UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For quarterly period ended March 31, ~~2016~~2017

o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For transition period __________ to __________

Commission File Number: 001-15393

HEARTLAND FINANCIAL USA, INC.

(Exact name of Registrant as specified in its charter)

Delaware

(State or other jurisdiction of incorporation or organization)

42-1405748

(I.R.S. employer identification number)

1398 Central Avenue, Dubuque, Iowa 52001

(Address of principal executive offices)(Zip Code)

(563) 589-2000

(Registrant's telephone number, including area code)

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes x No o

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, ~~or a~~ smaller reporting company, or an emerging growth company. See the definitions of “accelerated filer,” “large accelerated filer” ~~and~~, “smaller reporting company” and "emerging growth company" in Rule 12b-2 of the Exchange Act.



	Large accelerated filer ¨x			Accelerated Filer x¨

	Non-accelerated filer ¨	(Do not check if a smaller reporting company)
	Smaller reporting company ¨		Emerging growth company ¨
~~(Do not check if a smaller reporting company)~~

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

Indicate by check mark whether the Registrant is a shell company (as defined by Rule 12b-2 of the Securities Exchange Act of 1934). Yes o No x

Indicate the number of shares outstanding of each of the classes of Registrant's common stock as of the latest practicable date: As of May ~~5, 2016,~~3, 2017, the Registrant had outstanding ~~24,521,747~~26,674,871 shares of common stock, $1.00 par value per share.

HEARTLAND FINANCIAL USA, INC.

Form 10-Q Quarterly Report

Table of Contents



Part I
Item 1.	Financial Statements
Item 22..	Management's Discussion and Analysis of Financial Condition and Results of Operations
Item 3.	Quantitative and Qualitative Disclosures About Market Risk
Item 4.	Controls and Procedures
Part II
Item 1.	Legal Proceedings
Item 1A.	Risk Factors
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds
Item 3.	Defaults Upon Senior Securities
Item 4.	Mine Safety Disclosures
Item 5.	Other Information
Item 6.	Exhibits
	10.1 Form of Time-Based Restricted Stock Unit Award Agreement under the Heartland Financial USA, Inc. 2012 Long-Term Incentive Plan
	10.2 Form of Performance-Based Restricted Stock Unit Award Agreement One-Year Performance Period under the Heartland Financial USA, Inc. 2012 Long-Term Incentive ~~Plan.~~Plan
	~~10.2~~10.3 Form of Performance-Based Restricted Stock Unit Award Agreement Three-Year Performance Period under the Heartland Financial USA, Inc. 2012 Long-Term Incentive ~~Plan.~~
	~~10.3 Form of Time-Based Restricted Stock Unit Award Agreement under the Heartland Financial USA, Inc. 2012 Long-Term Incentive Plan.~~Plan
	31.1 Certification of Chief Executive Officer pursuant to Rule 13a-14(a)~~/15d-14(a).~~ of the Securities Exchange Act.
	31.2 Certification of Chief Financial Officer pursuant to Rule 13a-14(a)~~/15d-14(a).~~ of the Securities Exchange Act.
	32.1 Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
	32.2 Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
	101 Financial statements formatted in 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.

PART I

ITEM 1. FINANCIAL STATEMENTS


HEARTLAND FINANCIAL USA, INC. CONSOLIDATED BALANCE SHEETS (Dollars in thousands, except per share data)
	March 31, 2016 (Unaudited)			December 31, 2015			March 31, 2017 (Unaudited)			December 31, 2016
ASSETS
Cash and due from banks	$	124,060		$	237,841		$	129,386		$	151,290
Federal funds sold and other short-term investments	9,168			20,958
Interest bearing deposits with the Federal Reserve Bank and other banks and other short-term investments							43,765			7,434
Cash and cash equivalents	133,228			258,799			173,151			158,724
Time deposits in other financial institutions	2,355			2,355			41,539			2,105
Securities:
Available for sale, at fair value (cost of $1,680,299 at March 31, 2016, and $1,584,703 at December 31, 2015)	1,690,516			1,578,434
Held to maturity, at cost (fair value of $289,446 at March 31, 2016, and $294,513 at December 31, 2015)	271,300			279,117
Available for sale, at fair value (cost of $1,938,457 at March 31, 2017, and $1,893,947 at December 31, 2016)							1,893,528			1,845,864
Held to maturity, at cost (fair value of $272,797 at March 31, 2017, and $274,799 at December 31, 2016)							260,616			263,662
Other investments, at cost	22,325			21,443			21,557			21,560
Loans held for sale	76,565			74,783			49,009			61,261
Loans and leases receivable:
Loans receivable:
Held to maturity	5,503,005			5,001,486			5,361,604			5,351,719
Allowance for loan and lease losses	(49,738		)	(48,685		)
Loans and leases receivable, net	5,453,267			4,952,801
Allowance for loan losses							(54,999		)	(54,324		)
Loans receivable, net							5,306,605			5,297,395
Premises, furniture and equipment, net	160,899			146,259			164,183			163,614
Premises, furniture and equipment held for sale	3,889			3,889			1,242			414
Other real estate, net	11,338			11,524			11,188			9,744
Goodwill	127,699			97,852			141,461			127,699
Other intangible assets, net	61,420			56,945
Core deposit intangibles and customer relationship intangibles, net							24,068			22,775
Servicing rights, net							35,441			35,778
Cash surrender value on life insurance	110,834			110,297			117,613			112,615
Other assets	128,144			100,256			120,644			123,869
TOTAL ASSETS	$	8,253,779		$	7,694,754		$	8,361,845		$	8,247,079
LIABILITIES AND EQUITY
LIABILITIES:
Deposits:
Demand	$	2,079,521		$	1,914,141		$	2,319,256		$	2,202,036
Savings	3,702,431			3,367,479			3,940,146			3,788,089
Time	1,142,368			1,124,203			830,459			857,286
Total deposits	6,924,320			6,405,823			7,089,861			6,847,411
Short-term borrowings	325,741			293,898			155,025			306,459
Other borrowings	265,760			263,214			282,051			288,534
Accrued expenses and other liabilities	68,415			68,646			53,596			63,759
TOTAL LIABILITIES	7,584,236			7,031,581			7,580,533			7,506,163
STOCKHOLDERS' EQUITY:
Series C Senior Non-Cumulative Perpetual Preferred Stock (par value $1 per share; 0 shares and 81,698 shares outstanding at March 31, 2016 and December 31, 2015, respectively)	—			81,698
Series D Senior Non-Cumulative Perpetual Convertible Preferred Stock (par value $1 per share; authorized, issued and outstanding 3,000 shares at March 31, 2016, and 0 shares authorized, issued and outstanding at December 31, 2015)	3,777			—
Common stock (par value $1 per share; 30,000,000 shares authorized at both March 31, 2016, and December 31, 2015; issued 24,519,928 shares at March 31, 2016, and 22,435,693 shares at December 31, 2015)	24,520			22,436
Preferred stock (par value $1 per share; authorize 17,604 shares; none issued or outstanding at both March 31, 2017, and December 31, 2016)							—			—
Series A Junior Participating preferred stock (par value $1 per share; authorized 16,000 shares; none issued or outstanding at both March 31, 2017, and December 31, 2016)							—			—
Series C Senior Non-Cumulative Perpetual Preferred Stock (par value $1 per share; 81,698 shares authorized at both March 31, 2017, and December 31, 2016, none issued or outstanding at both March 31, 2017, and December 31, 2016)							—			—
Series D Senior Non-Cumulative Perpetual Convertible Preferred Stock (par value $1 per share; 3,000 shares authorized at both March 31, 2017, and December 31, 2016; 745 shares issued and outstanding at March 31, 2017, and 1,078 shares issued and outstanding at December 31, 2016)							938			1,357
Common stock (par value $1 per share; 30,000,000 shares authorized at both March 31, 2017, and December 31, 2016; issued 26,674,121 shares at March 31, 2017, and 26,119,929 shares at December 31, 2016)							26,674			26,120
Capital surplus	273,310			216,436			351,423			328,376
Retained earnings	366,014			348,630			431,219			416,109
Accumulated other comprehensive income (loss)	1,924			(6,027		)	(28,942		)	(31,046		)
Treasury stock at cost (65 shares at March 31, 2016, and 0 shares at December 31, 2015)	(2		)	—
Treasury stock at cost (0 shares at both March 31, 2017, and December 31, 2016)							—			—
TOTAL STOCKHOLDERS' EQUITY	669,543			663,173			781,312			740,916
TOTAL LIABILITIES AND EQUITY	$	8,253,779		$	7,694,754		$	8,361,845		$	8,247,079

See accompanying notes to consolidated financial statements.


HEARTLAND FINANCIAL USA, INC. CONSOLIDATED STATEMENTS OF INCOME (Unaudited) (Dollars in thousands, except per share data)
	Three Months Ended March 31,						Three Months Ended March 31,
	2016			2015			2017			2016
INTEREST INCOME:
Interest and fees on loans and leases	$	68,425		$	53,049
Interest and fees on loans							$	66,898		$	68,425
Interest on securities:
Taxable	8,735			7,132			8,253			8,644
Nontaxable	3,510			2,916			5,191			3,510
Interest on federal funds sold	10			1			—			10
Interest on interest bearing deposits in other financial institutions	4			4			209			95
TOTAL INTEREST INCOME	80,684			63,102			80,551			80,684
INTEREST EXPENSE:
Interest on deposits	4,173			4,172			3,730			4,173
Interest on short-term borrowings	329			198			137			329
Interest on other borrowings (includes $506 and $564 of interest expense related to derivatives reclassified from accumulated other comprehensive income (loss) for the three months ended March 31, 2016 and 2015, respectively)	3,475			4,802
Interest on other borrowings (includes $397 and $506 of interest expense related to derivatives reclassified from accumulated other comprehensive income for the three months ended March 31, 2017 and 2016, respectively)							3,656			3,475
TOTAL INTEREST EXPENSE	7,977			9,172			7,523			7,977
NET INTEREST INCOME	72,707			53,930			73,028			72,707
Provision for loan and lease losses	2,067			1,671
NET INTEREST INCOME AFTER PROVISION FOR LOAN AND LEASE LOSSES	70,640			52,259
Provision for loan losses							3,641			2,067
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES							69,387			70,640
NONINTEREST INCOME:
Service charges and fees	7,162			5,404			9,457			7,162
Loan servicing income	1,268			1,041			1,724			1,268
Trust fees	3,813			3,631			3,631			3,813
Brokerage and insurance commissions	1,022			1,087			1,036			1,022
Securities gains, net (includes $3,756 and $4,353 of net security gains reclassified from accumulated other comprehensive income for the three months ended March 31, 2016 and 2015, respectively)	3,526			4,353
Securities gains, net (includes $2,482 and $3,756 of net security gains reclassified from accumulated other comprehensive income for the three months ended March 31, 2017 and 2016, respectively)							2,482			3,526
Net gains on sale of loans held for sale	11,065			13,742			6,147			11,065
Valuation allowance on commercial servicing rights							5			—
Income on bank owned life insurance	522			524			617			522
Other noninterest income	1,200			881			794			1,200
TOTAL NONINTEREST INCOME	29,578			30,663			25,893			29,578
NONINTEREST EXPENSES:
Salaries and employee benefits	41,714			36,638			41,767			41,714
Occupancy	5,003			4,259			5,073			5,003
Furniture and equipment	2,113			2,106			2,501			2,113
Professional fees	7,010			6,044			8,309			7,010
FDIC insurance assessments	1,168			956			807			1,168
Advertising	1,284			1,181			2,424			1,284
Intangible assets amortization	1,895			631
Core deposit intangibles and customer relationship intangibles amortization							1,171			1,895
Other real estate and loan collection expenses	572			465			828			572
Loss on sales/valuations of assets, net	313			353			412			313
Other noninterest expenses	9,237			6,981			8,448			9,237
TOTAL NONINTEREST EXPENSES	70,309			59,614			71,740			70,309
INCOME BEFORE INCOME TAXES	29,909			23,308			23,540			29,909
Income taxes (includes $1,212 and $1,413 of income tax expense reclassified from accumulated other comprehensive income for the three months ended March 31, 2016 and 2015, respectively)	9,900			7,599
Income taxes (includes $778 and $1,212 of income tax expense reclassified from accumulated other comprehensive income for the three months ended March 31, 2017 and 2016, respectively)							5,530			9,900
NET INCOME	20,009			15,709			18,010			20,009
Preferred dividends	(168		)	(204		)	(19		)	(168		)
Interest expense on convertible preferred debt							5			—
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS	$	19,841		$	15,505		$	17,996		$	19,841
EARNINGS PER COMMON SHARE - BASIC	$	0.84		$	0.77		$	0.68		$	0.84
EARNINGS PER COMMON SHARE - DILUTED	$	0.82		$	0.76		$	0.68		$	0.82
CASH DIVIDENDS DECLARED PER COMMON SHARE	$	0.10		$	0.10		$	0.11		$	0.10

See accompanying notes to consolidated financial statements.


HEARTLAND FINANCIAL USA, INC. CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) (Dollars in thousands)	HEARTLAND FINANCIAL USA, INC. CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) (Dollars in thousands)						HEARTLAND FINANCIAL USA, INC. CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) (Dollars in thousands)
	Three Months Ended March 31,						Three Months Ended March 31,
	2016			2015			2017			2016
NET INCOME	$	20,009		$	15,709		$	18,010		$	20,009
OTHER COMPREHENSIVE INCOME
Securities:
Net change in unrealized gain on securities	20,067			11,478			5,379			20,067
Reclassification adjustment for net gains realized in net income	(3,756		)	(4,353		)	(2,482		)	(3,756		)
Net change in non-credit related other than temporary impairment	7			24			—			7
Income taxes	(6,524		)	(2,859		)	(1,111		)	(6,524		)
Other comprehensive income on securities	9,794			4,290			1,786			9,794
Derivatives used in cash flow hedging relationships:
Net change in unrealized loss on derivatives	(3,423		)	(1,454		)
Reclassification adjustment for net loss on derivatives realized in net income	506			564
Net change in unrealized gain (loss) on derivatives							136			(3,423		)
Reclassification adjustment for net losses on derivatives realized in net income							397			506
Income taxes	1,074			327			(215		)	1,074
Other comprehensive loss on cash flow hedges	(1,843		)	(563		)
Other comprehensive income (loss) on cash flow hedges							318			(1,843		)
Other comprehensive income	7,951			3,727			2,104			7,951
TOTAL COMPREHENSIVE INCOME	$	27,960		$	19,436		$	20,114		$	27,960

See accompanying notes to consolidated financial statements.


HEARTLAND FINANCIAL USA, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (Dollars in thousands)
	Three Months Ended March 31,						Three Months Ended March 31,
	2016			2015			2017			2016
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	$	20,009		$	15,709		$	18,010		$	20,009
Adjustments to reconcile net income to net cash provided (used) by operating activities:
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	7,713			5,747			7,023			7,713
Provision for loan and lease losses	2,067			1,671
Provision for loan losses							3,641			2,067
Net amortization of premium on securities	7,846			6,949			7,226			7,846
Securities gains, net	(3,526		)	(4,353		)	(2,482		)	(3,526		)
Stock based compensation	1,087			1,139			1,782			1,087
Write downs and losses on repossessed assets, net	313			353
Write downs and losses on sales of assets, net							412			313
Loans originated for sale	(227,823		)	(311,140		)	(164,324		)	(227,823		)
Proceeds on sales of loans held for sale	234,516			287,768			180,404			234,516
Net gains on sale of loans held for sale	(8,475		)	(11,056		)	(3,828		)	(8,475		)
Decrease in accrued interest receivable	787			3,234			93			787
(Increase) decrease in prepaid expenses	598			(513		)
Decrease in prepaid expenses							84			598
Increase in accrued interest payable	637			627			825			637
Capitalization of servicing rights	(2,590		)	(2,818		)	(2,226		)	(2,590		)
Valuation allowance on commercial servicing rights							(5		)	—
Net excess tax benefit from stock based compensation							888			1,100
Other, net	(9,855		)	(11,472		)	(13,767		)	(9,855		)
NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES	23,304			(18,155		)
NET CASH PROVIDED BY OPERATING ACTIVITIES							33,756			24,404
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from the sale of securities available for sale	303,448			289,466			221,637			303,448
Proceeds from the sale of securities held to maturity	4,057			—			—			4,057
Proceeds from the sale of other investments	2,830			5,489			—			2,830
Proceeds from the redemption of time deposits in other financial institutions							5,867			—
Proceeds from the maturity of and principal paydowns on securities available for sale	35,379			37,479			47,515			35,379
Proceeds from the maturity of and principal paydowns on securities held to maturity	3,254			208			2,823			3,254
Proceeds from the maturity of and principal paydowns on time deposits in other financial institutions							3,185			—
Proceeds from the maturity of and principal paydowns on other investments							1,521			—
Purchase of securities available for sale	(362,764		)	(232,422		)	(312,769		)	(362,764		)
Purchase of other investments	(226		)	(2,004		)	(968		)	(226		)
Net increase in loans and leases	78,502			25,684
Net decrease in loans							80,916			78,502
Capital expenditures	(898		)	(2,919		)	(3,588		)	(898		)
Net cash and cash equivalents received in acquisition	8,084			7,103
Net cash and cash equivalents received in acquisitions							33,698			8,084
Proceeds from the sale of equipment	—			13			3			—
Proceeds on sale of OREO and other repossessed assets	2,384			2,312			585			2,384
NET CASH PROVIDED BY INVESTING ACTIVITIES	74,050			130,409			$	80,425		$	74,050


HEARTLAND FINANCIAL USA, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS, CONTINUED (Unaudited) (Dollars in thousands)
	Three Months Ended March 31,						Three Months Ended March 31,
	2016			2015			2017			2016
CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase in demand deposits and savings accounts	1,759			90,075
Net increase in demand deposits							22,799			1,098
Net increase in savings deposits							88,767			661
Net decrease in time deposit accounts	(131,373		)	(25,618		)	(50,612		)	(131,373		)
Net increase (decrease) in short-term borrowings	1,077			(31,765		)	(131,068		)	1,077
Proceeds from short term FHLB advances	5,000			60,000			60,939			5,000
Repayments of short term FHLB advances	(10,000		)	(124,000		)	(81,305		)	(10,000		)
Proceeds from other borrowings	—			4,000
Repayments of other borrowings	(5,501		)	(44,488		)	(6,432		)	(5,501		)
Redemption of preferred stock	(81,698		)	—			—			(81,698		)
Purchase of treasury stock	(1,227		)	(1,780		)	(160		)	(1,227		)
Proceeds from issuance of common stock	563			832			218			563
Excess tax benefits on exercised stock options	1,100			612
Dividends paid	(2,625		)	(2,261		)	(2,900		)	(2,625		)
NET CASH USED BY FINANCING ACTIVITIES	(222,925		)	(74,393		)	(99,754		)	(224,025		)
Net increase (decrease) in cash and cash equivalents	(125,571		)	37,861			14,427			(125,571		)
Cash and cash equivalents at beginning of year	258,799			73,871			158,724			258,799
CASH AND CASH EQUIVALENTS AT END OF PERIOD	$	133,228		$	111,732		$	173,151		$	133,228
Supplemental disclosures:
Cash paid for income/franchise taxes	$	2,305		$	840		$	5		$	2,305
Cash paid for interest	$	7,340		$	8,545		$	6,698		$	7,340
Loans transferred to OREO	$	442		$	2,371		$	2,680		$	442
Purchases of securities available for sale, accrued, not paid	$	—		$	5,149		$	3,654		$	—
Sales of securities available for sale, accrued, not settled	$	17,189		$	—		$	—		$	17,189
Stock consideration granted for acquisition	$	57,433		$	53,052
Conversion of convertible debt to common stock							$	167		$	—
Conversion of Series D preferred stock to common stock							$	419		$	—
Stock consideration granted for acquisitions							$	22,589		$	57,433

See accompanying notes to consolidated financial statements.


