☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Title of Each Class | Trading 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 |
Large accelerated filer | ☒ | Accelerated Filer | ☐ | |||||||||||
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | |||||||||||
Emerging growth company | ☐ |
Part I | |||||
Part II | |||||
HEARTLAND FINANCIAL USA, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (Dollars in thousands) | |||||||||||
Three Months Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||
Net income | $ | 51,707 | $ | 52,776 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 4,567 | 5,484 | |||||||||
Provision for credit losses | 986 | 3,074 | |||||||||
Net amortization of premium on securities | 4,894 | 7,159 | |||||||||
Securities losses (gains), net | (58) | 1,104 | |||||||||
Unrealized loss (gain) on equity securities, net | (95) | (193) | |||||||||
Stock based compensation | 3,746 | 4,719 | |||||||||
Loans originated for sale | — | (43,257) | |||||||||
Proceeds on sales of loans held for sale | 5,175 | 39,916 | |||||||||
Net gains on sale of loans held for sale | (104) | (1,807) | |||||||||
(Increase) decrease in accrued interest receivable | 1,731 | (130) | |||||||||
Decrease (increase) in prepaid expenses | (1,729) | 806 | |||||||||
Increase (decrease) in accrued interest payable | (1,151) | 13,462 | |||||||||
Capitalization of servicing rights | — | (24) | |||||||||
Loss (gain) on sales/valuations of assets, net | 214 | 1,115 | |||||||||
Net excess tax benefit (expense) from stock based compensation | (418) | 46 | |||||||||
Income from fair value hedge activity | 416 | — | |||||||||
Other, net | 60,381 | (9,818) | |||||||||
NET CASH PROVIDED BY OPERATING ACTIVITIES | 130,262 | 74,432 | |||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||
Proceeds from the sale of securities available for sale | — | 146,448 | |||||||||
Proceeds from the maturity of and principal paydowns on securities available for sale | 251,683 | 150,941 | |||||||||
Proceeds from the maturity of and principal paydowns on securities held to maturity | 71 | 69 | |||||||||
Proceeds from the sale, maturity of, redemption of and principal paydowns on other investments | 23,849 | 3,644 | |||||||||
Purchase of securities available for sale | (42,484) | (187,726) | |||||||||
Purchase of other investments | (1,038) | (1,441) | |||||||||
Net (increase) decrease in loans | 38,429 | (66,180) | |||||||||
Purchase of bank owned life insurance policies | (56) | (51) | |||||||||
Proceeds from sale of mortgage servicing rights | — | 6,714 | |||||||||
Capital expenditures and investments | (565) | (248) | |||||||||
Proceeds from the sale of premises, furniture and equipment | 1,375 | 1,270 | |||||||||
Proceeds on sale of OREO and other repossessed assets | 9,826 | 1,136 | |||||||||
NET CASH PROVIDED BY INVESTING ACTIVITIES | $ | 281,090 | $ | 54,576 |
Three Months Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
Net income attributable to HTLF | $ | 51,707 | $ | 52,776 | |||||||
Preferred dividends | (2,013) | (2,013) | |||||||||
Net income available to common stockholders | $ | 49,694 | $ | 50,763 | |||||||
Weighted average common shares outstanding for basic earnings per share | 42,807 | 42,615 | |||||||||
Assumed incremental common shares issued upon vesting of outstanding restricted stock units | 109 | 128 | |||||||||
Weighted average common shares for diluted earnings per share | 42,916 | 42,743 | |||||||||
Earnings per common share — basic | $ | 1.16 | $ | 1.19 | |||||||
Earnings per common share — diluted | $ | 1.16 | $ | 1.19 | |||||||
Number of antidilutive common stock equivalents excluded from diluted earnings per share computation | 27 | 50 | |||||||||
Number of antidilutive stock options excluded from diluted earnings per share computation | 53 | 61 | |||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||||||||||
March 31, 2024 | |||||||||||||||||||||||
U.S. treasuries | $ | 32,481 | $ | — | $ | (259) | $ | 32,222 | |||||||||||||||
U.S. agencies | 14,084 | — | (192) | 13,892 | |||||||||||||||||||
Obligations of states and political subdivisions | 836,830 | 5 | (109,344) | 727,491 | |||||||||||||||||||
Mortgage-backed securities - agency | 1,590,782 | 13 | (231,254) | 1,359,541 | |||||||||||||||||||
Mortgage-backed securities - non-agency | 1,542,986 | 37 | (85,225) | 1,457,798 | |||||||||||||||||||
Commercial mortgage-backed securities - agency | 75,782 | — | (11,708) | 64,074 | |||||||||||||||||||
Commercial mortgage-backed securities - non-agency | 436,274 | — | (10,180) | 426,094 | |||||||||||||||||||
Asset-backed securities | 214,676 | — | (17,568) | 197,108 | |||||||||||||||||||
Corporate bonds | 121,108 | — | (2,407) | 118,701 | |||||||||||||||||||
Total debt securities | 4,865,003 | 55 | (468,137) | 4,396,921 | |||||||||||||||||||
Equity securities with a readily determinable fair value | 21,301 | — | — | 21,301 | |||||||||||||||||||
Total | $ | 4,886,304 | $ | 55 | $ | (468,137) | $ | 4,418,222 | |||||||||||||||
December 31, 2023 | |||||||||||||||||||||||
U.S. treasuries | $ | 32,459 | $ | — | $ | (341) | $ | 32,118 | |||||||||||||||
U.S. agencies | 14,724 | — | (194) | 14,530 | |||||||||||||||||||
Obligations of states and political subdivisions | 839,754 | 25 | (98,534) | 741,245 | |||||||||||||||||||
Mortgage-backed securities - agency | 1,620,409 | 13 | (226,793) | 1,393,629 | |||||||||||||||||||
Mortgage-backed securities - non-agency | 1,616,414 | 363 | (87,649) | 1,529,128 | |||||||||||||||||||
Commercial mortgage-backed securities - agency | 76,076 | — | (11,288) | 64,788 | |||||||||||||||||||
Commercial mortgage-backed securities - non-agency | 526,974 | — | (12,116) | 514,858 | |||||||||||||||||||
Asset-backed securities | 232,140 | — | (14,770) | 217,370 | |||||||||||||||||||
Corporate bonds | 120,338 | — | (2,169) | 118,169 | |||||||||||||||||||
Total debt securities | 5,079,288 | 401 | (453,854) | 4,625,835 | |||||||||||||||||||
Equity securities with a readily determinable fair value | 21,056 | — | — | 21,056 | |||||||||||||||||||
Total | $ | 5,100,344 | $ | 401 | $ | (453,854) | $ | 4,646,891 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||||||||||
March 31, 2024 | |||||||||||||||||||||||
Obligations of states and political subdivisions | $ | 841,055 | $ | 3,158 | (30,461) | $ | 813,752 | ||||||||||||||||
Total | $ | 841,055 | $ | 3,158 | $ | (30,461) | $ | 813,752 | |||||||||||||||
December 31, 2023 | |||||||||||||||||||||||
Obligations of states and political subdivisions | $ | 838,241 | $ | 3,622 | $ | (25,464) | $ | 816,399 | |||||||||||||||
Total | $ | 838,241 | $ | 3,622 | $ | (25,464) | $ | 816,399 |
March 31, 2024 | |||||||||||
Amortized Cost | Estimated Fair Value | ||||||||||
Due in 1 year or less | $ | 25,192 | $ | 25,066 | |||||||
Due in 1 to 5 years | 62,702 | 61,628 | |||||||||
Due in 5 to 10 years | 21,452 | 19,054 | |||||||||
Due after 10 years | 895,157 | 786,558 | |||||||||
Total debt securities | 1,004,503 | 892,306 | |||||||||
Mortgage and asset-backed securities | 3,860,500 | 3,504,615 | |||||||||
Equity securities with a readily determinable fair value | 21,301 | 21,301 | |||||||||
Total investment securities | $ | 4,886,304 | $ | 4,418,222 |
March 31, 2024 | |||||||||||
Amortized Cost | Estimated Fair Value | ||||||||||
Due in 1 year or less | $ | 8,147 | $ | 8,149 | |||||||
Due in 1 to 5 years | 91,287 | 90,939 | |||||||||
Due in 5 to 10 years | 207,209 | 204,220 | |||||||||
Due after 10 years | 534,412 | 510,444 | |||||||||
Total debt securities | $ | 841,055 | $ | 813,752 | |||||||
Three Months Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
Proceeds from sales | $ | — | $ | 146,448 | |||||||
Gross security gains | — | — | |||||||||
Gross security losses | — | 1,104 |
Debt securities available for sale | Less than 12 months | 12 months or longer | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value | Unrealized Losses | Count | Fair Value | Unrealized Losses | Count | Fair Value | Unrealized Losses | Count | |||||||||||||||||||||||||||||||||||||||||||||
March 31, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
U.S. treasuries | $ | 2,975 | $ | (20) | 1 | $ | 29,247 | $ | (239) | 4 | $ | 32,222 | $ | (259) | 5 | ||||||||||||||||||||||||||||||||||||||
U.S. agencies | — | — | — | 13,892 | (192) | 4 | 13,892 | (192) | 4 | ||||||||||||||||||||||||||||||||||||||||||||
Obligations of states and political subdivisions | 1,689 | (16) | 3 | 721,778 | (109,328) | 148 | 723,467 | (109,344) | 151 | ||||||||||||||||||||||||||||||||||||||||||||
Mortgage-backed securities - agency | — | — | — | 1,358,884 | (231,254) | 166 | 1,358,884 | (231,254) | 166 | ||||||||||||||||||||||||||||||||||||||||||||
