of $221.0 million or 27% from $822.9 million at June 30, 2024. Significant wholesale and institutional deposit changes by category at September 30, 2024 compared to June 30, 2024 included:
•Wholesale and institutional savings deposits decreased $105.7 million or 33% to $213.0 million compared to $318.6 million.
•Wholesale time deposits decreased $115.3 million or 23% to $389.0 million compared to $504.3 million.

Total wholesale and institutional deposits were $601.9 million as of September 30, 2024, which was a decrease of $743.4 million or 55% from $1.35 billion at December 31, 2023. Significant wholesale and institutional deposit changes by category at September 30, 2024 compared to December 31, 2023 included:
•Wholesale and institutional savings deposits decreased $181.4 million or 46% to $213.0 million compared to $394.4 million.
•Wholesale time deposits decreased $562.0 million or 59% to $389.0 million compared to $950.9 million.

Provision and Allowance

Provision and Allowance for Credit Losses for Loans
Provision for credit losses for loans for the third quarter of 2024 was $8.9 million, an increase of $6.2 million from $2.7 million recorded in the third quarter of 2023.

The allowance for credit losses for loans totaled $106.8 million at September 30, 2024 and $122.6 million at December 31, 2023. The following items impacted the allowance for credit losses for loans at September 30, 2024:
•Provision expense for the nine months ended September 30, 2024, totaled $22.3 million. Provision expense was primarily impacted in the third quarter of 2024 by a nonperforming food manufacturing syndication loan currently in bankruptcy proceedings. HTLF recorded a charge-off of $19.2 million for this credit during the third quarter of 2024, of which $10.0 million was reserved for in a prior period.
•Net charge-offs of $38.0 million, of which the majority have been reserved for in prior periods, were recorded for the first nine months of 2024.

Provision and Allowance for Credit Losses for Unfunded Commitments
The allowance for unfunded commitments decreased $6.0 million or 36% to $10.5 million at September 30, 2024, from $16.5 million at December 31, 2023. The following impacted HTLF's allowance for credit losses for unfunded commitments during 2024:
•Provision benefit for the nine months ended September 30, 2024, totaled $6.0 million.
•Reduction of $82.9 million in unfunded commitments for construction loans, which carry the highest loss rate.
•Total unfunded commitments decreased $684.5 million or 15% to $3.94 billion at September 30, 2024 compared to $4.63 billion at December 31, 2023.

Total Provision and Allowance for Lending Related Credit Losses
The total provision expense for lending related credit losses was $6.3 million for the third quarter of 2024 compared to $1.5 million for the third quarter of 2023. The total allowance for lending related credit losses was $117.3 million or 1.02% of total loans at September 30, 2024, compared to $139.0 million or 1.15% of total loans as of December 31, 2023.

Nonperforming Assets

Nonperforming assets were $76.8 million or 0.42% of total assets at September 30, 2024, compared to $110.5 million or 0.57% of total assets at December 31, 2023. Nonperforming assets were reduced by charge-offs of $32.1 million and the return to performing status of a $10.4 million owner occupied commercial real estate loan relationship. The reduction was partially offset by the addition of a $10.1 million non-owner commercial real estate loan relationship. Nonperforming loans were $69.9 million or 0.61% of total loans at September 30, 2024, compared to $97.9 million or 0.81% of total loans at December 31, 2023. At September 30, 2024, loans delinquent 30-89 days were 0.26% of total loans compared to 0.09% of total loans at December 31, 2023. The increase in the 30-89 day delinquencies was due to a single $12.8 million real estate construction loan. Other real estate owned, net, decreased $5.7 million or 46% to $6.8 million at September 30, 2024 from $12.5 million at December 31, 2023.




Non-GAAP Financial Measures

This earnings release contains references to financial measures which are not defined by generally accepted accounting principles ("GAAP"). Management believes the non-GAAP measures are helpful for investors to analyze and evaluate the company's financial condition and operating results. However, these non-GAAP measures have inherent limitations and should not be considered a substitute for operating results determined in accordance with GAAP. Additionally, because non-GAAP measures are not standardized, it may not be possible to compare the non-GAAP measures in this earnings release with other companies' non-GAAP measures. Reconciliations of each non-GAAP measure to the most directly comparable GAAP measure may be found in the financial tables in this earnings release.

Below are the non-GAAP measures included in this earnings release, management's reason for including each measure and the method of calculating each measure:
•Adjusted earnings available to common stockholders and adjusted diluted earnings per common share, adjust net income for the gain/loss from sale of securities, and other non-operating expenses as well as the tax effect of those transactions. Management believes these measures enhance the comparability net income available to common stockholders as it reflects adjustments commonly made by management, investors and analysts to evaluate the ongoing operations and enhance comparability with the results of prior periods.
•Adjusted annualized return on average assets, adjusts net income for the gain/loss from sale of securities, and other non-operating expenses as well as the tax effect of those transactions. Management believes this measure enhances the comparability of annualized return on average assets as it reflects adjustments commonly made by management, investors and analysts to evaluate the ongoing operations and enhance comparability with the results of prior periods.
•Annualized net interest margin, fully tax-equivalent, adjusts net interest income for the tax-favored status of certain loans and securities. Management believes this measure enhances the comparability of net interest income arising from taxable and tax-exempt sources.
•Adjusted efficiency ratio, fully tax equivalent, expresses noninterest expenses as a percentage of fully tax-equivalent net interest income and noninterest income. This efficiency ratio is presented on a tax-equivalent basis which adjusts net interest income and noninterest expenses for the tax favored status of certain loans, securities, and tax credit projects. Management believes the presentation of this non-GAAP measure provides supplemental useful information for proper understanding of the financial results as it enhances the comparability of income and expenses arising from taxable and nontaxable sources and excludes specific items as noted in reconciliation contained in this earnings release.
•Net interest income, fully tax equivalent, is net income adjusted for the tax-favored status of certain loans and securities. Management believes this measure enhances the comparability of net interest income arising from taxable and tax-exempt sources. Net interest margin, fully tax equivalent, is net interest income adjusted for the tax-favored status of certain loans and securities divided by average earning assets.
•Tangible book value per common share is total common equity less goodwill and core deposit and customer relationship intangibles, net, divided by common shares outstanding, net of treasury. This measure is included as it is considered to be a critical metric to analyze and evaluate use of equity, financial condition and capital strength.
•Tangible common equity ratio is total common equity less goodwill and core deposit and customer relationship intangibles, net, divided by total assets less goodwill and core deposit and customer relationship intangibles, net. This measure is included as it is considered to be a critical metric to analyze and evaluate financial condition and capital strength.
•Adjusted annualized return on average common equity, adjusts net income for the loss from sale of securities, and other non-operating expenses as well as the tax effect of those transactions. Management believes this measure enhances the comparability of annualized return on average assets as it reflects adjustments commonly made by management, investors and analysts to evaluate the ongoing operations and enhance comparability with the results of prior periods.
•Annualized return on average tangible common equity is net income excluding intangible amortization calculated as (1) net income excluding tax-effected core deposit and customer relationship intangibles amortization, divided by (2) average common equity less goodwill and core deposit and customer relationship intangibles, net. This measure is included as it is considered to be a critical metric to analyze and evaluate use of equity, financial condition and capital strength.
•Adjusted annualized return on average tangible common equity, adjusts net income available to common stockholders for the loss from sale of securities, and other non-operating expenses as well as the tax effect of those transactions. Management believes this measure enhances the comparability of annualized return on average assets as it reflects adjustments commonly made by management, investors and analysts to evaluate the ongoing operations and enhance comparability with the results of prior periods.



