For the fiscal year ended December 31, 2003
Commission File Number: 0-24724
| ||
HEARTLAND FINANCIAL USA, INC. |
|
|
| |||||||
CONSOLIDATED BALANCE SHEETS |
|
|
| |||||||
(Dollars in thousands, except per share data) |
|
|
| |||||||
|
Notes |
December 31, 2003 |
December 31, 2002 | |||||||
|
| |||||||||
ASSETS |
||||||||||
|
|
|
|
|||||||
Cash and due from banks |
4 |
$ |
68,424 |
$ |
61,106 |
|||||
Federal funds sold and other short-term investments |
|
3,445 |
39,886 |
|||||||
|
|
|||||||||
Cash and cash equivalents |
|
71,869 |
100,992 |
|||||||
Time deposits in other financial institutions |
|
1,132 |
1,677 |
|||||||
Securities: |
5 |
|
|
|||||||
Trading, at fair value |
|
1,073 |
915 |
|||||||
|
|
|
|
|||||||
Available for sale-at fair value (cost of $441,606 for 2003 and $381,398 for 2002) |
|
450,680 |
389,900 |
|||||||
Loans and leases: |
6 |
|
|
|||||||
Held for sale |
|
25,678 |
23,167 |
|||||||
Held to maturity |
|
1,322,549 |
1,152,069 |
|||||||
Allowance for loan and lease losses |
7 |
(18,490 |
) |
(16,091 |
) | |||||
|
|
|||||||||
Loans and leases, net |
|
1,329,737 |
1,159,145 |
|||||||
Assets under operating lease |
|
31,636 |
30,367 |
|||||||
Premises, furniture and equipment, net |
8 |
49,842 |
35,591 |
|||||||
Other real estate, net |
|
599 |
452 |
|||||||
Goodwill, net |
|
20,167 |
16,050 |
|||||||
Core deposit premium and mortgage servicing rights |
9 |
5,069 |
4,879 |
|||||||
Other assets |
|
56,562 |
46,011 |
|||||||
|
|
|||||||||
TOTAL ASSETS |
|
$ |
2,018,366 |
$ |
1,785,979 |
|||||
|
|
|||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|||||||
LIABILITIES: |
|
|
|
|||||||
Deposits: |
10 |
|
|
|||||||
Demand |
|
$ |
246,282 |
$ |
197,516 |
|||||
Savings |
|
569,286 |
511,979 |
|||||||
Time |
|
676,920 |
628,490 |
|||||||
|
|
|||||||||
Total deposits |
|
1,492,488 |
1,337,985 |
|||||||
Short-term borrowings |
11 |
176,835 |
161,379 |
|||||||
Other borrowings |
12 |
173,958 |
126,299 |
|||||||
Accrued expenses and other liabilities |
|
34,162 |
36,275 |
|||||||
|
|
|||||||||
TOTAL LIABILITIES |
|
1,877,443 |
1,661,938 |
|||||||
|
|
|
|
|||||||
STOCKHOLDERS' EQUITY: |
16,17,18,19 |
|
|
|||||||
Preferred stock (par value $1 per share; authorized, 184,000 shares, none issued or outstanding) |
|
- |
- |
|||||||
|
|
|
||||||||
Series A Junior Participating preferred stock (par value $1 per share; authorized, |
|
- |
- |
|||||||
16,000 shares, none issued or outstanding) |
|
|
|
|||||||
Common stock (par value $1 per share; authorized, 16,000,000 shares at |
|
|
|
|||||||
December 31, 2003 and December 31, 2002; issued 15,261,714 and 9,905,783 shares at December 31, 2003 and December 31, 2002, respectively) |
|
15,262 |
9,906 |
|||||||
Capital surplus |
|
20,065 |
16,725 |
|||||||
Retained earnings |
|
102,584 |
94,048 |
|||||||
Accumulated other comprehensive income |
|
4,794 |
4,230 |
|||||||
Treasury stock at cost (98,211 shares at December 31, 2003 and 59,369 shares at |
|
|
|
|||||||
December 31, 2002, respectively) |
|
(1,782 |
) |
(868 |
) | |||||
|
|
|||||||||
TOTAL STOCKHOLDERS' EQUITY |