Mortgage-backed securities - non-agency | 395,105 | (22,829) | 12 | 880,665 | (62,396) | 35 | 1,275,770 | (85,225) | 47 | ||||||||||||||||||||||||||||||||||||||||||||
Commercial mortgage-backed securities - agency | — | — | — | 64,074 | (11,708) | 17 | 64,074 | (11,708) | 17 | ||||||||||||||||||||||||||||||||||||||||||||
Commercial mortgage-backed securities - non-agency | 7,735 | (78) | 1 | 418,359 | (10,102) | 16 | 426,094 | (10,180) | 17 | ||||||||||||||||||||||||||||||||||||||||||||
Asset-backed securities | 132,551 | (12,303) | 4 | 64,557 | (5,265) | 7 | 197,108 | (17,568) | 11 | ||||||||||||||||||||||||||||||||||||||||||||
Corporate bonds | 61,403 | (510) | 1 | 57,298 | (1,897) | 8 | 118,701 | (2,407) | 9 | ||||||||||||||||||||||||||||||||||||||||||||
Total temporarily impaired securities | $ | 601,458 | $ | (35,756) | 22 | $ | 3,608,754 | $ | (432,381) | 405 | $ | 4,210,212 | $ | (468,137) | 427 | ||||||||||||||||||||||||||||||||||||||
December 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
U.S. treasuries | $ | 2,985 | $ | (12) | 1 | $ | 26,138 | $ | (329) | 3 | $ | 29,123 | $ | (341) | 4 | ||||||||||||||||||||||||||||||||||||||
U.S. agencies | — | — | — | 14,530 | (194) | 4 | 14,530 | (194) | 4 | ||||||||||||||||||||||||||||||||||||||||||||
Obligations of states and political subdivisions | 1,440 | (65) | 1 | 736,653 | (98,469) | 150 | 738,093 | (98,534) | 151 | ||||||||||||||||||||||||||||||||||||||||||||
Mortgage-backed securities - agency | 194 | (2) | 2 | 1,392,769 | (226,791) | 166 | 1,392,963 | (226,793) | 168 | ||||||||||||||||||||||||||||||||||||||||||||
Mortgage-backed securities - non-agency | 415,934 | (24,568) | 12 | 902,291 | (63,081) | 35 | 1,318,225 | (87,649) | 47 | ||||||||||||||||||||||||||||||||||||||||||||
Commercial mortgage-backed securities - agency | — | — | — | 64,788 | (11,288) | 17 | 64,788 | (11,288) | 17 | ||||||||||||||||||||||||||||||||||||||||||||
Commercial mortgage-backed securities - non-agency | — | — | — | 507,044 | (12,116) | 16 | 507,044 | (12,116) | 16 | ||||||||||||||||||||||||||||||||||||||||||||
Asset-backed securities | 148,063 | (9,723) | 4 | 69,307 | (5,047) | 7 | 217,370 | (14,770) | 11 | ||||||||||||||||||||||||||||||||||||||||||||
Corporate bonds | 61,031 | (111) | 1 | 57,138 | (2,058) | 8 | 118,169 | (2,169) | 9 | ||||||||||||||||||||||||||||||||||||||||||||
Total temporarily impaired securities | $ | 629,647 | $ | (34,481) | 21 | $ | 3,770,658 | $ | (419,373) | 406 | $ | 4,400,305 | $ | (453,854) | 427 |
Securities held to maturity | Less than 12 months | 12 months or longer | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value | Unrealized Losses | Count | Fair Value | Unrealized Losses | Count | Fair Value | Unrealized Losses | Count | |||||||||||||||||||||||||||||||||||||||||||||
March 31, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Obligations of states and political subdivisions | $ | 51,881 | $ | (1,347) | 13 | $ | 670,921 | $ | (29,114) | 141 | $ | 722,802 | $ | (30,461) | 154 | ||||||||||||||||||||||||||||||||||||||
Total temporarily impaired securities | $ | 51,881 | (1,347) | 13 | $ | 670,921 | $ | (29,114) | 141 | $ | 722,802 | (30,461) | 154 | ||||||||||||||||||||||||||||||||||||||||
December 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Obligations of states and political subdivisions | $ | 145,471 | $ | (3,706) | 23 | $ | 569,691 | $ | (21,758) | 126 | $ | 715,162 | $ | (25,464) | 149 | ||||||||||||||||||||||||||||||||||||||
Total temporarily impaired securities | $ | 145,471 | $ | (3,706) | 23 | $ | 569,691 | $ | (21,758) | 126 | $ | 715,162 | $ | (25,464) | 149 | ||||||||||||||||||||||||||||||||||||||
March 31, 2024 | December 31, 2023 | ||||||||||
Rating | |||||||||||
AAA | $ | 88,849 | $ | 88,550 | |||||||
AA, AA+, AA- | 575,331 | 583,816 | |||||||||
A+, A, A- | 150,409 | 139,658 | |||||||||
BBB | 20,111 | 20,133 | |||||||||
Not Rated | 6,355 | 6,084 | |||||||||
Total | $ | 841,055 | $ | 838,241 |
March 31, 2024 | December 31, 2023 | ||||||||||
Loans receivable held to maturity: | |||||||||||
Commercial and industrial | $ | 3,545,051 | $ | 3,652,047 | |||||||
Paycheck Protection Program ("PPP") | 2,172 | 2,777 | |||||||||
Owner occupied commercial real estate | 2,545,033 | 2,638,175 | |||||||||
Non-owner occupied commercial real estate | 2,495,068 | 2,553,711 | |||||||||
Real estate construction | 1,041,583 | 1,011,716 | |||||||||
Agricultural and agricultural real estate | 809,876 | 919,184 | |||||||||
Residential real estate | 756,021 | 797,829 | |||||||||
Consumer | 449,837 | 493,206 | |||||||||
Total loans receivable held to maturity | 11,644,641 | 12,068,645 | |||||||||
Allowance for credit losses | (123,934) | (122,566) | |||||||||
Loans receivable, net | $ | 11,520,707 | $ | 11,946,079 |
Allowance For Credit Losses | Gross Loans Receivable Held to Maturity | ||||||||||||||||||||||||||||||||||
Individually Evaluated for Credit Losses | Collectively Evaluated for Credit Losses | Total | Loans Individually Evaluated for Credit Losses | Loans Collectively Evaluated for Credit Losses | Total | ||||||||||||||||||||||||||||||
March 31, 2024 | |||||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 20,555 | $ | 20,550 | $ | 41,105 | $ | 42,847 | $ | 3,502,204 | $ | 3,545,051 | |||||||||||||||||||||||
PPP | — | — | — | — | 2,172 | 2,172 | |||||||||||||||||||||||||||||
Owner occupied commercial real estate | — | 14,395 | 14,395 | 30,089 | 2,514,944 | 2,545,033 | |||||||||||||||||||||||||||||
Non-owner occupied commercial real estate | — | 15,770 | 15,770 | — | 2,495,068 | 2,495,068 | |||||||||||||||||||||||||||||
Real estate construction | 56 | 34,869 | 34,925 | 697 | 1,040,886 | 1,041,583 | |||||||||||||||||||||||||||||
Agricultural and agricultural real estate | 2,479 | 2,629 | 5,108 | 7,143 | 802,733 | 809,876 | |||||||||||||||||||||||||||||
Residential real estate | — | 5,155 | 5,155 | 727 | 755,294 | 756,021 | |||||||||||||||||||||||||||||
Consumer | — | 7,476 | 7,476 | — | 449,837 | 449,837 | |||||||||||||||||||||||||||||
Total | $ | 23,090 | $ | 100,844 | $ | 123,934 | $ | 81,503 | $ | 11,563,138 | $ | 11,644,641 | |||||||||||||||||||||||
December 31, 2023 | |||||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 18,425 | $ | 22,254 | $ | 40,679 | $ | 41,847 | $ | 3,610,200 | $ | 3,652,047 | |||||||||||||||||||||||
PPP | — | — | — | — | 2,777 | 2,777 | |||||||||||||||||||||||||||||
Owner occupied commercial real estate | — | 17,156 | 17,156 | 30,400 | 2,607,775 | 2,638,175 | |||||||||||||||||||||||||||||
Non-owner occupied commercial real estate | — | 17,249 | 17,249 | — | 2,553,711 | 2,553,711 | |||||||||||||||||||||||||||||
Real estate construction | 56 | 28,717 | 28,773 | 697 | 1,011,019 | 1,011,716 | |||||||||||||||||||||||||||||
Agricultural and agricultural real estate | 1,932 | 2,360 | 4,292 | 6,700 | 912,484 | 919,184 | |||||||||||||||||||||||||||||
Residential real estate | — | 5,845 | 5,845 | 741 | 797,088 | 797,829 | |||||||||||||||||||||||||||||
Consumer | — | 8,572 | 8,572 | — | 493,206 | 493,206 | |||||||||||||||||||||||||||||
Total | $ | 20,413 | $ | 102,153 | $ | 122,566 | $ | 80,385 | $ | 11,988,260 | $ | 12,068,645 |
Loan Modifications Made to Borrowers Experiencing Financial Difficulty | |||||||||||||||||||||||
Term Extension | Term Extension and Interest Only Payments | ||||||||||||||||||||||
For the Three Months Ended March 31, 2024 | Amortized Cost Basis | % of Loan Category | Amortized Cost Basis | % of Loan Category | |||||||||||||||||||
Commercial and industrial | $ | 267 | 0.01 | % | $ | — | — | % | |||||||||||||||
Real estate construction | 739 | 0.07 | — | — | |||||||||||||||||||
Total | $ | 1,006 | 0.01 | % | $ | — | — | % |
Loan Modifications Made to Borrowers Experiencing Financial Difficulty | |||||||||||||||||||||||
Term Extension | Term Extension and Interest Only Payments | ||||||||||||||||||||||
For the Three Months Ended March 31, 2023 | Amortized Cost Basis | % of Loan Category | Amortized Cost Basis | % of Loan Category | |||||||||||||||||||
Commercial | $ | 3,682 | 0.11 | % | $ | — | — | % | |||||||||||||||
Owner occupied commercial real estate | — | — | 5,043 | 0.22 | |||||||||||||||||||
Real estate construction | 1,498 | 0.06 | — | — | |||||||||||||||||||
Residential real estate | 762 | 0.01 | — | — | |||||||||||||||||||
Total | $ | 5,942 | 0.05 | % | $ | 5,043 | 0.22 | % |
For the Three Months Ended March 31, 2024 | Weighted Average Term Extension (months) | Weighted Average Term Extension and Interest Only Payments (months) | ||||||||||||
Commercial and industrial | 6 | 0 | ||||||||||||
Real estate construction | 4 | 0 | ||||||||||||
For the Three Months Ended March 31, 2023 | Weighted Average Term Extension (months) | Weighted Average Term Extension and Interest Only Payments (months) | ||||||||||||