•Annualized ratio of core expenses to average assets adjusts noninterest expenses to exclude specific items noted in the reconciliation. Management includes this measure as it is considered to be a critical metric to analyze and evaluate controllable expenses related to primary business operations.

About HTLF

Heartland Financial USA, Inc., is a Denver, Colorado-based bank holding company operating under the brand name HTLF, with assets of $18.27 billion as of September 30, 2024. HTLF's banks serve customers in the West, Southwest and Midwest regions. HTLF is committed to serving the banking needs of privately owned businesses, their owners, executives and employees. Our core commercial business is supported by a strong retail banking operation, in addition to a diversified line of financial services including treasury management, wealth management and investments. Additional information is available at www.htlf.com.

Safe Harbor Statement

This release (including any information incorporated herein by reference), and future oral and written statements of the company and its management, may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, with respect to the business, financial condition, results of operations, plans, objectives and future performance of HTLF.

Any statements about the company's expectations, beliefs, plans, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. Forward-looking statements may include information about possible or assumed future results of the company's operations or performance. These forward-looking statements are generally identified by the use of the words such as "believe", "expect", "intent", "anticipate", "plan", "intend", "estimate", "project", "may", "will", "would", "could", "should", "may", "view", "opportunity", "potential", or similar or negative expressions of these words or phrases that are used in this release, and future oral and written statements of the company and its management. Although the company may make these statements based on management’s experience, beliefs, expectations, assumptions and best estimate of future events, the ability of the company to predict results or the actual effect or outcomes of plans or strategies is inherently uncertain, and there may be events or factors that management has not anticipated. Therefore, the accuracy and achievement of such forward-looking statements and estimates are subject to a number of risks, many of which are beyond the ability of management to control or predict, that could cause actual results to differ materially from those in its forward-looking statements. These factors, which the company currently believes could have a material effect on its operations and future prospects, are detailed below and in the risk factors in HTLF's reports filed with the Securities and Exchange Commission ("SEC"), including the "Risk Factors" section under Item 1A of Part I of the company’s Annual Report on Form 10-K for the year ended December 31, 2023 and updates in HTLF's Forms 10-Q filed thereafter, and include, among others:
•Economic and Market Conditions Risks, including risks related to the deterioration of the U.S. economy in general and in the local economies in which HTLF conducts its operations and future civil unrest, natural disasters, pandemics and governmental measures addressing them, climate change and climate-related regulations, persistent inflation, higher interest rates, supply chain issues, labor shortages, terrorist threats or acts of war;
•Credit Risks, including risks of increasing credit losses due to deterioration in the financial condition of HTLF's borrowers, changes in asset and collateral values due to climate and other borrower industry risks, which may impact the provision for credit losses and net charge-offs;
•Liquidity and Interest Rate Risks, including the impact of capital market conditions, rising interest rates and changes in monetary policy on our borrowings and net interest income;
•Risks related to the planned merger with UMB Financial Corporation (the “Merger”), the fluctuation of the market value of the merger consideration, risks related to combining our businesses, including expenses related to the Merger and integration of the combined entity, risks that the Merger may not occur, and the risk of litigation related to the Merger;
•Operational Risks, including processing, information systems, cybersecurity, vendor, business interruption, and fraud risks;
•Strategic and External Risks, including economic, political, and competitive forces impacting our business;
•Legal, Compliance and Reputational Risks, including regulatory and litigation risks; and



•Risks of Owning Stock in HTLF, including stock price volatility and dilution as a result of future equity offerings and acquisitions.

There can be no assurance that other factors not currently anticipated by HTLF will not materially and adversely affect HTLF's business, financial condition and results of operations. Additionally, all statements in this release, including forward-looking statements speak only as of the date they are made. HTLF does not undertake and specifically disclaims any obligation to publicly release the results of any revisions which may be made to or correct or update any forward-looking statement to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events or to otherwise update any statement in light of new information or future events. Further information concerning HTLF and its business, including additional factors that could materially affect HTLF's financial results, is included in HTLF’s filings with the SEC.

-FINANCIAL TABLES FOLLOW-
###


CONTACT:
Kevin L. Thompson
Executive Vice President
Chief Financial Officer
(563) 589-1994
kthompson@htlf.com




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,
2024 2023 2024 2023
Interest Income
Interest and fees on loans $ 192,506  $ 182,394  $ 587,328  $ 505,136 
Interest on securities:
Taxable 51,116  54,800  145,511  168,948 
Nontaxable 5,979  6,584  18,062  18,990 
Interest on federal funds sold —  — 
Interest on deposits with other banks and short-term investments 4,193  1,651  10,244  4,833 
Total Interest Income 253,794  245,432  761,145  697,910 
Interest Expense
Interest on deposits 82,976  92,744  247,609  231,617 
Interest on borrowings 7,378  1,167  25,727  4,437 
Interest on term debt 5,543  5,765  16,956  16,756 
Total Interest Expense 95,897  99,676  290,292  252,810 
Net Interest Income 157,897  145,756  470,853  445,100 
Provision for credit losses 6,276  1,516  16,270  9,969 
Net Interest Income After Provision for Credit Losses 151,621  144,240  454,583  435,131 
Noninterest Income
Service charges and fees 17,100  18,553  51,127  55,316 
Loan servicing income 111  278  349  1,403 
Trust fees 5,272  4,734  15,847  15,810 
Brokerage and insurance commissions 853  692  2,501  2,065 
Capital markets fees 2,116  1,845  5,003  8,331 
Securities gains (losses), net (9,520) (114) (19,573) (1,532)
Unrealized gain on equity securities, net 377  13  605  165 
Net gains on sale of loans held for sale —  905  104  3,786 
Income on bank owned life insurance 1,107  858  3,610  3,042 
Other noninterest income 1,576  619  5,289  2,489 
Total Noninterest Income 18,992  28,383  64,862  90,875 
Noninterest Expense
Salaries and employee benefits 62,742  62,262  191,817  186,510 
Occupancy 6,318  6,438  19,843  20,338 
Furniture and equipment 2,062  2,720  6,554  8,698 
Professional fees 17,448  13,616  48,351  41,607 
FDIC insurance assessments 3,035  3,313  11,344  9,627 
Advertising 1,937  1,633  4,663  6,670 
Core deposit intangibles amortization 1,345  1,625  4,258  5,128 
Other real estate and loan collection expenses, net 395  481  1,422  984 
(Gain) loss on sales/valuations of assets, net (26,419) 108  (26,012) (2,149)
Acquisition, integration and restructuring costs 2,026  2,429  9,374  5,994 
Partnership investment in tax credit projects 222  1,136  938  1,828 
Other noninterest expense 14,816  15,292  43,214  46,307 
Total Noninterest Expense 85,927  111,053  315,766  331,542 
Income Before Income Taxes 84,686  61,570  203,679  194,464 
Income taxes 20,533  13,479  48,077  44,181 
Net Income/(Loss) 64,153  48,091  155,602  150,283 
Preferred dividends (2,013) (2,013) (6,038) (6,038)
Net Income/(Loss) Available to Common Stockholders $ 62,140  $ 46,078  $ 149,564  $ 144,245 
Earnings/(loss) per common share-diluted $ 1.44  $ 1.08  $ 3.47  $ 3.37 
Weighted average shares outstanding-diluted 43,195,257  42,812,563  43,080,422  42,769,872 





