Attached files

file filename
8-K - 8-K - HEARTLAND FINANCIAL USA INCq320148kcoverpage.htm


 


CONTACT:
FOR IMMEDIATE RELEASE
Bryan R. McKeag
October 27, 2014
Executive Vice President
 
Chief Financial Officer
 
(563) 589-1994
 
bmckeag@htlf.com
 


HEARTLAND FINANCIAL USA, INC. REPORTS THIRD QUARTER 2014 RESULTS

Quarterly Highlights
§
Net income available to common stockholders of $11.8 million or $0.63 per diluted common share
§
Return on average common equity of 11.86%
§
Net interest margin at 3.96%
§
Loan growth of $103.6 million or 11% annualized since June 30, 2014
§
Ratio of nonperforming assets to total assets of 0.85%, the lowest since 2007
§
Announced name change for Riverside Community Bank to Illinois Bank & Trust and plans to merge Galena State Bank & Trust Co. into Illinois Bank & Trust
§
Announced merger agreement with Community Banc-Corp of Sheboygan, Inc.
 
Quarter
Ended
September 30,
 
Nine Months
Ended
September 30,
 
2014
 
2013
 
2014
 
2013
Net income (in millions)
$
12.0

 
$
6.8

 
$
29.6

 
$
28.9

Net income available to common stockholders (in millions)
11.8

 
6.5

 
29.0

 
28.0

Diluted earnings per common share
0.63

 
0.38

 
1.55

 
1.63

 
 
 
 
 
 
 
 
Return on average assets
0.79
%
 
0.53
%
 
0.67
%
 
0.76
%
Return on average common equity
11.86

 
8.38

 
10.21

 
11.63

Net interest margin
3.96

 
3.81

 
3.97

 
3.77

“Heartland reported an excellent third quarter, with net income available to common stockholders of $11.8 million, an 80 percent increase over earnings of $6.5 million in the third quarter last year.”

Lynn B. Fuller, chairman, president and chief executive officer, Heartland Financial USA, Inc.





Dubuque, Iowa, Monday, October 27, 2014-Heartland Financial USA, Inc. (NASDAQ: HTLF) today reported net income available to common stockholders of $11.8 million, or $0.63 per diluted common share, for the quarter ended September 30, 2014, compared to $6.5 million, or $0.38 per diluted common share, for the third quarter of 2013. Return on average common equity was 11.86% and return on average assets was 0.79% for the third quarter of 2014, compared to 8.38% and 0.53%, respectively, for the same quarter in 2013.

Positively affecting net income for the quarter as compared to the same quarter last year was a $11.6 million increase in net interest income, largely due to strong loan growth and the acquisition of Morrill & Janes Bank and Trust Company completed during the last quarter of 2013. This improvement was partially offset by a $7.4 million increase in noninterest expenses, primarily due to the added expenses at Morrill & Janes Bank and Trust Company.

Commenting on Heartland’s third quarter results, Lynn B. Fuller, Heartland’s chairman, president and chief executive officer said, “Heartland reported an excellent third quarter, with net income available to common stockholders of $11.8 million, an 80 percent increase over earnings of $6.5 million in the third quarter last year.”
Net income available to common stockholders for the first nine months of 2014 was $29.0 million, or $1.55 per diluted common share, compared to $28.0 million, or $1.63 per diluted common share, recorded during the first nine months of 2013. Return on average common equity was 10.21% and return on average assets was 0.67% for the first nine months of 2014, compared to 11.63% and 0.76%, respectively, for the same period in 2013.

Subsequent to the quarter-end, Heartland entered into a merger agreement with Community Banc-Corp of Sheboygan, Inc., the parent company of Community Bank & Trust in Sheboygan, Wisconsin. Under the agreement, Heartland will acquire Community Banc-Corp in an all stock transaction expected to close during the first quarter of 2015. Simultaneous with the closing, Community Bank & Trust will be merged into Heartland's Wisconsin Bank & Trust subsidiary. Community Bank & Trust had total assets of $525 million as of September 30, 2014. Upon completion of this merger, Wisconsin will become Heartland's third state with banking assets greater than $1 billion.

Net Interest Margin Increases in Dollars; Net Interest Margin As Percentage Remains Steady

Net interest margin, expressed as a percentage of average earning assets, was 3.96% during the third quarter of 2014 compared to 4.04% during the second quarter of 2014 and 3.81% during the third quarter of 2013.

Fuller said, “Heartland’s net interest margin of 3.96 percent for the quarter was 15 basis points higher than the 3.81 percent reported for the same quarter last year, reflecting solid loan growth and a decline in our cost of funds.”

Interest income increased $11.7 million or 24% to $60.1 million in the third quarter of 2014 from the $48.4 million recorded in the third quarter of 2013. After adjustment to add $2.6 million for the third quarter of 2014 and $2.4 million for the third quarter of 2013 for income taxes saved on the interest earned on nontaxable securities and loans, on a tax-equivalent basis, interest income in the third quarter of 2014 was $62.7 million compared to $50.8 million in the third quarter of 2013. The increase in interest income in the third quarter of 2014, as compared to the third quarter of 2013, was primarily due to an increase in average earning assets combined with a small increase in the interest rate earned on those assets. The average interest rate earned on total earning assets was 4.59% during the third quarter of 2014 compared to 4.58% during the third quarter of 2013. Average earning assets increased $1.03 billion or 23% during the third quarter of 2014 compared to the third quarter of 2013, with approximately $810.7 million attributable to the Morrill & Janes Bank and Trust Company acquisition completed during the fourth quarter of 2013.

Interest expense for the third quarter of 2014 was $8.6 million, an increase of $100,000 or 1% from $8.5 million in the third quarter of 2013. Even though average interest bearing liabilities increased $686.3 million or 20% for the quarter ended September 30, 2014, as compared to the same quarter in 2013, the average interest rate paid on Heartland's interest bearing deposits and borrowings declined 16 basis points decreasing from 0.99% in the third quarter of 2013 to 0.83% in the third quarter of 2014. Contributing to this improvement in interest expense was a continued favorable change in the mix of deposits. Average savings balances, the lowest cost interest-bearing deposits, as a percentage of total average interest bearing deposits were 75% during the third quarter of 2014, compared to 71% for the third quarter of 2013. The average interest rate paid on savings deposits was 0.31% during the third quarter of 2014 compared to 0.30% during the third quarter of 2013 and the average interest rate paid on time deposits was 1.22% during the third quarter of 2014 compared to 1.59% during the third quarter of 2013.