Commercial and industrial | 10 | 0 | ||||||||||||
Owner occupied commercial real estate | 0 | 12 | ||||||||||||
Real estate construction | 6 | 0 | ||||||||||||
Residential real estate | 12 | 0 | ||||||||||||
Accruing Loans | |||||||||||||||||||||||||||||||||||
30-59 Days Past Due | 60-89 Days Past Due | 90 Days or More Past Due | Total Past Due | Current | Nonaccrual | ||||||||||||||||||||||||||||||
March 31, 2024 | |||||||||||||||||||||||||||||||||||
Commercial and industrial | $ | — | $ | — | $ | — | $ | — | $ | 267 | $ | — | |||||||||||||||||||||||
Real estate construction | — | — | — | — | 739 | — | |||||||||||||||||||||||||||||
Total | $ | — | $ | — | $ | — | $ | — | $ | 1,006 | $ | — |
Accruing Loans | |||||||||||||||||||||||||||||||||||
30-59 Days Past Due | 60-89 Days Past Due | 90 Days or More Past Due | Total Past Due | Current | Nonaccrual | ||||||||||||||||||||||||||||||
March 31, 2023 | |||||||||||||||||||||||||||||||||||
Commercial and industrial | $ | — | $ | — | $ | — | $ | — | $ | 3,682 | $ | — | |||||||||||||||||||||||
Owner occupied commercial real estate | — | — | — | — | 5,043 | — | |||||||||||||||||||||||||||||
Real estate construction | — | — | — | — | — | 1,498 | |||||||||||||||||||||||||||||
Residential real estate | — | — | — | — | — | 762 | |||||||||||||||||||||||||||||
Total | $ | — | $ | — | $ | — | $ | — | $ | 8,725 | $ | 2,260 |
As of March 31, 2024 | Amortized Cost Basis of Term Loans by Year of Origination | ||||||||||||||||||||||||||||||||||||||||||||||
2024 | 2023 | 2022 | 2021 | 2020 | 2019 and Prior | Revolving | Total | ||||||||||||||||||||||||||||||||||||||||
Commercial and industrial | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 85,028 | $ | 592,529 | $ | 710,480 | $ | 286,818 | $ | 163,724 | $ | 374,702 | $ | 1,122,778 | $ | 3,336,059 | |||||||||||||||||||||||||||||||
Watch | 13,514 | 20,205 | 16,882 | 12,357 | 1,657 | 3,862 | 31,468 | 99,945 | |||||||||||||||||||||||||||||||||||||||
Substandard | 267 | 18,289 | 20,161 | 3,011 | 5,439 | 11,091 | 50,789 | 109,047 | |||||||||||||||||||||||||||||||||||||||
Commercial and industrial total | $ | 98,809 | $ | 631,023 | $ | 747,523 | $ | 302,186 | $ | 170,820 | $ | 389,655 | $ | 1,205,035 | $ | 3,545,051 | |||||||||||||||||||||||||||||||
Commercial and industrial charge-offs | $ | — | $ | 8 | $ | 766 | $ | 50 | $ | 511 | $ | 26 | $ | 936 | $ | 2,297 |
As of March 31, 2024 | Amortized Cost Basis of Term Loans by Year of Origination | ||||||||||||||||||||||||||||||||||||||||||||||
2024 | 2023 | 2022 | 2021 | 2020 | 2019 and Prior | Revolving | Total | ||||||||||||||||||||||||||||||||||||||||
PPP | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | — | $ | — | $ | — | $ | 1,877 | $ | 41 | $ | — | $ | — | $ | 1,918 | |||||||||||||||||||||||||||||||
Watch | — | — | — | 254 | — | — | — | 254 | |||||||||||||||||||||||||||||||||||||||
Substandard | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
PPP total | $ | — | $ | — | $ | — | $ | 2,131 | $ | 41 | $ | — | $ | — | $ | 2,172 | |||||||||||||||||||||||||||||||
PPP charge-offs | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||||||||||||
Owner occupied commercial real estate | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 83,691 | $ | 406,814 | $ | 532,653 | $ | 728,430 | $ | 209,476 | $ | 413,348 | $ | 43,734 | $ | 2,418,146 | |||||||||||||||||||||||||||||||
Watch | — | 3,924 | 30,954 | 8,071 | 3,802 | 12,888 | — | 59,639 | |||||||||||||||||||||||||||||||||||||||
Substandard | — | 23,469 | 13,465 | 2,256 | 20,279 | 7,779 | — | 67,248 | |||||||||||||||||||||||||||||||||||||||
Owner occupied commercial real estate total | $ | 83,691 | $ | 434,207 | $ | 577,072 | $ | 738,757 | $ | 233,557 | $ | 434,015 | $ | 43,734 | $ | 2,545,033 | |||||||||||||||||||||||||||||||
Owner occupied commercial real estate charge-offs | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||||||||||||
Non-owner occupied commercial real estate | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 14,376 | $ | 459,002 | $ | 661,486 | $ | 423,897 | $ | 184,310 | $ | 465,008 | $ | 16,824 | $ | 2,224,903 | |||||||||||||||||||||||||||||||
Watch | 4,917 | 66,454 | 34,504 | 4,320 | 3,987 | 91,904 | 5,122 | 211,208 | |||||||||||||||||||||||||||||||||||||||
Substandard | — | 5,043 | — | 8,648 | — | 45,266 | — | 58,957 | |||||||||||||||||||||||||||||||||||||||
Non-owner occupied commercial real estate total | $ | 19,293 | $ | 530,499 | $ | 695,990 | $ | 436,865 | $ | 188,297 | $ | 602,178 | $ | 21,946 | $ | 2,495,068 | |||||||||||||||||||||||||||||||
Non-owner occupied commercial real estate charge-offs | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||||||||||||
Real estate construction | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 12,901 | $ | 308,707 | $ | 410,479 | $ | 121,769 | $ | 7,877 | $ | 11,397 | $ | 7,544 | $ | 880,674 | |||||||||||||||||||||||||||||||
Watch | — | 708 | 70,775 | 51,157 | 107 | — | — | 122,747 | |||||||||||||||||||||||||||||||||||||||
Substandard | — | 9,006 | 28,989 | — | — | 81 | 86 | 38,162 | |||||||||||||||||||||||||||||||||||||||
Real estate construction total | $ | 12,901 | $ | 318,421 | $ | 510,243 | $ | 172,926 | $ | 7,984 | $ | 11,478 | $ | 7,630 | $ | 1,041,583 | |||||||||||||||||||||||||||||||
Real estate construction charge-offs | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||||||||||||
Agricultural and agricultural real estate | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 17,192 | $ | 121,110 | $ | 182,587 | $ | 103,742 | $ | 54,124 | $ | 62,884 | $ | 220,613 | $ | 762,252 | |||||||||||||||||||||||||||||||
Watch | 340 | 3,738 | 1,546 | 744 | 723 | 49 | 2,444 | 9,584 | |||||||||||||||||||||||||||||||||||||||
Substandard | — | 160 | 22,825 | 1,506 | 4 | 12,698 | 847 | 38,040 | |||||||||||||||||||||||||||||||||||||||
Agricultural and agricultural real estate total | $ | 17,532 | $ | 125,008 | $ | 206,958 | $ | 105,992 | $ | 54,851 | $ | 75,631 | $ | 223,904 | $ | 809,876 | |||||||||||||||||||||||||||||||
Agricultural and agricultural real estate charge-offs | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 167 | $ | 100 | $ | 267 | |||||||||||||||||||||||||||||||
Residential real estate | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 13,804 | $ | 65,266 | $ | 167,944 | $ | 223,447 | $ | 70,074 | $ | 183,684 | $ | 17,444 | $ | 741,663 | |||||||||||||||||||||||||||||||
Watch | 3 | 176 | 146 | 935 | 686 | 3,704 | 252 | 5,902 | |||||||||||||||||||||||||||||||||||||||
Substandard | — | 727 | 145 | 3,358 | 427 | 3,799 | — | 8,456 | |||||||||||||||||||||||||||||||||||||||
Residential real estate total | $ | 13,807 | $ | 66,169 | $ | 168,235 | $ | 227,740 | $ | 71,187 | $ | 191,187 | $ | 17,696 | $ | 756,021 | |||||||||||||||||||||||||||||||
Residential real estate charge-offs | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||||||||||||
Consumer | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 8,163 | $ | 40,081 | $ | 53,661 | $ | 31,283 | $ | 4,008 | $ | 7,704 | $ | 295,533 | $ | 440,433 | |||||||||||||||||||||||||||||||
Watch | — | 749 | 175 | 94 | 612 | 962 | 2,528 | 5,120 | |||||||||||||||||||||||||||||||||||||||
Substandard | 191 | 91 | 202 | 403 | 1,117 | 1,331 | 949 | 4,284 | |||||||||||||||||||||||||||||||||||||||
Consumer total | $ | 8,354 | $ | 40,921 | $ | 54,038 | $ | 31,780 | $ | 5,737 | $ | 9,997 | $ | 299,010 | $ | 449,837 | |||||||||||||||||||||||||||||||
Consumer charge-offs | $ | — | $ | 30 | $ | 76 | $ | 44 | $ | 10 | $ | 29 | $ | 1,340 | $ | 1,529 |
As of March 31, 2024 | Amortized Cost Basis of Term Loans by Year of Origination | ||||||||||||||||||||||||||||||||||||||||||||||
2024 | 2023 | 2022 | 2021 | 2020 | 2019 and Prior | Revolving | Total | ||||||||||||||||||||||||||||||||||||||||
Total Pass | $ | 235,155 | $ | 1,993,509 | $ | 2,719,290 | $ | 1,921,263 | $ | 693,634 | $ | 1,518,727 | $ | 1,724,470 | $ | 10,806,048 | |||||||||||||||||||||||||||||||
Total Watch | 18,774 | 95,954 | 154,982 | 77,932 | 11,574 | 113,369 | 41,814 | 514,399 | |||||||||||||||||||||||||||||||||||||||
Total Substandard | 458 | 56,785 | 85,787 | 19,182 | 27,266 | 82,045 | 52,671 | 324,194 | |||||||||||||||||||||||||||||||||||||||
Total Loans | $ | 254,387 | $ | 2,146,248 | $ | 2,960,059 | $ | 2,018,377 | $ | 732,474 | $ | 1,714,141 | $ | 1,818,955 | $ | 11,644,641 | |||||||||||||||||||||||||||||||
Total charge-offs | $ | — | $ | 38 | $ | 842 | $ | 94 | $ | 521 | $ | 222 | $ | 2,376 | $ | 4,093 |
As of December 31, 2023 | Amortized Cost Basis of Term Loans by Year of Origination | ||||||||||||||||||||||||||||||||||||||||||||||
2023 | 2022 | 2021 | 2020 | 2019 | 2018 and Prior | Revolving | Total | ||||||||||||||||||||||||||||||||||||||||