HEARTLAND FINANCIAL USA, INC. CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (Unaudited) (Dollars in thousands, except per share data)	HEARTLAND FINANCIAL USA, INC. CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (Unaudited) (Dollars in thousands, except per share data)																			HEARTLAND FINANCIAL USA, INC. CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (Unaudited) (Dollars in thousands, except per share data)
	Heartland Financial USA, Inc. Stockholders' Equity																			Heartland Financial USA, Inc. Stockholders' Equity
	Preferred Stock			Common Stock		Capital Surplus		Retained Earnings			Accumulated Other Comprehensive Income (Loss)			Treasury Stock			Total Equity			Preferred Stock			Common Stock		Capital Surplus		Retained Earnings			Accumulated Other Comprehensive Income (Loss)			Treasury Stock			Total Equity
Balance at January 1, 2015	$	81,698		$	18,511	$	95,816	$	298,764		$	1,528		$	—		$	496,317
Comprehensive income								15,709			3,727						19,436
Cash dividends declared:
Series C Preferred, $2.50 per share								(204		)							(204		)
Common, $0.10 per share								(2,057		)							(2,057		)
Purchase of 24,886 shares of common stock														(1,780		)	(1,780		)
Issuance of 2,098,833 shares of common stock				2,075		50,687								1,734			54,496
Stock based compensation						1,139											1,139
Balance at March 31, 2015	$	81,698		$	20,586	$	147,642	$	312,212		$	5,255		$	(46	)	$	567,347
Balance at January 1, 2016	$	81,698		$	22,436	$	216,436	$	348,630		$	(6,027	)	$	—		$	663,173		$	81,698		$	22,436	$	216,436	$	348,630		$	(6,027	)	$	—		$	663,173
Comprehensive income								20,009			7,951						27,960										20,009			7,951						27,960
Cash dividends declared:
Series C Preferred, $2.50 per share								(168		)							(168		)								(168		)							(168		)
Common, $0.10 per share								(2,457		)							(2,457		)								(2,457		)							(2,457		)
Redemption of Series C preferred stock	(81,698		)														(81,698		)
Issuance of Series D preferred stock	3,777																3,777
Redemption of Series C Preferred Stock																				(81,698		)														(81,698		)
Issuance of Series D Preferred Stock																				3,777																3,777
Purchase of 20,070 shares of common stock														(1,227		)	(1,227		)														(1,227		)	(1,227		)
Issuance of 2,104,305 shares of common stock				2,084		55,787								1,225			59,096						2,084		55,787								1,225			59,096
Stock based compensation						1,087											1,087								1,087											1,087
Balance at March 31, 2016	$	3,777		$	24,520	$	273,310	$	366,014		$	1,924		$	(2	)	$	669,543		$	3,777		$	24,520	$	273,310	$	366,014		$	1,924		$	(2	)	$	669,543
Balance at January 1, 2017																				$	1,357		$	26,120	$	328,376	$	416,109		$	(31,046	)	$	—		$	740,916
Comprehensive income																											18,010			2,104						20,114
Cash dividends declared:
Series D Preferred, $17.50 per share																											(19		)							(19		)
Common, $0.11 per share																											(2,881		)							(2,881		)
Conversion of Series D preferred stock																				(419		)														(419		)
Purchase of 3,338 shares of common stock																																	(160		)	(160		)
Issuance of 557,530 shares of common stock																							554		21,265								160			21,979
Stock based compensation																									1,782											1,782
Balance at March 31, 2017																				$	938		$	26,674	$	351,423	$	431,219		$	(28,942	)	$	—		$	781,312

See accompanying notes to consolidated financial statements.	See accompanying notes to consolidated financial statements.																			See accompanying notes to consolidated financial statements.

HEARTLAND FINANCIAL USA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1: BASIS OF PRESENTATION

The interim unaudited consolidated financial statements contained herein should be read in conjunction with the audited consolidated financial statements and accompanying notes to the consolidated financial statements for the fiscal year ended December 31, ~~2015,~~2016, included in the Form 10-K of Heartland Financial USA, Inc. ("Heartland") filed with the Securities and Exchange Commission ("SEC") on March ~~11, 2016~~1, 2017. Accordingly, footnote disclosures which would substantially duplicate the disclosure contained in the audited consolidated financial statements have been omitted.

The financial information of Heartland included herein has been prepared in accordance with U.S. generally accepted accounting principles for interim financial reporting and has been prepared pursuant to the rules and regulations for reporting on Form 10-Q and Rule 10-01 of Regulation S-X. Such information reflects all adjustments (consisting of normal recurring adjustments), that are, in the opinion of management, necessary for a fair presentation of the financial position and results of operations for the periods presented. The results of the interim period ended March 31, ~~2016,~~2017, are not necessarily indicative of the results expected for the year ending December 31, ~~2016.~~2017.

Earnings Per Share

Basic earnings per share is determined using net income available to common stockholders and weighted average common shares outstanding. Diluted earnings per share is computed by dividing net income available to common stockholders by the weighted average common shares and assumed incremental common shares issued. Amounts used in the determination of basic and diluted earnings per share for the ~~three months~~three-month periods ended March 31, ~~2016~~2017 and ~~2015,~~2016, are shown in the table below:


	Three Months Ended March 31, 2016						Three Months Ended March 31,
(Dollars and number of shares in thousands, except per share data)	2016			2015			2017			2016
Net income attributable to Heartland	$	20,009		$	15,709		$	18,010		$	20,009
Preferred dividends	(168		)	(204		)	(19		)	(168		)
Interest expense on convertible preferred debt							5			—
Net income available to common stockholders	$	19,841		$	15,505		$	17,996		$	19,841
Weighted average common shares outstanding for basic earnings per share	23,657			20,215			26,335			23,657
Assumed incremental common shares issued upon exercise of stock options and non-vested restricted stock units	460			278			293			460
Weighted average common shares for diluted earnings per share	24,117			20,493			26,628			24,117
Earnings per common share — basic	$	0.84		$	0.77		$	0.68		$	0.84
Earnings per common share — diluted	$	0.82		$	0.76		$	0.68		$	0.82
Number of antidilutive common stock equivalents excluded from diluted earnings per share computation	57			—			—			57

Stock-Based Compensation

Heartland may grant, through its Nominating and Compensation Committee (the "Compensation Committee"), non-qualified and incentive stock options, stock appreciation rights, stock awards, restricted stock, restricted stock units and cash incentive awards, under its 2012 Long-Term Incentive Plan (the "Plan"). The Plan ~~which~~ was originally approved by stockholders in May 2012 and ~~replaced Heartland's 2005 Long-Term Incentive Plan with respect~~was amended effective March 8, 2016, to ~~grants after such approval, reserved 162,868~~increase the number of shares of common stock atauthorized for issuance and make certain other changes to the Plan. As of March 31, ~~2016,~~2017, 507,226 shares of common stock were available for issuance under future awards that may be granted under the Plan to employees and directors of, and service providers to, Heartland or its subsidiaries.

Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") Topic 718, "Compensation-Stock Compensation" requires the measurement of the cost of employee services received in exchange for an award of equity instruments based upon the fair value of the award on the grant date. The cost of the award is based upon its fair value estimated on the date of grant and recognized in the consolidated statements of income over the vesting period of the award. The fair market value of restricted stock and restricted stock units is based on the fair value of the underlying shares of common stock on the date of grant. The fair value of stock options is estimated on the date of grant using the Black-Scholes model.

The amount of tax benefit related to the exercise, vesting and forfeiture of equity-based awards reflected as a tax benefit in ~~additional paid-in-capital, not taxes payable,~~Heartland's income tax expense was ~~$1.1 million and $612,000~~$888,000 during the three months ended March 31, ~~2016~~2017. Prior to the adoption of ASU 2016-09 on January 1, 2017, $1.1 million of tax benefit related to the exercise, vesting and ~~2015, respectively.~~forfeiture of equity based awards was reflected in additional paid-in-capital during the three months ended March 31, 2016.

Restricted Stock Units

The Plan permits the Compensation Committee to grant restricted stock units ("RSUs"). In the first quarter of 2017, the Compensation Committee granted time-based RSUs with respect to 55,665 shares of common stock, and in the first quarter of 2016, the Compensation Committee granted time-based RSUs with respect to 72,644 ~~shares of common stock, and in the first quarter of 2015, the Compensation Committee granted time-based RSUs with respect to 78,220~~ shares of common stock to selected officers. The time-based RSUs represent the right, without payment, to receive shares of Heartland common stock at a specified date in the future. ~~The~~These time-based RSUs ~~granted in 2016~~ vest over three years in equal installments on the first, second and third ~~anniversaries of the grant date. The time-based RSUs granted in 2015 vest over five years in equal installments on the third, fourth, and fifth~~ anniversaries of the grant date. The time-based RSUs will be settled in common stock upon vesting, and will not be entitled to dividends until vested. The time-based RSUs may also vest upon death or disability, upon a change in control or upon a "qualified retirement" (as defined in the RSU agreement). The retiree is required to sign a non-solicitation and non-compete agreement as a condition to vesting.

In addition to the time-based RSUs referenced in the preceding paragraph, the Compensation Committee granted performance-based RSUs with respect to 27,570 shares of common stock in the first quarter of 2017, and 35,516 shares of common stock in the first quarter of ~~2016, and 39,075 shares of common stock in the first quarter of 2015.~~2016. These performance-based RSUs are earned based on satisfaction of performance targets for the fiscal years ended December 31, ~~2016,~~2017, and December 31, ~~2015,~~2016, respectively, and then fully vest two years after the end of the performance period. For the grants awarded in 2017, the portion of the RSUs earned based on performance vests on December 31, 2019, and for the grants awarded in 2016, the portion of the RSUs earned based on performance vests on December 31, 2018, ~~and for the grants awarded in 2015, the portion of the RSUs earned based on performance vests on December 31, 2017,~~ subject to employment on the respective vesting dates. The performance-based RSUs vest to the extent that they are earned upon death or disability, upon a change in control or upon a "qualified retirement."

The Compensation Committee also granted three-year performance-based RSUs with respect to 9,032 shares of common stock in the first quarter of 2017, and 11,408 shares of common stock in the first quarter of 2016. These performance-based RSUs will be earned based on satisfaction of performance targets for the three-year performance period ended December 31, ~~2018.~~2019 and December 31, 2018, respectively. These performance-based RSUs will vest in 2020 and 2019, respectively, after measurement of performance in relation to the performance targets. ~~The~~

Upon death, disability, or a "qualified retirement," all performance-based RSUs ~~vest to the extent that they~~granted in 2016 remain outstanding and are earned ~~upon death~~based on actual performance at the end of each performance period. All RSUs granted on or ~~disability,~~after March 8, 2016, become fully vested upon a change in control if (1) they are not assumed by the successor corporation or (2) upon ~~a "qualified retirement."~~an involuntary termination of the participant's employment within two years after the change in control.

The Compensation Committee also grants RSUs under the Plan to directors as part of their compensation, to new management level employees at commencement of employment, and to other employees ~~and service providers~~ as incentives. During the three months ended March 31, ~~2016,~~2017, and March 31, ~~2015,~~2016, 0 and 150 ~~and 300~~ RSUs, respectively, were granted to directors and new employees.

A summary of the RSUs outstanding as of March 31, ~~2016~~2017 and ~~2015,~~2016, and changes during the three months ended March 31, ~~2016~~2017 and ~~2015,~~2016, follows:


	2016				2015				2017				2016
	Shares		Weighted-Average Grant Date Fair Value		Shares		Weighted-Average Grant Date Fair Value		Shares		Weighted-Average Grant Date Fair Value		Shares		Weighted-Average Grant Date Fair Value
Outstanding at January 1	353,195		$	25.53	396,555		$	21.48	346,817		$	27.61	353,195		$	25.53
Granted	119,718		29.05		117,595		27.87		92,267		47.50		119,718		29.05
Vested	(83,982	)	20.79		(126,847	)	16.66		(103,897	)	24.74		(83,982	)	20.79
Forfeited	(2,078	)	27.17		(2,531	)	23.82		(7,765	)	31.03		(2,078	)	27.17
Outstanding at March 31	386,853		$	27.53	384,772		$	25.00	327,422		$	34.04	386,853		$	27.53

Total compensation costs recorded for RSUs were $1.7 million and $1.1 million for ~~both three month~~the three-month periods ended March 31, ~~2016~~2017 and ~~2015.~~2016. As of March 31, ~~2016,~~2017, there were ~~$5.2~~$5.4 million of total unrecognized compensation costs related to the ~~2005 and 2012 Long-Term Incentive Plans~~Plan for RSUs ~~which~~that are expected to be recognized through ~~2019.~~2020.

Options

Although the Plan provides authority to the Compensation Committee to grant stock options, no options were granted during the first three months of ~~2016~~2017 and ~~2015.~~2016. Prior to 2009, options were typically granted annually with an expiration date ten years after the date of grant. Vesting was generally over a five-year service period with equal portions of a grant becoming exercisable at three years, four years, and five years after the date of grant. A summary of the stock options outstanding as of March 31, ~~2016~~2017 and ~~2015,~~2016, and changes during the three months ended March 31, ~~2016~~2017 and ~~2015,~~2016, follows:


	2016				2015				2017				2016
	Shares		Weighted-Average Exercise Price		Shares		Weighted-Average Exercise Price		Shares		Weighted-Average Exercise Price		Shares		Weighted-Average Exercise Price
Outstanding at January 1	125,950		$	24.08	215,851		$	23.85	26,400		$	18.60	125,950		$	24.08
Granted	—		—		—		—		—		—		—		—
Exercised	(19,750	)	21.60		(32,400	)	20.85		(5,500	)	18.60		(19,750	)	21.60
Forfeited	(1,250	)	21.60		(1,500	)	21.00		—		—		(1,250	)	21.60
Outstanding at March 31	104,950		$	24.58	181,951		$	24.37	20,900		$	18.60	104,950		$	24.58
Options exercisable at March 31	104,950		$	24.58	181,951		$	24.37	20,900		$	18.60	104,950		$	24.58

At March 31, ~~2016,~~2017, the vested options totaled ~~104,950~~20,900 shares with a weighted average exercise price of ~~$24.58~~$18.60 per share and a weighted average remaining contractual life of ~~1.15~~0.82 years. The intrinsic value (the difference between the market price and the aggregate exercise price) for the vested options as of March 31, ~~2016,~~2017, was ~~$652,000.~~$655,000. The intrinsic value for the total of all options exercised during the three months ended March 31, ~~2016,~~2017, was ~~$155,000.~~$161,000.

The exercise price of stock options granted is established by the Compensation Committee, but the exercise price for the stock options may not be less than the fair market value of the shares on the date that the option is granted or, if greater, the par value of a share of stock. Each option granted is exercisable in full at any time or from time to time, subject to vesting provisions, as determined by the Compensation Committee and as provided in the option agreement, but such time may not exceed ten years from the grant date. Cash received from options exercised was $102,000 for the three months ended March 31, 2017, and $427,000 for the three months ended March 31, ~~2016, and $676,000 for the three months ended March 31, 2015.~~2016.

Total compensation costs recorded for options were $0 for both three month periods ended March 31, ~~2016~~2017 and ~~2015.~~2016. There are no unrecorded compensation costs related to options at March 31, ~~2016.~~2017. No stock options vested during the three-month periods ended March 31, ~~2016~~2017 and ~~2015.~~2016.

Subsequent Events

- Heartland ~~had no~~has evaluated subsequent events that may require recognition or disclosure through the filing date of this ~~quarterly report~~Quarterly Report on Form 10-Q with the SEC. Based on this evaluation, Heartland has determined that none of these events were required to be recognized or disclosed in the consolidated financial statements and related notes.

Effect of New Financial Accounting Standards

In May 2014, the FASB issued ASU 2014-09, "Revenue from Contracts with ~~Customers~~Customers." ." The amendment clarifies the principles for recognizing revenue and develops a common revenue standard. The amendment outlines a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most current revenue recognition guidance, including industry-specific guidance. The core principle of the revenue model is that “an entity recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.” In applying the revenue model to contracts within its scope, an entity should apply the following steps: (i) identify the contract(s) with a customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract, and (v) recognize revenue when (or as) the entity satisfies a performance obligation. The ~~amendment applies~~new guidance does not apply to ~~all~~certain contracts ~~with customers except those that are~~ within the scope of other ~~topics~~ASC Topics, such as lease contracts, insurance contracts, financing arrangements, financial instruments, guarantees other than product or service warranties and nonmonetary exchanges between entities in the FASB Codification. The standard also requires significantly expanded disclosures about revenue recognition. The amendment is effective for annual reporting periods beginning after December 15, 2017 (including interim reporting periods within those periods). Early application is not permitted.same line of business to facilitate sales to customers. Heartland intends to adopt the accounting standard ~~during the first quarter of~~in 2018, as required, ~~and is currently evaluating the impact on its results of operations, financial position, and liquidity.~~

~~In November 2014, the FASB issued ASU 2014-16, "Derivatives and Hedging (Topic 815): Determining Whether~~which may require a ~~Host Contract in a Hybrid Financial Instrument Issued~~change in the ~~Form~~recognition of ~~a Share is More Akin to Debt or to Equity."~~ ~~The amendment clarifies how~~

~~current guidance should be interpreted in evaluating the characteristics~~certain recurring revenue streams within trust and risks of a host contract in a hybrid financial instrument issued in the form of a share. One criterion requires evaluating whether the nature of the host contract is more akin to debt or to equity and whether the economic characteristics and risks of the embedded derivative feature are "clearly and closely related" to the host contract. In making that evaluation, an issuer or investor must consider all terms and features in a hybrid financial instrument including the embedded derivative feature that is being evaluated for separate accounting or may consider all terms and features in the hybrid financial instrument except for the embedded derivative feature that is being evaluated for separate accounting. This ASU is effective for annual periods and interim periods within those annual periods beginning after December 15, 2015, with early adoption permitted. Heartland adopted this standard on January 1, 2016, andinvestment management fees; however, the adoption of ~~this standard did~~these amendments are not expected to have a ~~material impact~~significant effect on ~~its results of operations, financial position, and liquidity.~~

~~In January 2015, the FASB issued ASU 2015-01, "Income Statement-Extraordinary and Unusual Items~~." The amendment eliminates from U.S. GAAP the concept of extraordinary items. Presently, an event or transaction is presumed to be an ordinary and usual activity of the reporting entity unless evidence clearly supports its classification as an extraordinary item. If an event or transaction meets the criteria for extraordinary classification, an entity is required to segregate the extraordinary item from the results of ordinary operations and show the item separately in the income statement, net of tax, after income from continuing operations. This amended guidance will prohibit separate disclosure of extraordinary items in the income statement. This amendment is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015. Entities may apply the amendment prospectively or retrospectively to all prior periods presented in the financial statements. Early adoption is permitted provided that the guidance is applied from the beginning of the fiscal year of adoption. Heartland adopted this standard on January 1, 2016, and the adoption of this standard did not have a material impact on the results of operations, financial position, and liquidity.

~~In April 2015, the FASB issued ASU 2015-05,~~ ~~"Intangibles-Goodwill and Other-Internal-Use Software."~~ The amendment intends to provide guidance to customers about whether a cloud computing arrangement includes a software license. If a cloud computing arrangement includes a software license, then the customer should account for the software license element of the arrangement consistent with the acquisition of other software licenses. If a cloud computing arrangement does not include a software license, the customer should account for the arrangement as a service contract. The guidance will not change GAAP for a customer's accounting for service contracts. As a result, all software licenses within the scope of this guidance will be accounted for consistently with other licenses of intangible assets. This amendment is effective for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. Entities can elect to adopt the standard either retrospectively or prospectively to all cloud computing arrangements entered into or materially modified after the adoption date. Early adoption is permitted. Heartland adopted this standard on January 1, 2016 and the adoption did not have a material impact on the results of operations, financial position, and liquidity.

~~In September 2015, the FASB issued ASU 2015-16,~~ ~~"Simplifying the Accounting for Measurement-Period Adjustments."~~ The amendment eliminates the requirement of Topic 805, Business Combinations, to retrospectively adjust the financial statements for measurement-period adjustments that occur in periods after a business combination is consummated. Measurement-period adjustments are calculated as if they were known at the acquisition date, but are recognized in the reporting period in which they are determined. Prior period information is not revised. Additional disclosures are required about the impact on current period income statement line items of adjustments that would have been recognized in prior periods if prior period information had been revised. This amendment is effective for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. Early adoption is permitted if financial statements have not been issued. Heartland adopted this standard effective September 30, 2015. The adoption of this standard did not have a material impact on the results of operations, financial position and liquidity.