Net interest income increased $11.6 million or 29% to $51.5 million in the third quarter of 2014 from the $39.9 million recorded in the third quarter of 2013. Net interest income on a tax-equivalent basis totaled $54.1 million during the





third quarter of 2014, an increase of $11.8 million or 28% from the $42.3 million recorded during the third quarter of 2013.

Noninterest Income Remains Steady; Noninterest Expenses Increase

Noninterest income of $20.2 million during the third quarter of 2014 was consistent with the $20.4 million recorded during the third quarter of 2013.

For the third quarter of 2014, noninterest expense totaled $54.2 million, an increase of $7.4 million or 16% from the same quarter of 2013, partially due to $4.9 million of expenses at the Morrill & Janes Bank and Trust Company, which was acquired during the last quarter of 2013. Included in the 2014 third quarter noninterest expenses were $1.4 million in costs associated with partnership investments in a commercial and a residential real estate project, both of which qualify for historic rehabilitation tax credits. These credits are included as a reduction to income tax expense as further described below. The net result of these transactions positively impacted net income and negatively impacted the efficiency ratio. Excluding the effect of the acquisition and the costs associated with tax credit investments, noninterest expenses increased $1.1 million or 2% during the third quarter of 2014 in comparison to the third quarter of 2013.

Heartland's effective tax rate was 19.58% for the third quarter of 2014 compared to 17.97% for the third quarter of 2013. Included in Heartland's income taxes for the third quarter of 2014 were federal historic rehabilitation tax credits totaling $1.8 million associated with Heartland's ownership interest in qualifying real estate projects. Federal low-income housing tax credits included in Heartland's income taxes totaled $166,000 during the third quarter of 2014 compared to $200,000 during the third quarter of 2013. Heartland's effective tax rate is also affected by the level of tax-exempt interest income which, as a percentage of pre-tax income, was 32.59% during the third quarter of 2014 compared to 53.31% during the third quarter of 2013. The tax-equivalent adjustment for this tax-exempt interest income was $2.6 million during the third quarter of 2014 compared to $2.4 million during the third quarter of 2013.

Increase in Loans and Deposits

Total assets were $5.93 billion at September 30, 2014, an increase of $11.1 million since year-end 2013. Securities represented 28% of total assets at September 30, 2014, compared to 32% at year-end 2013.

Total loans and leases held to maturity were $3.80 billion at September 30, 2014, compared to $3.50 billion at year-end 2013, an increase of $301.4 million or 11% annualized, with $103.6 million of this growth occurring in the third quarter, $117.0 million in the second quarter and $80.8 million during the first quarter. A majority of the year-to-date growth occurred in the commercial and commercial real estate loan portfolio, which increased $229.7 million or 12% annualized since year-end 2013, with $59.0 million of this growth occurring during the third quarter, $102.9 million during the second quarter and $67.8 million during the first quarter.

Fuller commented, “For the quarter, loans increased by $104 million, growing at an annualized rate of 11 percent. Over the last five quarters, Heartland has experienced organic loan growth of $549 million. Considering our peers have been reporting significantly lower loan growth, we are very gratified by our results. With loan growth as our top priority, we are very pleased with both the quality and quantity of loan growth and commend our commercial and business banking teams for these excellent results.”

Total deposits were $4.73 billion as of September 30, 2014, compared to $4.67 billion at year-end 2013, an increase of $60.2 million or 2% annualized. Demand deposits totaled $1.27 billion at September 30, 2014, an increase of $35.9 million or 4% annualized since year-end 2013. Also increasing during the first nine months of 2014, savings deposits grew to $2.60 billion, an increase of $64.6 million or 3% annualized. Certificates of deposit totaled $852.4 million at September 30, 2014, a decrease of $40.2 million or 6% annualized.

“We continue to see growth in no-cost checking and low-cost savings and money market deposits. The favorable shift in deposit mix continues with these non-time categories now representing 82 percent of total deposits,” Fuller added.

Decrease in Nonperforming Assets; Decrease in Provision for Loan Losses

Nonperforming loans, exclusive of those covered under the loss sharing agreements, were $30.1 million or 0.79% of total loans and leases at September 30, 2014, compared to $42.4 million or 1.21% of total loans and leases at December 31, 2013. Approximately 34%, or $10.1 million, of Heartland's nonperforming loans have individual loan balances exceeding $1.0 million, the largest of which is $3.8 million. These nonperforming loans, to an aggregate of four





borrowers, are spread over three different industry classifications with 66% located in Heartland's Western markets and the remainder in the Midwest.

Other real estate owned was $20.5 million at September 30, 2014, compared to $29.9 million at December 31, 2013. Liquidation strategies have been identified for all the assets held in other real estate owned. Management continues to market these properties through an orderly liquidation process instead of a quick liquidation process in order to avoid discounts greater than the projected carrying costs.

The allowance for loan and lease losses at September 30, 2014, was 1.10% of loans and leases and 138.40% of nonperforming loans compared to 1.19% of loans and leases and 98.27% of nonperforming loans at December 31, 2013. The provision for loan losses was $2.6 million for the third quarter of 2014 compared to $5.1 million for the third quarter of 2013.

Net charge-offs on loans during the third quarter of 2014 were $1.7 million compared to $1.5 million during the third quarter of 2013.

“We are also very pleased with the steady improvement in our level of nonperforming assets over the past year. Since last year’s third quarter, we have seen a decline of nearly $30 million in nonperforming assets. Over the last twelve months we’ve reduced nonperforming assets by 78 basis points, falling to .85 percent of total assets and approaching the lowest level we’ve seen in nearly seven years,” Fuller concluded.

Conference Call Details
Heartland will host a conference call for investors at 5:00 p.m. EDT today. To participate, dial 877-407-0781 at least five minutes before start time. To listen to the live webcast, log on to www.htlf.com at least 15 minutes before start time. If you are unable to participate on the call, a replay will be available until October 26, 2015, by logging on to www.htlf.com.