HEARTLAND FINANCIAL USA, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited)
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA
For the Quarter Ended
9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023
Interest Income
Interest and fees on loans $ 192,506  $ 199,161  $ 195,661  $ 192,861  $ 182,394 
Interest on securities:
Taxable 51,116  47,381  47,014  54,573  54,800 
Nontaxable 5,979  6,042  6,041  6,278  6,584 
Interest on federal funds sold —  —  —  — 
Interest on deposits with other banks and short-term investments 4,193  3,045  3,006  2,174  1,651 
Total Interest Income 253,794  255,629  251,722  255,886  245,432 
Interest Expense
Interest on deposits 82,976  80,499  84,134  88,071  92,744 
Interest on borrowings 7,378  10,825  7,524  5,874  1,167 
Interest on term debt 5,543  5,564  5,849  5,804  5,765 
Total Interest Expense 95,897  96,888  97,507  99,749  99,676 
Net Interest Income 157,897  158,741  154,215  156,137  145,756 
Provision for credit losses 6,276  9,008  986  11,738  1,516 
Net Interest Income After Provision for Credit Losses 151,621  149,733  153,229  144,399  144,240 
Noninterest Income
Service charges and fees 17,100  16,964  17,063  18,708  18,553 
Loan servicing income 111  107  131  158  278 
Trust fees 5,272  5,532  5,043  4,905  4,734 
Brokerage and insurance commissions 853  894  754  729  692 
Capital markets fees 2,116  1,996  891  1,676  1,845 
Securities gains (losses), net (9,520) (10,111) 58  (140,007) (114)
Unrealized gain on equity securities, net 377  133  95  75  13 
Net gains on sale of loans held for sale —  —  104  94  905 
Income on bank owned life insurance 1,107  1,326  1,177  729  858 
Other noninterest income 1,576  1,366  2,347  1,132  619 
Total Noninterest Income 18,992  18,207  27,663  (111,801) 28,383 
Noninterest Expense
Salaries and employee benefits 62,742  65,120  63,955  64,766  62,262 
Occupancy 6,318  6,262  7,263  6,509  6,438 
Furniture and equipment 2,062  2,155  2,337  2,901  2,720 
Professional fees 17,448  15,372  15,531  17,060  13,616 
FDIC insurance assessments 3,035  3,340  4,969  10,313  3,313 
Advertising 1,937  1,368  1,358  1,677  1,633 
Core deposit intangibles amortization 1,345  1,421  1,492  1,611  1,625 
Other real estate and loan collection expenses, net 395  515  512  505  481 
(Gain) loss on sales/valuations of assets, net (26,419) 193  214  2,072  108 
Acquisition, integration and restructuring costs 2,026  5,973  1,375  4,365  2,429 
Partnership investment in tax credit projects 222  222  494  3,573  1,136 
Other noninterest expense 14,816  14,303  14,095  14,933  15,292 
Total Noninterest Expense 85,927  116,244  113,595  130,285  111,053 
Income Before Income Taxes 84,686  51,696  67,297  (97,687) 61,570 
Income taxes 20,533  11,954  15,590  (27,324) 13,479 
Net Income/(Loss) 64,153  39,742  51,707  (70,363) 48,091 
Preferred dividends (2,013) (2,012) (2,013) (2,012) (2,013)
Net Income/(Loss) Available to Common Stockholders $ 62,140  $ 37,730  $ 49,694  $ (72,375) $ 46,078 
Earnings/(loss) per common share-diluted $ 1.44  $ 0.88  $ 1.16  $ (1.69) $ 1.08 
Weighted average shares outstanding-diluted 43,195,257  43,060,354  42,915,768  42,838,405  42,812,563 




HEARTLAND FINANCIAL USA, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited)
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA
As of
9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023
Assets
Cash and due from banks $ 228,719  $ 226,735  $ 208,176  $ 275,554  $ 248,756 
Interest-bearing deposits with other banks and short-term investments 359,675  147,211  236,190  47,459  99,239 
Cash and cash equivalents 588,394  373,946  444,366  323,013  347,995 
Time deposits in other financial institutions 1,050  1,340  1,240  1,240  1,490 
Securities:
Carried at fair value 4,057,335  4,185,054  4,418,222  4,646,891  5,482,687 
Held to maturity, at cost 839,623  842,980  841,055  838,241  835,468 
Other investments, at cost 69,511  70,684  68,524  91,277  90,001 
Loans held for sale —  348,761  352,744  5,071  6,262 
Loans:
Held to maturity 11,440,917  11,608,309  11,644,641  12,068,645  11,872,436 
 Allowance for credit losses (106,797) (126,861) (123,934) (122,566) (110,208)
Loans, net 11,334,120  11,481,448  11,520,707  11,946,079  11,762,228 
Premises, furniture and equipment, net 155,140  175,953  176,582  181,070  187,436 
Goodwill 576,005  576,005  576,005  576,005  576,005 
Core deposit intangibles, net 14,157  15,501  16,923  18,415  20,026 
Cash surrender value on life insurance 199,998  199,036  197,671  197,085  196,694 
Other real estate, net 6,805  7,533  2,590  12,548  14,362 
Other assets 430,155  534,429  516,198  574,772  609,139 
Total Assets $ 18,272,293  $ 18,812,670  $ 19,132,827  $ 19,411,707  $ 20,129,793 
Liabilities and Equity
Liabilities
Deposits:
 Demand $ 4,009,218  $ 4,244,169  $ 4,264,390  $ 4,500,304  $ 4,792,813 
 Savings 8,926,192  8,470,416  8,669,221  8,805,597  8,754,911 
 Time 2,017,806  2,242,005  2,368,555  2,895,813  3,553,269 
Total deposits 14,953,216  14,956,590  15,302,166  16,201,714  17,100,993 
Deposits held for sale —  538,308  596,328  —  — 
Borrowings 546,219  694,909  650,033  622,255  392,634 
Term debt 373,324  372,988  372,652  372,396  372,059 
Accrued expenses and other liabilities 259,161  222,025  232,815  282,225  438,577 
Total Liabilities 16,131,920  16,784,820  17,153,994  17,478,590  18,304,263 
Stockholders' Equity
Preferred equity 110,705  110,705  110,705  110,705  110,705 
Common stock 42,884  42,852  42,784  42,688  42,656 
Capital surplus 1,098,837  1,096,619  1,093,207  1,090,740  1,088,267 
Retained earnings 1,252,247  1,203,092  1,178,330  1,141,501  1,226,740 
Accumulated other comprehensive income/(loss) (364,300) (425,418) (446,193) (452,517) (642,838)
Total Equity 2,140,373  2,027,850  1,978,833  1,933,117  1,825,530 
Total Liabilities and Equity $ 18,272,293  $ 18,812,670  $ 19,132,827  $ 19,411,707  $ 20,129,793 