In January 2016, the FASB issued guidance ASU 2016-01, "Recognition and Measurement of Financial Assets and Financial Liabilities." The amendments in ASU 2016-01 to Subtopic 825-10, Financial Instruments, contain the following elements: (1) ~~requires~~require equity investments to be measured at fair value with changes in fair value recognized in net income; (2) ~~simplifies~~simplify the

impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment; (3) eliminates the requirement for public entities to disclose the methods and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet; (4) requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes; (5) requires an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments; (6) requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset on the balance sheet or accompanying notes to the financial statements; (7) clarifies that the entity should evaluate the need for a valuation allowance on a deferred tax asset related to available for sale securities in combination with the entity's other deferred tax assets. The amendments are effective for fiscal years beginning after December 15, 2017, and for interim periods within those fiscal years. Except for the early application of the

amendment noted in item (5) above, early adoption of the amendments in this update is not permitted. Heartland intends to adopt the accounting standard in 2018, as required, and is currently evaluating the potential impact of this guidance on its results of operations, financial position and liquidity.

In February 2016, the FASB issued ASU 2016-02, "Leases (Topic 842)." Topic 842 requires a lessee to recognize ~~a lease liability and a right of use asset for each lease, with the exception of short term~~ leases ~~at the commencement date of the lease~~on-balance sheet and disclose key information about leasing arrangements. The new standard establishes a right-of-use model (ROU) that requires a lessee to recognize a ROU asset and lease liability on the ~~leasing arrangement. Accounting requirements applied by lessors is largely unchanged.~~balance sheet for all leases with a term longer than 12 months. Leases will be classified as financing or operating, with classification affecting the pattern and classification of expense recognition in the income statement. The amendment is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, and will be applied on a modified retrospective basis. Heartland leases certain properties and equipment under operating leases that will result in recognition of lease assets and lease liabilities on the consolidated balance sheets under the ASU; however the majority of Heartland's properties and equipment are owned, not leased. Heartland intends to adopt the accounting standard in 2019 as ~~required, and is currently evaluating the impact on its results of operations, financial position, and liquidity.~~required.

In March 2016, the FASB issued ASU 2016-09, "Compensation-Stock Compensation (Topic 718)." The amendments in this ASU simplify several aspects of the accounting for share-based payments, including income tax consequences, classification of awards as either equity or liabilities and classification on the statement of cash flows. The amendments in this ASU are effective for annual periods beginning after December 15, 2016, and interim periods within those annual periods. Early adoption is permitted for any interim or annual period prior to the effective date. An entity that elects early adoption must adopt all of the amendments in the same period. Heartland adopted this ASU on January 1, 2017, as required, using a prospective transition method. The requirement to report the excess tax benefit or shortfall related to settlements of share-based payment awards in earnings as an increase or decrease to tax expense has been applied to settlements occurring on or after January 1, 2017, and the impact of applying that guidance reduced reported income tax expense by $888,000.

ASU 2016-09 also requires that all income tax-related cash flows resulting from share-based payments be reported as an operating activity in the consolidated statements of cash flow. Previously income tax benefits resulting from the settlement of a share-based payment award were reported as a reduction of operating cash flows and an increase to financing cash flows to the extent that those benefits exceeded the income tax benefits reported in earnings during period in which the share-based payment awards vested. Heartland elected to adopt the change in cash flow classification on a retrospective basis, which resulted in a $1.1 million increase to net cash from operating activities and a corresponding decrease to net cash from financing activities in the accompanying consolidated statement of cash flows for the three months ended March 31, 2016. Heartland has elected to account for forfeitures as they occur.

In June 2016, the FASB issued ASU 2016-13, "Financial Instruments - Credit Losses (Topic 326)." The amendments in this ASU require a financial asset (or a group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of the financial asset(s) to present the net carrying value at the amount expected to be collected on the financial asset. The amendments in this ASU indicate that an entity should not use the length of time a security has been in an unrealized loss position to avoid recording a credit loss. In addition, in determining whether a credit loss exists, the amendments in this ASU also remove the requirements to consider the historical and implied volatility of the fair value of a security and recoveries or declines in fair value after the balance sheet date. The amendment is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. An entity may adopt the amendments earlier as of the fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Heartland intends to adopt the accounting standard in 2020, as required, and is currently evaluating the potential impact of this guidance on its results of operations, financial position and liquidity.

In August 2016, the FASB issued ASU 2016-15, "Statement of Cash Flows (Topic 230) - Classification of Certain Cash Receipts and Cash Payments." The amendments in this update address eight specific cash flow issues with the objective of reducing the

existing diversity in practice. The amendment is effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. Early adoption is permitted, including adoption in an interim period. If an entity early adopts the amendments in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes the interim period. An entity that elects early adoption must adopt all of the amendments in the same period. The amendments in this update should be applied using a retrospective transition method to each period presented. Heartland intends to adopt this ASU in ~~2017,~~2018, as required, and ~~believes~~is currently evaluating the potential impact on its results of operations, financial position, and liquidity.

In January 2017, the FASB issued ASU 2017-4, "Intangibles - Goodwill and Other (Topic 350)." This amendment is to simplify the subsequent measurement of goodwill by eliminating step two from the goodwill impairment test. Instead, an entity will perform only step one of its quantitative goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount, and then recognizing the impairment charge for the amount by which the carrying amount exceeds the reporting unit's fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. An entity will still have the option to perform a qualitative assessment for a reporting unit to determine if the quantitative step one impairment test is necessary. This amendment is effective for annual or interim goodwill impairment tests in fiscal years beginning after December 15, 2019, and should be applied prospectively. Early adoption ~~will~~is permitted, including in an interim period for impairment tests performed after January 1, 2017. Heartland intends to adopt this ASU in the third quarter of 2020, consistent with the annual impairment test as of September 30 each year, and is currently evaluating the potential impact of this guidance on its results of operations, financial position and liquidity.

In March 2017, the FASB issued ASU 2017-08, "Receivables - Nonrefundable Fee and Other Costs (Subtopic 310-20)." These amendments shorten the amortization period for certain callable debt securities held at a premium. Specifically, the amendments require the premium to be amortized to the earliest call date. The amendments do not ~~have~~require an accounting change for securities held at a discount. Discounts continue to be amortized to maturity. These amendments are effective for public business entities for fiscal years and interim periods within those fiscal years, beginning after December 15, 2018. Early adoption is permitted, including adoption in an interim period. If any entity early adopts in an interim period, any adjustments should be reflected as to the beginning of the fiscal year that includes the interim period. The amendments should be applied on a modified retrospective basis, with a cumulative-effect adjustment directly to retained earnings as of the beginning of the period of adoption. Heartland intends to adopt this ASU in 2019, as required, and is currently evaluating the potential impact on its results of operations, financial position, and liquidity.

NOTE 2: ACQUISITIONS

Citywide Banks of Colorado, Inc.

On February 13, 2017, Heartland entered into a definitive merger agreement with Citywide Banks of Colorado, Inc., parent company of Citywide Banks, headquartered in Aurora, Colorado. Under the terms of the definitive merger agreement, Heartland will acquire Citywide Banks of Colorado Inc., in a transaction valued at approximately $203.0 million as of the announcement date, subject to certain adjustments. Citywide Banks of Colorado, Inc. common shareholders will receive a combination of Heartland common stock and cash. The transaction is subject to customary closing conditions, including approval by shareholders of Citywide Banks of Colorado, Inc., and bank regulatory authorities. The transaction is also subject to Heartland stockholders approving an increase in the number of authorized shares of Heartland common stock at the 2017 annual meeting of stockholders. The transaction is expected to close in the third quarter of 2017, and simultaneous with the closing, Citywide Banks will merge into Heartland's Centennial Bank and Trust subsidiary. The combined entity will operate as Citywide Banks. As of March 31, 2017, Citywide Banks had total assets of $1.35 billion, including $982.0 million in net loans outstanding, and $1.17 billion of deposits.

Founders Bancorp

On February 28, 2017, Heartland acquired Founders Bancorp, parent company of Founders Community Bank, based in San Luis Obispo, California. The purchase price was approximately $31.0 million, which was paid by delivery of 455,877 shares of Heartland common stock and cash of $8.4 million. The transaction included, at fair value, total assets of $213.9 million, loans of $96.4 million, and deposits of $181.5 million on the acquisition date. The transaction also included one bank building with a fair value of $576,000 that Heartland intends to sell and is part of the balance of premises, furniture and equipment held for sale on the consolidated balance sheet. Simultaneous with the closing of the transaction, Founders Community Bank merged into Heartland's Premier Valley Bank subsidiary. The transaction was a tax-free reorganization with respect to the stock consideration received by the stockholders of Founders Bancorp.

CIC Bancshares, Inc.

On February 5, 2016, Heartland completed the acquisition of CIC Bancshares, Inc., parent company of Centennial Bank, headquartered in Denver, Colorado. The purchase price was approximately $76.9 million, which was paid by delivery of 2,003,235 shares of Heartland common stock and cash of $15.7 million. In addition, Heartland issued a new series of convertible preferred

stock with a fair value of $3.8 million and assumed convertible notes and subordinated debt totaling approximately $7.9 million. Simultaneous with the closing of the transaction, Centennial Bank merged into Heartland's Summit Bank & Trust, with the resulting institution operating under the name, Centennial Bank and Trust. As of the close date, the transaction included, at fair value, total assets of $772.6 million, total loans of $581.5 million, and total deposits of $648.1 million. The transaction was a tax-free reorganization with respect to the stock consideration received by the stockholders of CIC Bancshares, Inc.

The assets and liabilities of CIC Bancshares, Inc. were recorded on the consolidated balance sheet at estimated fair value on the acquisition date. The following table represents, in thousands, the amounts recorded on the consolidated balance sheet as of February 5, 2016:

As of February 5, 2016
Fair value of consideration paid:
Common Stock (2,003,235 shares) $ 57,433
Preferred Stock (3,000 shares) 3,777
Cash 15,672
Total consideration paid 76,882
Fair value of assets acquired:
Cash and due from banks 23,756
Securities:
Securities available for sale 92,831
Other securities 3,486
Loans held to maturity 581,477
Premises, furniture and equipment, net 16,450
Other real estate, net 1,934
Other intangible assets, net 6,576
Other assets 16,276
Total assets 742,786
Fair value of liabilities assumed:
Deposits 648,111
Short term borrowings 35,766
Other borrowings 7,924
Other liabilities 3,951
Total liabilities assumed 695,752
Fair value of net assets acquired 47,034
Goodwill resulting from acquisition $ 29,848

Heartland recognized $29.8 million of goodwill in conjunction with the acquisition of CIC Bancshares, Inc., which is calculated as the excess of both the consideration exchanged and the liabilities assumed as compared to the fair value of identifiable assets acquired. Goodwill resulted from the expected operational synergies, enhanced market area, cross-selling opportunities and expanded business lines. See Note 6 for further information on goodwill.

~~Pro Forma Information (unaudited)~~: The following pro forma information presents the results of operations for the years ended December 31, 2015, and December 31, 2014, as if the CIC Bancshares, Inc. acquisition occurred on January 1, 2014:

(Dollars in thousands, except per share data), unaudited For the Years Ended
December 31, 2015 December 31, 2014
Net interest income $ 259,531
$ 221,808
Net income available to common shareholders $ 59,491
$ 41,004
Basic earnings per share $ 2.63
$ 2.00
Diluted earnings per share $ 2.58
$ 1.96

The above pro forma results are presented for illustrative purposes and are not intended to represent or be indicative of the actual results of operations of the merged companies that would have been achieved had the acquisition occurred at January 1, 2014, nor are they intended to represent or be indicative of future results of operations. The pro forma results do not include expected operating cost savings as a result of the acquisition. These pro forma results require significant estimates and judgments particularly with respect to valuation and accretion of income associated with the acquired loans.

Heartland incurred $551,000 of pre-tax merger related expenses in 2016 associated with the Centennial Bank acquisition. The merger expenses are reflected on the consolidated statements of income for the applicable period and are reported primarily in the categories of professional fees and other noninterest expenses.

Acquired loans were preliminarily recorded at fair value based on a discounted cash flow valuation methodology that considers, among other things, projected default rates, loss given defaults and recovery rates. No allowance for credit losses was carried over from the acquisition. The balance of nonaccrual loans on the acquisition date was $1.6 million.

~~Premier Valley Bank~~

On November 30, 2015, Heartland completed the purchase of Premier Valley Bank in Fresno, California. The purchase price was approximately $95.5 million, which was paid by delivery of 1,758,543 shares of Heartland common stock and cash of $28.5 million. The transaction included, at fair value, total assets of $692.7 million, loans of $389.8 million, and deposits of $622.7 million. Premier Valley Bank continues to operate under its current name and management team as Heartland's tenth, wholly-owned state-chartered bank. The transaction was a tax-free reorganization with respect to the stock consideration received by the stockholders of Premier Valley Bank.

Heartland recognized $41.0 million of goodwill in conjunction with the acquisition of Premier Valley Bank, which is calculated as the excess of both the consideration exchanged and the liabilities assumed as compared to the fair value of identifiable assets acquired. Goodwill resulted from the expected operational synergies, enhanced market area, cross-selling opportunities and expanded business lines. See Note 6 for further information on goodwill.

~~First Scottsdale Bank, N.A.~~

On September 11, 2015, Heartland completed the purchase of First Scottsdale Bank, N.A., in Scottsdale, Arizona, in an all cash transaction valued at approximately $17.7 million. Simultaneous with the closing of the transaction, First Scottsdale Bank, N.A., merged into Heartland's Arizona Bank & Trust subsidiary. The transaction included, at fair value, total assets of $81.2 million, loans of $54.7 million, and deposits of $65.9 million on the acquisition date.

~~Community Bancorporation of New Mexico, Inc.~~

On August 21, 2015, Heartland acquired Community Bancorporation of New Mexico, Inc., parent company of Community Bank in Santa Fe, New Mexico, in an all cash transaction valued at approximately $11.1 million. Simultaneous with the closing of the transaction, Community Bank merged into Heartland's New Mexico Bank & Trust subsidiary. The transaction included, at fair value, total assets of $166.3 million, loans of $99.5 million, and deposits of $147.4 million on the acquisition date. Also included in this transaction is one bank building with a fair value of $3.4 million that Heartland intends to sell. The bank building is part of the balance of premises, furniture and equipment held for sale on the consolidated balance sheet.

~~Community Banc-Corp of Sheboygan, Inc.~~

On January 16, 2015, Heartland completed the acquisition of Community Banc-Corp of Sheboygan, Inc., parent company of Community Bank & Trust in Sheboygan, Wisconsin. Under the terms of the merger agreement for this transaction, the aggregate purchase price was based upon 155% of the December 31, 2014, adjusted tangible book value, as defined in the merger agreement, of Community Banc-Corp of Sheboygan, Inc. The purchase price was approximately $53.1 million, which was paid by delivery of 1,970,720 shares of Heartland common stock. The transaction included, at fair value, total assets of $506.8 million, including loans of $395.0 million, and deposits of $433.9 million. Simultaneous with the close of the transaction, Community Bank & Trust merged into Heartland’s Wisconsin Bank & Trust subsidiary. The transaction was a tax-free reorganization with respect to the stock consideration received by the stockholders of Community Banc-Corp of Sheboygan, Inc.

Heartland recognized goodwill of $18.6 million in conjunction with the acquisition of Community Banc-Corp of Sheboygan, Inc., which is calculated as the excess of both the consideration exchanged and the liabilities assumed as compared to the fair value of identifiable assets acquired. See Note 6 for further information on goodwill.

NOTE 3: SECURITIES

The amortized cost, gross unrealized gains and losses, and estimated fair values of securities available for sale as of March 31, ~~2016~~,2017, and December 31, ~~2015~~,2016, are summarized in the table below, in thousands:


	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Estimated Fair Value		Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Estimated Fair Value
March 31, 2016
March 31, 2017
U.S. government corporations and agencies	$	6,479	$	140	$	—		$	6,619	$	15,027	$	71	$	(31	)	$	15,067
Mortgage-backed securities	1,386,707		14,448		(12,468		)	1,388,687		1,319,662		3,859		(34,994		)	1,288,527
Obligations of states and political subdivisions	273,147		8,008		(152		)	281,003		588,559		2,997		(16,963		)	574,593
Corporate debt securities	816		15		(1		)	830
Total debt securities	1,667,149		22,611		(12,621		)	1,677,139		1,923,248		6,927		(51,988		)	1,878,187
Equity securities	13,150		227		—			13,377		15,209		132		—			15,341
Total	$	1,680,299	$	22,838	$	(12,621	)	$	1,690,516	$	1,938,457	$	7,059	$	(51,988	)	$	1,893,528
December 31, 2015
December 31, 2016
U.S. government corporations and agencies	$	25,847	$	22	$	(103	)	$	25,766	$	4,716	$	16	$	(32	)	$	4,700
Mortgage-backed securities	1,254,452		9,134		(20,884		)	1,242,702		1,321,760		7,026		(38,286		)	1,290,500
Obligations of states and political subdivisions	290,522		6,547		(1,087		)	295,982		553,020		2,436		(19,312		)	536,144
Corporate debt securities	740		106		—			846
Total debt securities	1,571,561		15,809		(22,074		)	1,565,296		1,879,496		9,478		(57,630		)	1,831,344
Equity securities	13,142		40		(44		)	13,138		14,451		69		—			14,520
Total	$	1,584,703	$	15,849	$	(22,118	)	$	1,578,434	$	1,893,947	$	9,547	$	(57,630	)	$	1,845,864

At ~~March 31, 2016, and~~ ~~December 31, 2015, the amortized cost of the available for sale securities is net of $0 and~~ ~~$237,000~~ ~~of credit related other-than-temporary impairment ("OTTI"), respectively.~~

The amortized cost, gross unrealized gains and losses and estimated fair values of held to maturity securities as of March 31, ~~2016~~,2017, and December 31, ~~2015~~,2016, are summarized in the table below, in thousands:


	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Estimated Fair Value		Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Estimated Fair Value
March 31, 2016
Mortgage-backed securities	$	—	$	—	$	—		$	—
March 31, 2017
Obligations of states and political subdivisions	271,300		18,492		(346		)	289,446		260,616		13,176		(995		)	272,797
Total	$	271,300	$	18,492	$	(346	)	$	289,446	$	260,616	$	13,176	$	(995	)	$	272,797
December 31, 2015
Mortgage-backed securities	$	4,369	$	306	$	—		$	4,675
December 31, 2016
Obligations of states and political subdivisions	274,748		15,595		(505		)	289,838		263,662		12,282		(1,145		)	274,799
Total	$	279,117	$	15,901	$	(505	)	$	294,513	$	263,662	$	12,282	$	(1,145	)	$	274,799

At March 31, 2016, the amortized cost of the held to maturity securities is net of $0 of credit related OTTI and $0 of non-credit related OTTI. At December 31, 2015, the amortized cost of the held to maturity securities was net of $1.5 million of credit related OTTI and $40,000 of non-credit related OTTI.

~~Approximately 79%~~2017, approximately 77% of Heartland's mortgage-backed securities are issuances of government-sponsored enterprises.

The amortized cost and estimated fair value of debt securities available for sale at March 31, ~~2016,~~2017, by contractual maturity are as follows, in thousands. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without penalties.


					March 31, 2017
	Amortized Cost		Estimated Fair Value		Amortized Cost		Estimated Fair Value
Due in 1 year or less	$	1,265	$	1,273	$	380	$	380
Due in 1 to 5 years	12,836		13,115		47,478		47,375
Due in 5 to 10 years	67,214		69,250		96,785		94,282
Due after 10 years	199,127		204,814		458,943		447,623
Total debt securities	280,442		288,452		603,586		589,660
Mortgage-backed securities	1,386,707		1,388,687		1,319,662		1,288,527
Equity securities	13,150		13,377		15,209		15,341
Total investment securities	$	1,680,299	$	1,690,516	$	1,938,457	$	1,893,528

The amortized cost and estimated fair value of debt securities held to maturity at March 31, ~~2016,~~2017, by contractual maturity are as follows, in thousands. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without penalties.


					March 31, 2017
	Amortized Cost		Estimated Fair Value		Amortized Cost		Estimated Fair Value
Due in 1 year or less	$	4,266	$	4,336	$	1,993	$	2,022
Due in 1 to 5 years	13,714		14,499		19,307		20,246
Due in 5 to 10 years	68,786		73,224		89,388		92,873
Due after 10 years	184,534		197,387		149,928		157,656
Total debt securities	271,300		289,446
Mortgage-backed securities	—		—
Total investment securities	$	271,300	$	289,446	$	260,616	$	272,797

As of March 31, ~~2016~~2017, and December 31, ~~2015,~~2016, securities with a fair value of ~~$811.7~~$714.5 million and ~~$855.8~~$810.6 million, respectively, were pledged to secure public and trust deposits, short-term borrowings and for other purposes as required and permitted by law.