|
140,923 |
124,041 |
|||||||
|
|
|||||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
|
$ |
2,018,366 |
$ |
1,785,979 |
|||||
|
|
|||||||||
See accompanying Notes to Consolidated Financial Statements. |
|
|
|
HEARTLAND FINANCIAL USA, INC. |
| ||||||||||||
CONSOLIDATED STATEMENTS OF INCOME |
| ||||||||||||
(Dollars in thousands, except per share data) |
| ||||||||||||
|
|
For the Years Ended December 31, | |||||||||||
|
Notes |
2003 |
2002 |
2001 | |||||||||
|
|
|
|||||||||||
INTEREST INCOME: |
|
|
|
|
|||||||||
Interest and fees on loans and leases |
6 |
$ |
85,936 |
$ |
83,553 |
$ |
89,452 |
||||||
Interest on securities: |
|
|
|
|
|||||||||
Taxable |
|
9,100 |
13,132 |
14,143 |
|||||||||
Nontaxable |
|
3,952 |
2,757 |
1,790 |
|||||||||
Interest on federal funds sold |
|
355 |
322 |
1,981 |
|||||||||
Interest on interest bearing deposits in other financial institutions |
|
174 |
248 |
243 |
|||||||||
|
|
|
|||||||||||
TOTAL INTEREST INCOME |
|
99,517 |
100,012 |
107,609 |
|||||||||
|
|
|
|||||||||||
INTEREST EXPENSE: |
|
|
|
|
|||||||||
Interest on deposits |
10 |
27,763 |
31,395 |
45,783 |
|||||||||
Interest on short-term borrowings |
|
2,350 |
2,643 |
4,515 |
|||||||||
Interest on other borrowings |
|
8,214 |
8,294 |
8,322 |
|||||||||
|
|
|
|||||||||||
TOTAL INTEREST EXPENSE |
|
38,327 |
42,332 |
58,620 |
|||||||||
|
|
|
|||||||||||
NET INTEREST INCOME |
|
61,190 |
57,680 |
48,989 |
|||||||||
Provision for loan and lease losses |
7 |
4,183 |
3,553 |
4,258 |
|||||||||
|
|
|
|||||||||||
NET INTEREST INCOME AFTER PROVISION FOR LOAN AND LEASE LOSSES |
|
57,007 |
54,127 |
44,731 |
|||||||||
|
|
|
|||||||||||
NONINTEREST INCOME: |
|
|
|
|
|||||||||
Service charges and fees |
|
6,207 |
5,977 |
4,667 |
|||||||||
Trust fees |
|
3,814 |
3,407 |
3,148 |
|||||||||
Brokerage commissions |
|
863 |
658 |
615 |
|||||||||
Insurance commissions |
|
703 |
765 |
807 |
|||||||||
Securities gains, net |
|
1,823 |
790 |
1,489 |
|||||||||
Gain (loss) on trading account securities |
|
453 |
(598 |
) |
(417 |
) | |||||||
Impairment loss on equity securities |
|
(317 |
) |
(267 |
) |
(773 |
) | ||||||
Rental income on operating leases |
|
13,807 |
14,602 |
15,446 |
|||||||||
Gains on sale of loans |
|
6,339 |
4,656 |
2,738 |
|||||||||
Valuation adjustment on mortgage servicing rights |
|
338 |
(469 |
) |
- |
||||||||
Other noninterest income |
|
2,511 |
1,124 |
900 |
|||||||||
|
|
|
|||||||||||
TOTAL NONINTEREST INCOME |
|
36,541 |
30,645 |
28,620 |
|||||||||
|
|
|
|||||||||||
NONINTEREST EXPENSES: |
|
|
|
|
|||||||||
Salaries and employee benefits |
15 |
33,113 |
28,571 |
25,182 |
|||||||||
Occupancy |
16 |
3,880 |
3,178 |
3,014 |
|||||||||
Furniture and equipment |
|
4,115 |
3,273 |
3,144 |
|||||||||
Depreciation on equipment under operating leases |
|
11,353 |
11,555 |
11,805 |
|||||||||
Outside services |
|
4,695 |
4,318 |
3,433 |
|||||||||
FDIC deposit insurance assessment |
|
218 |
209 |
208 |
|||||||||
Advertising |
|
2,354 |
1,917 |
1,588 |
|||||||||
Goodwill amortization |
|
- |
- |
1,057 |
|||||||||
Core deposit premium amortization |