HEARTLAND FINANCIAL USA, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited)
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA
For the Quarter Ended
9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023
Average Balances
Assets $ 18,439,910  $ 19,043,362  $ 19,296,638  $ 19,667,825  $ 20,207,920 
Loans, net of unearned 11,584,999  12,010,289  12,021,930  11,938,272  11,800,064 
Total deposits 15,148,944  15,562,920  16,042,402  16,709,394  17,507,813 
Customer deposits 14,347,965  14,768,407  14,816,652  14,969,948  14,699,235 
Earning assets 16,838,131  17,331,435  17,597,068  17,853,957  18,439,010 
Interest-bearing liabilities 11,986,220  12,461,957  12,607,745  12,721,680  13,158,631 
Common equity 1,962,334  1,863,236  1,832,959  1,729,086  1,746,818 
Total stockholders' equity 2,073,039  1,973,941  1,943,664  1,839,791  1,857,523 
Tangible common equity (non-GAAP)(1)
1,371,515  1,271,046  1,239,313  1,133,888  1,149,992 
Key Performance Ratios
Annualized return on average assets 1.38  % 0.84  % 1.08  % (1.42) % 0.94  %
Adjusted annualized return on average assets (non-GAAP)(1)
1.14  1.09  1.13  0.96  0.98 
Annualized return on average common equity (GAAP) 12.60  8.14  10.90  (16.61) 10.47 
Adjusted annualized return on average common equity (non-GAAP)(1)
10.27  10.71  11.50  10.46  10.92 
Annualized return on average tangible common equity (non-GAAP)(1)
18.32  12.28  16.49  (24.89) 16.32 
Adjusted annualized return on average tangible common equity (non-GAAP)(1)
14.98  16.05  17.38  16.38  17.02 
Annualized ratio of net charge-offs/(recoveries) to average loans 0.99  0.23  0.08  0.01  0.12 
Annualized net interest margin (GAAP) 3.73  3.68  3.52  3.47  3.14 
Annualized net interest margin, fully tax-equivalent (non-GAAP)(1)
3.78  3.73  3.57  3.52  3.18 
Annualized cost of deposits 2.18  2.08  2.11  2.09  2.10 
Efficiency ratio (GAAP) 48.58  65.69  62.46  293.86  63.77 
Adjusted efficiency ratio, fully tax-equivalent (non-GAAP)(1)
57.98  57.73  58.77  59.31  59.95 
Annualized ratio of total noninterest expenses to average assets (GAAP) 1.85  2.46  2.37  2.63  2.18 
Annualized ratio of core expenses to average assets (non-GAAP)(1)
2.35  2.30  2.25  2.23  2.08 
For the Quarter Ended
September 30,
For the Nine Months Ended
September 30,
2024 2023 2024 2023
Average Balances
Assets $ 18,439,910  $ 20,207,920  $ 18,924,862  $ 20,182,808 
Loans, net of unearned 11,584,999  11,800,064  11,871,358  11,602,741 
Total deposits 15,148,944  17,507,813  15,583,165  17,567,614 
Customer deposits 14,347,965  14,699,235  14,642,347  14,778,030 
Earning assets 16,838,131  18,439,010  17,254,023  18,451,907 
Interest-bearing liabilities 11,986,220  13,158,631  12,350,640  12,985,665 
Common equity 1,962,334  1,746,818  1,886,454  1,710,230 
Total stockholders' equity 2,073,039  1,857,523  1,997,159  1,820,935 
Tangible common equity (non-GAAP)(1) 1,371,515  1,149,992  1,294,241  1,111,724 
Key Performance Ratios
Annualized return on average assets 1.38  % 0.94  % 1.10  % 1.00  %
Adjusted annualized return on average assets (non-GAAP)(1)
1.14  0.98  1.12  1.02 
Annualized return on average common equity (GAAP) 12.60  10.47  10.59  11.28 
Adjusted annualized return on average common equity (non-GAAP)(1)
10.27  10.92  10.81  11.60 
Annualized return on average tangible common equity (non-GAAP)(1)
18.32  16.32  15.77  17.82 
Adjusted annualized return on average tangible common equity (non-GAAP)(1)
14.98  17.02  16.09  18.31 
Annualized ratio of net charge-offs/(recoveries) to average loans 0.99  0.12  0.43  0.14 
Annualized net interest margin (GAAP) 3.73  3.14  3.65  3.23 
Annualized net interest margin, fully tax-equivalent (non-GAAP)(1)
3.78  3.18  3.69  3.27 
Annualized cost of deposits 2.18  2.10  2.12  1.76 
Efficiency ratio (GAAP) 48.58  63.77  58.94  61.86 
Adjusted efficiency ratio, fully tax-equivalent (non-GAAP)(1)
57.98  59.95  58.16  58.98 
Annualized ratio of total noninterest expenses to average assets (GAAP) 1.85  2.18  2.23  2.20 
Annualized ratio of core expenses to average assets (non-GAAP)(1)
2.35  2.08  2.30  2.12 
(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
9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023
Common Share Data
Book value per common share $ 47.33  $ 44.74  $ 43.66  $ 42.69  $ 40.20 
Tangible book value per common share (non-GAAP)(1)
33.57  30.94  29.81  28.77  26.23 
ASC 320 effect on book value per common share (8.78) (10.82) (11.18) (11.00) (16.27)
Common shares outstanding, net of treasury stock 42,883,865  42,852,180  42,783,670  42,688,008  42,656,303 
Capital Ratios
Common equity to total assets 11.11  % 10.19  % 9.76  % 9.39  % 8.52  %
Tangible common equity ratio (non-GAAP)(1)
8.14  7.28  6.88  6.53  5.73 
Tier 1 leverage ratio 10.77  10.13  9.84  9.44  9.59 
Common equity tier 1 ratio(2)
12.66  11.68  11.40  10.97  11.37 
Total risk based capital ratio(2)
16.34  15.32  14.99  14.53  14.90 
Other Selected Trend Information
Effective tax rate 24.25  % 23.12  % 23.17  % 27.97  % 21.89  %
Full time equivalent employees 1,725  1,843  1,888  1,970  1,965 
Loans Held to Maturity
Commercial and industrial $ 3,503,093  $ 3,541,239  $ 3,545,051  $ 3,652,047  $ 3,591,809 
Paycheck Protection Program ("PPP") 1,582  1,864  2,172  2,777  3,750 
Owner occupied commercial real estate 2,489,697  2,555,964  2,545,033  2,638,175  2,429,659 
Commercial and business lending 5,994,372  6,099,067  6,092,256  6,292,999  6,025,218 
Non-owner occupied commercial real estate 2,455,396  2,434,258  2,495,068  2,553,711  2,656,358 
Real estate construction 1,119,922  1,082,726  1,041,583  1,011,716  1,029,554 
Commercial real estate lending 3,575,318  3,516,984  3,536,651  3,565,427  3,685,912 
Total commercial lending 9,569,690  9,616,051  9,628,907  9,858,426  9,711,130 
Agricultural and agricultural real estate 701,211  802,958  809,876  919,184  842,116 
Residential mortgage 707,984  733,401  756,021  797,829  813,803 
Consumer 462,032  455,899  449,837  493,206  505,387 
Total loans held to maturity $ 11,440,917  $ 11,608,309  $ 11,644,641  $ 12,068,645  $ 11,872,436 
Total unfunded loan commitments $ 3,941,268  $ 4,381,565  $ 4,537,718  $ 4,625,768  $ 4,813,798 
Deposits
Demand-customer $ 4,009,218  $ 4,244,169  $ 4,264,390  $ 4,500,304  $ 4,792,813 
Savings-customer 8,713,228  8,151,794  8,269,956  8,411,240  8,190,430 
Savings-wholesale and institutional 212,964  318,622  399,265  394,357  564,481 
  Total savings 8,926,192  8,470,416  8,669,221  8,805,597  8,754,911 
Time-customer 1,628,856  1,737,723  1,734,971  1,944,884  1,814,335 
Time-wholesale 388,950  504,282  633,584  950,929  1,738,934 
  Total time 2,017,806  2,242,005  2,368,555  2,895,813  3,553,269 
Total deposits $ 14,953,216  $ 14,956,590  $ 15,302,166  $ 16,201,714  $ 17,100,993 
Total customer deposits $ 14,351,302  $ 14,133,686  $ 14,269,317  $ 14,856,428  $ 14,797,578 
Total wholesale and institutional deposits 601,914  822,904  1,032,849  1,345,286  2,303,415 
Total deposits $ 14,953,216  $ 14,956,590  $ 15,302,166  $ 16,201,714  $ 17,100,993 
(1) Refer to "Non-GAAP Measures" in this earnings release for additional information on the usage and presentation of these non-GAAP measures, and refer to these financial tables for the reconciliations to the most directly comparable GAAP measures.
(2) September 30, 2024 calculation is preliminary.