About Heartland Financial USA, Inc.
Heartland Financial USA, Inc. is a $5.9 billion diversified financial services company providing banking, mortgage, wealth management, investment, insurance and consumer finance services to individuals and businesses. Heartland currently has 77 banking locations in 57 communities in Iowa, Illinois, Wisconsin, New Mexico, Arizona, Montana, Colorado, Minnesota, Kansas and Missouri and loan production offices in California, Nevada, Wyoming, Idaho, North Dakota, Oregon, Washington and Nebraska. Additional information about Heartland Financial USA, Inc. is available at www.htlf.com.

Safe Harbor Statement
This release, and future oral and written statements of Heartland and its management, may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 about Heartland's financial condition, results of operations, plans, objectives, future performance and business. Although these forward-looking statements are based upon the beliefs, expectations and assumptions of Heartland's management, there are a number of factors, many of which are beyond the ability of management to control or predict, that could cause actual results to differ materially from those in its forward-looking statements. These factors, which are detailed in the risk factors included in Heartland's Annual Report on Form 10-K filed with the Securities and Exchange Commission, include, among others: (i) the strength of the local and national economy; (ii) the economic impact of past and any future terrorist threats and attacks and any acts of war, (iii) changes in state and federal laws, regulations and governmental policies concerning the Company's general business; (iv) changes in interest rates and prepayment rates of the Company's assets; (v) increased competition in the financial services sector and the inability to attract new customers; (vi) changes in technology and the ability to develop and maintain secure and reliable electronic systems; (vii) the potential impact of acquisitions, (viii) the loss of key executives or employees; (ix) changes in consumer spending; (x) unexpected outcomes of existing or new litigation involving the Company; and (xi) changes in accounting policies and practices. All statements in this release, including forward-looking statements, speak only as of the date they are made, and Heartland undertakes no obligation to update any statement in light of new information or future events.

-FINANCIAL TABLES FOLLOW-
###






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,

2014
 
2013
 
2014

2013
Interest Income
 
 
 
 



Interest and fees on loans and leases
$
49,311

 
$
40,154

 
$
143,796


$
119,707

Interest on securities:

 

 



Taxable
7,547

 
4,803

 
22,755


14,174

Nontaxable
3,249

 
3,443

 
10,079


10,001

Interest on federal funds sold
1

 

 
1



Interest on deposits in other financial institutions
6

 
3

 
20


9

Total Interest Income
60,114

 
48,403

 
176,651


143,891

Interest Expense

 

 



Interest on deposits
4,655

 
4,769

 
14,010


14,911

Interest on short-term borrowings
227

 
131

 
655


387

Interest on other borrowings
3,741

 
3,623

 
11,084


11,122

Total Interest Expense
8,623

 
8,523

 
25,749


26,420

Net Interest Income
51,491

 
39,880

 
150,902


117,471

Provision for loan and lease losses
2,553

 
5,149

 
11,635


7,648

Net Interest Income After Provision for Loan and Lease Losses
48,938

 
34,731

 
139,267


109,823

Noninterest Income
 
 

 



Service charges and fees
4,857

 
4,487

 
15,007


12,775

Loan servicing income
1,319

 
598

 
4,223


865

Trust fees
3,194

 
2,918

 
9,747


8,764

Brokerage and insurance commissions
1,044

 
1,277

 
3,325


3,315

Securities gains, net
825

 
1,118

 
2,460


6,612

Gain (loss) on trading account securities

 
263

 
(38
)

839

Gains on sale of loans held for sale
8,384

 
8,637

 
23,559


34,842

Loss on sales/valuations of repossessed assets, net
(444
)
 
(339
)
 
(1,365
)

(2,440
)
Valuation adjustment on mortgage servicing rights

 

 


496

Income on bank owned life insurance
371

 
409

 
1,073


1,129

Other noninterest income
612

 
1,011

 
1,635


2,407

Total Noninterest Income
20,162

 
20,379

 
59,626


69,604

Noninterest Expense

 

 



Salaries and employee benefits
33,546

 
28,847

 
98,428


88,103

Occupancy
3,807

 
3,387

 
11,841


9,796

Furniture and equipment
2,033

 
1,917

 
6,008


6,033

Professional fees
4,429

 
4,486

 
13,169


12,262

FDIC insurance assessments
888

 
745

 
2,848


2,508

Advertising
1,383

 
1,360

 
4,082


3,836

Intangible assets amortization
521

 
196

 
1,736


594

Other real estate and loan collection expenses
215

 
730

 
1,785


2,446

Other noninterest expenses
7,389

 
5,140

 
20,590


14,642

Total Noninterest Expense
54,211

 
46,808

 
160,487


140,220

Income Before Income Taxes
14,889

 
8,302

 
38,406


39,207

Income taxes
2,916

 
1,492

 
8,769


10,289

Net Income
11,973

 
6,810

 
29,637


28,918

Net income attributable to noncontrolling interest, net of tax

 

 


(64
)
Net Income Attributable to Heartland
11,973

 
6,810

 
29,637


28,854

Preferred dividends and discount
(205
)
 
(276
)
 
(613
)

(889
)
Net Income Available to Common Stockholders
$
11,768

 
$
6,534

 
$
29,024


$
27,965

Earnings per common share-diluted
$
0.63

 
$
0.38

 
$
1.55


$
1.63

Weighted average shares outstanding-diluted
18,752,748

 
17,221,154

 
18,742,950


17,183,219






HEARTLAND FINANCIAL USA, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited)
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA

For the Quarter Ended

9/30/2014

6/30/2014

3/31/2014

12/31/2013

9/30/2013
Interest Income









Interest and fees on loans and leases
$
49,311


$
48,101


$
46,384


$
44,995


$
40,154

Interest on securities:









Taxable
7,547


7,447


7,761


7,327


4,803

Nontaxable
3,249


3,708


3,122


3,294


3,443

Interest on federal funds sold
1






1



Interest on deposits in other financial institutions
6


7


7


3


3

Total Interest Income
60,114


59,263


57,274


55,620


48,403

Interest Expense









Interest on deposits
4,655


4,577


4,778


5,057


4,769

Interest on short-term borrowings
227


202


226


421


131

Interest on other borrowings
3,741


3,685


3,658


3,785


3,623

Total Interest Expense
8,623


8,464


8,662


9,263


8,523

Net Interest Income
51,491


50,799


48,612


46,357


39,880

Provision for loan and lease losses
2,553


2,751


6,331


2,049


5,149

Net Interest Income After Provision for Loan and Lease Losses
48,938


48,048


42,281


44,308


34,731

Noninterest Income
 
 
 