Commercial and industrial | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 608,030 | $ | 779,218 | $ | 333,900 | $ | 187,406 | $ | 78,455 | $ | 327,775 | $ | 1,159,397 | $ | 3,474,181 | |||||||||||||||||||||||||||||||
Watch | 20,694 | 19,788 | 257 | 3,631 | 2,398 | 2,953 | 28,749 | 78,470 | |||||||||||||||||||||||||||||||||||||||
Substandard | 20,171 | 12,658 | 2,636 | 5,447 | 18,535 | 7,489 | 32,460 | 99,396 | |||||||||||||||||||||||||||||||||||||||
Commercial and industrial total | $ | 648,895 | $ | 811,664 | $ | 336,793 | $ | 196,484 | $ | 99,388 | $ | 338,217 | $ | 1,220,606 | $ | 3,652,047 | |||||||||||||||||||||||||||||||
Commercial and industrial charge-offs | 245 | 794 | 680 | 1,425 | 563 | 1,949 | 2,966 | 8,622 | |||||||||||||||||||||||||||||||||||||||
PPP | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | — | $ | — | $ | 2,591 | $ | 50 | $ | — | $ | — | $ | — | $ | 2,641 | |||||||||||||||||||||||||||||||
Watch | — | — | 89 | — | — | — | — | 89 | |||||||||||||||||||||||||||||||||||||||
Substandard | — | — | 47 | — | — | — | — | 47 | |||||||||||||||||||||||||||||||||||||||
PPP total | $ | — | $ | — | $ | 2,727 | $ | 50 | $ | — | $ | — | $ | — | $ | 2,777 | |||||||||||||||||||||||||||||||
PPP charge-offs | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Owner occupied commercial real estate | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 443,683 | $ | 547,898 | $ | 799,978 | $ | 225,257 | $ | 225,405 | $ | 224,608 | $ | 41,072 | $ | 2,507,901 | |||||||||||||||||||||||||||||||
Watch | 8,052 | 25,947 | 13,114 | 2,662 | 8,115 | 7,553 | — | 65,443 | |||||||||||||||||||||||||||||||||||||||
Substandard | 31,904 | 10,489 | 2,268 | 11,609 | 6,390 | 2,171 | — | 64,831 | |||||||||||||||||||||||||||||||||||||||
Owner occupied commercial real estate total | $ | 483,639 | $ | 584,334 | $ | 815,360 | $ | 239,528 | $ | 239,910 | $ | 234,332 | $ | 41,072 | $ | 2,638,175 | |||||||||||||||||||||||||||||||
Owner occupied commercial real estate charge-offs | — | 802 | — | 5 | — | 63 | — | 870 | |||||||||||||||||||||||||||||||||||||||
Non-owner occupied commercial real estate | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 480,683 | $ | 656,824 | $ | 423,420 | $ | 203,330 | $ | 262,541 | $ | 251,499 | $ | 26,978 | $ | 2,305,275 | |||||||||||||||||||||||||||||||
Watch | 71,400 | 34,651 | 8,237 | 3,834 | 27,345 | 57,083 | — | 202,550 | |||||||||||||||||||||||||||||||||||||||
Substandard | 5,043 | 952 | 1,391 | — | 4,238 | 34,262 | — | 45,886 | |||||||||||||||||||||||||||||||||||||||
Non-owner occupied commercial real estate total | $ | 557,126 | $ | 692,427 | $ | 433,048 | $ | 207,164 | $ | 294,124 | $ | 342,844 | $ | 26,978 | $ | 2,553,711 | |||||||||||||||||||||||||||||||
Non-owner occupied commercial real estate charge-offs | — | 52 | — | 29 | 399 | 147 | — | 627 | |||||||||||||||||||||||||||||||||||||||
Real estate construction | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 283,519 | $ | 468,646 | $ | 176,604 | $ | 9,889 | $ | 11,048 | $ | 3,405 | $ | 6,486 | $ | 959,597 | |||||||||||||||||||||||||||||||
Watch | 629 | 33,220 | 9,418 | 72 | — | 65 | — | 43,404 | |||||||||||||||||||||||||||||||||||||||
Substandard | — | 8,522 | — | 107 | — | — | 86 | 8,715 |
As of December 31, 2023 | Amortized Cost Basis of Term Loans by Year of Origination | ||||||||||||||||||||||||||||||||||||||||||||||
2023 | 2022 | 2021 | 2020 | 2019 | 2018 and Prior | Revolving | Total | ||||||||||||||||||||||||||||||||||||||||
Real estate construction total | $ | 284,148 | $ | 510,388 | $ | 186,022 | $ | 10,068 | $ | 11,048 | $ | 3,470 | $ | 6,572 | $ | 1,011,716 | |||||||||||||||||||||||||||||||
Real estate construction charge-offs | 284 | — | — | 32 | — | — | — | 316 | |||||||||||||||||||||||||||||||||||||||
Agricultural and agricultural real estate | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 152,665 | $ | 208,375 | $ | 114,798 | $ | 67,006 | $ | 28,247 | $ | 43,663 | $ | 260,941 | $ | 875,695 | |||||||||||||||||||||||||||||||
Watch | 2,245 | 16,257 | 293 | 622 | 70 | 349 | 427 | 20,263 | |||||||||||||||||||||||||||||||||||||||
Substandard | 12 | 7,616 | 1,649 | 4 | 855 | 12,591 | 499 | 23,226 | |||||||||||||||||||||||||||||||||||||||
Agricultural and agricultural real estate total | $ | 154,922 | $ | 232,248 | $ | 116,740 | $ | 67,632 | $ | 29,172 | $ | 56,603 | $ | 261,867 | $ | 919,184 | |||||||||||||||||||||||||||||||
Agricultural and agricultural real estate charge-offs | — | — | — | 9 | — | 1 | 5,309 | 5,319 | |||||||||||||||||||||||||||||||||||||||
Residential real estate | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 71,470 | $ | 177,564 | $ | 241,362 | $ | 73,029 | $ | 42,526 | $ | 155,899 | $ | 19,534 | $ | 781,384 | |||||||||||||||||||||||||||||||
Watch | 171 | 973 | 945 | 659 | 158 | 4,845 | — | 7,751 | |||||||||||||||||||||||||||||||||||||||
Substandard | 741 | 150 | 3,400 | 464 | 290 | 3,649 | — | 8,694 | |||||||||||||||||||||||||||||||||||||||
Residential real estate total | $ | 72,382 | $ | 178,687 | $ | 245,707 | $ | 74,152 | $ | 42,974 | $ | 164,393 | $ | 19,534 | $ | 797,829 | |||||||||||||||||||||||||||||||
Residential real estate charge-offs | — | 59 | 124 | — | — | — | — | 183 | |||||||||||||||||||||||||||||||||||||||
Consumer | |||||||||||||||||||||||||||||||||||||||||||||||
Pass | $ | 45,595 | $ | 62,900 | $ | 35,459 | $ | 7,731 | $ | 3,663 | $ | 6,109 | $ | 324,218 | $ | 485,675 | |||||||||||||||||||||||||||||||
Watch | 730 | 84 | 694 | 21 | 41 | 644 | 2,060 | 4,274 | |||||||||||||||||||||||||||||||||||||||
Substandard | 80 | 308 | 401 | 75 | 159 | 1,769 | 465 | 3,257 | |||||||||||||||||||||||||||||||||||||||
Consumer total | $ | 46,405 | $ | 63,292 | $ | 36,554 | $ | 7,827 | $ | 3,863 | $ | 8,522 | $ | 326,743 | $ | 493,206 | |||||||||||||||||||||||||||||||
Consumer charge-offs | 2 | 246 | 154 | 27 | 19 | 112 | 3,117 | 3,677 | |||||||||||||||||||||||||||||||||||||||
Total Pass | $ | 2,085,645 | $ | 2,901,425 | $ | 2,128,112 | $ | 773,698 | $ | 651,885 | $ | 1,012,958 | $ | 1,838,626 | $ | 11,392,349 | |||||||||||||||||||||||||||||||
Total Watch | 103,921 | 130,920 | 33,047 | 11,501 | 38,127 | 73,492 | 31,236 | 422,244 | |||||||||||||||||||||||||||||||||||||||
Total Substandard | 57,951 | 40,695 | 11,792 | 17,706 | 30,467 | 61,931 | 33,510 | 254,052 | |||||||||||||||||||||||||||||||||||||||
Total Loans | $ | 2,247,517 | $ | 3,073,040 | $ | 2,172,951 | $ | 802,905 | $ | 720,479 | $ | 1,148,381 | $ | 1,903,372 | $ | 12,068,645 | |||||||||||||||||||||||||||||||
Total charge-offs | $ | 531 | $ | 1,953 | $ | 958 | $ | 1,527 | $ | 981 | $ | 2,272 | $ | 11,392 | $ | 19,614 |
Accruing Loans | |||||||||||||||||||||||||||||||||||||||||
30-59 Days Past Due | 60-89 Days Past Due | 90 Days or More Past Due | Total Past Due | Current | Nonaccrual | Total Loans | |||||||||||||||||||||||||||||||||||
March 31, 2024 | |||||||||||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 6,540 | $ | 512 | $ | 437 | $ | 7,489 | $ | 3,490,499 | $ | 47,063 | $ | 3,545,051 | |||||||||||||||||||||||||||
PPP | — | — | — | — | 2,172 | — | 2,172 | ||||||||||||||||||||||||||||||||||
Owner occupied commercial real estate | 1,969 | 74 | — | 2,043 | 2,511,873 | 31,117 | 2,545,033 | ||||||||||||||||||||||||||||||||||
Non-owner occupied commercial real estate | — | — | — | — | 2,495,068 | — | 2,495,068 | ||||||||||||||||||||||||||||||||||
Real estate construction | 3,931 | 19,968 | — | 23,899 | 1,016,781 | 903 | 1,041,583 | ||||||||||||||||||||||||||||||||||
Agricultural and agricultural real estate | 382 | — | 12 | 394 | 800,038 | 9,444 | 809,876 | ||||||||||||||||||||||||||||||||||
Residential real estate | 818 | 53 | 103 | 974 | 750,166 | 4,881 | 756,021 | ||||||||||||||||||||||||||||||||||
Consumer | 855 | 818 | 59 | 1,732 | 446,713 | 1,392 | 449,837 | ||||||||||||||||||||||||||||||||||
Total loans receivable held to maturity | $ | 14,495 | $ | 21,425 | $ | 611 | $ | 36,531 | $ | 11,513,310 | $ | 94,800 | $ | 11,644,641 | |||||||||||||||||||||||||||
December 31, 2023 | |||||||||||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 1,738 | $ | 126 | $ | 2,203 | $ | 4,067 | $ | 3,601,165 | $ | 46,815 | $ | 3,652,047 | |||||||||||||||||||||||||||
PPP | 94 | 53 | — | 147 | 2,630 | — | 2,777 | ||||||||||||||||||||||||||||||||||
Owner occupied commercial real estate | 205 | 2,664 | 74 | 2,943 | 2,603,640 | 31,592 | 2,638,175 | ||||||||||||||||||||||||||||||||||
Non-owner occupied commercial real estate | 875 | — | — | 875 | 2,552,469 | 367 | 2,553,711 | ||||||||||||||||||||||||||||||||||
Real estate construction | 332 | — | — | 332 | 1,010,601 | 783 | 1,011,716 | ||||||||||||||||||||||||||||||||||
Agricultural and agricultural real estate | 121 | — | 12 | 133 | 909,841 | 9,210 | 919,184 | ||||||||||||||||||||||||||||||||||