HEARTLAND FINANCIAL USA, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited)
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA
As of and for the Quarter Ended
9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023
Allowance for Credit Losses-Loans
Balance, beginning of period $ 126,861  $ 123,934  $ 122,566  $ 110,208  $ 111,198 
Provision for credit losses 8,871  9,737  3,668  12,750  2,672 
Charge-offs (32,137) (7,388) (4,093) (3,886) (3,964)
Recoveries 3,202  578  1,793  3,494  302 
Balance, end of period $ 106,797  $ 126,861  $ 123,934  $ 122,566  $ 110,208 
Allowance for Unfunded Commitments
Balance, beginning of period $ 13,057  $ 13,786  $ 16,468  $ 17,480  $ 18,636 
Provision for credit losses (2,595) (729) (2,682) (1,012) (1,156)
Balance, end of period $ 10,462  $ 13,057  $ 13,786  $ 16,468  $ 17,480 
Allowance for lending related credit losses $ 117,259  $ 139,918  $ 137,720  $ 139,034  $ 127,688 
Provision for Credit Losses
Provision for credit losses-loans $ 8,871  $ 9,737  $ 3,668  $ 12,750  $ 2,672 
Provision for credit losses-unfunded commitments (2,595) (729) (2,682) (1,012) (1,156)
Total provision (benefit) for credit losses $ 6,276  $ 9,008  $ 986  $ 11,738  $ 1,516 
Asset Quality
Nonaccrual loans $ 69,115  $ 103,123  $ 94,800  $ 95,426  $ 51,304 
Loans past due ninety days or more 832  663  611  2,507  511 
Other real estate owned 6,805  7,533  2,590  12,548  14,362 
Other repossessed assets —  —  —  — 
Total nonperforming assets $ 76,752  $ 111,319  $ 98,001  $ 110,481  $ 66,178 
Nonperforming Assets Activity
Balance, beginning of period $ 111,319  $ 98,001  $ 110,481  $ 66,178  $ 66,097 
Net loan (charge-offs) recoveries (28,935) (6,810) (2,300) (392) (3,662)
New nonperforming loans 25,441  48,346  5,470  61,193  19,295 
Reduction of nonperforming loans(1)
(30,240) (28,050) (5,692) (14,278) (14,691)
OREO/Repossessed assets sales proceeds (833) (168) (9,958) (2,220) (861)
Balance, end of period $ 76,752  $ 111,319  $ 98,001  $ 110,481  $ 66,178 
Asset Quality Ratios
Ratio of nonperforming loans to total loans 0.61  % 0.89  % 0.82  % 0.81  % 0.44  %
Ratio of nonperforming assets to total assets 0.42  0.59  0.51  0.57  0.33 
Annualized ratio of net loan charge-offs (recoveries) to average loans 0.99  0.23  0.08  0.01  0.12 
Allowance for loan credit losses as a percent of loans 0.93  1.09  1.06  1.02  0.93 
Allowance for lending related credit losses as a percent of loans 1.02  1.21  1.18  1.15  1.08 
Allowance for loan credit losses as a percent of nonperforming loans 152.68  122.23  129.89  125.15  212.70 
Loans delinquent 30-89 days as a percent of total loans 0.26  0.25  0.31  0.09  0.12 
(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, 2024 June 30, 2024 September 30, 2023
Average
Balance
Interest Rate Average
Balance
Interest Rate Average
Balance
Interest Rate
Earning Assets
Securities:
Taxable $ 4,254,529  $ 51,116  4.78  % $ 4,490,407  $ 47,381  4.24  % $ 5,726,057  $ 54,800  3.80  %
Nontaxable(1)
768,483  7,313  3.79  759,234  7,383  3.91  881,162  8,085  3.64 
Total securities 5,023,012  58,429  4.63  5,249,641  54,764  4.20  6,607,219  62,885  3.78 
Interest on deposits with other banks and short-term investments 355,394  4,193  4.69  194,824  3,045  6.29  142,301  1,651  4.60 
Federal funds sold —  —  —  —  —  —  152  7.83 
Loans:(2)
Commercial and industrial(1)
3,531,206  65,972  7.43  3,638,004  69,469  7.68  3,610,677  63,001  6.92 
PPP loans 1,759  1.13  2,242  1.26  3,948  11  1.11 
Owner occupied commercial real estate 2,527,006  35,189  5.54  2,615,504  37,028  5.69  2,412,501  30,127  4.95 
Non-owner occupied commercial real estate 2,474,036  39,536  6.36  2,519,346  39,272  6.27  2,586,011  38,779  5.95 
Real estate construction 1,106,387  22,878  8.23  1,093,399  21,770  8.01  1,027,544  19,448  7.51 
Agricultural and agricultural real estate 757,745  11,536  6.06  879,707  13,390  6.12  822,957  12,582  6.07 
Residential real estate 725,901  9,110  4.99  776,821  9,454  4.89  827,402  9,482  4.55 
Consumer 460,959  8,956  7.73  485,266  9,421  7.81  509,024  9,615  7.49 
Less: allowance for credit losses (125,274) —  —  (123,319) —  —  (110,726) —  — 
Net loans 11,459,725  193,182  6.71  11,886,970  199,811  6.76  11,689,338  183,045  6.21 
Total earning assets 16,838,131  255,804  6.04  % 17,331,435  257,620  5.98  % 18,439,010  247,584  5.33  %
Nonearning Assets 1,601,779  1,711,927  1,768,910 
Total Assets $ 18,439,910  $ 19,043,362  $ 20,207,920 
Interest-bearing Liabilities
Savings $ 8,842,494  $ 59,307  2.67  % $ 8,834,746  $ 55,440  2.52  % $ 8,737,581  $ 49,195  2.23  %
Time deposits 2,189,861  23,669  4.30  2,372,653  25,059  4.25  3,945,371  43,549  4.38 
Borrowings 580,707  7,378  5.05  881,738  10,825  4.94  103,567  1,167  4.47 
Term debt 373,158  5,543  5.91  372,820  5,564  6.00  372,112  5,765  6.15 
Total interest-bearing liabilities 11,986,220  95,897  3.18  % 12,461,957  96,888  3.13  % 13,158,631  99,676  3.01  %
Noninterest-bearing Liabilities
Noninterest-bearing deposits 4,116,589  4,355,521  4,824,861 
Accrued interest and other liabilities 264,062  251,943  366,905 
Total noninterest-bearing liabilities 4,380,651  4,607,464  5,191,766 
Stockholders' Equity 2,073,039  1,973,941  1,857,523 
Total Liabilities and Stockholders' Equity $ 18,439,910  $ 19,043,362  $ 20,207,920 
Net interest income, fully tax-equivalent (non-GAAP)(1)(3)
$ 159,907  $ 160,732  $ 147,908 
Net interest spread(1)
2.86  % 2.85  % 2.32  %
Net interest income, fully tax-equivalent (non-GAAP)(1)(3) to total earning assets
3.78  % 3.73  % 3.18  %
Interest-bearing liabilities to earning assets 71.18  % 71.90  % 71.36  %
(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, 2024 September 30, 2023
Average
Balance
Interest Rate Average
Balance
Interest Rate
Earning Assets
Securities:
Taxable $ 4,469,258  $ 145,511  4.35  % $ 5,927,026  $ 168,948  3.81  %
Nontaxable(1)
768,782  22,079  3.84  899,613  23,611  3.51 
Total securities 5,238,040  167,590  4.27  6,826,639  192,559  3.77 
Interest on deposits with other banks and other short-term investments 268,122  10,244  5.10  133,910  4,833  4.83 
Federal funds sold —  —  —  51  7.86 
Loans:(2)
Commercial and industrial(1)
3,603,668  202,426  7.50  3,547,256  169,552  6.39 
PPP loans 2,195  19  1.16  6,718  61  1.21 
Owner occupied commercial real estate 2,583,886  107,734  5.57  2,355,545  84,927  4.82 
Non-owner occupied commercial real estate 2,514,452  118,657  6.30  2,459,965  105,111  5.71 
Real estate construction 1,087,280  65,497  8.05  1,051,298  56,107  7.14 
Agricultural and agricultural real estate
838,395  38,682  6.16  835,673  36,191  5.79 
Residential mortgage 764,515  28,699  5.01  840,143  28,138  4.48 
Consumer 476,967  27,578  7.72  506,143  26,925  7.11 
Less: allowance for credit losses-loans (123,497) —  —  (111,434) —  — 
Net loans 11,747,861  589,292  6.70  11,491,307  507,012  5.90 
Total earning assets 17,254,023  767,126  5.94  % 18,451,907  704,407  5.10  %
Nonearning Assets 1,670,839  1,730,901 
Total Assets $ 18,924,862  $ 20,182,808 
Interest-bearing Liabilities
Savings $ 8,828,973  $ 169,414  2.56  % $ 9,130,980  $ 128,372  1.88  %
Time deposits 2,447,293  78,195  4.27  3,344,434  103,245  4.13 
Borrowings 701,548  25,727  4.90  138,157  4,437  4.29 
Term debt 372,826  16,956  6.08  372,094  16,756  6.02 
Total interest-bearing liabilities 12,350,640  290,292  3.14  % 12,985,665  252,810  2.60  %
Noninterest-bearing Liabilities
Noninterest-bearing deposits 4,306,899  5,092,200 
Accrued interest and other liabilities 270,164  284,008 
Total noninterest-bearing liabilities 4,577,063  5,376,208 
Stockholders' Equity 1,997,159  1,820,935 
Total Liabilities and Stockholders' Equity $ 18,924,862  $ 20,182,808 
Net interest income, fully tax-equivalent (non-GAAP)(1)(3)
$ 476,834  $ 451,597 
Net interest spread(1)
2.80  % 2.50  %
Net interest income, fully tax-equivalent (non-GAAP)(1)(3) to total earning assets
3.69  % 3.27  %
Interest-bearing liabilities to earning assets 71.58  % 70.38  %
(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 AND FULL TIME EQUIVALENT EMPLOYEE DATA
For the Quarter Ended
9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023
Reconciliation of Annualized Return on Average Tangible Common Equity (non-GAAP)
Earnings available to common stockholders (GAAP) $ 62,140  $ 37,730  $ 49,694  $ (72,375) $ 46,078 
Plus core deposit intangibles amortization, net of tax(2)
1,022  1,081  1,131  1,229  1,240 
Earnings available to common stockholders excluding intangible amortization (non-GAAP) $ 63,162  $ 38,811  $ 50,825  $ (71,146) $ 47,318 
Average common equity (GAAP) $ 1,962,334  $ 1,863,236  $ 1,832,959  $ 1,729,086  $ 1,746,818 
Less average goodwill 576,005  576,005  576,005  576,005  576,005 
Less average core deposit intangibles, net 14,814  16,185  17,641  19,193  20,821 
Average tangible common equity (non-GAAP) $ 1,371,515  $ 1,271,046  $ 1,239,313  $ 1,133,888  $ 1,149,992 
Annualized return on average common equity (GAAP) 12.60  % 8.14  % 10.90  % (16.61) % 10.47  %
Annualized return on average tangible common equity (non-GAAP) 18.32  % 12.28  % 16.49  % (24.89) % 16.32  %
Reconciliation of Annualized Net Interest Margin, Fully Tax-Equivalent (non-GAAP)
Net Interest Income (GAAP) $ 157,897  $ 158,741  $ 154,215  $ 156,137  $ 145,756 
Plus tax-equivalent adjustment(1)
2,010  1,991  1,981  2,058  2,152 
Net interest income, fully tax-equivalent (non-GAAP) $ 159,907  $ 160,732  $ 156,196  $ 158,195  $ 147,908 
Average earning assets $ 16,838,131  $ 17,331,435  $ 17,597,068  $ 17,853,957  $ 18,439,010 
Annualized net interest margin (GAAP) 3.73  % 3.68  % 3.52  % 3.47  % 3.14  %
Annualized net interest margin, fully tax-equivalent (non-GAAP) 3.78  3.73  3.57  3.52  3.18 
Net purchase accounting discount amortization on loans included in annualized net interest margin 0.02  0.01  0.02  0.02  0.01 
Reconciliation of Tangible Book Value Per Common Share (non-GAAP)
Common equity (GAAP) $ 2,029,668  $ 1,917,145  $ 1,868,128  $ 1,822,412  $ 1,714,825 
Less goodwill 576,005  576,005  576,005  576,005  576,005 
Less core deposit intangibles, net 14,157  15,501  16,923  18,415  20,026 
Tangible common equity (non-GAAP) $ 1,439,506  $ 1,325,639  $ 1,275,200  $ 1,227,992  $ 1,118,794 
Common shares outstanding, net of treasury stock 42,883,865  42,852,180  42,783,670  42,688,008  42,656,303 
Common equity (book value) per share (GAAP) $ 47.33  $ 44.74  $ 43.66  $ 42.69  $ 40.20 
Tangible book value per common share (non-GAAP) $ 33.57  $ 30.94  $ 29.81  $ 28.77  $ 26.23 
Reconciliation of Tangible Common Equity Ratio (non-GAAP)
Tangible common equity (non-GAAP) $ 1,439,506  $ 1,325,639  $ 1,275,200  $ 1,227,992  $ 1,118,794 
Total assets (GAAP) $ 18,272,293  $ 18,812,670  $ 19,132,827  $ 19,411,707  $ 20,129,793 
Less goodwill 576,005  576,005  576,005  576,005  576,005 
Less core deposit intangibles, net 14,157  15,501  16,923  18,415  20,026 
Total tangible assets (non-GAAP) $ 17,682,131  $ 18,221,164  $ 18,539,899  $ 18,817,287  $ 19,533,762 
Tangible common equity ratio (non-GAAP) 8.14  % 7.28  % 6.88  % 6.53  % 5.73  %
(1) Computed on a tax-equivalent basis using an effective tax rate of 21%.
(2) Tax effect is calculated based on the respective periods’ year-to-date effective tax rate excluding the impact of discrete items.