|
404 |
495 |
615 |
|||||||||
Other noninterest expenses |
|
7,560 |
7,143 |
6,646 |
|||||||||
|
|
|
|||||||||||
TOTAL NONINTEREST EXPENSES |
|
67,692 |
60,659 |
56,692 |
|||||||||
|
|
|
|||||||||||
INCOME BEFORE INCOME TAXES |
|
25,856 |
24,113 |
16,659 |
|||||||||
Income taxes |
14 |
8,137 |
7,523 |
5,530 |
|||||||||
|
|
|
|||||||||||
INCOME FROM CONTINUING OPERATIONS |
|
17,719 |
16,590 |
11,129 |
|||||||||
Discontinued operations |
|
|
|
|
|||||||||
Income from operation of discontinued branch (including gain on sale of $2,602) |
|
- |
3,751 |
469 |
|||||||||
Income taxes |
|
- |
1,474 |
184 |
|||||||||
|
|
|
|||||||||||
Income on discontinued operation |
|
- |
2,277 |
285 |
|||||||||
|
|
|
|||||||||||
NET INCOME |
|
$ |
17,719 |
$ |
18,867 |
$ |
11,414 |
||||||
|
|
|
|||||||||||
EARNINGS PER COMMON SHARE - BASIC | $ | 1.18 | $ | 1.28 | $ | 0.79 | |||||||
|
|
|
|||||||||||
EARNINGS PER COMMON SHARE - DILUTED |
$ | 1.16 | $ | 1.28 | $ | 0.79 | |||||||
|
|
|
|||||||||||
CASH DIVIDENDS DECLARED PER COMMON SHARE |
$ | 0.27 | $ | 0.27 | $ | 0.27 | |||||||
|
|
|
|||||||||||
|
|
|
|
|
|||||||||
See accompanying Notes to Consolidated Financial Statements. |
HEARTLAND FINANCIAL USA, INC. |
| |||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
| |||||||||
For the years ended December 31, 2003, 2002 and 2001 |
| |||||||||
(Dollars in thousands) |
|
|
| |||||||
|
2003 |
2002 |
2001 | |||||||
|
|
|
||||||||
Cash Flows From Operating Activities: |
|
|
|
|||||||
Net income |
$ |
17,719 |
$ |
18,867 |
$ |
11,414 |
||||
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|||||||
Depreciation and amortization |
15,543 |
15,203 |
16,616 |
|||||||
Provision for loan and lease losses |
4,183 |
3,553 |
4,283 |
|||||||
Provision for income taxes less than (in excess of) payments |
716 |
1,996 |
(635 |
) | ||||||
Net amortization of premium on securities |
7,580 |
4,420 |
1,285 |
|||||||
Securities gains, net |
(1,823 |
) |
(790 |
) |
(1,489 |
) | ||||
(Increase) decrease in trading account securities |
(158 |
) |
613 |
(1,528 |
) | |||||
Loss on impairment of equity securities |
317 |
267 |
773 |
|||||||
Loans originated for sale |
(434,851 |
) |
(278,650 |
) |
(207,332 |
) | ||||
Proceeds on sales of loans |
438,679 |
287,106 |
201,565 |
|||||||
Net gain on sales of loans |
(6,339 |
) |
(4,656 |
) |
(2,738 |
) | ||||
Increase (decrease) in accrued interest receivable |
(104 |
) |
235 |
1,603 |
||||||
Increase (decrease) in accrued interest payable |
468 |
491 |
(1,597 |
) | ||||||
Other, net |
(1,805 |
) |
199 |
(4,923 |
) | |||||
|
|
|
||||||||
Net cash provided by operating activities |
40,125 |
48,854 |
17,297 |
|||||||
|
|
|
|
|||||||
Cash Flows From Investing Activities: |
|
|
|
|||||||
Purchase of time deposits |
(95 |
) |
(1,068 |
) |
- |
|||||
Proceeds on maturities of time deposits |
700 |
3 |
959 |
|||||||
Proceeds from the sale of securities available for sale |
81,545 |
47,086 |
65,010 |
|||||||
Proceeds from the maturity of and principal paydowns on securities available for sale |
188,529 |
151,099 |
109,436 |