 
 
 
 
 
 
Service charges and fees
4,857


5,254


4,896


4,885


4,487

Loan servicing income
1,319


1,393


1,511


783


598

Trust fees
3,194


3,343


3,210


2,944


2,918

Brokerage and insurance commissions
1,044


1,158


1,123


1,246


1,277

Securities gains, net
825


854


781


509


1,118

Gain (loss) on trading account securities




(38
)

582


263

Gains on sale of loans held for sale
8,384


8,796


6,379


5,353


8,637

Loss on sales/valuations of repossessed assets, net
(444
)

(798
)

(123
)

(359
)

(339
)
Valuation adjustment on mortgage servicing rights









Income on bank owned life insurance
371


339


363


426


409

Other noninterest income
612


398


625


846


1,011

Total Noninterest Income
20,162


20,737


18,727


17,215


20,379

Noninterest Expense
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
33,546


32,563


32,319


30,121


28,847

Occupancy
3,807


3,984


4,050


3,663


3,387

Furniture and equipment
2,033


2,085


1,890


2,007


1,917

Professional fees
4,429


4,214


4,526


5,270


4,486

FDIC insurance assessments
888


980


980


1,036


745

Advertising
1,383


1,511


1,188


1,458


1,360

Intangible assets amortization
521


591


624


469


196

Other real estate and loan collection expenses
215


518


1,052


1,999


730

Other noninterest expenses
7,389


7,415


5,786


7,519


5,140

Total Noninterest Expense
54,211


53,861


52,415


53,542


46,808

Income Before Income Taxes
14,889


14,924


8,593


7,981


8,302

Income taxes
2,916


4,150


1,703


46


1,492

Net Income
11,973


10,774


6,890


7,935


6,810

Net income attributable to noncontrolling interest, net of tax









Net Income Attributable to Heartland
11,973


10,774


6,890


7,935


6,810

Preferred dividends and discount
(205
)

(204
)

(204
)

(204
)

(276
)
Net Income Available to Common Stockholders
$
11,768


$
10,570


$
6,686


$
7,731


$
6,534

Earnings per common share-diluted
$
0.63


$
0.56


$
0.36


$
0.42


$
0.38

Weighted average shares outstanding-diluted
18,752,748


18,746,735


18,724,936


18,360,470


17,221,154







HEARTLAND FINANCIAL USA, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited)
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA

As Of

9/30/2014

6/30/2014

3/31/2014

12/31/2013

9/30/2013
Assets









Cash and due from banks
$
63,400


$
98,613


$
84,744


$
118,441


$
160,225

Federal funds sold and other short-term investments
4,436

 
4,047

 
3,884

 
6,829

 
4,783

Cash and cash equivalents
67,836

 
102,660

 
88,628

 
125,270

 
165,008

Time deposits in other financial institutions
2,605

 
3,105

 
3,355

 
3,355

 
3,605

Securities:
 
 
 
 
 
 
 
 
 
Trading, at fair value

 

 

 
1,801

 
1,219

Available for sale, at fair value
1,369,703

 
1,412,809

 
1,400,756

 
1,633,902

 
1,374,180

Held to maturity, at cost
255,312

 
257,217

 
257,927

 
237,498

 
53,841

Other investments, at cost
20,514

 
20,932

 
18,755

 
21,843

 
17,430

Loans held for sale
93,054


87,173


54,862


46,665


61,326

Loans and leases:









Held to maturity
3,798,305


3,694,734


3,577,776


3,496,952


2,901,706

Loans covered by loss share agreements
3,850


4,379


5,466


5,749


5,876

 Allowance for loan and lease losses
(41,698
)

(40,892
)

(38,573
)

(41,685
)

(41,311
)
Loans and leases, net
3,760,457


3,658,221


3,544,669


3,461,016


2,866,271

Premises, furniture and equipment, net
132,240


133,127


135,054


135,714


129,029

Other real estate, net
20,475

 
24,395

 
28,083

 
29,852

 
33,018

Goodwill
35,583


35,583


35,583


35,583


30,627

Other intangible assets, net
33,399


32,732


32,690


32,959


23,435

Cash surrender value on life insurance
82,224


81,840


81,486


81,110


79,238

FDIC indemnification asset
83


124


190


249


795

Other assets
61,324


64,000


65,064


76,899


73,708

Total Assets
$
5,934,809


$
5,913,918


$
5,747,102


$
5,923,716


$
4,912,730

Liabilities and Equity









Liabilities









Deposits:









 Demand
$
1,274,439


$
1,221,703


$
1,195,457


$
1,238,581


$
1,073,688

 Savings
2,599,850


2,556,784


2,582,166


2,535,242


2,043,397

 Time
852,430


862,995


885,741


892,676


807,913

Total deposits
4,726,719


4,641,482


4,663,364


4,666,499


3,924,998

Short-term borrowings
348,305


420,494


256,250


408,756


224,048

Other borrowings
334,513


329,715


334,916


350,109


322,538

Accrued expenses and other liabilities
41,873


49,806


35,237


58,892


44,543

Total Liabilities
5,451,410


5,441,497


5,289,767


5,484,256


4,516,127

Stockholders' Equity









Preferred equity
81,698


81,698


81,698


81,698


81,698

Common stock
18,477

 
18,468

 
18,455

 
18,399

 
16,953

Capital surplus
94,393

 
93,334

 
92,199

 
91,632

 
52,641

Retained earnings
288,555

 
278,632

 
269,908

 
265,067

 
259,172

Accumulated other comprehensive income (loss)
276

 
289

 
(4,903
)
 
(17,336
)
 
(13,819
)
Treasury stock at cost

 

 
(22
)
 

 
(42
)
Total Heartland Stockholders' Equity
483,399


472,421


457,335


439,460


396,603

 Noncontrolling interest









Total Equity
483,399


472,421


457,335


439,460


396,603

Total Liabilities and Equity
$
5,934,809


$
5,913,918


$
5,747,102


$
5,923,716


$
4,912,730







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,
2014
 
2013
 
2014
 
2013
Average Balances
 
 
 
 
 
 
 