Residential real estate | 2,082 | 273 | 21 | 2,376 | 790,367 | 5,086 | 797,829 | ||||||||||||||||||||||||||||||||||
Consumer | 2,257 | 150 | 197 | 2,604 | 489,029 | 1,573 | 493,206 | ||||||||||||||||||||||||||||||||||
Total loans receivable held to maturity | $ | 7,704 | $ | 3,266 | $ | 2,507 | $ | 13,477 | $ | 11,959,742 | $ | 95,426 | $ | 12,068,645 |
Commercial and Industrial | Owner Occupied Commercial Real Estate | Non-Owner Occupied Commercial Real Estate | Real Estate Construction | Agricultural and Agricultural Real Estate | Residential Real Estate | Consumer | Total | ||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2023 | $ | 40,679 | $ | 17,156 | $ | 17,249 | $ | 28,773 | $ | 4,292 | $ | 5,845 | $ | 8,572 | $ | 122,566 | |||||||||||||||||||||||||||||||
Charge-offs | (2,297) | — | — | — | (267) | — | (1,529) | (4,093) | |||||||||||||||||||||||||||||||||||||||
Recoveries | 562 | — | — | — | — | 35 | 1,196 | 1,793 | |||||||||||||||||||||||||||||||||||||||
Provision (benefit) | 2,161 | (2,761) | (1,479) | 6,152 | 1,083 | (725) | (763) | 3,668 | |||||||||||||||||||||||||||||||||||||||
Balance at March 31, 2024 | $ | 41,105 | $ | 14,395 | $ | 15,770 | $ | 34,925 | $ | 5,108 | $ | 5,155 | $ | 7,476 | $ | 123,934 |
Commercial and Industrial | Owner Occupied Commercial Real Estate | Non-Owner Occupied Commercial Real Estate | Real Estate Construction | Agricultural and Agricultural Real Estate | Residential Real Estate | Consumer | Total | ||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2022 | $ | 29,071 | $ | 13,948 | $ | 16,539 | $ | 29,998 | $ | 2,634 | $ | 7,711 | $ | 9,582 | $ | 109,483 | |||||||||||||||||||||||||||||||
Charge-offs | (1,451) | (14) | — | — | — | — | (686) | (2,151) | |||||||||||||||||||||||||||||||||||||||
Recoveries | 1,722 | 112 | — | 17 | 10 | 19 | 1,311 | 3,191 | |||||||||||||||||||||||||||||||||||||||
Provision (benefit) | 2,481 | 105 | 523 | 123 | (98) | (166) | (784) | 2,184 | |||||||||||||||||||||||||||||||||||||||
Balance at March 31, 2023 | $ | 31,823 | $ | 14,151 | $ | 17,062 | $ | 30,138 | $ | 2,546 | $ | 7,564 | $ | 9,423 | $ | 112,707 |
For the Three Months Ended September 30, | |||||||||||
For the Three Months Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
Balance at December 31, | $ | 16,468 | $ | 20,196 | |||||||
Provision (benefit) | (2,682) | 890 | |||||||||
Balance at March 31, | $ | 13,786 | $ | 21,086 |
March 31, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||||||||||||||||||||||
Amortizing intangible assets: | |||||||||||||||||||||||||||||||||||
Core deposit intangibles | $ | 101,185 | $ | 84,262 | $ | 16,923 | $ | 101,185 | $ | 82,770 | $ | 18,415 | |||||||||||||||||||||||
Total | $ | 101,185 | $ | 84,262 | $ | 16,923 | $ | 101,185 | $ | 82,770 | $ | 18,415 |
Core Deposit Intangibles | |||||
Nine months ending December 31, 2024 | $ | 4,099 | |||
Year ending December 31, | |||||
2025 | 4,700 | ||||
2026 | 3,533 | ||||
2027 | 2,601 | ||||
2028 | 1,287 | ||||
2029 | 466 | ||||
Thereafter | 237 | ||||
Total | $ | 16,923 |
Recognized in OCI | Reclassified from AOCI into Income | ||||||||||||||||
Amount of Gain (Loss) | Category | Amount of Gain (Loss) | |||||||||||||||
Three Months Ended March 31, 2024 | |||||||||||||||||
Interest rate swap | $ | — | Interest income | $ | (35) | ||||||||||||
Three Months Ended March 31, 2023 | |||||||||||||||||
Interest rate swap | $ | 1,952 | Interest income | $ | 591 | ||||||||||||
Fair Value | Balance Sheet Category | ||||||||||
March 31, 2024 | |||||||||||
$ | 13,901 | Other assets | |||||||||
42,972 | Other assets | ||||||||||
Interest rate swaps-loans receivable held to maturity | 5,946 | Other liabilities | |||||||||
December 31, 2023 | |||||||||||
$ | 5,027 | Other assets | |||||||||
23,182 | Other assets | ||||||||||
Interest rate swaps-loans receivable held to maturity | 27,554 | Other liabilities |
Location in the consolidated balance sheet | Carrying Amount of the Hedged Assets | Cumulative Amount of Fair Value Hedging Adjustment Included in Carrying Amount of Hedged Assets | |||||||||||||||
March 31, 2024 | |||||||||||||||||
Interest rate swap | Loans receivable held to maturity | $ | 2,494,674 | $ | (5,885) | ||||||||||||
Interest rate swap | Securities carried at fair value | 756,035 | (40,827) | ||||||||||||||
December 31, 2023 | |||||||||||||||||
Interest rate swap | Loans receivable held to maturity | $ | 2,525,261 | $ | 24,652 | ||||||||||||
Interest rate swap | Securities carried at fair value | $ | 786,716 | $ | (20,979) |
Three Months Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
Gain (loss) recognized in interest income and fees on loans | $ | 8 | $ | 1 | |||||||
Total amount of interest and fees on loans | 195,661 | 153,843 | |||||||||
Gain (loss) recognized in interest income on securities-taxable | (303) | — | |||||||||
Total amount of interest on securities-taxable | 47,014 | 55,976 |
Three Months Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
Hedged item (loans receivable held to maturity) | $ | (30,529) | $ | 16 | |||||||
Hedged item (securities carried at fair value) | (20,151) | — | |||||||||
Derivatives designated as hedging instruments on loans receivable held to maturity | 30,537 | (15) | |||||||||
Derivatives designated as hedging instruments on securities carried at fair value | 19,848 | — |
Notional Amount | Fair Value | Balance Sheet Category | |||||||||||||||
March 31, 2024 | |||||||||||||||||
Embedded derivatives | $ | 2,344 | $ | 70 | |||||||||||||
December 31, 2023 | |||||||||||||||||
Embedded derivatives | $ | 2,391 | $ | 61 | |||||||||||||
Three Months Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
Gain (loss) recognized in other noninterest income on embedded derivatives | $ | 9 | $ | (37) |
Notional Amount | Fair Value | Balance Sheet Category | |||||||||||||||
March 31, 2024 | |||||||||||||||||
Customer interest rate swaps | $ | 1,744,314 | $ | 63,517 | Other assets | ||||||||||||
Customer interest rate swaps | 1,744,314 | (63,517) | Other liabilities | ||||||||||||||
December 31, 2023 | |||||||||||||||||
Customer interest rate swaps | $ | 1,672,729 | $ | 56,634 | Other assets | ||||||||||||
Customer interest rate swaps | 1,672,729 | (56,634) | Other liabilities | ||||||||||||||
Notional Amount | Fair Value | Balance Sheet Category | |||||||||||||||
March 31, 2024 | |||||||||||||||||
Undesignated interest rate swaps | 2,344 | (70) | Other liabilities | ||||||||||||||
December 31, 2023 | |||||||||||||||||
Undesignated interest rate swaps | 2,391 | (61) | Other liabilities | ||||||||||||||
Three Months Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
Interest rate lock commitments (mortgage) | $ | — | $ | 410 | |||||||
Forward commitments | — | 272 | |||||||||
Undesignated interest rate swaps | 9 | 37 |
Fair Value Measurements at March 31, 2024 | |||||||||||||||||||||||||||||
Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Year-to- Date (Gains) Losses | |||||||||||||||||||||||||
Collateral dependent individually assessed loans: | |||||||||||||||||||||||||||||
Commercial and industrial | $ | 22,292 | $ | — | $ | — | $ | 22,292 | $ | — | |||||||||||||||||||
Owner occupied commercial real estate | 30,089 | — | — | 30,089 | — | ||||||||||||||||||||||||
Non-owner occupied commercial real estate | — | — | — | — | — | ||||||||||||||||||||||||
Real estate construction | 642 | — | — | 642 | — | ||||||||||||||||||||||||
Agricultural and agricultural real estate | 4,664 | — | — | 4,664 | — | ||||||||||||||||||||||||
Residential real estate | 727 | — | — | 727 | — | ||||||||||||||||||||||||
Total collateral dependent individually assessed loans | $ | 58,414 | $ | — | $ | — | $ | 58,414 | $ | — | |||||||||||||||||||
Loans held for sale | $ | 352,744 | $ | — | $ | 352,744 | $ | — | $ | — | |||||||||||||||||||
Other real estate owned | 2,590 | — | — | 2,590 | 539 | ||||||||||||||||||||||||
Premises, furniture and equipment held for sale | 16,064 | — | — | 16,064 | 7 | ||||||||||||||||||||||||
Fair Value Measurements at December 31, 2023 | |||||||||||||||||||||||||||||
Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Year-to- Date (Gains) Losses | |||||||||||||||||||||||||
Collateral dependent individually assessed loans: | |||||||||||||||||||||||||||||
Commercial and industrial | $ | 23,422 | $ | — | $ | — | $ | 23,422 | $ | 554 | |||||||||||||||||||
Owner occupied commercial real estate | 30,400 | — | — | 30,400 | — | ||||||||||||||||||||||||
Non-owner occupied commercial real estate | — | — | — | — | — | ||||||||||||||||||||||||
Real estate construction | 642 | — | — | 642 | — | ||||||||||||||||||||||||
Agricultural and agricultural real estate | 4,768 | — | — | 4,768 | 5,309 | ||||||||||||||||||||||||