|||||||
Purchase of securities available for sale |
(334,944 |
) |
(263,566 |
) |
(267,354 |
) | ||||
Net increase in loans and leases |
(171,795 |
) |
(109,282 |
) |
(55,118 |
) | ||||
Purchase of bank-owned life insurance policies |
(10,000 |
) |
- |
(8,568 |
) | |||||
Increase in assets under operating leases |
(12,622 |
) |
(6,495 |
) |
(11,663 |
) | ||||
Capital expenditures |
(18,677 |
) |
(7,398 |
) |
(4,602 |
) | ||||
Cash and cash equivalents received for sale of operation |
- |
30,469 |
- |
|||||||
Proceeds on sale of OREO and other repossessed assets |
1,249 |
1,192 |
790 |
|||||||
|
|
|
||||||||
Net cash used by investing activities |
(276,110 |
) |
(157,960 |
) |
(171,110 |
) | ||||
|
|
|
|
|||||||
Cash Flows from Financing Activities: |
|
|
|
|||||||
Net increase in demand deposits and and savings accounts |
106,073 |
58,758 |
111,338 |
|||||||
Net increase (decrease) in time deposit accounts |
48,430 |
77,802 |
(7,492 |
) | ||||||
Net increase in short-term borrowings |
15,456 |
676 |
20,794 |
|||||||
Proceeds from other borrowings |
52,750 |
7,840 |
69,381 |
|||||||
Repayments of other borrowings |
(5,091 |
) |
(25,330 |
) |
(28,448 |
) | ||||
Purchase of treasury stock |
(7,999 |
) |
(1,348 |
) |
(1,026 |
) | ||||
Proceeds from sale of common stock |
1,339 |
2,076 |
1,689 |
|||||||
Dividends |
(4,096 |
) |
(3,926 |
) |
(3,560 |
) | ||||
|
|
|
||||||||
Net cash provided by financing activities |
206,862 |
116,548 |
162,676 |
|||||||
|
|
|
||||||||
Net increase (decrease) in cash and cash equivalents |
(29,123 |
) |
7,442 |
8,863 |
||||||
Cash and cash equivalents at beginning of year |
100,992 |
93,550 |
84,687 |
|||||||
|
|
|
||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD |
$ |
71,869 |
$ |
100,992 |
$ |
93,550 |
||||
|
|
|
||||||||
Supplemental disclosures: |
|
|
|
|||||||
Cash paid for income/franchise taxes |
$ |
7,795 |
$ |
6,648 |
$ |
6,365 |
||||
Cash paid for interest |
$ |
38,694 |
$ |
41,841 |
$ |
61,790 |
||||
Securities held to maturity transferred to securities available for sale |
$ |
- |
$ |
- |
$ |
2,154 |
||||
|
|
|
|
|||||||
See accompanying Notes to Consolidated Financial Statements. |
HEARTLAND FINANCIAL USA, INC. |
| ||||||||||||||||||
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY AND COMPREHENSIVE INCOME |
| ||||||||||||||||||
For the years ended December 31, 2003, 2002 and 2001 (Dollars in thousands, except per share data) |
| ||||||||||||||||||
|
Common Stock |
Capital Surplus |
Retained Earnings |
Accumulated Other Comprehensive Income (Loss) |
Treasury Stock |
Total | |||||||||||||
|
|
|
|
|
| ||||||||||||||
Balance at January 1, 2001 |
$ |
9,906 |
$ |
18,812 |
$ |
71,253 |
$ |
1,301 |
$ |
(5,126 |
) |
$ |
96,146 |
||||||
Net Income-2001 |
|
|
11,414 |
|
|
11,414 |
|||||||||||||
Unrealized gain on securities available for sale |
|
|
|
3,796 |
|
3,796 |
|||||||||||||
Unrealized gain (loss) on derivatives arising during the period net of reclassification of $46 |
|
|
|
350 |
|
350 |
|||||||||||||
Reclassification adjustment for net security gains realized in net income |