 
Assets
 
$
5,882,792

 
$
4,901,972

 
$
5,818,160

 
$
4,907,436

Loans and leases, net of unearned
 
3,812,218

 
2,937,508

 
3,692,718

 
2,906,970

Deposits
 
4,710,177

 
3,861,624

 
4,670,070

 
3,845,120

Earning assets
 
5,426,336

 
4,396,140

 
5,342,481

 
4,420,699

Interest bearing liabilities
 
4,099,526

 
3,413,205

 
4,093,520

 
3,418,956

Common stockholders' equity
 
393,740

 
309,472

 
380,165

 
321,511

Total stockholders' equity
 
475,438

 
391,170

 
461,863

 
404,417

Tangible common stockholders' equity
 
348,423

 
276,511

 
334,131

 
288,349


 

 

 

 

Earnings Performance Ratios
 

 

 

 

Annualized return on average assets
 
0.79
%
 
0.53
%
 
0.67
%
 
0.76
%
Annualized return on average common equity
 
11.86
%
 
8.38
%
 
10.21
%
 
11.63
%
Annualized return on average common tangible equity
 
13.40
%
 
9.38
%
 
11.61
%
 
12.97
%
Annualized net interest margin(1)
 
3.96
%
 
3.81
%
 
3.97
%
 
3.77
%
Efficiency ratio, fully taxable equivalent(2)
 
72.67
%
 
75.35
%
 
73.10
%
 
73.51
%
 
(1) Computed on a tax equivalent basis using an effective tax rate of 35%.
(2) Efficiency ratio, fully taxable equivalent, is noninterest expense, divided by the sum of taxable equivalent net interest income plus noninterest income, excluding investment securities gains (losses), loss on sales/valuations of repossessed assets, net, and intangible assets amortization. This efficiency ratio is presented on a taxable equivalent basis, which adjusts net interest income for the tax-favored status of certain loans and investment securities. Management believes this measure to be the preferred industry measurement of net interest income as it enhances the comparability of net interest income arising from taxable and tax-exempt sources, and it excludes certain specific revenue items (such as investment securities gains (losses), net, and loss on sales/valuations of repossessed assets, net). This is a non-GAAP measure.
HEARTLAND FINANCIAL USA, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited)
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA
 
For the Quarter Ended
 
9/30/2014

6/30/2014

3/31/2014

12/31/2013

9/30/2013
Average Balances









Assets
$
5,882,792


$
5,800,104


$
5,770,350


$
5,604,487


$
4,901,972

Loans and leases, net of unearned
3,812,218


3,692,159


3,571,127


3,341,252


2,937,508

Deposits
4,710,177


4,665,993


4,633,192


4,512,170


3,861,624

Earning assets
5,426,336


5,321,149


5,278,331


5,061,822


4,396,140

Interest bearing liabilities
4,099,526


4,091,233


4,089,691


3,921,951


3,413,205

Common stockholders' equity
393,740


380,561


365,889


349,056


309,472

Total stockholders' equity
475,438


462,259


447,587


430,754


391,170

Tangible common stockholders' equity
348,423


334,747


318,898


308,802


276,511











Earnings Performance Ratios









Annualized return on average assets
0.79
%

0.73
%

0.47
%

0.55
%

0.53
%
Annualized return on average common equity
11.86
%

11.14
%

7.41
%

8.79
%

8.38
%
Annualized return on average common tangible equity
13.40
%

12.66
%

8.50
%

9.93
%

9.38
%
Annualized net interest margin(1)
3.96
%

4.04
%

3.92
%

3.82
%

3.81
%
Efficiency ratio, fully taxable equivalent(2)
72.67
%

71.75
%

75.00
%

80.61
%

75.35
%
 
(1) Computed on a tax equivalent basis using an effective tax rate of 35%.
(2) Efficiency ratio, fully taxable equivalent, is noninterest expense, divided by the sum of taxable equivalent net interest income plus noninterest income, excluding investment securities gains (losses), loss on sales/valuations of repossessed assets, net, and intangible assets amortization. This efficiency ratio is presented on a taxable equivalent basis, which adjusts net interest income for the tax-favored status of certain loans and investment securities. Management believes this measure to be the preferred industry measurement of net interest income as it enhances the comparability of net interest income arising from taxable and tax-exempt sources, and it excludes certain specific revenue items (such as investment securities gains (losses), net, and loss on sales/valuations of repossessed assets, net). This is a non-GAAP measure.





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

9/30/2014

6/30/2014

3/31/2014

12/31/2013

9/30/2013
Common Share Data









Book value per common share
$
21.74


$
21.16


$
20.36


$
19.44


$
18.58

Tangible book value per common share(1)
$
19.30


$
18.69


$
17.86


$
16.90


$
16.64

ASC 320 effect on book value per common share
$
0.10


$
0.13


$
(0.16
)

$
(0.82
)

$
(0.66
)
Common shares outstanding, net of treasury stock
18,477,463


18,467,646


18,454,048


18,399,156


16,951,053

Tangible capital ratio(2)
6.06
%

5.88
%

5.78
%

5.29
%

5.78
%
 
 
 
 
 
 
 
 
 
 
Loan and Lease Data









Loans held to maturity:









Commercial and commercial real estate
$
2,709,544


$
2,650,517


$
2,547,625


$
2,479,880


$
2,042,995

Residential mortgage
360,309


341,697


365,162


349,349


269,501

Agricultural and agricultural real estate
404,423


389,918


370,348


376,735


324,339

Consumer
326,148


315,234


297,978


294,145


268,112

Unearned discount and deferred loan fees
(2,119
)

(2,632
)

(3,337
)

(3,157
)

(3,241
)
Total loans and leases held to maturity
$
3,798,305


$
3,694,734


$
3,577,776


$
3,496,952


$
2,901,706

 
 
 
 
 
 
 
 
 
 
Loans covered under loss share agreements:









Commercial and commercial real estate
$
1,188


$
1,208


$
2,292


$
2,314


$
2,402

Residential mortgage
1,762


1,995


2,062


2,280


2,433

Agricultural and agricultural real estate
573


567


502


543


446

Consumer
327


609


610


612


595

Total loans and leases covered under loss share agreements
$
3,850


$
4,379


$
5,466


$
5,749


$
5,876











Other Selected Trend Information














Effective tax rate
19.59
%

27.81
%

19.82
%

0.57
%

17.98
%
Average full time equivalent employees
1,650


1,655


1,678


1,662


1,616

Trust assets under management
$
1,820,612


$
1,859,643


$
1,736,308


$
1,621,970


$
1,535,092

Total Residential Mortgage Loan Applications
$
445,039


$
460,533


$
316,829


$
293,115


$
416,128

Residential Mortgage Loans Originated
$
312,428


$
277,895


$
175,249


$
232,150


$
349,012

Residential Mortgage Loans Sold
$
283,677


$
208,429


$
149,993


$
214,334


$
336,780

Residential Mortgage Loan Servicing Portfolio
$
3,362,717


$
3,198,510


$
3,107,589


$
3,045,893


$
2,887,667

 
 