HEARTLAND FINANCIAL USA, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited)
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA
For the Quarter Ended
9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023
Reconciliation of Adjusted Efficiency Ratio, fully tax-equivalent (non-GAAP)
Net interest income (GAAP) $ 157,897  $ 158,741  $ 154,215  $ 156,137  $ 145,756 
Tax-equivalent adjustment(1)
2,010  1,991  1,981  2,058  2,152 
Fully tax-equivalent net interest income 159,907  160,732  156,196  158,195  147,908 
Noninterest income 18,992  18,207  27,663  (111,801) 28,383 
Securities (gains)/losses, net 9,520  10,111  (58) 140,007  114 
Unrealized gain on equity securities, net (377) (133) (95) (75) (13)
Adjusted revenue (non-GAAP) $ 188,042  $ 188,917  $ 183,706  $ 186,326  $ 176,392 
Total noninterest expenses (GAAP) $ 85,927  $ 116,244  $ 113,595  $ 130,285  $ 111,053 
Less:
Core deposit intangibles amortization 1,345  1,421  1,492  1,611  1,625 
Partnership investment in tax credit projects 222  222  494  3,573  1,136 
(Gain) loss on sales/valuation of assets, net (26,419) 193  214  2,072  108 
Acquisition, integration and restructuring costs 2,026  5,973  1,375  4,365  2,429 
FDIC special assessment (267) (631) 2,049  8,145  — 
Core expenses (non-GAAP) $ 109,020  $ 109,066  $ 107,971  $ 110,519  $ 105,755 
Efficiency ratio (GAAP) 48.58  % 65.69  % 62.46  % 293.86  % 63.77  %
Adjusted efficiency ratio, fully tax-equivalent (non-GAAP) 57.98  % 57.73  % 58.77  % 59.31  % 59.95  %
Reconciliation of Annualized Ratio of Core Expenses to Average Assets (non-GAAP)
Total noninterest expenses (GAAP) $ 85,927  $ 116,244  $ 113,595  $ 130,285  $ 111,053 
Core expenses (non-GAAP) 109,020  109,066  107,971  110,519  105,755 
Average assets $ 18,439,910  $ 19,043,362  $ 19,296,638  $ 19,667,825  $ 20,207,920 
Total noninterest expenses to average assets (GAAP) 1.85  % 2.46  % 2.37  % 2.63  % 2.18  %
Core expenses to average assets (non-GAAP) 2.35  % 2.30  % 2.25  % 2.23  % 2.08  %
Acquisition, integration and restructuring costs
Salaries and employee benefits $ 58  $ 462  $ 168  $ 1,425  $ 94 
Occupancy —  —  —  1,092  — 
Furniture and equipment 52  53  —  19  — 
Professional fees 1,674  5,385  931  793  1,617 
Advertising —  —  —  28  178 
Other noninterest expenses 242  73  276  1,008  540 
Total acquisition, integration and restructuring costs $ 2,026  $ 5,973  $ 1,375  $ 4,365  $ 2,429 
(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
9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023
Reconciliation of Adjusted Earnings
Net income/(loss) $ 64,153  $ 39,742  $ 51,707  $ (70,363) $ 48,091 
(Gain)/loss from sale of securities 9,520  10,111  (58) 140,007  114 
(Gain)/loss on sales/valuation of assets, net (26,419) 193  214  2,072  108 
Acquisition, integration and restructuring costs 2,026  5,973  1,375  4,365  2,429 
FDIC special assessment (267) (631) 2,049  8,145  — 
Total adjustments (15,140) 15,646  3,580  154,589  2,651 
Tax effect of adjustments(2)
3,634  (3,739) (866) (36,638) (628)
Adjusted earnings $ 52,647  $ 51,649  $ 54,421  $ 47,588  $ 50,114 
Preferred dividends (2,013) (2,012) (2,013) (2,012) (2,013)
Adjusted earnings available to common stockholders $ 50,634  $ 49,637  $ 52,408  $ 45,576  $ 48,101 
Plus core deposit intangibles amortization, net of tax(2)
1,022  1,081  1,131  1,229  1,240 
Earnings available to common stockholders excluding intangible amortization (non-GAAP) $ 51,656  $ 50,718  $ 53,539  $ 46,805  $ 49,341 
Reconciliation of Adjusted Annualized Return on Average Assets
Average assets $ 18,439,910  $ 19,043,362  $ 19,296,638  $ 19,667,825  $ 20,207,920 
Adjusted annualized return on average assets (non-GAAP) 1.14  % 1.09  % 1.13  % 0.96  % 0.98  %
Reconciliation of Adjusted Annualized Return on Average Common Equity
Average common stockholders' equity (GAAP) $ 1,962,334  $ 1,863,236  $ 1,832,959  $ 1,729,086  $ 1,746,818 
Adjusted annualized average common equity (non-GAAP) 10.27  % 10.71  % 11.50  % 10.46  % 10.92  %
Reconciliation of Adjusted Annualized Return on Average Tangible Common Equity
Average tangible common equity (non-GAAP) $ 1,371,515  $ 1,271,046  $ 1,239,313  $ 1,133,888  $ 1,149,992 
Adjusted annualized average tangible common equity (non-GAAP) 14.98  % 16.05  % 17.38  % 16.38  % 17.02  %
Reconciliation of Adjusted Diluted Earnings Per Common Share
Weighted average shares outstanding-diluted 43,195,257 43,060,354 42,915,768 42,838,405 42,812,563
Adjusted diluted earnings per common share $ 1.17  $ 1.15  $ 1.22  $ 1.06  $ 1.12 
(2) Tax effect is calculated based on the respective periods’ year-to-date effective tax rate excluding the impact of discrete items.