|
|
|
(716 |
) |
|
(716 |
) | |||||||||||
Income taxes |
|
|
|
(1,166 |
) |
|
(1,166 |
) | |||||||||||
|
|
|
|
|
|
||||||||||||||
Comprehensive income |
|
|
|
|
|
13,678 |
|||||||||||||
Cash dividends declared: |
|
|
|
|
|
|
|||||||||||||
Common, $.25 per share |
|
|
(3,560 |
) |
|
|
(3,560 |
) | |||||||||||
Purchase of 118,884 shares of common stock |
|
|
|
|
(1,026 |
) |
(1,026 |
) | |||||||||||
Sale of 211,197 shares of common stock |
|
(696 |
) |
|
|
2,548 |
1,852 |
||||||||||||
|
|
|
|
|
|
||||||||||||||
Balance at December 31, 2001 |
$ |
9,906 |
$ |
18,116 |
$ |
79,107 |
$ |
3,565 |
$ |
(3,604 |
) |
$ |
107,090 |
||||||
Net Income-2002 |
|
|
18,867 |
|
|
18,867 |
|||||||||||||
Unrealized gain on securities available for sale |
|
|
|
3,630 |
|
3,630 |
|||||||||||||
Unrealized gain (loss) on derivatives arising during the period, net of reclassification of $667 |
|
|
|
(2,100 |
) |
|
(2,100 |
) | |||||||||||
Reclassification adjustment for net security gains realized in net income |
|
|
|
(523 |
) |
|
(523 |
) | |||||||||||
Income taxes |
|
|
|
(342 |
) |
|
(342 |
) | |||||||||||
|
|
|
|
|
|
||||||||||||||
Comprehensive income |
|
|
|
|
|
19,532 |
|||||||||||||
Cash dividends declared: |
|
|
|
|
|
|
|||||||||||||
Common, $.27 per share |
|
|
(3,926 |
) |
|
|
(3,926 |
) | |||||||||||
Purchase of 143,314 shares of common stock |
|
|
|
|
(1,348 |
) |
(1,348 |
) | |||||||||||
Sale of 393,307 shares of common stock |
|
(1,391 |
) |
|
|
4,084 |
2,693 |
||||||||||||
|
|
|
|
|
|
||||||||||||||
Balance at December 31, 2002 |
$ |
9,906 |
$ |
16,725 |
|
$ |
94,048 |
$ |
4,230 |
$ |
(868 |
) |
$ |
124,041 |
|||||
Net Income-2003 |
|
|
17,719 |
|
|
17,719 |
|||||||||||||
Unrealized gain on securities available for sale |
|
|
|
2,153 |
|
2,153 |
|||||||||||||
Unrealized gain (loss) on derivatives arising during the period, net of reclassification of $123 |
|
|
|
208 |
|
208 |
|||||||||||||
Reclassification adjustment for net security gains realized in net income |
|
|
|
(1,506 |
) |
|
(1,506 |
) | |||||||||||
Income taxes |
|
|
|
(291 |
) |
|
(291 |
) | |||||||||||
|
|
|
|
|
|
||||||||||||||
Comprehensive income |
|
|
|
|
|
18,283 |
|||||||||||||
Cash dividends declared: |
|
|
|
|
|
|
|||||||||||||
Common, $.27 per share |
|
|
(4,096 |
) |
|
|
(4,096 |
) | |||||||||||
Three-for-two stock split |
5,087 |
|
(5,087 |
) |
|
|
|
||||||||||||
Purchase of 427,344 shares of common stock |
|
|
|
|
(7,999 |
) |
(7,999 |
) | |||||||||||
Issuance of 821,226 shares of common stock |
269 |
3,340 |
|
|
7,085 |
10,694 |
|||||||||||||
|
|
|
|
|
|
||||||||||||||
Balance at December 31, 2003 |
$ |
15,262 |
$ |
20,065 |
$ |
102,584 |
$ |
4,794 |
$ |
(1,782 |
) |
$ |
140,923 |
||||||
|
|
|
|
|
|
||||||||||||||
See accompanying Notes to Consolidated Financial Statements. |
| ||
HEARTLAND FINANCIAL USA, INC. | ||
|
|
|
Date: March 17, 2004 | By: | /s/ Lynn B. Fuller |
| ||
Principal Executive Officer |
|
|
|
Date: March 17, 2004 | By: | /s/ John K. Schmidt |
| ||
Executive Vice President and Principal Financial and Accounting Officer |