Residential real estate | 741 | — | — | 741 | — | ||||||||||||||||||||||||
Total collateral dependent individually assessed loans | $ | 59,973 | $ | — | $ | — | $ | 59,973 | $ | 5,863 | |||||||||||||||||||
Loans held for sale | $ | 5,071 | $ | — | $ | 5,071 | $ | — | $ | — | |||||||||||||||||||
Other real estate owned | 12,548 | — | — | 12,548 | 2,967 | ||||||||||||||||||||||||
Premises, furniture and equipment held for sale | 4,069 | — | — | 4,069 | 2,786 | ||||||||||||||||||||||||
2024 | 2023 | ||||||||||||||||||||||
Shares | Weighted-Average Grant Date Fair Value | Shares | Weighted-Average Grant Date Fair Value | ||||||||||||||||||||
Outstanding at January 1, | 466,105 | $ | 47.22 | 424,086 | $ | 46.15 | |||||||||||||||||
Granted | 307,374 | 33.09 | 198,562 | 50.75 | |||||||||||||||||||
Vested | (130,524) | 50.28 | (125,870) | 42.15 | |||||||||||||||||||
Forfeited | (32,624) | 51.68 | (21,338) | 42.40 | |||||||||||||||||||
Outstanding at March 31, | 610,331 | $ | 39.21 | 475,440 | $ | 49.30 |
2024 | 2023 | |||||||||||||||||||
Shares | Weighted Average Exercise Price | Shares | Weighted Average Exercise Price | |||||||||||||||||
Outstanding January 1, | 58,066 | $ | 48.79 | 64,518 | $ | 48.79 | ||||||||||||||
Granted | — | — | — | — | ||||||||||||||||
Exercised | — | — | — | — | ||||||||||||||||
Forfeited | (5,161) | 48.79 | (3,226) | 48.79 | ||||||||||||||||
Outstanding at March 31, | 52,905 | 48.79 | 61,292 | 48.79 | ||||||||||||||||
Options exercisable at March 31, | 13,224 | $ | 48.79 | — | $ | — |
FINANCIAL HIGHLIGHTS | |||||||||||
(Dollars in thousands, except per share data) | Three Months Ended March 31, | ||||||||||
2024 | 2023 | ||||||||||
STATEMENT OF INCOME DATA | |||||||||||
Interest income | $ | 251,722 | $ | 216,978 | |||||||
Interest expense | 97,507 | 64,766 | |||||||||
Net interest income | 154,215 | 152,212 | |||||||||
Provision for credit losses | 986 | 3,074 | |||||||||
Net interest income after provision for credit losses | 153,229 | 149,138 | |||||||||
Noninterest income | 27,663 | 29,999 | |||||||||
Noninterest expenses | 113,595 | 111,043 | |||||||||
Income taxes | 15,590 | 15,318 | |||||||||
Net income | 51,707 | 52,776 | |||||||||
Preferred dividends | (2,013) | (2,013) | |||||||||
Net income available to common stockholders | $ | 49,694 | $ | 50,763 | |||||||
KEY PERFORMANCE RATIOS | |||||||||||
Annualized return on average assets | 1.08 | % | 1.06 | % | |||||||
Annualized return on average common equity (GAAP) | 10.90 | 12.43 | |||||||||
Annualized return on average tangible common equity (non-GAAP)(1) | 16.49 | 20.03 | |||||||||
Annualized ratio of net charge-offs/(recoveries) to average loans | 0.08 | (0.04) | |||||||||
Annualized net interest margin (GAAP) | 3.52 | 3.36 | |||||||||
Annualized net interest margin, fully tax-equivalent (non-GAAP)(1) | 3.57 | 3.40 | |||||||||
Efficiency ratio (GAAP) | 62.46 | 60.94 | |||||||||
Adjusted efficiency ratio, fully tax-equivalent (non-GAAP)(1) | 58.77 | 57.16 | |||||||||
Total noninterest expenses to average assets | 2.37 | 2.24 | |||||||||
Core noninterest expenses to average assets (non-GAAP)(1) | 2.25 | 2.14 | |||||||||
Non-GAAP Reconciliations (Dollars in thousands, except per share data) | For the Quarter Ended March 31, | ||||||||||
2024 | 2023 | ||||||||||
Reconciliation of Annualized Return on Average Tangible Common Equity (non-GAAP) | |||||||||||
Net income available to common stockholders (GAAP) | $ | 49,694 | $ | 50,763 | |||||||
Plus core deposit intangibles amortization, net of tax(2) | 1,131 | 1,413 | |||||||||
Adjusted net income available to common stockholders (non-GAAP) | $ | 50,825 | $ | 52,176 | |||||||
Average common stockholders' equity (GAAP) | $ | 1,832,959 | $ | 1,655,860 | |||||||
Less average goodwill | 576,005 | 576,005 | |||||||||
Less average other intangibles, net | 17,641 | 24,238 | |||||||||
Average tangible common equity (non-GAAP) | $ | 1,239,313 | $ | 1,055,617 | |||||||
Annualized return on average common equity (GAAP) | 10.90 | % | 12.43 | % | |||||||
Annualized return on average tangible common equity (non-GAAP) | 16.49 | % | 20.05 | % | |||||||
Reconciliation of Annualized Net Interest Margin, Fully Tax-Equivalent (non-GAAP) | |||||||||||
Net interest income (GAAP) | $ | 154,215 | $ | 152,212 | |||||||
Plus tax-equivalent adjustment(1) | 1,981 | 2,209 | |||||||||
Net interest income, fully tax-equivalent (non-GAAP) | $ | 156,196 | $ | 154,421 | |||||||
Average earning assets | $ | 17,597,068 | $ | 18,392,649 | |||||||
Annualized net interest margin (GAAP) | 3.52 | % | 3.36 | % | |||||||
Annualized net interest margin, fully tax-equivalent (non-GAAP) | 3.57 | 3.40 | |||||||||
Net purchase accounting discount accretion on loans included in annualized net interest margin | 0.02 | 0.02 | |||||||||
Reconciliation of Adjusted Efficiency Ratio (non-GAAP) | |||||||||||
Net interest income (GAAP) | $ | 154,215 | $ | 152,212 | |||||||
Tax-equivalent adjustment(1) | 1,981 | 2,209 | |||||||||
Fully tax-equivalent net interest income | 156,196 | 154,421 | |||||||||
Noninterest income (GAAP) | 27,663 | 29,999 | |||||||||
Securities (gains)/losses, net | (58) | 1,104 | |||||||||
Unrealized (gain)/loss on equity securities, net | (95) | (193) | |||||||||
Valuation adjustment on servicing rights | — | — | |||||||||
Adjusted revenue (non-GAAP) | $ | 183,706 | $ | 185,331 | |||||||
Total noninterest expenses (GAAP) | $ | 113,595 | $ | 111,043 | |||||||
Less: | |||||||||||
Core deposit intangibles amortization | 1,492 | 1,788 | |||||||||
Partnership investment in tax credit projects | 494 | 538 | |||||||||
(Gain)/loss on sales/valuation of assets, net | 214 | 1,115 | |||||||||
Acquisition, integration and restructuring costs | 1,375 | 1,673 | |||||||||
FDIC special assessment | 2,049 | — | |||||||||
Core expenses (non-GAAP) | $ | 107,971 | $ | 105,929 | |||||||
Efficiency ratio (GAAP) | 62.46 | % | 60.94 | % | |||||||
Adjusted efficiency ratio, fully tax-equivalent (non-GAAP) | 58.77 | % | 57.16 | % | |||||||
(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. |
Three Months Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
Provision expense for credit losses-loans | $ | 3,668 | $ | 2,184 | |||||||
Provision (benefit) expense for credit losses-unfunded commitments | (2,682) | 890 | |||||||||
Total provision expense | $ | 986 | $ | 3,074 |
Three Months Ended March 31, | |||||||||||||||||||||||
2024 | 2023 | Change | % Change | ||||||||||||||||||||
Service charges and fees | $ | 17,063 | $ | 17,136 | $ | (73) | — | % | |||||||||||||||
Loan servicing income | 131 | 714 | (583) | (82) | |||||||||||||||||||
Trust fees | 5,043 | 5,657 | (614) | (11) | |||||||||||||||||||
Brokerage and insurance commissions | 754 | 696 | 58 | 8 | |||||||||||||||||||
Capital markets fees | 891 | 2,449 | (1,558) | (64) | |||||||||||||||||||
Securities (losses) gains, net | 58 | (1,104) | 1,162 | 105 | |||||||||||||||||||
Unrealized (loss) gain on equity securities, net | 95 | 193 | (98) | 51 | |||||||||||||||||||
Net gains on sale of loans held for sale | 104 | 1,831 | (1,727) | (94) | |||||||||||||||||||
Income on bank owned life insurance | 1,177 | 964 | 213 | 22 | |||||||||||||||||||
Other noninterest income | 2,347 | 1,463 | 884 | 60 | |||||||||||||||||||
Total noninterest income | $ | 27,663 | $ | 29,999 | $ | (2,336) | (8) | % |
Three Months Ended March 31, | |||||||||||||||||||||||
2024 | 2023 | Change | % Change | ||||||||||||||||||||
Service charges and fees on deposit accounts | $ | 5,961 | $ | 4,911 | $ | 1,050 | 21 | % | |||||||||||||||
Overdraft fees | 1,198 | 2,969 | (1,771) | (60) | |||||||||||||||||||
Customer service and other service fees | 98 | 93 | 5 | 5 | |||||||||||||||||||
Credit card fee income | 7,401 | 7,003 | 398 | 6 | |||||||||||||||||||
Debit card income | 2,405 | 2,160 | 245 | 11 | |||||||||||||||||||
Total service charges and fees | $ | 17,063 | $ | 17,136 | $ | (73) | — | % | |||||||||||||||
Three Months Ended March 31, | |||||||||||||||||||||||
2024 | 2023 | Change | % Change | ||||||||||||||||||||
Salaries and employee benefits | $ | 63,955 | $ | 62,149 | $ | 1,806 | 3 | % | |||||||||||||||
Occupancy | 7,263 | 7,209 | 54 | 1 | |||||||||||||||||||
Furniture and equipment | 2,337 | 2,915 | (578) | (20) | |||||||||||||||||||
Professional fees | 15,531 | 12,797 | 2,734 | 21 | |||||||||||||||||||
FDIC insurance assessments | 4,969 | 3,279 | 1,690 | 52 | |||||||||||||||||||
Advertising | 1,358 | 1,985 | (627) | (32) | |||||||||||||||||||
Core deposit amortization | 1,492 | 1,788 | (296) | (17) | |||||||||||||||||||
Other real estate and loan collection expenses | 512 | 155 | 357 | 230 | |||||||||||||||||||
Losses/(gain) on sales/valuations of assets, net | 214 | 1,115 | (901) | 81 | |||||||||||||||||||