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,
2024 2023 2024 2023
Reconciliation of Annualized Return on Average Tangible Common Equity (non-GAAP)
Earnings available to common stockholders (GAAP) $ 62,140  $ 46,078  $ 149,564  $ 144,245 
Plus core deposit intangibles amortization, net of tax(2)
1,022  1,240  3,236  3,908 
Earnings available to common stockholders excluding intangible amortization (non-GAAP) $ 63,162  $ 47,318  $ 152,800  $ 148,153 
Average common equity (GAAP) $ 1,962,334  $ 1,746,818  $ 1,886,454  $ 1,710,230 
Less average goodwill 576,005  576,005  576,005  576,005 
Less average core deposit intangibles, net 14,814  20,821  16,208  22,501 
Average tangible common equity (non-GAAP) $ 1,371,515  $ 1,149,992  $ 1,294,241  $ 1,111,724 
Annualized return on average common equity (GAAP) 12.60  % 10.47  % 10.59  % 11.28  %
Annualized return on average tangible common equity (non-GAAP) 18.32  % 16.32  % 15.77  % 17.82  %
Reconciliation of Annualized Net Interest Margin, Fully Tax-Equivalent (non-GAAP)
Net Interest Income (GAAP) $ 157,897  $ 145,756  $ 470,853  $ 445,100 
Plus tax-equivalent adjustment(1)
2,010  2,152  5,981  6,497 
Net interest income, fully tax-equivalent (non-GAAP) $ 159,907  $ 147,908  $ 476,834  $ 451,597 
Average earning assets $ 16,838,131  $ 18,439,010  $ 17,254,023  $ 18,451,907 
Annualized net interest margin (GAAP) 3.73  % 3.14  % 3.65  % 3.23  %
Annualized net interest margin, fully tax-equivalent (non-GAAP) 3.78  3.18  3.69  3.27 
Net purchase accounting discount amortization on loans included in annualized net interest margin 0.02  0.01  0.02  0.02 
(1) Computed on a tax-equivalent basis using an effective tax rate of 21%.
(2) Tax effect is calculated based on the respective periods’ year-to-date effective tax rate excluding the impact of discrete items.