Gross gains and losses realized related to the sales of securities available for sale for the three-month ~~period~~periods ended March 31, ~~2016~~2017 and ~~2015,~~2016, are summarized as follows, in thousands:


	Three Months Ended March 31,				Three Months Ended March 31,
	2016		2015		2017		2016
Proceeds from sales	$	303,448	$	289,466	$	221,637	$	303,448
Gross security gains	4,558		4,622		3,830		4,558
Gross security losses	682		269		1,339		682

The following tables summarize, in thousands, the amount of unrealized losses, defined as the amount by which cost or amortized cost exceeds fair value, and the related fair value of investments with unrealized losses in Heartland's securities portfolio as of March 31, ~~2016,~~2017, and December 31, ~~2015.~~2016. The investments were segregated into two categories: those that have been in a continuous unrealized loss position for less than 12 months and those that have been in a continuous unrealized loss position for 12 or more months. The reference point for determining how long an investment was in an unrealized loss position was March 31, ~~2015,~~2016, and December 31, ~~2014~~2015, respectively. Securities for which Heartland has taken credit-related ~~OTTI~~other-than-temporary impairment ("OTTI") write-downs are categorized as being "less than 12 months" or "12 months or longer" in a continuous loss position based on the point in time that the fair value declined to below the cost basis and not the period of time since the credit-related OTTI write-down.


Securities available for sale	Less than 12 months					12 months or longer					Total					Less than 12 months					12 months or longer					Total
	Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses
March 31, 2016
March 31, 2017
U.S. government corporations and agencies	$	—	$	—		$	—	$	—		$	—	$	—		$	4,071	$	(31	)	$	—	$	—		$	4,071	$	(31	)
Mortgage-backed securities	517,907		(8,323		)	130,640		(4,145		)	648,547		(12,468		)	696,073		(17,851		)	316,686		(17,143		)	1,012,759		(34,994		)
Obligations of states and political subdivisions	10,003		(82		)	6,619		(70		)	16,622		(152		)	454,072		(16,960		)	250		(3		)	454,322		(16,963		)
Corporate debt securities	500		(1		)	—		—			500		(1		)
Total debt securities	528,410		(8,406		)	137,259		(4,215		)	665,669		(12,621		)	1,154,216		(34,842		)	316,936		(17,146		)	1,471,152		(51,988		)
Equity securities	—		—			—		—			—		—			—		—			—		—			—		—
Total temporarily impaired securities	$	528,410	$	(8,406	)	$	137,259	$	(4,215	)	$	665,669	$	(12,621	)	$	1,154,216	$	(34,842	)	$	316,936	$	(17,146	)	$	1,471,152	$	(51,988	)
December 31, 2015
December 31, 2016																December 31, 2016
U.S. government corporations and agencies	$	22,359	$	(103	)	$	—	$	—		$	22,359	$	(103	)	$	4,185	$	(32	)	$	—	$	—		$	4,185	$	(32	)
Mortgage-backed securities	724,330		(15,523		)	139,562		(5,361		)	863,892		(20,884		)	744,202		(23,527		)	272,449		(14,759		)	1,016,651		(38,286		)
Obligations of states and political subdivisions	68,482		(896		)	7,460		(191		)	75,942		(1,087		)	414,151		(19,309		)	251		(3		)	414,402		(19,312		)
Corporate debt securities	—		—			—		—			—		—
Total debt securities	815,171		(16,522		)	147,022		(5,552		)	962,193		(22,074		)	1,162,538		(42,868		)	272,700		(14,762		)	1,435,238		(57,630		)
Equity securities	6,566		(44		)	—		—			6,566		(44		)	—		—			—		—			—		—
Total temporarily impaired securities	$	821,737	$	(16,566	)	$	147,022	$	(5,552	)	$	968,759	$	(22,118	)	$	1,162,538	$	(42,868	)	$	272,700	$	(14,762	)	$	1,435,238	$	(57,630	)


Securities held to maturity	Less than 12 months					12 months or longer					Total					Less than 12 months					12 months or longer					Total
	Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses
March 31, 2016
Mortgage-backed securities	$	—	$	—		$	—	$	—		$	—	$	—
March 31, 2017
Obligations of states and political subdivisions	1,363		(18		)	5,717		(328		)	7,080		(346		)	24,248		(752		)	2,024		(243		)	26,272		(995		)
Total temporarily impaired securities	$	1,363	$	(18	)	$	5,717	$	(328	)	$	7,080	$	(346	)	$	24,248	$	(752	)	$	2,024	$	(243	)	$	26,272	$	(995	)
December 31, 2015
Mortgage-backed securities	$	—	$	—		$	—	$	—		$	—	$	—
December 31, 2016																December 31, 2016
Obligations of states and political subdivisions	3,646		(12		)	18,033		(493		)	21,679		(505		)	31,479		(884		)	2,017		(261		)	33,496		(1,145		)
Total temporarily impaired securities	$	3,646	$	(12	)	$	18,033	$	(493	)	$	21,679	$	(505	)	$	31,479	$	(884	)	$	2,017	$	(261	)	$	33,496	$	(1,145	)

Heartland reviews the investment securities portfolio on a quarterly basis to monitor its exposure to OTTI. A determination as to whether a security's decline in fair value is other-than-temporary takes into consideration numerous factors and the relative significance of any single factor can vary by security. Some factors Heartland may consider in the OTTI analysis include the length of time the security has been in an unrealized loss position, changes in security ratings, financial condition of the issuer, as well as security and industry specific economic conditions. In addition, with regard to debt securities, Heartland may also evaluate payment structure, whether there are defaulted payments or expected defaults, prepayment speeds and the value of any underlying collateral. For certain debt securities in unrealized loss positions, Heartland prepares cash flow analyses to compare the present value of cash flows expected to be collected from the security with the amortized cost basis of the security.

Heartland previously recorded $981,000 of OTTI on three private label mortgage-backed securities in March 2012. The other-than-temporary credit-related losses were $797,000 in the held to maturity category and $184,000 in the available for sale category. During 2015, Heartland recorded additional credit-related OTTI on two of the private label mortgage-backed securities that previously had OTTI credit losses. The underlying collateral on these securities experienced an increased level of defaults and a slowing of voluntary prepayments causing the present value of the forward expected cash flows, using prepayment and default vectors, to be below the amortized cost basis of the securities. Based on Heartland's evaluation, a $769,000 OTTI attributable to credit-related losses was recorded in December 2015. The credit-related OTTI was $716,000, of which $200,000 was reclassified

~~from previous non-credit related OTTI in the held to maturity category. Credit-related OTTI was $53,000 in the available for sale category.~~

In the first quarter of 2016, Heartland sold the mortgage-backed securities in the held to maturity portfolio because the credit quality of the securities showed further deterioration, and it was unlikely Heartland would recover the remaining basis of the securities prior to maturity. The significant deterioration of the credit quality of these securities was inconsistent with Heartland's original intent upon purchase and classification of these held to maturity securities. The carrying value of these securities was $4.4 million, and the associated realized gross gains were $89,000, and the realized gross losses were $439,000.

The remaining unrealized losses on Heartland's mortgage-backed securities are the result of changes in market interest rates or widening of market spreads subsequent to the initial purchase of the securities. The losses are not related to concerns regarding the underlying credit of the issuers or the underlying collateral. It is expected that the securities will not be settled at a price less than the amortized cost of the investment. Because the decline in fair value is attributable to changes in interest rates or widening market spreads and not credit quality, and because Heartland has the intent and ability to hold these investments until a market

price recovery or to maturity and does not believe it will be required to sell the securities before maturity, these investments are not considered other-than-temporarily impaired.

~~Unrealized~~The remaining unrealized losses on Heartland's obligations of states and political subdivisions are the result of changes in market interest rates or widening of market spreads subsequent to the initial purchase of the securities. Management monitors the published credit ratings of these securities and the stability of the underlying municipalities. Because the decline in fair value is attributable to changes in interest rates or widening market spreads due to insurance company downgrades and not underlying credit quality, and because Heartland has the intent and ability to hold these investments until a market price recovery or to maturity and does not believe it will be required to sell the securities before maturity, these investments are not considered other-than-temporarily impaired.

There were no gross realized gains and no gross realized losses on the sale of available for sale securities with OTTI write-downs for the period ended March 31, 2017. Additionally, there were no gross realized gains and no gross realized losses on the sale of held to maturity securities with OTTI write-downs for the period ended March 31, 2017. There were no gross realized gains and $85,000 of gross realized losses on the sale of available for sale securities with OTTI ~~write-downs~~writedowns for the period ended March 31, 2016. Additionally, there were no gross realized gains and $439,000 of gross realized losses on the sale of held to maturity securities with OTTI write-downs for the period ended March 31, 2016. ~~There were no gross realized gains or losses on the sale of available for sale or held to maturity securities with OTTI write-downs for the period ended March 31, 2015.~~

The following table shows the detail of OTTI write-downs on debt securities included in earnings and the related changes in other accumulated comprehensive income ("AOCI") for the same securities, in thousands:


	Three Months Ended March 31,						Three Months Ended March 31,
	2016			2015			2017		2016
Recorded as part of gross realized losses:
Credit related OTTI	$	—		$	—		$	—	$	—
Intent to sell OTTI	—			—			—		—
Total recorded as part of gross realized losses	—			—			—		—
Recorded directly to AOCI for non-credit related impairment:
Residential mortgage backed securities	—			—			—		—
Reduction of non-credit related impairment related to security sales	(120		)	—			—		(120		)
Accretion of non-credit related impairment	(7		)	(24		)	—		(7		)
Total changes to AOCI for non-credit related impairment	(127		)	(24		)	—		(127		)
Total OTTI losses (accretion) recorded on debt securities, net	$	(127	)	$	(24	)	$	—	$	(127	)

Included in other securities at March 31, ~~2016,~~2017, and December 31, ~~2015,~~2016, were shares of stock in each Federal Home Loan Bank (the "FHLB") of Des Moines, Chicago, Dallas, San Francisco and Topeka, both at an amortized cost of ~~$15.7 million and $14.3 million, respectively.~~$14.4 million.

The Heartland banks are required to maintain FHLB stock as members of the various FHLBs as required by these institutions. These equity securities are "restricted" in that they can only be sold back to the respective institutions or another member institution at par. Therefore, they are less liquid than other marketable equity securities and their fair value approximates amortized cost. Heartland considers its FHLB stock as a long-term investment that provides access to competitive products and liquidity. Heartland evaluates impairment in these investments based on the ultimate recoverability of the par value and at March 31, 2017, did not consider the investments to be other than temporarily impaired.

NOTE 4: LOANS ~~AND LEASES~~

Loans ~~and leases~~ as of March 31, ~~2016~~,2017, and December 31, ~~2015~~,2016, were as follows, in thousands:


	March 31, 2016			December 31, 2015			March 31, 2017			December 31, 2016
Loans and leases receivable held to maturity:
Loans receivable held to maturity:
Commercial	$	1,295,504		$	1,279,214		$	1,314,393		$	1,287,265
Commercial real estate	2,555,268			2,326,360			2,535,355			2,538,582
Agricultural and agricultural real estate	471,271			471,870			481,125			489,318
Residential real estate	753,666			539,555			604,902			617,924
Consumer	430,699			386,867			427,962			420,613
Gross loans and leases receivable held to maturity	5,506,408			5,003,866
Gross loans receivable held to maturity							5,363,737			5,353,702
Unearned discount	(640		)	(488		)	(668		)	(699		)
Deferred loan fees	(2,763		)	(1,892		)	(1,465		)	(1,284		)
Total net loans and leases receivable held to maturity	5,503,005			5,001,486
Allowance for loan and lease losses	(49,738		)	(48,685		)
Loans and leases receivable, net	$	5,453,267		$	4,952,801
Total net loans receivable held to maturity							5,361,604			5,351,719
Allowance for loan losses							(54,999		)	(54,324		)
Loans receivable, net							$	5,306,605		$	5,297,395

Heartland has certain lending policies and procedures in place that are designed to provide for an acceptable level of credit risk. The board of directors reviews and approves these policies and procedures on a regular basis. A reporting system supplements the review process by providing management and the board with frequent reports related to loan production, loan quality, concentrations of credit, loan delinquencies, nonperforming loans and potential problem loans. Diversification in the loan portfolio is also a means of managing risk associated with fluctuations in economic conditions.

The commercial and commercial real estate loan portfolio includes a wide range of business loans, including lines of credit for working capital and operational purposes and term loans for the acquisition of equipment and real estate. Although most loans are made on a secured basis, loans may be made on an unsecured basis where warranted by the overall financial condition of the borrower. Terms of commercial business loans generally range from one to five years. Commercial loans ~~and leases~~ are primarily made based on the identified cash flow of the borrower and secondarily on the underlying collateral provided by the borrower. The collateral that Heartland requires for most of these loans ~~and leases~~ is based upon the discounted market value of the collateral. The primary repayment risks of commercial loans ~~and leases~~ are that the cash flow of the borrowers may be unpredictable, and the collateral securing these loans may fluctuate in value. Heartland seeks to minimize these risks in a variety of ways. The underwriting analysis includes credit verification, analysis of global cash flows, appraisals and a review of the financial condition of the borrower. Personal guarantees are frequently required as a tertiary form of repayment. In addition, when underwriting loans for commercial real estate, careful consideration is given to the property's operating history, future operating projections, current and projected occupancy, location and physical condition. Heartland also utilizes government guaranteed lending through the U.S. Small Business Administration and the U.S. Department of Agriculture's Rural Development Business and Industry Program to assist customers with longer-term funding and to reduce risk.

Agricultural loans, many of which are secured by crops, machinery and real estate, are provided to finance capital improvements and farm operations as well as acquisitions of livestock and machinery. Agricultural loans present unique credit risks relating to adverse weather conditions, loss of livestock due to disease or other factors, declines in market prices for agricultural products and the impact of government regulations. The ultimate repayment of agricultural loans is dependent upon the profitable operation or management of the agricultural entity. In underwriting agricultural loans, lending personnel work closely with their customers to review budgets and cash flow projections for the ensuing crop year. These budgets and cash flow projections are monitored closely during the year and reviewed with the customers at least annually. Lending personnel also work closely with governmental agencies, including the Farm Service Agency, to help agricultural customers obtain credit enhancement products such as loan guarantees or interest assistance.

Heartland originates first-lien, adjustable-rate and fixed-rate, one-to-four-family residential real estate loans for the construction, purchase or refinancing of a single family residential property. These loans are principally collateralized by owner-occupied properties and are amortized over 10 to 30 years. Heartland typically sells longer-term, low-rate, residential mortgage loans in the secondary market with servicing rights retained. This practice allows Heartland to better manage interest rate risk and liquidity risk. The Heartland bank subsidiaries participate in lending programs sponsored by U.S. government agencies such as Veterans Administration and Federal Home Administration when justified by market conditions. As of March 31, ~~2016,~~2017, Heartland had ~~$2.2~~$2.6 million of loans secured by residential real estate property that were in the process of foreclosure.

Consumer lending includes motor vehicle, home improvement, home equity and small personal credit lines. Consumer loans typically have shorter terms, lower balances, higher yields and higher risks of default than one-to-four-family residential mortgage loans. Consumer loan collections are dependent on the borrower's continuing financial stability, and are therefore more likely to be affected by adverse personal circumstances. Risk is reduced through underwriting criteria, which include credit verification, appraisals, a review of the borrower's financial condition, and personal cash flows. A security interest, with title insurance when necessary, is taken in the underlying real estate. Heartland's consumer finance subsidiaries, Citizens Finance Co. and Citizens Finance of Illinois Co., typically lend to borrowers with past credit problems or limited credit histories, and these loans comprise approximately ~~19%~~18% of Heartland's total consumer loan portfolio.

Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Heartland’s policy is to discontinue the accrual of interest income on any loan ~~or lease~~ when, in the opinion of management, there is a reasonable doubt as to the timely collection of the interest and principal, normally when a loan ~~or lease~~ is 90 days past due. When interest accruals are deemed uncollectible, interest credited to income in the current year is reversed and interest accrued in prior years is charged to the allowance for loan ~~and lease~~ losses. Nonaccrual loans ~~and leases~~ are returned to an accrual status when, in the opinion of management, the financial position of the borrower indicates that there is no longer any reasonable doubt as to the timely payment of interest and principal.

Under Heartland’s credit practices, a loan is impaired when, based on current information and events, it is probable that Heartland will be unable to collect all amounts due according to the contractual terms of the loan agreement. Loan impairment is measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, except where more practical, impairment is measured at the observable market price of the loan or the fair value of the collateral if the loan is collateral dependent.

The following table shows the balance in the allowance for loan ~~and lease~~ losses at March 31, ~~2016,~~2017, and December 31, ~~2015,~~2016, and the related loan balances, disaggregated on the basis of impairment methodology, in thousands. Loans evaluated under ASC 310-10-35 include loans on nonaccrual status and troubled debt restructurings, which are individually evaluated for impairment, and other impaired loans deemed to have similar risk characteristics. All other loans are collectively evaluated for impairment under ASC 450-20. Heartland has made no significant changes to the accounting for the allowance for loan ~~and lease~~ losses policy during ~~2016.~~2017.


	Allowance For Loan and Lease Losses						Gross Loans and Leases Receivable Held to Maturity						Allowance For Loan Losses						Gross Loans Receivable Held to Maturity
	Ending Balance Under ASC 310-10-35		Ending Balance Under ASC 450-20		Total		Ending Balance Evaluated for Impairment Under ASC 310-10-35		Ending Balance Evaluated for Impairment Under ASC 450-20		Total		Ending Balance Under ASC 310-10-35		Ending Balance Under ASC 450-20		Total		Ending Balance Evaluated for Impairment Under ASC 310-10-35		Ending Balance Evaluated for Impairment Under ASC 450-20		Total
March 31, 2016
March 31, 2017
Commercial	$	984	$	15,390	$	16,374	$	11,018	$	1,284,486	$	1,295,504	$	1,763	$	14,417	$	16,180	$	3,989	$	1,310,404	$	1,314,393
Commercial real estate	1,252		19,243		20,495		44,082		2,511,186		2,555,268		2,666		21,131		23,797		34,549		2,500,806		2,535,355
Agricultural and agricultural real estate	—		4,028		4,028		13,593		457,678		471,271		41		3,942		3,983		13,243		467,882		481,125
Residential real estate	311		1,540		1,851		19,345		734,321		753,666		496		1,687		2,183		26,978		577,924		604,902
Consumer	1,247		5,743		6,990		5,963		424,736		430,699		1,397		7,459		8,856		6,149		421,813		427,962
Total	$	3,794	$	45,944	$	49,738	$	94,001	$	5,412,407	$	5,506,408	$	6,363	$	48,636	$	54,999	$	84,908	$	5,278,829	$	5,363,737
December 31, 2015
December 31, 2016
Commercial	$	471	$	15,624	$	16,095	$	6,919	$	1,272,295	$	1,279,214	$	1,318	$	13,447	$	14,765	$	3,712	$	1,283,553	$	1,287,265
Commercial real estate	698		18,834		19,532		45,442		2,280,918		2,326,360		2,671		21,648		24,319		45,217		2,493,365		2,538,582
Agricultural and agricultural real estate	—		3,887		3,887		4,612		467,258		471,870		816		3,394		4,210		16,730		472,588		489,318
Residential real estate	393		1,541		1,934		17,790		521,765		539,555		497		1,766		2,263		25,726		592,198		617,924
Consumer	1,206		6,031		7,237		5,458		381,409		386,867		1,451		7,316		8,767		5,988		414,625		420,613
Total	$	2,768	$	45,917	$	48,685	$	80,221	$	4,923,645	$	5,003,866	$	6,753	$	47,571	$	54,324	$	97,373	$	5,256,329	$	5,353,702

The following table presents nonaccrual loans, accruing loans past due 90 days or more and troubled debt restructured loans at March 31, ~~2016,~~2017, and December 31, ~~2015,~~2016, in ~~thousands. There were no nonaccrual leases, accruing leases past due 90 days or more or restructured leases at March 31, 2016, and December 31, 2015.~~thousands:


	March 31, 2016		December 31, 2015		March 31, 2017		December 31, 2016
Nonaccrual loans	$	46,316	$	37,874	$	61,789	$	62,591
Nonaccrual troubled debt restructured loans	1,434		1,781		1,079		1,708
Total nonaccrual loans	$	47,750	$	39,655	$	62,868	$	64,299
Accruing loans past due 90 days or more	$	639	$	—	$	872	$	86
Performing troubled debt restructured loans	$	10,711	$	11,075	$	11,010	$	10,380

The following ~~table provides~~tables provide information on troubled debt restructured loans that were modified during the ~~three~~ ~~months~~three-month periods ended March 31, ~~2016~~,2017, and March 31, ~~2015,~~2016, dollars in thousands:


	Three Months Ended March 31,										Three Months Ended March 31,
	2016					2015					2017					2016
	Number of Loans	Pre- Modification Recorded Investment		Post- Modification Recorded Investment		Number of Loans	Pre- Modification Recorded Investment		Post- Modification Recorded Investment		Number of Loans	Pre- Modification Recorded Investment		Post- Modification Recorded Investment		Number of Loans	Pre- Modification Recorded Investment		Post- Modification Recorded Investment
Commercial	—	$	—	$	—	—	$	—	$	—	—	$	—	$	—	—	$	—	$	—
Commercial real estate	—	—		—		1	3,992		3,992		—	—		—		—	—		—
Total commercial and commercial real estate	—	—		—		1	3,992		3,992		—	—		—		—	—		—
Agricultural and agricultural real estate	—	—		—		—	—		—		—	—		—		—	—		—
Residential real estate	—	—		—		—	—		—		3	348		348		—	—		—
Consumer	—	—		—		—	—		—		—	—		—		—	—		—
Total	—	$	—	$	—	1	$	3,992	$	3,992	3	$	348	$	348	—	$	—	$	—

The pre-modification and post-modification recorded investment represents amounts as of the date of loan modification. Since the modifications on these loans have been only interest rate concessions and term extensions, not principal reductions, the pre-modification and post-modification recorded investment amounts are the same. At March 31, ~~2016,~~2017, there were no commitments to extend credit to any of the borrowers with an existing troubled debt restructuring.