 
 
 
 
 
 
 
 
(1) Total common stockholders' equity less goodwill and intangible assets (excluding mortgage servicing rights) divided by common shares outstanding, net of treasury. This is a non-GAAP financial measure but has been included as it is considered to be a critical metric with which to analyze and evaluate financial condition and capital strength.
(2) Total common stockholders' equity less goodwill and intangible assets (excluding mortgage servicing rights) divided by total assets less intangible assets (excluding mortgage servicing rights). This is a non-GAAP financial measure but has been included as it is considered to be a critical metric with which to analyze and evaluate financial condition and capital strength.






HEARTLAND FINANCIAL USA, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited)
DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA
 
As of and for the Quarter Ended
 
9/30/2014

6/30/2014

3/31/2014

12/31/2013

9/30/2013
Allowance for Loan and Lease Losses









Balance, beginning of period
$
40,892


$
38,573


$
41,685


$
41,311


$
37,623

Provision for loan and lease losses
2,553


2,751


6,331


2,049


5,149

Charge-offs on loans not covered by loss share agreements
(2,649
)

(1,392
)

(10,617
)

(3,197
)

(2,454
)
Charge-offs on loans covered by loss share agreements


(8
)

(41
)



(59
)
Recoveries
894


913


1,215


1,522


1,052

Recoveries on loans covered by loss share agreements
8


55







Balance, end of period
$
41,698


$
40,892


$
38,573


$
41,685


$
41,311

 
 
 
 
 
 
 
 
 
 
Asset Quality









Not covered under loss share agreements:









Nonaccrual loans
$
30,130


$
29,076


$
31,928


$
42,394


$
47,088

Loans and leases past due ninety days or more as to interest or principal payments






24



Other real estate owned
19,873


23,761


28,033


29,794


32,753

Other repossessed assets
506


414


397


397


469

Total nonperforming assets not covered under loss share agreements
$
50,509


$
53,251


$
60,358


$
72,609


$
80,310

 
 
 
 
 
 
 
 
 
 
Covered under loss share agreements:









Nonaccrual loans
$
297


$
297


$
820


$
783


$
805

Other real estate owned
602


634


50


58


265

Other repossessed assets

 

 

 

 
4

Total nonperforming assets covered under loss share agreements
$
899


$
931


$
870


$
841


$
1,074

 
 
 
 
 
 
 
 
 
 
Performing troubled debt restructured loans
$
11,994


$
12,076


$
12,548


$
19,353


$
19,371

 
 
 
 
 
 
 
 
 
 
Nonperforming Assets Activity









Balance, beginning of period
$
54,182


$
61,228


$
73,450


$
81,384


$
76,946

Net loan charge offs
(1,747
)

(432
)

(9,443
)

(1,675
)

(1,461
)
New nonperforming loans
5,911


4,264


5,328


6,981


16,070

Reduction of nonperforming loans(1)
(2,679
)

(4,145
)

(3,303
)

(4,951
)

(5,653
)
OREO/Repossessed assets sales proceeds
(4,313
)

(5,878
)

(4,731
)

(6,907
)

(3,444
)
OREO/Repossessed assets writedowns, net
(38
)

(902
)

(80
)

(1,387
)

(1,048
)
Net activity at Citizens Finance Co.
92


47


7


5


(26
)
Balance, end of period
$
51,408


$
54,182


$
61,228


$
73,450


$
81,384

 
Asset Quality Ratios Excluding Assets Covered Under Loss Share Agreements
 
 
 
 
 
 
 
 
 
Ratio of nonperforming loans and leases to total loans and leases
0.79
%

0.79
%

0.89
%

1.21
%

1.62
%
Ratio of nonperforming assets to total assets
0.85
%

0.90
%

1.06
%

1.23
%

1.63
%
Annualized ratio of net loan charge-offs to average loans and leases
0.18
%

0.05
%

1.07
%

0.20
%

0.20
%
Allowance for loan and lease losses as a percent of loans and leases
1.10
%

1.11
%

1.08
%

1.19
%

1.42
%
Allowance for loan and lease losses as a percent of nonperforming loans and leases
138.40
%

140.64
%

120.81
%

98.27
%

87.73
%
Loans delinquent 30-89 days as a percent of total loans
0.32
%

0.25
%

0.31
%

0.32
%

0.53
%
 
 
 
 
 
 
 
 
 
 
(1) Includes principal reductions and transfers to performing status






HEARTLAND FINANCIAL USA, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited)
DOLLARS IN THOUSANDS

For the Quarter Ended

September 30, 2014

September 30, 2013

Average





Average





Balance

Interest

Rate

Balance

Interest

Rate
Earning Assets











Securities:











Taxable
$
1,279,612


$
7,547


2.34
%

$
1,086,302


$
4,803


1.75
%
Nontaxable(1)
367,791


4,997


5.39


401,083


5,297


5.24

Total securities
1,647,403


12,544


3.02


1,487,385


10,100


2.69

Interest bearing deposits
8,098


6


0.29


9,054


3


0.13

Federal funds sold
344


1


1.15


237





Loans and leases:(2)











Commercial and commercial real estate(1)
2,656,438


32,249


4.82


2,020,895


25,461


5.00

Residential mortgage
435,965


4,589


4.18


327,185


3,423


4.15

Agricultural and agricultural real estate(1)
398,571


5,030


5.01


327,266


4,274


5.18

Consumer
321,244


6,704


8.28


262,162


6,144


9.30

Fees on loans


1,603






1,377



Less: allowance for loan and lease losses
(41,727
)





(38,044
)