Acquisition, integration and restructuring costs | 1,375 | 1,673 | (298) | (18) | |||||||||||||||||||
Partnership investment in tax credit projects | 494 | 538 | (44) | (8) | |||||||||||||||||||
Other noninterest expenses | 14,095 | 15,440 | (1,345) | (9) | |||||||||||||||||||
Total noninterest expenses | $ | 113,595 | $ | 111,043 | $ | 2,552 | 2 | % | |||||||||||||||
March 31, 2024 | December 31, 2023 | Change | % Change | ||||||||||||||||||||
Commercial and industrial | $ | 3,545,051 | $ | 3,652,047 | $ | (106,996) | (3) | % | |||||||||||||||
Paycheck Protection Program ("PPP") | 2,172 | 2,777 | (605) | (22) | |||||||||||||||||||
Owner occupied commercial real estate | 2,545,033 | 2,638,175 | (93,142) | (4) | |||||||||||||||||||
Non-owner occupied commercial real estate | 2,495,068 | 2,553,711 | (58,643) | (2) | |||||||||||||||||||
Real estate construction | 1,041,583 | 1,011,716 | 29,867 | 3 | |||||||||||||||||||
Agricultural and agricultural real estate | 809,876 | 919,184 | (109,308) | (12) | |||||||||||||||||||
Residential mortgage | 756,021 | 797,829 | (41,808) | (5) | |||||||||||||||||||
Consumer | 449,837 | 493,206 | (43,369) | (9) | |||||||||||||||||||
Total loans held to maturity | $ | 11,644,641 | $ | 12,068,645 | $ | (424,004) | (4) | % |
March 31, 2024 | December 31, 2023 | ||||||||||||||||||||||
Amount | Percent | Amount | Percent | ||||||||||||||||||||
Loans receivable held to maturity: | |||||||||||||||||||||||
Commercial and industrial | $ | 3,545,051 | 30.45 | % | $ | 3,652,047 | 30.26 | % | |||||||||||||||
PPP | 2,172 | 0.02 | 2,777 | 0.02 | |||||||||||||||||||
Owner occupied commercial real estate | 2,545,033 | 21.86 | 2,638,175 | 21.86 | |||||||||||||||||||
Non-owner occupied commercial real estate | 2,495,068 | 21.43 | 2,553,711 | 21.16 | |||||||||||||||||||
Real estate construction | 1,041,583 | 8.94 | 1,011,716 | 8.38 | |||||||||||||||||||
Agricultural and agricultural real estate | 809,876 | 6.95 | 919,184 | 7.62 | |||||||||||||||||||
Residential mortgage | 756,021 | 6.49 | 797,829 | 6.61 | |||||||||||||||||||
Consumer | 449,837 | 3.86 | 493,206 | 4.09 | |||||||||||||||||||
Gross loans receivable held to maturity | 11,644,641 | 100.00 | % | 12,068,645 | 100.00 | % | |||||||||||||||||
Allowance for credit losses-loans | (123,934) | (122,566) | |||||||||||||||||||||
Loans receivable, net | $ | 11,520,707 | $ | 11,946,079 |
March 31, 2024 | December 31, 2023 | ||||||||||||||||||||||
Amount | % | Amount | % | ||||||||||||||||||||
Health Care and Social Assistance | $ | 510,524 | 20.06 | % | $ | 483,073 | 18.31 | % | |||||||||||||||
Real Estate and Rental and Leasing | 420,478 | 16.52 | 438,244 | 16.61 | |||||||||||||||||||
Manufacturing | 278,381 | 10.94 | 277,755 | 10.53 | |||||||||||||||||||
Retail Trade | 271,786 | 10.68 | 307,543 | 11.66 | |||||||||||||||||||
Other Services (except Public Administration) | 189,292 | 7.44 | 197,260 | 7.48 | |||||||||||||||||||
Wholesale Trade | 145,275 | 5.71 | 149,310 | 5.66 | |||||||||||||||||||
Construction | 138,418 | 5.44 | 161,746 | 6.13 | |||||||||||||||||||
Accommodation and Food Services | 117,828 | 4.63 | 121,268 | 4.60 | |||||||||||||||||||
Arts, Entertainment, and Recreation | 87,404 | 3.43 | 90,325 | 3.42 | |||||||||||||||||||
All Other | $ | 385,647 | 15.15 | $ | 411,651 | 15.60 | |||||||||||||||||
Total | $ | 2,545,033 | 100.00 | % | $ | 2,638,175 | 100.00 | % |
March 31, 2024 | December 31, 2023 | ||||||||||||||||||||||
Amount | % | Amount | % | ||||||||||||||||||||
Colorado | $ | 566,824 | 22.27 | % | $ | 516,354 | 19.56 | % | |||||||||||||||
Illinois | 297,217 | 11.68 | 298,076 | 11.30 | |||||||||||||||||||
Arizona | 295,245 | 11.60 | 297,759 | 11.29 | |||||||||||||||||||
California | 281,340 | 11.05 | 314,135 | 11.91 | |||||||||||||||||||
Wisconsin | 258,110 | 10.14 | 250,069 | 9.48 | |||||||||||||||||||
Texas | 227,738 | 8.95 | 236,592 | 8.97 | |||||||||||||||||||
Iowa | 176,138 | 6.92 | 195,491 | 7.41 | |||||||||||||||||||
Minnesota | 166,094 | 6.53 | 158,278 | 6.00 | |||||||||||||||||||
New Mexico | 163,126 | 6.41 | 159,401 | 6.04 | |||||||||||||||||||
Kansas/Missouri | 113,201 | 4.45 | 119,395 | 4.53 | |||||||||||||||||||
Montana | — | — | 92,625 | 3.51 | |||||||||||||||||||
Total | $ | 2,545,033 | 100.00 | % | $ | 2,638,175 | 100.00 | % |
March 31, 2024 | December 31, 2023 | ||||||||||||||||||||||
Amount | % | Amount | % | ||||||||||||||||||||
Office | 435,416 | 17.46 | % | 424,671 | 16.63 | % | |||||||||||||||||
Retail | $ | 419,184 | 16.80 | $ | 432,084 | 16.91 | |||||||||||||||||
Hospitality | 378,888 | 15.19 | 406,516 | 15.92 | |||||||||||||||||||
Medical | 308,881 | 12.38 | 329,306 | 12.90 | |||||||||||||||||||
Multifamily | 307,494 | 12.32 | 294,097 | 11.52 | |||||||||||||||||||
Logistics/distribution | 251,603 | 10.08 | 258,389 | 10.12 | |||||||||||||||||||
Industrial flex/other | 220,492 | 8.84 | 230,167 | 9.01 | |||||||||||||||||||
Self-Storage | 112,306 | 4.50 | 115,731 | 4.53 | |||||||||||||||||||
Restaurant | 52,002 | 2.08 | 52,820 | 2.07 | |||||||||||||||||||
Other | 8,802 | 0.35 | 9,930 | 0.39 | |||||||||||||||||||
Total | $ | 2,495,068 | 100.00 | % | $ | 2,553,711 | 100.00 | % |
March 31, 2024 | December 31, 2023 | ||||||||||||||||||||||
Amount | % | Amount | % | ||||||||||||||||||||
Colorado | $ | 600,560 | 24.07 | % | $ | 593,688 | 23.25 | % | |||||||||||||||
Arizona | 276,755 | 11.09 | 280,144 | 10.97 | |||||||||||||||||||
New Mexico | 271,269 | 10.87 | 275,083 | 10.77 | |||||||||||||||||||
California | 264,497 | 10.60 | 234,182 | 9.17 | |||||||||||||||||||
Illinois | 241,957 | 9.70 | 244,000 | 9.55 | |||||||||||||||||||
Minnesota | 226,192 | 9.07 | 216,458 | 8.48 | |||||||||||||||||||
Texas | 209,098 | 8.38 | 224,571 | 8.79 | |||||||||||||||||||
Kansas/Missouri | 145,081 | 5.81 | 148,126 | 5.80 | |||||||||||||||||||
Iowa | 135,385 | 5.43 | 137,055 | 5.37 | |||||||||||||||||||
Wisconsin | 124,274 | 4.98 | 124,093 | 4.86 | |||||||||||||||||||
Montana | — | — | 76,311 | 2.99 | |||||||||||||||||||
Total | $ | 2,495,068 | 100.00 | % | $ | 2,553,711 | 100.00 | % |
March 31, 2024 | December 31, 2023 | ||||||||||||||||||||||
Amount | % of Allowance | Amount | % of Allowance | ||||||||||||||||||||
Quantitative | $ | 111,072 | 80.65 | % | $ | 102,004 | 73.37 | % | |||||||||||||||
Qualitative/Economic Forecast | 26,648 | 19.35 | 37,030 | 26.63 | |||||||||||||||||||
Total | $ | 137,720 | 100.00 | % | $ | 139,034 | 100.00 | % |
Three Months Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
Balance at beginning of period | $ | 122,566 | $ | 109,483 | |||||||
Provision for credit losses | 3,668 | 2,184 | |||||||||
Recoveries on loans previously charged off | 1,793 | 3,191 | |||||||||
Charge-offs on loans | (4,093) | (2,151) | |||||||||
Balance at end of period | $ | 123,934 | $ | 112,707 | |||||||
Allowance for credit losses for loans as a percent of loans | 1.06 | % | 0.98 | % | |||||||
Annualized ratio of net charge-offs/(recoveries) to average loans | 0.08 | % | (0.04) | % | |||||||
Three Months Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
Balance at beginning of period | $ | 16,468 | $ | 20,196 | |||||||
Provision (benefit) for credit losses | (2,682) | 890 | |||||||||
Balance at end of period | $ | 13,786 | $ | 21,086 | |||||||
March 31, | December 31, | ||||||||||||||||||||||
2024 | 2023 | 2023 | 2022 | ||||||||||||||||||||
Nonaccrual loans | $ | 94,800 | $ | 58,066 | $ | 95,426 | $ | 58,231 | |||||||||||||||
Loans contractually past due 90 days or more | 611 | 174 | 2,507 | 273 | |||||||||||||||||||
Total nonperforming loans | 95,411 | 58,240 | 97,933 | 58,504 | |||||||||||||||||||
Other real estate | 2,590 | 7,438 | 12,548 | 8,401 | |||||||||||||||||||
Other repossessed assets | — | 24 | — | 26 | |||||||||||||||||||
Total nonperforming assets | $ | 98,001 | $ | 65,702 | $ | 110,481 | $ | 66,931 | |||||||||||||||
Nonperforming loans to total loans | 0.82 | % | 0.51 | % | 0.81 | % | 0.51 | % | |||||||||||||||
Nonperforming assets to total loans plus repossessed property | 0.84 | 0.57 | 0.91 | 0.59 | |||||||||||||||||||
Nonperforming assets to total assets | 0.51 | 0.33 | 0.57 | 0.33 | |||||||||||||||||||
March 31, 2024 | December 31, 2023 | ||||||||||||||||||||||
Amount | Percent | Amount | Percent | ||||||||||||||||||||
U.S. treasuries | $ | 32,222 | 0.60 | % | $ | 32,118 | 0.58 | % | |||||||||||||||
U.S. agencies | 13,892 | 0.26 | 14,530 | 0.26 | |||||||||||||||||||
Obligations of states and political subdivisions | 1,568,546 | 29.44 | 1,579,486 | 28.32 | |||||||||||||||||||
Mortgage-backed securities - agency | 1,359,541 | 25.52 | 1,393,629 | 24.99 | |||||||||||||||||||
Mortgage-backed securities - non-agency | 1,457,798 | 27.36 | 1,529,128 | 27.42 | |||||||||||||||||||