Heartland had no troubled debt restructured loans for which there was a payment default during the ~~three months~~three-month periods ended March 31, ~~2016,~~2017, and March 31, ~~2015,~~2016, that had been modified during the twelve-month period prior to ~~default.~~default:

Heartland's internal rating system is a series of grades reflecting management's risk assessment, based on its analysis of the borrower's financial condition. The "pass" category consists of all loans that are not in the "nonpass" category, categorized into a range of loan grades that reflect increasing, though still acceptable, risk. Movement of risk through the various grade levels in the pass category is monitored for early identification of credit deterioration. The "nonpass" category consists of special mention, substandard, doubtful and loss loans. The "special mention" rating is attached to loans where the borrower exhibits negative financial trends due to borrower specific or systemic conditions that, if left uncorrected, threaten the borrower's capacity to meet its debt obligations. The borrower is believed to have sufficient financial flexibility to react to and resolve its negative financial situation. These credits are closely monitored for improvement or deterioration. The "substandard" rating is assigned to loans that are inadequately protected by the current sound net worth and paying capacity of the borrower and may be further at risk due to deterioration in the value of collateral pledged. Well-defined weaknesses jeopardize liquidation of the debt. These loans are still considered collectible; however, a distinct possibility exists that Heartland will sustain some loss if deficiencies are not corrected. Substandard loans may exhibit some or all of the following weaknesses: deteriorating trends, lack of earnings, inadequate debt service capacity, excessive debt and/or lack of liquidity. The "doubtful" rating is assigned to loans where identified weaknesses make collection or liquidation in full, on the basis of existing facts, conditions and values, highly questionable and improbable. These borrowers are usually in default, lack liquidity and capital, as well as resources necessary to remain an operating entity. Specific pending events, such as capital injections, liquidations or perfection of liens on additional collateral, may strengthen the credit, thus deferring classification of the loan as loss until the exact status can be determined. The "loss" rating is assigned to

loans considered uncollectible. As of March 31, ~~2016,~~2017, Heartland had ~~$80,000 of~~no loans classified as doubtful and no loans classified as loss. Loans are placed on "nonaccrual" when management does not expect to collect payments of principal and interest in full or

when principal or interest has been in default for a period of 90 days or more, unless the loan is both well secured and in the process of collection.

The following table presents loans ~~and leases~~ by credit quality indicator at March 31, ~~2016~~,2017, and December 31, ~~2015~~,2016, in thousands:


	Pass		Nonpass		Total		Pass		Nonpass		Total
March 31, 2016
March 31, 2017
Commercial	$	1,128,858	$	166,646	$	1,295,504	$	1,216,550	$	97,843	$	1,314,393
Commercial real estate	2,339,414		215,854		2,555,268		2,362,759		172,596		2,535,355
Total commercial and commercial real estate	3,468,272		382,500		3,850,772		3,579,309		270,439		3,849,748
Agricultural and agricultural real estate	426,929		44,342		471,271		415,716		65,409		481,125
Residential real estate	725,773		27,893		753,666		569,322		35,580		604,902
Consumer	420,267		10,432		430,699		416,515		11,447		427,962
Total gross loans and leases receivable held to maturity	$	5,041,241	$	465,167	$	5,506,408
December 31, 2015
Total gross loans receivable held to maturity							$	4,980,862	$	382,875	$	5,363,737
December 31, 2016
Commercial	$	1,106,276	$	172,938	$	1,279,214	$	1,187,557	$	99,708	$	1,287,265
Commercial real estate	2,107,474		218,886		2,326,360		2,379,632		158,950		2,538,582
Total commercial and commercial real estate	3,213,750		391,824		3,605,574		3,567,189		258,658		3,825,847
Agricultural and agricultural real estate	435,745		36,125		471,870		424,311		65,007		489,318
Residential real estate	515,195		24,360		539,555		584,626		33,298		617,924
Consumer	377,173		9,694		386,867		409,474		11,139		420,613
Total gross loans and leases receivable held to maturity	$	4,541,863	$	462,003	$	5,003,866
Total gross loans receivable held to maturity							$	4,985,600	$	368,102	$	5,353,702

The nonpass category in the table above is comprised of approximately ~~57%~~54% special mention loans and ~~43%~~46% substandard loans as of March 31, ~~2016.~~2017. The percent of nonpass loans on nonaccrual status as of March 31, ~~2016,~~2017, was ~~10%~~17%. As of December 31, ~~2015,~~2016, the nonpass category in the table above was comprised of approximately ~~68%~~47% special mention loans and ~~32%~~53% substandard loans. The percent of nonpass loans on nonaccrual status as of December 31, ~~2015,~~2016, was 8%17%. Loans delinquent 30 to 89 days as a percent of total loans were ~~0.45%~~0.44% at March 31, ~~2016,~~2017, compared to ~~0.31%~~0.37% at December 31, ~~2015.~~2016. Changes in credit risk are monitored on a continuous basis and changes in risk ratings are made when identified. All impaired loans are reviewed at least annually.

The following table sets forth information regarding Heartland's accruing and nonaccrual loans ~~and leases~~ at March 31, ~~2016,~~2017, and December 31, ~~2015,~~2016, in thousands:


	Accruing Loans and Leases														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 and Leases		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, 2016
March 31, 2017
Commercial	$	1,565	$	396	$	—	$	1,961	$	1,288,064	$	5,479	$	1,295,504	$	11,940	$	2,421	$	291	$	14,652	$	1,296,900	$	2,841	$	1,314,393
Commercial real estate	3,413		212		89		3,714		2,529,840		21,714		2,555,268		3,618		310		500		4,428		2,506,236		24,691		2,535,355
Total commercial and commercial real estate	4,978		608		89		5,675		3,817,904		27,193		3,850,772		15,558		2,731		791		19,080		3,803,136		27,532		3,849,748
Agricultural and agricultural real estate	12,600		423		—		13,023		457,459		789		471,271		347		—		61		408		469,918		10,799		481,125
Residential real estate	1,753		192		550		2,495		734,977		16,194		753,666		2,141		163		—		2,304		581,850		20,748		604,902
Consumer	3,434		544		—		3,978		423,147		3,574		430,699		2,014		746		20		2,780		421,393		3,789		427,962
Total gross loans and leases receivable held to maturity	$	22,765	$	1,767	$	639	$	25,171	$	5,433,487	$	47,750	$	5,506,408
December 31, 2015
Total gross loans receivable held to maturity															$	20,060	$	3,640	$	872	$	24,572	$	5,276,297	$	62,868	$	5,363,737
December 31, 2016
Commercial	$	2,005	$	608	$	—	$	2,613	$	1,273,678	$	2,923	$	1,279,214	$	1,127	$	219	$	77	$	1,423	$	1,281,241	$	4,601	$	1,287,265
Commercial real estate	3,549		2,077		—		5,626		2,302,052		18,682		2,326,360		886		3,929		—		4,815		2,513,069		20,698		2,538,582
Total commercial and commercial real estate	5,554		2,685		—		8,239		3,575,730		21,605		3,605,574		2,013		4,148		77		6,238		3,794,310		25,299		3,825,847
Agricultural and agricultural real estate	143		54		—		197		470,455		1,218		471,870		199		3,191		—		3,390		472,597		13,331		489,318
Residential real estate	1,900		115		—		2,015		523,915		13,625		539,555		4,986		846		—		5,832		590,626		21,466		617,924
Consumer	3,964		933		—		4,897		378,763		3,207		386,867		3,455		1,021		9		4,485		411,925		4,203		420,613
Total gross loans and leases receivable held to maturity	$	11,561	$	3,787	$	—	$	15,348	$	4,948,863	$	39,655	$	5,003,866
Total gross loans receivable held to maturity															$	10,653	$	9,206	$	86	$	19,945	$	5,269,458	$	64,299	$	5,353,702

The majority of Heartland's impaired loans are those that are nonaccrual or have had their terms restructured in a troubled debt restructuring. The following tables present, by category of loan, impaired loans, the unpaid contractual loan balances at March 31, ~~2016,~~2017, and December 31, ~~2015;~~2016; the outstanding loan balances recorded on the consolidated balance sheets at March 31, ~~2016,~~2017, and December 31, ~~2015;~~2016; any related allowance recorded for those loans as of March 31, ~~2016,~~2017, and December 31, ~~2015;~~2016; the average outstanding loan balances recorded on the consolidated balance sheets during the three months ended March 31, ~~2016,~~2017, and year ended December 31, ~~2015;~~2016; and the interest income recognized on the impaired loans during the ~~three months~~three-month period ended March 31, ~~2016,~~2017, and year ended December 31, ~~2015,~~2016, in thousands:


	Unpaid Contractual Balance		Loan Balance		Related Allowance Recorded		Year-to- Date Avg. Loan Balance		Year-to- Date Interest Income Recognized		Unpaid Contractual Balance		Loan Balance		Related Allowance Recorded		Year- to- Date Avg. Loan Balance		Year- to- Date Interest Income Recognized
March 31, 2016
March 31, 2017
Impaired loans with a related allowance:
Commercial	$	4,766	$	4,766	$	984	$	2,137	$	35	$	2,841	$	2,829	$	1,763	$	2,776	$	137
Commercial real estate	4,297		4,203		1,252		4,210		25		12,423		12,423		2,666		13,635		4
Total commercial and commercial real estate	9,063		8,969		2,236		6,347		60		15,264		15,252		4,429		16,411		141
Agricultural and agricultural real estate	—		—		—		—		—		575		575		41		2,013		5
Residential real estate	2,868		2,873		311		2,917		4		2,464		2,464		496		3,103		10
Consumer	3,258		3,258		1,247		3,208		9		2,473		2,473		1,397		2,480		11
Total impaired loans with a related allowance	$	15,189	$	15,100	$	3,794	$	12,472	$	73	$	20,776	$	20,764	$	6,363	$	24,007	$	167
Impaired loans without a related allowance:
Commercial	$	6,277	$	6,252	$	—	$	9,849	$	143	$	1,201	$	1,160	$	—	$	1,650	$	59
Commercial real estate	43,157		39,879		—		46,872		384		23,203		22,126		—		27,545		196
Total commercial and commercial real estate	49,434		46,131		—		56,721		527		24,404		23,286		—		29,195		255
Agricultural and agricultural real estate	13,593		13,593		—		7,422		251		12,668		12,668		—		13,512		35
Residential real estate	16,610		16,472		—		17,173		32		24,518		24,514		—		24,061		77
Consumer	2,706		2,705		—		2,970		9		3,676		3,676		—		3,755		19
Total impaired loans without a related allowance	$	82,343	$	78,901	$	—	$	84,286	$	819	$	65,266	$	64,144	$	—	$	70,523	$	386
Total impaired loans held to maturity:
Commercial	$	11,043	$	11,018	$	984	$	11,986	$	178	$	4,042	$	3,989	$	1,763	$	4,426	$	196
Commercial real estate	47,454		44,082		1,252		51,082		409		35,626		34,549		2,666		41,180		200
Total commercial and commercial real estate	58,497		55,100		2,236		63,068		587		39,668		38,538		4,429		45,606		396
Agricultural and agricultural real estate	13,593		13,593		—		7,422		251		13,243		13,243		41		15,525		40
Residential real estate	19,478		19,345		311		20,090		36		26,982		26,978		496		27,164		87
Consumer	5,964		5,963		1,247		6,178		18		6,149		6,149		1,397		6,235		30
Total impaired loans held to maturity	$	97,532	$	94,001	$	3,794	$	96,758	$	892	$	86,042	$	84,908	$	6,363	$	94,530	$	553


	Unpaid Contractual Balance		Loan Balance		Related Allowance Recorded		Year-to- Date Avg. Loan Balance		Year-to- Date Interest Income Recognized		Unpaid Contractual Balance		Loan Balance		Related Allowance Recorded		Year-to- Date Avg. Loan Balance		Year-to- Date Interest Income Recognized
December 31, 2015
December 31, 2016
Impaired loans with a related allowance:
Commercial	$	1,192	$	1,160	$	471	$	524	$	12	$	2,852	$	2,840	$	1,318	$	3,136	$	2
Commercial real estate	2,697		2,697		698		2,539		19		14,221		14,221		2,671		10,625		21
Total commercial and commercial real estate	3,889		3,857		1,169		3,063		31		17,073		17,061		3,989		13,761		23
Agricultural and agricultural real estate	—		—		—		2,823		—		2,771		2,771		816		912		21
Residential real estate	2,210		2,125		393		2,524		16		3,490		3,490		497		3,371		43
Consumer	3,111		3,111		1,206		2,877		33		2,644		2,644		1,451		3,082		42
Total impaired loans with a related allowance	$	9,210	$	9,093	$	2,768	$	11,287	$	80	$	25,978	$	25,966	$	6,753	$	21,126	$	129
Impaired loans without a related allowance:
Commercial	$	5,784	$	5,759	$	—	$	7,511	$	515	$	925	$	872	$	—	$	5,329	$	251
Commercial real estate	46,099		42,745		—		38,444		1,395		31,875		30,996		—		39,632		1,647
Total commercial and commercial real estate	51,883		48,504		—		45,955		1,910		32,800		31,868		—		44,961		1,898
Agricultural and agricultural real estate	4,612		4,612		—		2,287		175		13,959		13,959		—		12,722		157
Residential real estate	15,802		15,665		—		10,186		145		22,408		22,236		—		18,446		202
Consumer	2,347		2,347		—		2,403		38		3,344		3,344		—		2,659		68
Total impaired loans without a related allowance	$	74,644	$	71,128	$	—	$	60,831	$	2,268	$	72,511	$	71,407	$	—	$	78,788	$	2,325
Total impaired loans held to maturity:
Commercial	$	6,976	$	6,919	$	471	$	8,035	$	527	$	3,777	$	3,712	$	1,318	$	8,465	$	253
Commercial real estate	48,796		45,442		698		40,983		1,414		46,096		45,217		2,671		50,257		1,668
Total commercial and commercial real estate	55,772		52,361		1,169		49,018		1,941		49,873		48,929		3,989		58,722		1,921
Agricultural and agricultural real estate	4,612		4,612		—		5,110		175		16,730		16,730		816		13,634		178
Residential real estate	18,012		17,790		393		12,710		161		25,898		25,726		497		21,817		245
Consumer	5,458		5,458		1,206		5,280		71		5,988		5,988		1,451		5,741		110
Total impaired loans held to maturity	$	83,854	$	80,221	$	2,768	$	72,118	$	2,348	$	98,489	$	97,373	$	6,753	$	99,914	$	2,454

On February 28, 2017, Heartland acquired Founders Bancorp, parent company of Founders Community Bank, based in San Luis Obispo, California. As of February 28, 2017, Founder Community Bank had gross loans of $98.9 million, and the estimated fair value of the loans acquired was $96.4 million.

On February 5, 2016, Heartland acquired CIC Bancshares, Inc., parent company of Centennial Bank, in Denver, Colorado. As of February 5, 2016, Centennial Bank had gross loans of $594.9 million, and the estimated fair value of the loans acquired was $581.5 million.

~~On November 30, 2015,~~ Heartland ~~acquired Premier Valley Bank in Fresno, California. As of November 30, 2015, Premier Valley Bank had loans of $400.5 million, and the estimated fair value of the loans acquired was $389.8 million.~~

On September 11, 2015, Heartland acquired First Scottsdale Bank, N.A. in Scottsdale, Arizona. As of September 11, 2015, First Scottsdale Bank, N.A. had loans of $56.5 million, and the estimated fair value of the loans acquired was $54.7 million.

On August 21, 2015, Heartland acquired Community Bancorporation of New Mexico, Inc., parent company of Community Bank of Santa Fe, New Mexico. As of August 21, 2015, Community Bank had loans of $103.7 million, and the estimated fair value of the loans acquired was $99.5 million.

On January 16, 2015, Heartland acquired Community Banc-Corp of Sheboygan, Inc., parent company of Community Bank & Trust in Sheboygan, Wisconsin. As of January 16, 2015, Community Bank & Trust had loans of $413.4 million, and the estimated fair value of the loans acquired was $395.0 million.

The acquisitions of Community Banc-Corp of Sheboygan, Inc., Community Bancorporation of New Mexico, Inc., First Scottsdale Bank, N.A., Premier Valley Bank and CIC Bancshares, Inc. were accounted for underuses the acquisition method of accounting in accordance with ASC 805, “"Business Combinations." ” Purchased loans acquired in a business combination are recorded at estimated fair value on their purchase date, but the purchaser cannot carry over the related allowance for loan ~~and lease~~ losses. Purchased loans are accounted for under ASC 310-30, “"Loans and Debt Securities with Deteriorated Credit Quality,"” when the loans have evidence of credit deterioration since origination, and when at the date of the acquisition, it is probable that Heartland will not

collect all contractually required principal and interest payments. Evidence of credit quality deterioration at the purchase date ~~include~~includes statistics such as past due and nonaccrual status. Generally, acquired loans that meet Heartland’s definition for nonaccrual status fall within the scope of ASC 310-30. The difference between contractually required payments at acquisition and the cash flows expected to be collected at acquisition is referred to as the nonaccretable difference which is included in the carrying value of the loans. Subsequent decreases to the expected cash flows will generally result in a provision for loan ~~and lease~~ losses. Subsequent increases in cash flows result in a reversal of the provision for loan ~~and lease~~ losses to the extent of prior charges, or a reclassification of the difference from nonaccretable to accretable with a positive impact on future interest income. Further, any excess of cash flows expected at acquisition over the estimated fair value is referred to as the accretable yield and is recognized into interest income over the remaining life of the loan when there is a reasonable expectation about the amount and timing of such cash flows.