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,
2024 2023 2024 2023
Reconciliation of Adjusted Efficiency Ratio, Fully Tax-Equivalent (non-GAAP)
Net interest income (GAAP) $ 157,897  $ 145,756  $ 470,853  $ 445,100 
Tax-equivalent adjustment(1)
2,010  2,152  5,981  6,497 
Fully tax-equivalent net interest income 159,907  147,908  476,834  451,597 
Noninterest income (GAAP) 18,992  28,383  64,862  90,875 
Securities (gains)/losses, net 9,520  114  19,573  1,532 
Unrealized gain on equity securities, net (377) (13) (605) (165)
Adjusted revenue (non-GAAP) $ 188,042  $ 176,392  $ 560,664  $ 543,839 
Total noninterest expenses (GAAP) $ 85,927  $ 111,053  $ 315,766  $ 331,542 
Less:
Core deposit intangibles amortization 1,345  1,625  4,258  5,128 
Partnership investment in tax credit projects 222  1,136  938  1,828 
(Gain)/loss on sales/valuation of assets, net (26,419) 108  (26,012) (2,149)
Acquisition, integration and restructuring costs 2,026  2,429  9,374  5,994 
FDIC special assessment (267) —  1,151  — 
Core expenses (non-GAAP) $ 109,020  $ 105,755  $ 326,057  $ 320,741 
Efficiency ratio (GAAP) 48.58  % 63.77  % 58.94  % 61.86  %
Adjusted efficiency ratio, fully tax-equivalent (non-GAAP) 57.98  % 59.95  % 58.16  % 58.98  %
Reconciliation of Annualized Ratio of Core Expenses to Average Assets (non-GAAP)
Total noninterest expenses (GAAP) $ 85,927  $ 111,053  $ 315,766  $ 331,542 
Core expenses (non-GAAP) 109,020  105,755  326,057  320,741 
Average assets $ 18,439,910  $ 20,207,920  $ 18,924,862  $ 20,182,808 
Total noninterest expenses to average assets (GAAP) 1.85  % 2.18  % 2.23  % 2.20  %
Core expenses to average assets (non-GAAP) 2.35  % 2.08  % 2.30  % 2.12  %
Acquisition, integration and restructuring costs
Salaries and employee benefits $ 58  $ 94  $ 689  $ 261 
Occupancy —  —  —  — 
Furniture and equipment 52  —  105  — 
Professional fees 1,674  1,617  7,990  3,619 
Advertising —  178  —  522 
Other noninterest expenses 242  540  590  1,592 
Total acquisition, integration and restructuring costs $ 2,026  $ 2,429  $ 9,374  $ 5,994 
(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,
2024 2023 2024 2023
Reconciliation of Adjusted Earnings (non-GAAP)
Net income/(loss) $ 64,153  $ 48,091  $ 155,602  $ 150,283 
(Gain)/loss from sale of securities 9,520  114  19,573  1,532 
(Gain)/loss on sales/valuation of assets, net (26,419) 108  (26,012) (2,149)
Acquisition, integration and restructuring costs 2,026  2,429  9,374  5,994 
FDIC special assessment (267) —  1,151  — 
Total adjustments (15,140) 2,651  4,086  5,377 
Tax effect of adjustments(2)
3,634  (628) (981) (1,280)
Adjusted earnings $ 52,647  $ 50,114  $ 158,707  $ 154,380 
Preferred dividends (2,013) (2,013) (6,038) (6,038)
Adjusted earnings available to common stockholders $ 50,634  $ 48,101  $ 152,669  $ 148,342 
Plus core deposit intangibles amortization, net of tax(2)
1,022  1,240  3,236  3,908 
Earnings available to common stockholders excluding intangible amortization (non-GAAP) $ 51,656  $ 49,341  $ 155,905  $ 152,250 
Reconciliation of Adjusted Annualized Return on Average Assets
Average assets $ 18,439,910  $ 20,207,920  $ 18,924,862  $ 20,182,808 
Adjusted annualized return on average assets (non-GAAP) 1.14  % 0.98  % 1.12  % 1.02  %
Reconciliation of Adjusted Annualized Return on Average Common Equity
Average common stockholders' equity (GAAP) $ 1,962,334  $ 1,746,818  $ 1,886,454  $ 1,710,230 
Adjusted annualized return on average common equity (non-GAAP) 10.27  % 10.92  % 10.81  % 11.60  %
Reconciliation of Adjusted Annualized Return on Average Tangible Common Equity
Average tangible common equity (non-GAAP) $ 1,371,515  $ 1,149,992  $ 1,294,241  $ 1,111,724 
Adjusted annualized return on average tangible common equity (non-GAAP) 14.98  % 17.02  % 16.09  % 18.31  %
Reconciliation of Adjusted Diluted Earnings Per Common Share
Weighted average shares outstanding-diluted 43,195,257 42,812,563 43,080,422 42,769,872
Adjusted diluted earnings per common share $ 1.17  $ 1.12  $ 3.54  $ 3.47 
(2) Tax effect is calculated based on the respective periods’ year-to-date effective tax rate excluding the impact of discrete items.