Commercial mortgage-backed securities - agency | 64,074 | 1.20 | 64,788 | 1.16 | |||||||||||||||||||
Commercial mortgage-backed securities - non-agency | 426,094 | 8.00 | 514,858 | 9.23 | |||||||||||||||||||
Asset-backed securities | 197,108 | 3.70 | 217,370 | 3.90 | |||||||||||||||||||
Corporate bonds | 118,701 | 2.23 | 118,169 | 2.12 | |||||||||||||||||||
Equity securities with a readily determinable fair value | 21,301 | 0.40 | 21,056 | 0.38 | |||||||||||||||||||
Other securities | 68,524 | 1.29 | 91,277 | 1.64 | |||||||||||||||||||
Total securities | $ | 5,327,801 | 100.00 | % | $ | 5,576,409 | 100.00 | % |
March 31, 2024 | December 31, 2023 | Change | % Change | ||||||||||||||||||||
Demand-customer | $ | 4,264,390 | $ | 4,500,304 | $ | (235,914) | (5) | % | |||||||||||||||
Savings-customer | 8,269,956 | 8,411,240 | (141,284) | (2) | |||||||||||||||||||
Savings-wholesale and institutional | 399,265 | 394,357 | 4,908 | 1 | |||||||||||||||||||
Total savings | 8,669,221 | 8,805,597 | (136,376) | (2) | |||||||||||||||||||
Time-customer | 1,734,971 | 1,944,884 | (209,913) | (11) | |||||||||||||||||||
Time-wholesale | 633,584 | 950,929 | (317,345) | (33) | |||||||||||||||||||
Total time | 2,368,555 | 2,895,813 | (527,258) | (18) | |||||||||||||||||||
Total deposits | $ | 15,302,166 | $ | 16,201,714 | $ | (899,548) | (6) | % | |||||||||||||||
Total customer deposits | $ | 14,269,317 | $ | 14,856,428 | $ | (587,111) | (4) | % | |||||||||||||||
Total wholesale and institutional deposits | 1,032,849 | 1,345,286 | (312,437) | (23) | % | ||||||||||||||||||
Total deposits | $ | 15,302,166 | $ | 16,201,714 | $ | (899,548) | (6) | % |
March 31, 2024 | December 31, 2023 | ||||||||||||||||||||||
Amount | Percent | Amount | Percent | ||||||||||||||||||||
Demand-customer | $ | 4,264,390 | 27.87 | % | $ | 4,500,304 | 27.78 | % | |||||||||||||||
Savings-customer | 8,269,956 | 54.04 | 8,411,240 | 51.92 | |||||||||||||||||||
Savings-wholesale and institutional | 399,265 | 2.61 | 394,357 | 2.43 | |||||||||||||||||||
Time-customer | 1,734,971 | 11.34 | 1,944,884 | 12.00 | |||||||||||||||||||
Time-wholesale | 633,584 | 4.14 | 950,929 | 5.87 | |||||||||||||||||||
Total | $ | 15,302,166 | 100.00 | % | $ | 16,201,714 | 100.00 | % |
March 31, 2024 | December 31, 2023 | Change | % Change | ||||||||||||||||||||
Retail repurchase agreements | $ | 47,961 | $ | 42,447 | $ | 5,514 | 13 | % | |||||||||||||||
Advances from the FHLB | — | 521,186 | (521,186) | (100) | |||||||||||||||||||
Bank term funding program | 500,000 | — | 500,000 | — | |||||||||||||||||||
Other borrowings | 102,072 | 58,622 | 43,450 | 74 | |||||||||||||||||||
Total | $ | 650,033 | $ | 622,255 | $ | 27,778 | 4 | % |
March 31, 2024 | December 31, 2023 | Change | % Change | ||||||||||||||||||||
Trust preferred securities | 149,529 | 149,288 | 241 | — | |||||||||||||||||||
Contracts payable | — | 80 | (80) | (100) | |||||||||||||||||||
Subordinated notes | 223,123 | 223,028 | 95 | — | |||||||||||||||||||
Total | $ | 372,652 | $ | 372,396 | $ | 256 | — | % |
Total Capital (to Risk- Weighted Assets) | Tier 1 Capital (to Risk- Weighted Assets) | Common Equity Tier 1 (to Risk- Weighted Assets) | Tier 1 Capital (to Average Assets) | ||||||||||||||||||||
March 31, 2024 | 14.99 | % | 12.12 | % | 11.40 | % | 9.84 | % | |||||||||||||||
Minimum capital requirement | 8.00 | 6.00 | 4.50 | 4.00 |
Total Capital (to Risk- Weighted Assets) | Tier 1 Capital (to Risk- Weighted Assets) | Common Equity Tier 1 (to Risk- Weighted Assets) | Tier 1 Capital (to Average Assets) | ||||||||||||||||||||
Well capitalized requirement | 10.00 | 8.00 | 6.50 | 5.00 | |||||||||||||||||||
Minimum capital requirement, including fully-phased in capital conservation buffer | 10.50 | 8.50 | 7.00 | N/A | |||||||||||||||||||
Risk-weighted assets | $ | 15,187,911 | $ | 15,187,911 | $ | 15,187,911 | N/A | ||||||||||||||||
Average assets | N/A | N/A | N/A | $ | 18,713,039 | ||||||||||||||||||
December 31, 2023 | 14.53 | % | 11.69 | % | 10.97 | % | 9.44 | % | |||||||||||||||
Minimum capital requirement | 8.00 | 6.00 | 4.50 | 4.00 | |||||||||||||||||||
Well capitalized requirement | 10.00 | 8.00 | 6.50 | 5.00 | |||||||||||||||||||
Minimum capital requirement, including fully-phased in capital conservation buffer | 10.50 | 8.50 | 7.00 | N/A | |||||||||||||||||||
Risk-weighted assets | $ | 15,399,653 | $ | 15,399,653 | $ | 15,399,653 | N/A | ||||||||||||||||
Average assets | N/A | N/A | N/A | $ | 19,082,733 |
As of March 31, 2024 | |||||||||||
Source | Outstanding | Available | |||||||||
Federal Reserve Discount Window | $ | — | $ | 1,360,663 | |||||||
Bank Term Funding Program | 500,000 | — | |||||||||
Federal Home Loan Bank | — | 1,236,764 | |||||||||
Federal Funds | — | 265,000 | |||||||||
Wholesale deposits/brokered CDs | 845,321 | 2,965,273 | |||||||||
Total | $ | 1,345,321 | $ | 5,827,700 |
2024 | |||||||||||
Net Interest Margin | % Change From Base | ||||||||||
Year 1 | |||||||||||
Down 200 Basis Points | $ | 507,272 | (18.86) | % | |||||||
Down 100 Basis Points | 569,150 | (8.67) | |||||||||
Base | 623,201 | ||||||||||
Up 100 Basis Points | 673,889 | 8.13 | |||||||||
Up 200 Basis Points | 723,011 | 16.02 | |||||||||
Year 2 | |||||||||||
Down 200 Basis Points | 536,259 | (19.32) | |||||||||
Down 100 Basis Points | 605,792 | (8.85) | |||||||||
Base | 664,642 | ||||||||||
Up 100 Basis Points | 709,600 | 6.76 | |||||||||
Up 200 Basis Points | 749,938 | 12.83 |
(2)(3) | ||||||||||||||
(1)(2) | ||||||||||||||
(1)(2) | ||||||||||||||
(2) | ||||||||||||||
(2) | ||||||||||||||
(2) | ||||||||||||||
(2) | ||||||||||||||
101 | Financial statement formatted in Inline Extensible Business Reporting Language: (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Cash Flows, (v) the Consolidated Statements of Changes in Equity, and (vi) the Notes to Consolidated Financial Statements. | |||||||||||||
104 | Cover page formatted in Inline Extensible Business Reporting Language |
HEARTLAND FINANCIAL USA, INC. | ||
(Registrant) | ||
/s/ Bruce K. Lee | ||
By: Bruce K. Lee | ||
President and Chief Executive Officer | ||
(Principal Executive Officer and Duly Authorized Officer) | ||
/s/ Kevin L. Thompson | ||
By: Kevin L. Thompson | ||
Executive Vice President and Chief Financial Officer | ||
(Principal Financial Officer and Duly Authorized Officer) | ||
/s/ Janet M. Quick | ||
By: Janet M. Quick | ||
Executive Vice President and Deputy Chief Financial Officer | ||
(Principal Accounting Officer and Duly Authorized Officer) | ||
Dated: May 8, 2024 |
1. | I have reviewed this quarterly report on Form 10-Q of Heartland Financial USA, Inc.; | |||||||
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; | |||||||
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; | |||||||
4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f)) for the registrant and have: | |||||||
a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | |||||||
b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; | |||||||
c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and | |||||||
d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting, and; | |||||||
5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent function): | |||||||
a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize, and report financial information; and | |||||||
b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
Date: | May 8, 2024 | ||||
/s/ Bruce K. Lee | |||||
Bruce K. Lee | |||||
President and Chief Executive Officer |
1. | I have reviewed this quarterly report on Form 10-Q of Heartland Financial USA, Inc.; | |||||||
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; | |||||||
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; | |||||||
4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f)) for the registrant and have: | |||||||
a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | |||||||
b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; | |||||||
c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and | |||||||
d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting, and; | |||||||
5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent function): | |||||||
a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize, and report financial information; and | |||||||
b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
Date: | May 8, 2024 | ||||
/s/ Kevin L. Thompson | |||||
Kevin L. Thompson | |||||
Executive Vice President | |||||
Chief Financial Officer |
/s/ Bruce K. Lee | |||||
Bruce K. Lee | |||||
President and Chief Executive Officer | |||||
Date: | May 8, 2024 |
/s/ Kevin L. Thompson | |||||
Kevin L. Thompson | |||||
Executive Vice President | |||||
Chief Financial Officer | |||||
Date: | May 8, 2024 |