The carrying amount of the acquired loans at March 31, ~~2016~~2017, and December 31, ~~2015,~~2016, consisted of purchased impaired and nonimpaired loans as summarized in the following table, in thousands:


	March 31, 2016						December 31, 2015						March 31, 2017						December 31, 2016
	Impaired Purchased Loans		Non Impaired Purchased Loans		Total Purchased Loans		Impaired Purchased Loans		Non Impaired Purchased Loans		Total Purchased Loans		Impaired Purchased Loans		Non Impaired Purchased Loans		Total Purchased Loans		Impaired Purchased Loans		Non Impaired Purchased Loans		Total Purchased Loans
Commercial	$	2,545	$	184,963	$	187,508	$	—	$	159,393	$	159,393	$	1,962	$	94,339	$	96,301	$	2,198	$	99,082	$	101,280
Commercial real estate	5,997		723,390		729,387		7,716		494,010		501,726		2,294		617,124		619,418		2,079		622,117		624,196
Agricultural and agricultural real estate	—		1,296		1,296		—		2,985		2,985		—		1,339		1,339		—		181		181
Residential real estate	715		293,176		293,891		—		85,549		85,549		187		147,389		147,576		186		157,468		157,654
Consumer loans	—		69,837		69,837		—		33,644		33,644		—		49,023		49,023		—		47,368		47,368
Total Loans	$	9,257	$	1,272,662	$	1,281,919	$	7,716	$	775,581	$	783,297
Total loans													$	4,443	$	909,214	$	913,657	$	4,463	$	926,216	$	930,679

Changes in accretable yield on acquired loans with evidence of credit deterioration at the date of acquisition for the ~~three months~~three-month periods ended March 31, ~~2016,~~2017, and March 31, ~~2015,~~2016, were as follows, in thousands:

Balance at December 31, 2015 $ 557
Original yield discount, net, at date of acquisitions 19
Accretion 273
Reclassification from nonaccretable difference ⁽¹⁾
(2 )
Balance at March 31, 2016 $ 305

(1) Represents increases in estimated cash flows expected to be received, primarily due to lower estimated credit losses.



	For the Three Months Ended
	March 31, 2017			March 31, 2016
Balance at beginning of year	$	182		$	557
Original yield discount, net, at date of acquisitions	—			19
Accretion	(173		)	(273		)
Reclassification from nonaccretable difference⁽¹⁾	127			2
Balance at end of period	$	136		$	305

(1) Represents increased in estimated cash flows expected to be received, primarily due to lower estimated credit losses.

Balance at December 31, 2014 $ —
Original yield discount, net, at date of acquisitions 352
Accretion —
Reclassification from nonaccretable difference ⁽¹⁾
—
Balance at March 31, 2015 $ 352

(1) Represents increases in estimated cash flows expected to be received, primarily due to lower estimated credit losses.

OnFor loans acquired since January 2015, on the acquisition dates the preliminary estimate of the contractually required payments receivable for all loans with evidence of credit deterioration since origination was $21.0 million, and the estimated fair value of the loans was $13.1 million. At March 31, ~~2016,~~2017, a majority of these loans were valued based upon the liquidation value of the underlying collateral, because the expected cash flows are primarily based on the liquidation of underlying collateral, and the timing and amount of the cash flows could not be reasonably estimated. At March 31, 2017, and December 31, 2016, there was an allowance for loan ~~and lease~~ losses of ~~$205,000~~$589,000 and $588,000, respectively, related to these ASC 310-30 loans. Provision expense of $1,000 and $124,000 was recorded for the three-month periods ended March 31, 2017, and 2016, respectively.

OnFor loans acquired since January 2015, on the acquisition dates the preliminary estimate of the contractually required payments receivable for all nonimpaired loans acquired in the acquisitions was ~~$1.55~~$1.65 billion, and the estimated fair value of the loans was ~~$1.51~~$1.60 billion.

NOTE 5: ALLOWANCE FOR LOAN ~~AND LEASE~~ LOSSES

Changes in the allowance for loan ~~and lease~~ losses for the ~~three months~~three-month periods ended March 31, ~~2016,~~2017, and March 31, ~~2015,~~2016, were as follows, in thousands:


	Commercial			Commercial Real Estate			Agricultural		Residential Real Estate			Consumer			Unallocated		Total			Commercial			Commercial Real Estate			Agricultural			Residential Real Estate			Consumer			Total
Balance at December 31, 2015	$	16,095		$	19,532		$	3,887	$	1,934		$	7,237		$	—	$	48,685
Balance at December 31, 2016																				$	14,765		$	24,319		$	4,210		$	2,263		$	8,767		$	54,324
Charge-offs	(98		)	(312		)	—		(37		)	(1,158		)	—		(1,605		)	(230		)	(608		)	(871		)	(265		)	(1,744		)	(3,718		)
Recoveries	176			146			3		20			246			—		591			234			212			1			2			303			752
Provision	201			1,129			138		(66		)	665			—		2,067			1,411			(126		)	643			183			1,530			3,641
Balance at March 31, 2016	$	16,374		$	20,495		$	4,028	$	1,851		$	6,990		$	—	$	49,738
Balance at March 31, 2017																				$	16,180		$	23,797		$	3,983		$	2,183		$	8,856		$	54,999


	Commercial			Commercial Real Estate			Agricultural			Residential Real Estate			Consumer			Unallocated		Total			Commercial			Commercial Real Estate			Agricultural		Residential Real Estate			Consumer			Total
Balance at December 31, 2014	$	11,909		$	15,898		$	3,295		$	3,741		$	6,606		$	—	$	41,449
Balance at December 31, 2015																					$	16,095		$	19,532		$	3,887	$	1,934		$	7,237		$	48,685
Charge-offs	(274		)	(333		)	(276		)	(58		)	(1,063		)	—		(2,004		)	(98		)	(312		)	—		(37		)	(1,158		)	(1,605		)
Recoveries	320			126			22			37			233			—		738			176			146			3		20			246			591
Provision	(267		)	944			175			25			794			—		1,671			201			1,129			138		(66		)	665			2,067
Balance at March 31, 2015	$	11,688		$	16,635		$	3,216		$	3,745		$	6,570		$	—	$	41,854
Balance at March 31, 2016																					$	16,374		$	20,495		$	4,028	$	1,851		$	6,990		$	49,738

Management allocates the allowance for loan ~~and lease~~ losses by pools of risk within each loan portfolio. The allocation of the allowance for loan ~~and lease~~ losses by loan portfolio is made for analytical purposes and is not necessarily indicative of the trend of future loan ~~and lease~~ losses in any particular category. The total allowance for loan ~~and lease~~ losses is available to absorb losses from any segment of the loan portfolio.

NOTE 6: GOODWILL, CORE DEPOSIT PREMIUM AND OTHER INTANGIBLE ASSETS

Heartland had goodwill of ~~$127.7~~$141.5 million at March 31, ~~2016,~~2017, and ~~$97.9~~$127.7 million at December 31, ~~2015.~~2016. Heartland conducts its annual internal assessment of the goodwill both collectively and at its subsidiaries as of September 30. There was no goodwill impairment as of the most recent assessment.

Heartland recorded $13.8 million of goodwill in connection with the acquisition of Founders Bancorp, parent company of Founders Community Bank, based in San Luis Obispo, California on February 28, 2017. The goodwill associated with this transaction is not deductible for tax purposes. As part of this acquisition, Heartland recognized core deposit intangibles of $2.5 million that are expected to be amortized over a period of 10 years on an accelerated basis. The core deposit intangibles associated with this transaction are not deductible for tax purposes.

Heartland recorded $29.8 million of goodwill in connection with the acquisition of CIC Bancshares, Inc., parent company of Centennial Bank, based in Denver, Colorado on February 5, 2016. The goodwill associated with this transaction is not deductible for tax purposes. As part of this acquisition, Heartland recognized core deposit intangibles of $6.4 million that are expected to be amortized over a period of 10 years on an accelerated basis. The core deposit intangibles associated with this transaction are not deductible for tax purposes. In addition, Heartland recognized commercial servicing rights of $190,000.

Heartland recorded $41.0 million of goodwill in connection with the acquisition of Premier Valley Bank, based in Fresno, California on November 30, 2015. The goodwill associated with this transaction is not deductible for tax purposes. As part of this acquisition, Heartland recognized core deposit intangibles of $8.0 million that are expected to be amortized over a period of 10 years on an accelerated basis. The core deposit intangibles associated with this transaction are not deductible for tax purposes. In addition, Heartland recognized commercial servicing rights of $616,000.

Heartland recorded $2.5 million of goodwill in connection with the acquisition of First Scottsdale Bank, N.A., based in Scottsdale, Arizona on September 11, 2015. The goodwill associated with this transaction is not deductible for tax purposes. As part of this acquisition, Heartland also recognized core deposit intangibles of $357,000 that are expected to be amortized over a period of 10 years on an accelerated basis. The core deposit intangibles associated with this transaction are not deductible for tax purposes.

Heartland recorded $213,000 of goodwill in connection with the acquisition of Community Bancorporation of New Mexico, Inc., parent company of Community Bank in Santa Fe, New Mexico, based in Santa Fe, New Mexico on August 21, 2015. The goodwill associated with this transaction is not deductible for tax purposes. As part of this acquisition, Heartland also recognized core deposit intangibles of $1.7 million that are expected to be amortized over a period of 10 years on an accelerated basis. The core deposit intangibles associated with this transaction are not deductible for tax purposes.

Heartland recorded $18.6 million of goodwill in connection with the acquisition of Community Banc-Corp of Sheboygan, Inc., the parent company of Community Bank & Trust, based in Sheboygan, Wisconsin on January 16, 2015. The goodwill associated with this transaction is not deductible for tax purposes. As part of this acquisition, Heartland recognized core deposit intangibles of $6.0 million that are expected to be amortized over a period of 10 years on an accelerated basis. The core deposit intangibles associated with this transaction are not deductible for tax purposes. In addition, Heartland recognized commercial servicing rights of $4.3 million.

Goodwill related to the Founders Bancorp and CIC Bancshares, Inc.~~, Premier Valley Bank, First Scottsdale Bank, N.A., Community Bancorporation of New Mexico, Inc. and Community Banc-Corp of Sheboygan, Inc.,~~ acquisitions resulted from expected operational synergies, increased market presence, cross-selling opportunities, and expanded business lines.

~~Other~~Heartland's intangible assets consist of core deposit intangibles, mortgage servicing rights, customer relationship intangible, and commercial servicing rights. The gross carrying amount of ~~other~~these intangible assets and the associated accumulated amortization at March 31, ~~2016,~~2017, and December 31, ~~2015,~~2016, are presented in the table below, in thousands:


	March 31, 2016						December 31, 2015						March 31, 2017						December 31, 2016
	Gross Carrying Amount		Accumulated Amortization		Net Carrying Amount		Gross Carrying Amount		Accumulated Amortization		Net Carrying Amount		Gross Carrying Amount		Accumulated Amortization		Net Carrying Amount		Gross Carrying Amount		Accumulated Amortization		Net Carrying Amount
Amortizing intangible assets:
Core deposit intangibles	$	43,504	$	17,345	$	26,159	$	37,118	$	15,460	$	21,658	$	45,968	$	22,211	$	23,757	$	43,504	$	21,049	$	22,455
Mortgage servicing rights	46,818		16,368		30,450		45,744		15,430		30,314		51,302		19,343		31,959		50,467		18,379		32,088
Customer relationship intangible	1,176		825		351		1,177		815		362		1,177		866		311		1,177		857		320
Commercial servicing rights	6,071		1,611		4,460		5,685		1,074		4,611		6,597		3,115		3,482		6,504		2,814		3,690
Total	$	97,569	$	36,149	$	61,420	$	89,724	$	32,779	$	56,945	$	105,044	$	45,535	$	59,509	$	101,652	$	43,099	$	58,553

The following table shows the estimated future amortization expense for amortizable intangible assets, in thousands:


	Core Deposit Intangibles		Mortgage Servicing Rights		Customer Relationship Intangible		Commercial Servicing Rights		Total		Core Deposit Intangibles		Mortgage Servicing Rights		Customer Relationship Intangible		Commercial Servicing Rights		Total
Nine months ending December 31, 2016	$	3,716	$	6,778	$	31	$	720	$	11,245
Nine months ending December 31, 2017											$	3,577	$	6,784	$	30	$	632	$	11,023
Year ending December 31,
2017	4,419		5,918		40		931		11,308
2018	3,909		5,073		39		837		9,858		4,261		6,294		39		789		11,383
2019	3,426		4,227		38		638		8,329		3,741		5,395		38		638		9,812
2020	2,982		3,382		36		455		6,855		3,264		4,496		37		476		8,273
2021	2,463		2,536		35		392		5,426		2,716		3,596		35		408		6,755
2022											1,876		2,697		34		323		4,930
Thereafter	5,244		2,536		132		487		8,399		4,322		2,697		98		216		7,333
Total	$	26,159	$	30,450	$	351	$	4,460	$	61,420	$	23,757	$	31,959	$	311	$	3,482	$	59,509

Projections of amortization expense for mortgage servicing rights are based on existing asset balances and the existing interest rate environment as of March 31, ~~2016.~~2017. Heartland's actual experience may be significantly different depending upon changes in mortgage interest rates and market conditions. Mortgage loans serviced for others were ~~$4.11~~$4.34 billion and ~~$4.06~~$4.31 billion as of March 31, ~~2016,~~2017, and December 31, ~~2015,~~2016, respectively. Custodial escrow balances maintained in connection with the mortgage loan servicing portfolio were approximately ~~$25.0~~$27.3 million and ~~$19.2~~$21.4 million as of March 31, ~~2016~~2017, and December 31, ~~2015,~~2016, respectively. The fair value of Heartland's mortgage servicing rights was estimated at $~~38.9~~47.6 million at March 31, ~~2016,~~2017, and ~~$40.9~~$45.2 million at December 31, ~~2015.~~2016.

Heartland's mortgage servicing rights portfolio is comprised of loans serviced for the Federal National Mortgage Association, the Federal Home Loan Mortgage Corporation, and the Government National Mortgage Association. The servicing rights portfolio is separated into 15- and 30-year ~~tranches.~~tranches, and the servicing rights portfolio is an asset of one of Heartland's subsidiaries.

The fair value of mortgage servicing rights is calculated based upon a discounted cash flow analysis. Cash flow assumptions, including prepayment speeds, servicing costs and escrow earnings are considered in the calculation. The average constant prepayment rate was ~~12.09%~~9.39% and ~~10.65%~~9.63% for the March 31, ~~2016~~,2017, and December 31, ~~2015~~,2016, valuations, respectively. The discount rate was ~~9.26%~~9.25% and ~~9.25%~~9.26% for the March 31, ~~2016~~,2017, and December 31, ~~2015~~,2016, valuations, respectively. The average capitalization rate for the firstthreemonths of ~~2016~~2017 ranged from88 100 to ~~135~~150 basis points compared to the range of 6588 to ~~138~~135 basis points for ~~2015.~~2016. Fees collected for the servicing of mortgage loans for others were ~~$2.9~~$3.2 million and ~~$2.5~~$2.9 million for the three months ended March 31, ~~2016,~~2017, and March 31, ~~2015,~~2016, respectively.

The following table summarizes, in thousands, the changes in capitalized mortgage servicing rights for the three months ended March 31, ~~2016,~~2017, and March 31, ~~2015:~~2016:


	2016			2015			2017			2016
Balance at January 1	$	30,314		$	24,984
Balance at January 1,							$	32,088		$	30,314
Originations	2,395			2,686			2,132			2,395
Amortization	(2,259		)	(2,175		)	(2,261		)	(2,259		)
Balance at March 31	$	30,450		$	25,495
Balance at March 31,							$	31,959		$	30,450
Fair value of mortgage servicing rights	$	38,944		$	34,492		$	47,564		$	45,210
Mortgage servicing rights, net to servicing portfolio	0.74		%	0.71		%	0.74		%	0.74		%

Heartland's commercial servicing rights portfolio was initially acquired with the Community Banc-Corp of Sheboygan, Inc. transaction that closed on January 16, 2015. Heartland also acquired commercial servicing rights portfolios with the Premier Valley Bank transaction that closed on November 30, 2015, and the CIC Bancshares, Inc. transaction that closed on February 5, 2016. The commercial servicing portfolio is comprised of loans ~~serviced for~~guaranteed by the Small Business Administration and United States Department of Agriculture that have been sold with servicing retained by Heartland, which totaled ~~$189.9 million.~~$160.7 million at March 31, 2017. The commercial servicing rights portfolio is separated into two tranches, loans with a term of less than 20 years and loans with a term of more than 20 years, at each subsidiary. Fees collected for the servicing of commercial loans for others were $415,000 and $80,000 for the ~~period~~three months ended March 31, ~~2016.~~2017, and March 31, 2016, respectively.

The fair value of each commercial servicing rights portfolio is calculated based upon a discounted cash flow analysis. Cash flow assumptions, including prepayment speeds and servicing costs, are considered in the calculation. The range of average constant prepayment rates for the portfolio valuations ~~for the first~~ ~~three~~ ~~months~~was 6.72% to 8.07% as of ~~2016~~ ~~was 7.14% to 8.10%~~March 31, 2017, compared to ~~7.33%~~6.96% to ~~8.10%~~7.88% as of December 31, ~~2015.~~2016. The discount rate range was ~~11.74%~~12.07% to ~~13.49%~~13.69% for the March 31, ~~2016,~~2017, valuations compared to ~~12.35%~~12.44% to ~~13.49%~~

13.88% for the December 31, ~~2015,~~2016, valuations. The capitalization rate for ~~2016~~2017 ranged from ~~3.10~~310 to ~~4.45~~445 basis points compared to ~~1.80~~310 to ~~4.45~~445 basis points for ~~2015.~~2016. The total fair value of Heartland's commercial servicing rights was estimated at ~~$4.9~~$4.0 million as of March 31, ~~2016.~~2017.

The following table summarizes, in thousands, the changes in capitalized commercial servicing rights for the three months ended March 31, ~~2016,~~2017, and March 31, ~~2015:~~2016:


	2016			2015			2017			2016
Balance at January 1	$	4,611		$	—
Balance at January 1,							$	3,690		$	4,611
Purchased commercial servicing rights	190			4,255			—			190
Originations	195			132			93			195
Amortization	(536		)	(215		)	(306		)	(536		)
Balance at March 31	$	4,460		$	4,172
Valuation allowance on commercial servicing rights							5			—
Balance at March 31,							$	3,482		$	4,460
Fair value of commercial servicing rights	$	4,899		$	4,429		$	4,040		$	4,899
Commercial servicing rights, net to servicing portfolio	2.35		%	2.87		%	2.17		%	2.35		%

Mortgage and commercial servicing rights are initially recorded at fair value in net gains on sale of loans held for sale when they are acquired through loan sales. Fair value is based on market prices for comparable servicing contracts, when available, or based on a valuation model that calculates the present value of estimated future net servicing income.

Mortgage and commercial servicing rights are subsequently measured using the amortization method, which requires the asset to be amortized into noninterest income in proportion to, and over the period of, the estimated future net servicing income of the

underlying loans. Servicing rights are evaluated for impairment at each Heartland subsidiary based upon the fair value of the assets as compared to the carrying amount. Impairment is recognized through a valuation allowance for specific tranches to the extent that fair value is less than carrying ~~amount.~~amount at each Heartland subsidiary. At March 31, ~~2016, and December 31, 2015,~~2017, no valuation allowance was required ~~for~~on commercial servicing rights less than 20 years and a $28,000 valuation allowance was required on commercial servicing rights greater than 20 years. At December 31, 2016, no valuation allowance was required on commercial servicing rights less than 20 years and a $33,000 valuation allowance was required on commercial servicing rights greater than 20 years.

The following table summarizes, in thousands, the book value, the fair value of each tranche of the commercial servicing rights and any ~~of Heartland's servicing rights.~~recorded valuation allowance at each respective subsidiary at March 31, 2017, and December 31, 2016:



March 31, 2017	Book Value- Less than 20 Years		Fair Value- Less than 20 Years		Impairment- Less than 20 Years		Book Value- More than 20 Years		Fair Value- More than 20 Years		Impairment- More than 20 Years
Centennial Bank and Trust	$	17	$	18	$	—	$	103	$	114	$	—
Premier Valley Bank	131		161		—		345		317		28
Wisconsin Bank & Trust	748		929		—		2,166		2,501		—
Total	$	896	$	1,108	$	—	$	2,614	$	2,932	$	28
December 31, 2016
Centennial Bank and Trust	$	19	$	23	$	—	$	107	$	114	$	—
Premier Valley Bank	156		180		—		359		326		33
Wisconsin Bank & Trust	833		997		—		2,249		2,487		—
Total	$	1,008	$	1,200	$	—	$	2,715	$	2,927	$	33

NOTE 7: DERIVATIVE FINANCIAL INSTRUMENTS

Heartland uses derivative financial instruments as part of its interest rate risk management strategy. As part of the strategy, Heartland considers the use of interest rate swaps, caps, floors, collars, and certain interest rate lock commitments and forward sales of securities related to mortgage banking activities. Heartland's current strategy includes the use of interest rate swaps, interest rate lock commitments and forward sales of mortgage securities. In addition, Heartland is facilitating back-to-back loan swaps to assist customers in managing interest rate risk. Heartland's objectives are to add stability to its net interest margin and to manage its exposure to movements in interest rates. The contract or notional amount of a derivative is used to determine, along with the other terms of the derivative, the amounts to be exchanged between the counterparties. Heartland is exposed to credit risk in the event

of nonperformance by counterparties to financial instruments. Heartland minimizes this risk by entering into derivative contracts with counterparties that meet Heartland’s credit standards, and the contracts contain collateral provisions protecting the at-risk party. Heartland has not experienced any losses from nonperformance by these counterparties. Heartland monitors counterparty risk in accordance with the provisions of ASC 815.