Net loans and leases
3,770,491


50,175


5.28


2,899,464


40,679


5.57

Total earning assets
5,426,336


62,726


4.59
%

4,396,140


50,782


4.58
%
Nonearning Assets
456,456






505,832





Total Assets
$
5,882,792






$
4,901,972





Interest Bearing Liabilities











Savings
$
2,592,630


$
2,032


0.31
%

$
1,985,496


$
1,495


0.30
%
Time, $100,000 and over
320,849


924


1.14


301,633


1,056


1.39

Other time deposits
534,544


1,699


1.26


517,826


2,218


1.70

Short-term borrowings
316,874


227


0.28


277,041


131


0.19

Other borrowings
334,629


3,741


4.44


331,209


3,623


4.34

Total interest bearing liabilities
4,099,526


8,623


0.83
%

3,413,205


8,523


0.99
%
Noninterest Bearing Liabilities











Noninterest bearing deposits
1,262,154






1,056,669





Accrued interest and other liabilities
45,674






40,928





Total noninterest bearing liabilities
1,307,828






1,097,597





Stockholders' Equity
475,438






391,170





Total Liabilities and Stockholders' Equity
$
5,882,792






$
4,901,972





Net interest income(1)


$
54,103






$
42,259



Net interest spread(1)




3.76
%





3.59
%
Net interest income to total earning assets(1)




3.96
%





3.81
%
Interest bearing liabilities to earning assets
75.55
%





77.64
%




 
 
 
 
 
 
 
 
 
 
 
 
(1) Computed on a tax equivalent basis using an effective tax rate of 35%
(2) Nonaccrual loans are included in average loans outstanding.






HEARTLAND FINANCIAL USA, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited)
DOLLARS IN THOUSANDS

For the Nine Months Ended

September 30, 2014

September 30, 2013

Average





Average





Balance

Interest

Rate

Balance

Interest

Rate
Earning Assets











Securities:











Taxable
$
1,303,152


$
22,755


2.33
%

$
1,153,876


$
14,174


1.64
%
Nontaxable(1)
380,154


15,506


5.45


388,195


15,386


5.30

Total securities
1,683,306


38,261


3.04


1,542,071


29,560


2.56

Interest bearing deposits
7,256


20


0.37


9,216


9


0.13

Federal funds sold
450


1


0.30


672





Loans and leases:(2)











Commercial and commercial real estate(1)
2,580,868


93,978


4.87


2,000,590


76,288


5.10

Residential mortgage
421,571


13,554


4.30


331,854


10,334


4.16

Agricultural and agricultural real estate(1)
381,406


14,508


5.09


321,671


12,843


5.34

Consumer
308,873


19,372


8.39


252,855


17,894


9.46

Fees on loans


4,704






4,009



Less: allowance for loan and lease losses
(41,249
)





(38,230
)




Net loans and leases
3,651,469


146,116


5.35


2,868,740


121,368


5.66

Total earning assets
5,342,481


184,398


4.61
%

4,420,699


150,937


4.56
%
Nonearning Assets
475,679






486,737





Total Assets
$
5,818,160






$
4,907,436





Interest Bearing Liabilities











Savings
2,572,492


6,184


0.32
%

1,986,083


4,637


0.31
%
Time, $100,000 and over
329,976


2,641


1.07


310,333


3,395


1.46

Other time deposits
548,171


5,185


1.26


532,291


6,879


1.73

Short-term borrowings
308,000


655


0.28


250,326


387


0.21

Other borrowings
334,881


11,084


4.43


339,923


11,122


4.37

Total interest bearing liabilities
4,093,520


25,749


0.84
%

3,418,956


26,420


1.03
%
Noninterest Bearing Liabilities











Noninterest bearing deposits
1,219,431






1,016,413





Accrued interest and other liabilities
43,346






67,650





Total noninterest bearing liabilities
1,262,777






1,084,063





Stockholders' Equity
461,863






404,417





Total Liabilities and Stockholders' Equity
$
5,818,160






$
4,907,436





Net interest income(1)


$
158,649






$
124,517



Net interest spread(1)




3.77
%





3.53
%
Net interest income to total earning assets(1)




3.97
%





3.77
%
Interest bearing liabilities to earning assets
76.62
%





77.34
%
















(1) Computed on a tax equivalent basis using an effective tax rate of 35%
(2) Nonaccrual loans are included in the average loans outstanding.






HEARTLAND FINANCIAL USA, INC.
SELECTED FINANCIAL DATA - SUBSIDIARY BANKS (Unaudited)
DOLLARS IN THOUSANDS
 
As of and For the Quarter Ended
 
9/30/2014
6/30/2014
3/31/2014
12/31/2013
9/30/2013
Total Assets





Dubuque Bank and Trust Company
$
1,389,241

$
1,393,391

$
1,346,025

$
1,540,049

$
1,438,041

New Mexico Bank & Trust
1,069,722

1,050,117

1,020,381

1,032,441

999,555

Morrill & Janes Bank and Trust Company
867,346

837,148

859,998

890,984


Wisconsin Bank & Trust
664,630

658,773

631,501

643,430

635,606

Illinois Bank & Trust
505,492

506,150

490,147

443,114

460,224

Rocky Mountain Bank
480,345

472,079

456,201

467,443

464,221

Arizona Bank & Trust
471,661

467,966

472,141

450,320

415,174

Galena State Bank & Trust Co.
293,442

297,298

281,981

290,457

296,383

Minnesota Bank & Trust
165,580

165,250

157,965

170,517

166,324

Summit Bank & Trust
137,774

135,721

116,154

113,719

115,547

Total Deposits





Dubuque Bank and Trust Company
$
1,055,036

$
1,001,798

$
1,066,711

$
1,116,154

$
1,118,225

New Mexico Bank & Trust
828,637

814,523

790,172

765,572

765,903

Morrill & Janes Bank and Trust Company
686,833

680,176

673,325

692,038


Wisconsin Bank & Trust
564,674

558,654

544,323

531,371

545,163

Illinois Bank & Trust
401,888

392,053

403,643

353,046

371,779

Rocky Mountain Bank
395,728

384,856

379,017

380,011

375,949

Arizona Bank & Trust
390,167

382,011

381,121

368,059

320,737

Galena State Bank & Trust Co.
252,704

257,029

244,682

244,505

252,691

Minnesota Bank & Trust
148,453

148,260

142,750

154,812

151,659

Summit Bank & Trust
118,896

118,275

104,598

101,447

102,855

Net Income (Loss)