In addition, interest rate-related derivative instruments generally contain language outlining collateral pledging requirements for each counterparty. Collateral must be posted when the market value exceeds certain threshold limits which are determined by credit ratings of each counterparty. Heartland was required to pledge ~~$7.7~~$1.8 million and ~~$5.3~~$2.2 million of cash as collateral at March 31, ~~2016,~~2017, and December 31, ~~2015,~~2016, respectively. Heartland's counterparties were required to pledge $0 at both March 31, ~~2016,~~2017 and ~~$79,000 at~~ December 31, ~~2015, respectively.~~2016.

Heartland's derivative and hedging instruments are recorded at fair value on the consolidated balance sheets. See Note 8, “Fair Value,” for additional fair value information and disclosures.

Cash Flow Hedges

Heartland has variable rate funding which creates exposure to variability in interest payments due to changes in interest rates. To manage the interest rate risk related to the variability of interest payments, Heartland has entered into various interest rate swap agreements. Amounts reported in accumulated other comprehensive income ~~(loss)~~ related to derivatives will be reclassified to interest expense as interest payments are received or made on Heartland's variable-rate liabilities. For the three months ended March 31, ~~2016,~~2017, the change in net unrealized losses on cash flow hedges reflects changes in the fair value of the swaps and reclassification from accumulated other comprehensive income to interest expense totaling ~~$506,000.~~$397,000. For the next twelve months, Heartland estimates that cash payments and reclassification from accumulated other comprehensive income to interest expense will total ~~$2.0~~$1.6 million.

Heartland executed an interest rate swap transaction on April 5, 2011, with an effective date of April 20, 2011, ~~and an expiration date of April 20, 2016,~~ to effectively convert $15.0 million of ~~its newly issued~~ variable rate amortizing debt to fixed rate debt. For accounting purposes, this swap transaction iswas designated as a cash flow hedge of the changes in cash flows attributable to changes in one-month LIBOR, the benchmark interest rate being ~~hedged, associated with the~~hedged. This interest ~~payments made~~rate swap transaction expired on an amount of Heartland's debt principal equal to the then-outstanding swap notional amount. At inception, Heartland asserted that the underlying principal balance would remain outstanding throughout the hedge transaction, making it probable that sufficient LIBOR-based interest payments would exist through the maturity date of the swap.April 20, 2016.

Heartland entered into five forward starting interest rate swap transactions to effectively convert Heartland Financial Statutory Trust IV, V, and VII, which total $65.0 million, as well as Morrill Statutory Trust I and II, which total $20.0 million, from variable rate subordinated debentures to fixed rate debt. For accounting purposes, these five swap transactions are designated as cash flow hedges of the changes in ~~cash flows attributable to changes in~~ LIBOR, the benchmark interest rate being hedged, associated with the interest payments made on $85.0 million of Heartland's subordinated debentures that reset quarterly on a specified reset date. At inception, Heartland asserted that the underlying principal balance would remain outstanding throughout the hedge transaction, making it probable that sufficient LIBOR-based interest payments would exist through the maturity date of the swaps.

During the first quarter of 2015, Heartland entered into two additional forward starting interest rate swaps. The first forward starting interest rate swap transaction relates to Heartland's $20.0 million Statutory Trust VI, which will convert from a fixed interest rate subordinated debenture to a variable interest rate subordinated debenture. The effective date of the interest rate swap transaction is June 15, 2017, and Heartland Statutory Trust VI will effectively remain at a fixed interest rate. The forward-starting

swap transaction expires on June 15, 2024. The second forward starting interest rate swap iswas effective on March 1, 2017, and ~~will replace~~replaced the ~~current~~ interest rate swap related to Heartland Statutory Trust VII upon its expiration on March 1, 2017.

Heartland entered into an interest rate swap transaction on May 10, 2016, to effectively convert $40.0 million of amortizing term debt from variable rate debt to fixed rate debt. For accounting purposes, this swap is designated as a cash flow hedge of the changes in LIBOR, the benchmark interest rate being hedged, associated with the interest payments on the amortizing term debt that resets monthly on a specified reset date. The swap expires on May 10, 2021.

The table below identifies the balance sheet category and fair values of Heartland's derivative instruments designated as cash flow hedges at March 31, ~~2016,~~2017, and December 31, ~~2015,~~2016, in thousands:


	Notional Amount		Fair Value			Balance Sheet Category	Receive Rate		Weighted Average Pay Rate		Maturity	Notional Amount		Fair Value			Balance Sheet Category	Receive Rate		Weighted Average Pay Rate		Maturity
March 31, 2016
March 31, 2017
Interest rate swap	$	8,580	$	(14	)	Other Liabilities	3.182	%	5.140	%	04/20/2016	$	25,000	$	(346	)	Other liabilities	1.148	%	2.255	%	03/17/2021
Interest rate swap	25,000		(1,374		)	Other Liabilities	0.642	%	2.255	%	03/17/2021	—		—			Other liabilities	—	%	3.220	%	03/01/2017
Interest rate swap	20,000		(507		)	Other Liabilities	0.635	%	3.220	%	03/01/2017	20,000		(996		)	Other liabilities	1.009	%	3.355	%	01/07/2020
Interest rate swap	20,000		(1,891		)	Other Liabilities	0.617	%	3.355	%	01/07/2020	10,000		(17		)	Other liabilities	1.153	%	1.674	%	03/26/2019
Interest rate swap	10,000		(223		)	Other Liabilities	0.630	%	1.674	%	03/26/2019	10,000		(16		)	Other liabilities	1.148	%	1.658	%	03/18/2019
Interest rate swap	10,000		(219		)	Other Liabilities	0.642	%	1.658	%	03/18/2019	36,667		633			Other assets	3.358	%	3.674	%	05/10/2021
Interest rate swap ⁽¹⁾	20,000		(1,044		)	Other Liabilities	—	%	2.390	%	06/15/2024	20,000		(207		)	Other liabilities	—	%	2.390	%	06/15/2024
Interest rate swap ⁽²⁾	20,000		(1,085		)	Other Liabilities	—	%	2.352	%	03/01/2024

December 31, 2015
Interest rate swap												20,000		(253		)	Other liabilities	1.055	%	2.352	%	03/01/2024
December 31, 2016
Interest rate swap	$	8,947	$	(57	)	Other Liabilities	3.152	%	5.140	%	04/20/2016	$	25,000	$	(447	)	Other liabilities	0.993	%	2.255	%	03/17/2021
Interest rate swap	25,000		(713		)	Other Liabilities	0.526	%	2.255	%	03/17/2021	20,000		(114		)	Other liabilities	0.931	%	3.220	%	03/01/2017
Interest rate swap	20,000		(600		)	Other Liabilities	0.414	%	3.220	%	03/01/2017	20,000		(1,145		)	Other liabilities	0.868	%	3.355	%	01/07/2020
Interest rate swap	20,000		(1,582		)	Other Liabilities	0.323	%	3.355	%	01/07/2020	10,000		(42		)	Other liabilities	0.997	%	1.674	%	03/26/2019
Interest rate swap	10,000		(83		)	Other Liabilities	0.603	%	1.674	%	03/26/2019	10,000		(41		)	Other liabilities	0.993	%	1.658	%	03/18/2019
Interest rate swap	10,000		(83		)	Other Liabilities	0.526	%	1.658	%	03/18/2019	37,667		530			Other assets	3.164	%	3.674	%	05/10/2021
Interest rate swap ⁽¹⁾	20,000		(146		)	Other Liabilities	—	%	2.390	%	06/15/2024	20,000		(214		)	Other liabilities	—	%	2.390	%	06/15/2024
Interest rate swap ⁽²⁾	20,000		(176		)	Other Liabilities	—	%	2.352	%	03/01/2024	20,000		(262		)	Other Liabilities	—	%	2.352	%	03/01/2024
																							(1) This swap is a forward starting swap with a weighted average pay rate of 2.390% beginning on June 15, 2017. No interest payments are required related to this swap until September 15, 2017.	(2) This swap is a forward starting swap with a weighted average pay rate of 2.352% beginning on March 1, 2017. No interest payments are required on this swap until June 1, 2017.

The table below identifies the gains and losses recognized on Heartland's derivative instruments designated as cash flow hedges for the ~~three~~ ~~months~~three-month periods ended March 31, ~~2016~~,2017, and March 31, ~~2015,~~2016, in thousands:

Effective Portion Ineffective Portion
Recognized in OCI Reclassified from AOCI into Income Recognized in Income on Derivatives

Amount of
Gain (Loss)
Category
Amount of
Gain (Loss)
Category
Amount of
Gain (Loss)
Three Months Ended March 31, 2016
Interest rate swap $ 43
Interest Expense $ (44 ) Other Income $ —
Interest rate swap (661 ) Interest Expense (109 ) Other Income —
Interest rate swap 93
Interest Expense (142 ) Other Income —
Interest rate swap (309 ) Interest Expense (155 ) Other Income —
Interest rate swap (140 ) Interest Expense (27 ) Other Income —
Interest rate swap (136 ) Interest Expense (29 ) Other Income —
Interest rate swap (898 ) Interest Expense —
Other Income —
Interest rate swap (909 ) Interest Expense —
Other Income —
Three Months Ended March 31, 2015
Interest rate swap $ 39
Interest Expense $ (57 ) Other Income $ —
Interest rate swap (376 ) Interest Expense (126 ) Other Income —
Interest rate swap 45
Interest Expense (151 ) Other Income —
Interest rate swap (184 ) Interest Expense (160 ) Other Income —
Interest rate swap (108 ) Interest Expense (35 ) Other Income —
Interest rate swap (106 ) Interest Expense (35 ) Other Income —
Interest rate swap (93 ) Interest Expense —
Other Income —
Interest rate swap (107 ) Interest Expense —
Other Income —



	Effective Portion							Ineffective Portion
	Recognized in OCI			Reclassified from AOCI into Income				Recognized in Income on Derivatives
	Amount of Gain (Loss)			Category	Amount of Gain (Loss)			Category	Amount of Gain (Loss)
Three Months Ended March 31, 2017
Interest rate swaps	$	533		Interest expense	$	(397	)	Other income	$	—
Three Months Ended March 31, 2016
Interest rate swaps	$	(2,917	)	Interest expense	$	(506	)	Other income	$	—

Fair Value Hedge

Heartland uses interest rate swaps to convert certain long term fixed rate loans to floating rates to hedge interest rate risk exposure. Heartland uses hedge accounting in accordance with ASC 815, with the unrealized gains and losses, representing the change in fair value of the derivative and the change in fair value of the risk being hedged on the related loan, being recorded in the consolidated statements of income. The ineffective portions of the unrealized gains or losses, if any, are recorded in interest income and interest expense in the consolidated statements of income. Heartland uses statistical regression to assess hedge effectiveness, both at the inception of the hedge as well as on a continual basis. The regression analysis involves regressing the periodic change in fair value of the hedging instrument against the periodic changes in the fair value of the asset being hedged due to changes in the hedge risk.

During the second quarter of 2015, Heartland entered into an interest rate swap, paying a fixed interest rate of 3.40% to the counterparty and receiving a variable interest rate from the same counterparty based on one month LIBOR plus .88% calculated on a notional amount of $13.8 million. In the fourth quarter of 2015, Heartland acquired undesignated interest rate swaps with the Premier Valley Bank transaction. These swaps were classified as undesignated interest rate swaps at December 31, 2015. During the first quarter of 2016, Heartland was able to designate some of these interest rate swaps with long term fixed rate loans and now classifies these interest rate swaps as fair value hedges and uses hedge accounting in accordance with ASC 815. Heartland was required to pledge ~~$6.5~~$5.0 million of cash ~~and securities~~ as collateral ~~as of~~for these fair value hedges at both March 31, 2017, and December 31, 2016.

The table below identifies the notional amount, fair value and balance sheet category of Heartland's fair value hedges at March 31, ~~2016~~2017, and December 31, ~~2015,~~2016, in thousands:


	Notional Amount		Fair Value			Balance Sheet Category	Notional Amount		Fair Value			Balance Sheet Category
March 31, 2016
March 31, 2017
Fair value hedges	$	41,391	$	(4,053	)	Other Liabilities	$	36,144	$	(1,432	)	Other liabilities
December 31, 2015
December 31, 2016
Fair value hedges	$	13,805	$	(621	)	Other Liabilities	$	40,807	$	(1,626	)	Other liabilities

The table below identifies the gains and losses recognized on Heartland's fair value hedges for the ~~three month~~three-month periods ended March 31, ~~2016,~~2017, and March 31, ~~2015,~~2016, in thousands:


	Amount of Gain (Loss)			Category	Amount of Gain (Loss)			Income Statement Category
Three Months Ended March 31, 2017
Fair value hedges					$	194		Interest income
Three Months Ended March 31, 2016
Fair value hedges	$	(1,222	)	Interest Income	$	(1,222	)	Interest income
Three Months Ended March 31, 2015
Fair value hedges	$	—		Interest Income

Embedded Derivatives

Heartland ~~acquired~~has fixed rate loans with embedded ~~derivatives in the Premier Valley Bank transaction during the fourth quarter of 2015.~~derivatives. The loans contain terms that affect the cash flows or value of the loan similar to a derivative instrument, and therefore are considered to contain an embedded derivative. The embedded derivatives are bifurcated from the loans because the terms of the derivative instrument are not clearly and closely related to the loans. The embedded derivatives are recorded at fair value on the consolidated balance sheets as a part of other assets, and changes in the fair value are a component of noninterest income. The table below identifies the notional amount, fair value and balance sheet category of Heartland's embedded derivatives at March 31, ~~2016~~2017, and December 31, ~~2015,~~2016, in thousands:


	Notional Amount		Fair Value		Balance Sheet Category	Income Statement Category	Year-to-Date Gain (Loss) Recognized		Notional Amount		Fair Value		Balance Sheet Category
March 31, 2016
March 31, 2017
Embedded derivatives	$	14,903	$	1,846	Other assets	Other noninterest income	$	272	$	14,418	$	987	Other assets
December 31, 2015
December 31, 2016
Embedded derivatives	$	15,020	$	1,574	Other assets	Other noninterest income	$	—	$	14,549	$	1,104	Other assets

The table below identifies the gains and losses recognized on Heartland's embedded derivatives for the three-month periods ended March 31, 2017, and March 31, 2016, in thousands:



	Amount of Gain (Loss)		Income Statement Category
Three Months Ended March 31, 2017
Embedded derivatives	$	117	Other noninterest income
Three Months Ended March 31, 2016
Embedded derivatives	$	272	Other noninterest income

In conjunction with the CIC Bancshares, Inc., transaction on February 5, 2016, Heartland acquired convertible subordinated debt. The subordinated debt has a face value of $2.0 million, and the embedded conversion option allows the holder to convert the debt

to common equity in any ~~increment.~~increment and at the discretion of the holder. The conversion option is bifurcated from the debt because the terms of the conversion option are not clearly and closely related to the terms of the debt. The total number of shares to be issued upon conversion is 73,394.

At March 31, 2017, and December 31, 2016, the remaining shares to be issued upon conversion totaled 14,353 and 20,481, respectively. The embedded conversion option is reported at fair value on the consolidated balance sheets using the Black-Scholes model. The following table identifies, in thousands, the notional amount, fair value, balance sheet category and income statement category for the change in fair value of the ~~convertible debt~~embedded conversion option as of March 31, 2017, and December 31, 2016:


	Notional Amount		Fair Value			Balance Sheet Category	Income Statement Category	Year-to-Date Gain (Loss) Recognized			Notional Amount		Fair Value			Balance Sheet Category
March 31, 2016
March 31, 2017
Embedded conversion option	$	2,000	$	(422	)	Other Liabilities	Other noninterest income	$	(100	)	$	391	$	(325	)	Other liabilities
December 31, 2016
Embedded conversion option											$	558	$	(422	)	Other liabilities

The table below identifies the gains and losses recognized on Heartland's embedded conversion options for the three-month periods ended March 31, 2017, and March 31, 2016, in thousands:



	Amount of Gain (Loss)			Income Statement Category
Three Months Ended March 31, 2017
Embedded conversion option	$	97		Other noninterest income
Three Months Ended March 31, 2016
Embedded conversion option	$	(100	)	Other noninterest income

Back-To-Back Loan Swaps

~~During 2015,~~ Heartland ~~began entering into~~has interest rate swap loan relationships with customers to meet their financing needs. Upon entering into these loan swaps, Heartland enters into offsetting positions with counterparties in order to minimize interest rate risk. These back-to-back loan swaps qualify as free standing financial derivatives with the fair values reported in other assets and other liabilities on the consolidated balance sheets. Heartland was required to post ~~$780,000~~$997,000 and $0$1.8 million as of March 31, ~~2016~~2017, and December 31, ~~2015,~~2016, respectively, as collateral related to these back-to-back swaps. Heartland's counterparties were required to pledge $768,000 at both March 31, 2017, and December 31, 2016. Any gains and losses on these back-to-back swaps are recorded in noninterest income on the consolidated ~~statement~~statements of income, and for the three months ended March 31, 2017 and March 31, 2016, no gain or loss was recognized. The table below identifies the balance sheet category and fair values of Heartland's derivative instruments designated as loan swaps at March 31, ~~2016~~2017, and December 31, ~~2015,~~2016, in thousands:

Notional
Amount

Fair
Value

Balance Sheet
Category

Weighted
Average
Receive
Rate

Weighted
Average
Pay
Rate
March 31, 2016
Receive fixed-pay floating interest rate swap $ 33,028
$ 2,356
Other Assets 4.97 % 3.16 %
Pay fixed-receive floating interest rate swap 33,028
(2,356 ) Other Liabilities 3.16 % 4.97 %
December 31, 2015
Receive fixed-pay floating interest rate swap 15,782
663
Other Assets 5.08 % 3.07 %
Pay fixed-receive floating interest rate swap 15,782
(663 ) Other Liabilities 3.07 % 5.08 %



	Notional Amount		Fair Value			Balance Sheet Category	Weighted Average Receive Rate		Weighted Average Pay Rate
March 31, 2017
Customer interest rate swaps	$	73,780	$	1,658		Other assets	4.75	%	3.74	%
Customer interest rate swaps	73,780		(1,658		)	Other liabilities	3.74	%	4.75	%
December 31, 2016
Customer interest rate swaps	$	69,594	$	1,588		Other assets	4.66	%	3.47	%
Customer interest rate swaps	69,594		(1,588		)	Other liabilities	3.47	%	4.66	%

Other Free Standing Derivatives

Heartland has entered into interest rate lock commitments to originate residential mortgage loans held for sale and forward commitments to sell residential mortgage loans and mortgage backed securities that are considered derivative instruments. Heartland enters into forward commitments for the future delivery of residential mortgage loans when interest rate lock commitments are entered into in order to economically hedge the effect of future changes in interest rates on the commitments to fund the loans as well as on residential mortgage loans available for sale. The fair value of these commitments is recorded on the consolidated balance sheets, with the changes in fair value recorded in the consolidated statements of income as a component of gains on sale of loans held for sale. These derivative contracts are designated as free standing derivative contracts and are not designated against specific assets and liabilities on the consolidated balance sheets or forecasted transactions and therefore do not qualify for hedge accounting treatment. Heartland was required to pledge $30,000 at March 31, 2017, and $0 at December 31, 2016. Heartland's counterparties were required to pledge $8,000 and $2.9 million at March 31, 2017, and December 31, 2016, respectively, as collateral for these forward commitments.

Heartland acquired undesignated interest rate swaps ~~with the Premier Valley Bank transaction~~ in ~~the fourth quarter of~~ 2015. These swaps were entered into primarily for the benefit of customers seeking to manage their interest rate risk and are not designated against specific assets or liabilities on the consolidated balance sheet or forecasted transactions and therefore do not qualify for hedge accounting in accordance with ASC 815. These swaps are carried at fair value on the consolidated balance sheets as a component of other liabilities, with changes in the fair value recorded as a component of other noninterest income.