Dubuque Bank and Trust Company
$
4,480

$
4,135

$
2,381

$
5,009

$
2,737

New Mexico Bank & Trust
3,201

2,855

2,199

1,575

1,660

Morrill & Janes Bank and Trust Company
1,626

1,711

1,301

1,145


Wisconsin Bank & Trust
1,077

1,299

1,068

1,850

1,990

Illinois Bank & Trust
814

393

527

433

546

Rocky Mountain Bank
1,448

388

1,049

576

916

Arizona Bank & Trust
551

1,243

837

125

380

Galena State Bank & Trust Co.
724

1,072

802

403

324

Minnesota Bank & Trust
106

59

122

(31
)
(124
)
Summit Bank & Trust
(65
)
(82
)
(434
)
44

(368
)
Return on Average Assets





Dubuque Bank and Trust Company
1.27
%
1.20
%
0.67
%
1.36
%
0.74
%
New Mexico Bank & Trust
1.20

1.10

0.88

0.61

0.66

Morrill & Janes Bank and Trust Company
0.76

0.81

0.62

0.66


Wisconsin Bank & Trust
0.65

0.82

0.69

1.16

1.24

Illinois Bank & Trust
0.60

0.31

0.49

0.38

0.46

Rocky Mountain Bank
1.22

0.34

0.92

0.49

0.80

Arizona Bank & Trust
0.47

1.05

0.74

0.12

0.38

Galena State Bank & Trust Co.
0.97

1.51

1.15

0.54

0.43

Minnesota Bank & Trust
0.26

0.15

0.32

(0.07
)
(0.32
)
Summit Bank & Trust
(0.19
)
(0.26
)
(1.57
)
0.15

(1.27
)
Net Interest Margin as a Percentage of Average Earning Assets





Dubuque Bank and Trust Company
3.63
%
3.67
%
3.72
%
3.59
%
3.30
%
New Mexico Bank & Trust
3.85

3.96

3.80

3.63

3.58

Morrill & Janes Bank and Trust Company
3.51

3.50

3.17

2.97


Wisconsin Bank & Trust
4.24

4.27

4.41

4.39

4.43

Illinois Bank & Trust
3.40

3.57

3.45

3.17

2.82

Rocky Mountain Bank
4.44

4.36

4.21

4.22

4.15

Arizona Bank & Trust
4.23

4.47

4.37

4.35

4.57

Galena State Bank & Trust Co.
3.47

3.79

3.74

3.47

3.32

Minnesota Bank & Trust
3.84

3.88

3.79

3.64

3.50

Summit Bank & Trust
3.81

3.98

4.03

3.79

3.76







HEARTLAND FINANCIAL USA, INC.
SELECTED FINANCIAL DATA - SUBSIDIARY BANKS (Unaudited)
DOLLARS IN THOUSANDS

As of

9/30/2014

6/30/2014

3/31/2014

12/31/2013

9/30/2013
Total Portfolio Loans and Leases









Dubuque Bank and Trust Company
$
917,092


$
908,729


$
897,860


$
915,377


$
828,502

New Mexico Bank & Trust
609,170


575,685


556,928


529,808


508,452

Morrill & Janes Bank and Trust Company
445,100

 
429,326

 
400,243

 
384,685

 

Wisconsin Bank & Trust
509,364


496,486


465,969


459,594


444,174

Illinois Bank & Trust
239,362

 
233,668

 
227,920

 
186,739

 
181,024

Rocky Mountain Bank
356,049


339,479


317,513


316,702


301,224

Arizona Bank & Trust
335,648


328,438


343,298


329,211


278,616

Galena State Bank & Trust Co.
179,840


181,135


183,012


183,639


177,480

Minnesota Bank & Trust
104,061

 
105,142

 
98,818

 
101,491

 
94,182

Summit Bank & Trust
88,199


84,040


72,898


73,150


75,681

Allowance For Loan and Lease Losses









Dubuque Bank and Trust Company
$
9,143


$
9,441


$
8,839


$
10,303


$
11,040

New Mexico Bank & Trust
6,688


6,628


6,388


7,202


7,007

Morrill & Janes Bank and Trust Company
2,077

 
1,741

 
1,137

 
406

 

Wisconsin Bank & Trust
5,327


4,564


4,281


4,850


4,554

Illinois Bank & Trust
3,842

 
3,335

 
2,835

 
3,121

 
3,012

Rocky Mountain Bank
4,048


4,179


3,965


4,148


4,451

Arizona Bank & Trust
3,432


3,754


3,913


4,133


3,841

Galena State Bank & Trust Co.
1,501


1,553


1,716


1,916


1,872

Minnesota Bank & Trust
1,052

 
1,071

 
1,021

 
1,091

 
1,068

Summit Bank & Trust
996


1,099


1,054


1,334


1,297

Nonperforming Loans and Leases









Dubuque Bank and Trust Company
$
6,151


$
5,718


$
7,729


$
15,641


$
19,803

New Mexico Bank & Trust
5,550


4,781


5,195


6,880


7,406

Morrill & Janes Bank and Trust Company
519

 
368

 
129

 
160

 

Wisconsin Bank & Trust
3,335


3,617


4,904


6,165


6,825

Illinois Bank & Trust
6,530

 
6,213

 
5,213

 
3,325

 
4,120

Rocky Mountain Bank
3,008


3,471


3,271


3,326


4,076

Arizona Bank & Trust
2,732


2,946


3,200


4,413


1,862

Galena State Bank & Trust Co.
1,081


826


939


1,077


1,131

Minnesota Bank & Trust

 

 

 

 

Summit Bank & Trust
583


567


584


688


1,021

Allowance As a Percent of Total Loans and Leases









Dubuque Bank and Trust Company
1.00
%

1.04
%

0.98
%

1.13
%

1.33
%
New Mexico Bank & Trust
1.10


1.15


1.15


1.36


1.38

Morrill & Janes Bank and Trust Company
0.47

 
0.41

 
0.28

 
0.11

 

Wisconsin Bank & Trust
1.05


0.92


0.92


1.06


1.03

Illinois Bank & Trust
1.61

 
1.43

 
1.24

 
1.67

 
1.66

Rocky Mountain Bank
1.14


1.23


1.25


1.31


1.48

Arizona Bank & Trust
1.02


1.14


1.14


1.26


1.38

Galena State Bank & Trust Co.
0.83


0.86


0.94


1.04


1.05

Minnesota Bank & Trust
1.01

 
1.02

 
1.03

 
1.07

 
1.13

Summit Bank & Trust
1.13


1.31


1.45


1.82


1.71