The table below identifies the balance sheet category and fair values of Heartland's other free standing derivative instruments not designated as hedging instruments at March 31, ~~2016,~~2017, and December 31, ~~2015,~~2016, in thousands:


	Balance Sheet Category	Notional Amount		Fair Value			Balance Sheet Category	Notional Amount		Fair Value
March 31, 2016
March 31, 2017
Interest rate lock commitments (mortgage)	Other Assets	$	153,073	$	6,956		Other assets	$	92,528	$	3,745
Forward commitments	Other Assets	61,000		343			Other assets	48,392		176
Forward commitments	Other Liabilities	258,183		(1,623		)	Other liabilities	123,944		(634		)
Undesignated interest rate swaps	Other Liabilities	23,005		(2,159		)	Other liabilities	14,418		(987		)
December 31, 2015
December 31, 2016
Interest rate lock commitments (mortgage)	Other Assets	$	99,665	$	3,168		Other assets	$	80,465	$	2,790
Forward commitments	Other Assets	118,378		523			Other assets	142,750		2,546
Forward commitments	Other Liabilities	136,709		(315		)	Other liabilities	59,276		(266		)
Undesignated interest rate swaps	Other Liabilities	50,975		(3,677		)	Other liabilities	15,564		(1,126		)

The table below identifies the income statement category of the gains and losses recognized in income on Heartland's other free standing derivative instruments not designated as hedging instruments for the ~~three months~~three-month periods ended March 31, ~~2016,~~2017, and March 31, ~~2015,~~2016, in thousands:


	Income Statement Category	Gain (Loss) Recognized			Income Statement Category	Gain (Loss) Recognized
Three Months Ended March 31, 2017
Interest rate lock commitments (mortgage)					Net gains on sale of loans held for sale	$	1,062
Forward commitments					Net gains on sale of loans held for sale	(2,739		)
Undesignated interest rate swaps					Other noninterest income	117
Three Months Ended March 31, 2016
Interest rate lock commitments (mortgage)	Gains on sale of loans held for sale	$	4,727		Net gains on sale of loans held for sale	$	4,727
Forward commitments	Gains on sale of loans held for sale	(1,489		)	Net gains on sale of loans held for sale	(1,489		)
Undesignated interest rate swaps	Other noninterest income	(316		)	Other noninterest income	(316		)
Three Months Ended March 31, 2015
Interest rate lock commitments (mortgage)	Gains on sale of loans held for sale	$	5,544
Forward commitments	Gains on sale of loans held for sale	(125		)
Undesignated interest rate swaps	Other noninterest income	—

NOTE 8: FAIR VALUE

Heartland utilizes fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. Securities available for sale, trading securities and derivatives are recorded in the consolidated balance sheets at fair value on a recurring basis. Additionally, from time to time, Heartland may be required to record at fair value other assets on a nonrecurring basis such as loans held for sale, loans held to maturity and certain other assets including, but not limited to, mortgage servicing rights, commercial servicing rights and other real estate owned. These nonrecurring fair value adjustments typically involve application of the lower of cost or fair value accounting or write-downs of individual assets.

Fair Value Hierarchy

Under ASC 820, assets and liabilities are grouped at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. These levels are:

Level 1 — Valuation is based upon quoted prices for identical instruments in active markets.

Level 2 — Valuation is based upon quoted prices for similar instruments in active markets, or similar instruments in markets that are not active, and model-based valuation techniques for all significant assumptions are observable in the market.

Level 3 — Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models and similar techniques.

The following is a description of valuation methodologies used for assets and liabilities recorded at fair value on a recurring or non-recurring basis.

Assets

Securities Available for Sale and Held to Maturity

Securities available for sale are recorded at fair value on a recurring basis. Securities held to maturity are generally recorded at cost and are recorded at fair value only to the extent a decline in fair value is determined to be other-than-temporary. Fair value measurement is based upon quoted prices, if available. If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security's credit rating, prepayment assumptions and other factors such as credit loss assumptions. Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange, as well as U.S. Treasury securities. Level 2 securities include U.S. government and agency securities, mortgage-backed securities and private collateralized mortgage obligations, municipal bonds and corporate debt securities. Level 3 securities consist primarily of Z-TRANCHE mortgage-backed securities and corporate debt securities. On a quarterly basis, a secondary independent pricing service is used for a sample of securities to validate the pricing from Heartland's primary pricing service.

Loans Held for Sale

Loans held for sale are carried at the lower of cost or fair value on an aggregate basis. The fair value of loans held for sale is based on what secondary markets are currently offering for portfolios with similar characteristics. As such, Heartland classifies loans held for sale subjected to nonrecurring fair value adjustments as Level 2.

Loans Held to Maturity

Heartland does not record loans held to maturity at fair value on a recurring basis. However, from time to time, a loan is considered impaired and an allowance for loan losses is established. Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. Once a loan is identified as individually impaired, management measures impairment in accordance with ASC 310. The fair value of impaired loans is measured using one of the following impairment methods: 1) the present value of expected future cash flows discounted at the loan's effective interest rate or 2) the observable market price of the loan or 3) the fair value of the collateral if the loan is collateral dependent. In accordance with ASC 820, impaired loans measured at fair value are classified as nonrecurring Level 3 in the fair value hierarchy.

Premises, ~~furniture~~Furniture and ~~equipment held~~Equipment Held for ~~sale~~Sale

Heartland values premises, furniture and equipment held for sale based on third-party appraisals less estimated disposal costs. Heartland considers third party appraisals, as well as independent fair value assessments from ~~realtors~~Realtors or persons involved in selling bank premises, furniture and equipment, in determining the fair value of particular properties. Accordingly, the valuation of premises, furniture and equipment held for sale is subject to significant external and internal judgment. Heartland periodically reviews premises, furniture and equipment held for sale to determine if the fair value of the property, less disposal costs, has declined below its recorded book value and records any adjustments accordingly. Premises, furniture and equipment held for sale are classified as nonrecurring Level 3 in the fair value hierarchy.

Mortgage Servicing Rights

Mortgage servicing rights assets represent the value associated with servicing residential real estate loans that have been sold to outside investors with servicing retained. Heartland uses the amortization method (i.e., the lower of amortized cost or estimated fair value measured on a nonrecurring basis), not fair value measurement accounting, to determine the carrying value of its mortgage servicing rights. The fair value for servicing assets is determined through discounted cash flow analysis and utilizes discount rates, prepayment speeds and delinquency rate assumptions as inputs. All of these assumptions require a significant degree of management estimation and judgment. Mortgage servicing rights are subject to impairment testing. The carrying values of these rights are reviewed quarterly for impairment based upon the calculation of fair value as performed by an outside third party. For purposes of measuring impairment, the rights are stratified into certain risk characteristics including note type and note term. If the valuation model reflects a fair value less than the carrying value, mortgage servicing rights are adjusted to fair value through a valuation allowance. Heartland classifies mortgage servicing rights as nonrecurring with Level 3 measurement inputs.

Commercial Servicing Rights

Commercial servicing rights assets represent the value associated with servicing commercial loans ~~that have been sold to~~guaranteed by the Small Business Administration and the United States Department of Agriculture that have been sold with servicing retained by Heartland. Heartland uses the amortization method (i.e., the lower of amortized cost or estimated fair value measured on a nonrecurring basis), not fair value measurement accounting, to determine the carrying value of its commercial servicing rights. The fair value for servicing assets is determined through market prices for comparable servicing contracts, when available, or through a valuation model that calculates the present value of estimated future net servicing income. Inputs utilized include discount rates, prepayment speeds and

delinquency rate assumptions as inputs. All of these assumptions require a significant degree of management estimation and judgment. Commercial servicing rights are subject to impairment testing, and the carrying values of these rights are reviewed quarterly for impairment based upon the calculation of fair value as performed by an outside third party. If the valuation model reflects a fair value less than the carrying value, commercial servicing rights are adjusted to fair value through a valuation allowance. Heartland classifies commercial servicing rights as nonrecurring with Level 3 measurement inputs.

Derivative Financial Instruments

Heartland's current interest rate risk strategy includes interest rate swaps. The valuation of these instruments is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities. To comply with the provisions of ASC 820, Heartland incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty's nonperformance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, Heartland has considered the impact of netting any applicable credit enhancements, such as collateral postings, thresholds, mutual puts, and guarantees.

Although Heartland has determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself and its counterparties. However, as of March 31, ~~2016,~~2017, and December 31, ~~2015,~~2016, Heartland has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustments are not significant to the overall valuation of its derivatives. As a result, Heartland has determined that its derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy.

Interest rate lock commitments

Heartland uses an internal valuation model that relies on internally developed inputs to estimate the fair value of its interest rate lock commitments which is based on unobservable inputs that reflect management's assumptions and specific information about each borrower. Interest rate lock commitments are classified in Level 3 of the fair value hierarchy.

Forward commitments

The fair value of forward commitments are estimated using an internal valuation model, which includes current trade pricing for similar financial instruments in active markets that Heartland has the ability to access and are classified in Level 2 of the fair value hierarchy.

Other Real Estate Owned

Other real estate owned ("OREO") represents property acquired through foreclosures and settlements of loans. Property acquired is carried at the fair value of the property at the time of acquisition (representing the property's cost basis), plus any acquisition costs, or the estimated fair value of the property, less disposal costs. Heartland considers third party appraisals, as well as independent fair value assessments from realtors or persons involved in selling OREO, in determining the fair value of particular properties. Accordingly, the valuation of OREO is subject to significant external and internal judgment. Heartland periodically reviews OREO to determine if the fair value of the property, less disposal costs, has declined below its recorded book value and records any adjustments accordingly. OREO is classified as nonrecurring Level 3 of the fair value hierarchy.

The table below presents Heartland's assets and liabilities that are measured at fair value on a recurring basis as of March 31, ~~2016,~~2017, and December 31, ~~2015,~~2016, in thousands, aggregated by the level in the fair value hierarchy within which those measurements fall:


	Total Fair Value		Level 1		Level 2		Level 3		Total Fair Value		Level 1		Level 2		Level 3
March 31, 2016
March 31, 2017
Assets
Securities available for sale
U.S. government corporations and agencies	$	6,619	$	531	$	6,088	$	—	$	15,067	$	10,496	$	4,571	$	—
Mortgage-backed securities	1,388,687		—		1,386,913		1,774		1,288,527		—		1,288,527		—
Obligations of states and political subdivisions	281,003		—		281,003		—		574,593		—		574,593		—
Corporate debt securities	830		—		500		330
Equity securities	13,377		—		13,377		—		15,341		—		15,341		—
Derivative financial instruments⁽¹⁾	4,202		—		4,202		—		3,278		—		3,278		—
Interest rate lock commitments	6,956		—		—		6,956		3,745		—		—		3,745
Forward commitments	343		—		343		—		176		—		176		—
Total assets at fair value	$	1,702,017	$	531	$	1,692,426	$	9,060	$	1,900,727	$	10,496	$	1,886,486	$	3,745
Liabilities
Derivative financial instruments⁽²⁾	$	15,347	$	—	$	15,347	$	—	$	6,237	$	—	$	6,237	$	—
Forward commitments	1,623		—		1,623		—		634		—		634		—
Total liabilities at fair value	$	16,970	$	—	$	16,970	$	—	$	6,871	$	—	$	6,871	$	—
December 31, 2015
December 31, 2016
Assets
Securities available for sale
U.S. government corporations and agencies	$	25,766	$	519	$	25,247	$	—	$	4,700	$	517	$	4,183	$	—
Mortgage-backed securities	1,242,702		—		1,240,663		2,039		1,290,500		—		1,288,276		2,224
Obligations of states and political subdivisions	295,982		—		295,982		—		536,144		—		536,144		—
Corporate debt securities	846		—		—		846
Equity securities	13,138		—		13,138		—		14,520		—		14,520		—
Derivative financial instruments⁽¹⁾	2,237		—		2,237		—		3,222		—		3,222		—
Interest rate lock commitments	3,168		—		—		3,168		2,790		—		—		2,790
Forward commitments	523		—		523		—		2,546		—		2,546		—
Total assets at fair value	$	1,584,362	$	519	$	1,577,790	$	6,053	$	1,854,422	$	517	$	1,848,891	$	5,014
Liabilities
Derivative financial instruments⁽²⁾	$	8,401	$	—	$	8,401	$	—	$	7,027	$	—	$	7,027	$	—
Forward commitments	315		—		315		—		266		—		266		—
Total liabilities at fair value	$	8,716	$	—	$	8,716	$	—	$	7,293	$	—	$	7,293	$	—

(1) Includes embedded derivatives and loans swaps
(1) Includes cash flow hedges, embedded derivatives and loan swaps									(1) Includes cash flow hedges, embedded derivatives and loan swaps
(2) Includes cash flow hedges, fair value hedges, loan swaps, embedded conversion options and free standing derivative instruments

The tables below present Heartland's assets that are measured at fair value on a nonrecurring basis, in thousands:


	Fair Value Measurements at March 31, 2016										Fair Value Measurements at March 31, 2017
	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 Losses		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 Losses
Collateral dependent impaired loans:
Commercial	$	1,344	$	—	$	—	$	1,344	$	—	$	1,216	$	—	$	—	$	1,216	$	—
Commercial real estate	2,609		—		—		2,609		—		1,490		—		—		1,490		375
Agricultural and agricultural real estate	—		—		—		—		—		534		—		—		534		—
Residential real estate	3,168		—		—		3,168		—		2,097		—		—		2,097		—
Consumer	2,010		—		—		2,010		—		1,076		—		—		1,076		—
Total collateral dependent impaired loans	$	9,131	$	—	$	—	$	9,131	$	—	$	6,413	$	—	$	—	$	6,413	$	375
Other real estate owned	$	11,338	$	—	$	—	$	11,338	$	237	$	11,188	$	—	$	—	$	11,188	$	274
Premises, furniture and equipment held for sale	$	3,889	$	—	$	—	$	3,889	$	—	$	1,242			$	—	$	1,242	$	—
Commercial servicing rights											$	317	$	—	$	—	$	317	$	—


	Fair Value Measurements at December 31, 2015										Fair Value Measurements at December 31, 2016
	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 Losses		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 Losses
Collateral dependent impaired loans:
Commercial	$	597	$	—	$	—	$	597	$	82	$	1,683	$	—	$	—		$	1,683	$	41
Commercial real estate	1,522		—		—		1,522		86		3,026		—		—			3,026		527
Agricultural and agricultural real estate	—		—		—		—		—		1,955		—		—			1,955		—
Residential real estate	2,330		—		—		2,330		104		3,565		—		—			3,565		85
Consumer	1,905		—		—		1,905		—		1,193		—		—			1,193		—
Total collateral dependent impaired loans	$	6,354	$	—	$	—	$	6,354	$	272	$	11,422	$	—	$	—	—	$	11,422	$	653
Other real estate owned	$	11,524	$	—	$	—	$	11,524	$	5,520	$	9,744	$	—	$	—		$	9,744	$	1,341
Premises, furniture and equipment held for sale	$	3,889	$	—	$	—	$	3,889	$	—	$	414	$	—	$	—		$	414	$	35
Commercial servicing rights											$	326	$	—	$	—		$	326	$	33

The following tables present additional quantitative information about assets measured at fair value and for which Heartland has utilized Level 3 inputs to determine fair value, in thousands:

Fair Value
at 3/31/16

Valuation
Technique

Unobservable
Input

Range
(Weighted Average)

Fair Value at 3/31/17

Valuation Technique

Unobservable Input

Range (Weighted Average)

Z-TRANCHE Securities

1,774

Discounted cash flows

Pretax discount rate

7.50 - 9.50%

—

Discounted cash flows

Pretax discount rate

—

Actual defaults

22.07 - 34.19% (31.03%)

Actual defaults

—

Actual deferrals

10.67 - 20.53% (13.21%)

Actual deferrals

—

Corporate debt securities

330

Discounted cash flows

Bank analysis

⁽¹⁾

Interest rate lock commitments

6,956

Discounted cash flows

Closing ratio

⁽²⁾

3,745

Discounted cash flows

Closing ratio

0-99% (87%)⁽¹⁾

Premises, furniture and equipment held for sale

3,889

Modified appraised value

Third party appraisal

⁽³⁾

1,242

Modified appraised value

Third party appraisal

(2)

Appraisal discount

⁽³⁾

Appraisal discount

0-10%⁽⁴⁾

Commercial servicing rights

317

Discounted cash flows

Third party valuation

(3)

Other real estate owned

11,338

Modified appraised value

Third party appraisal

⁽³⁾

11,188

Modified appraised value

Third party appraisal

(2)

Appraisal discount

⁽³⁾

Appraisal discount

0-10%

Collateral dependent impaired loans:

Commercial

1,344

Modified appraised value

Third party appraisal

⁽³⁾

1,216

Modified appraised value

Third party appraisal

(2)

Appraisal discount

⁽³⁾

Appraisal discount

0-8%⁽⁴⁾

Commercial real estate

2,609

Modified appraised value

Third party appraisal

⁽³⁾

1,490

Modified appraised value

Third party appraisal

(2)

Appraisal discount

⁽³⁾

Appraisal discount

0-11%⁽⁴⁾

Agricultural and agricultural real estate

—

Modified appraised value

Third party appraisal

⁽³⁾

534

Modified appraised value

Third party appraisal

(2)

Appraisal discount

⁽³⁾

Appraisal discount

0-10%⁽⁴⁾

Residential real estate

3,168

Modified appraised value

Third party appraisal

⁽³⁾

2,097

Modified appraised value

Third party appraisal

(2)

Appraisal discount

⁽³⁾

Appraisal discount

0-10%⁽⁴⁾

Consumer

2,010

Modified appraised value

Third party valuation

⁽³⁾

1,076

Modified appraised value

Third party valuation

(2)

Valuation discount

⁽³⁾

Valuation discount

0-12%⁽⁴⁾

(1) The unobservable input is the bank analysis market using Moody's Global Bank Rating Methodology. The analysis takes into consideration various performance metrics as well as yield on the debt securities and credit risk analysis.

(2) The significant unobservable input used in the fair value measurement is the closing ratio, which represents the percentage of loans currently in a lock position which management estimates will ultimately close. The closing ratio calculation takes into consideration historical data and loan-level data; therefore providing a range would not be meaningful. The weighted average closing ratio at March 31, 2016, was 88%.

(3) Third party appraisals are obtained as to the value of the underlying asset, but disclosure of this information would not provide meaningful information, as the range will vary widely from loan to loan. Types of discounts considered included age of the appraisal, local market conditions, current condition of the property, and estimated sales costs. These discounts will also vary from loan to loan, thus providing range would not be meaningful.

(1) The significant unobservable input used in the fair value measurement is the closing ratio, which represents the percentage of loans currently in a lock position which management estimates will ultimately close. The closing ratio calculation takes into consideration historical data and loan-level data.

(2) Third party appraisals are obtained and updated at least annually to establish the value of the underlying asset, but the disclosure of the unobservable inputs used by the appraisers would not be meaningful because the range will vary widely from appraisal to appraisal.

(3) The significant unobservable input used in the fair value measurement are the value indices, which are weighted-average spreads to LIBOR based on maturity groups.

(4) Discounts applied to the appraised values primarily include estimated sales costs, but also consider the age of the appraisal, changes in local market conditions and changes in the current condition of the collateral.

Fair Value
at 12/31/15

Valuation
Technique

Unobservable
Input

Range
(Weighted Average)
Z-TRANCHE Securities $ 2,039
Discounted cash flows Pretax discount rate 7.50 - 9.50%
Actual defaults 22.20 - 33.55% (30.60%)
Actual deferrals 10.75 - 21.82% (13.36%)
Corporate debt securities 846
Discounted cash flows Bank analysis
⁽¹⁾
Interest rate lock commitments 3,168
Discounted cash flows Closing ratio
⁽²⁾
Premises, furniture and equipment held for sale 3,889
Modified appraised value Third party appraisal
⁽³⁾
Other real estate owned 11,524
Modified appraised value Disposal costs
⁽³⁾
Third party appraisal
⁽³⁾
Appraisal discount
⁽³⁾
Collateral dependent impaired loans:
Commercial 597
Modified appraised value Third party appraisal
⁽³⁾
Appraisal discount
⁽³⁾
Commercial real estate 1,522
Modified appraised value Third party appraisal
⁽³⁾
Appraisal discount
⁽³⁾
Agricultural and agricultural real estate —
Modified appraised value Third party appraisal
⁽³⁾
Appraisal discount
⁽³⁾
Residential real estate 2,330
Modified appraised value Third party appraisal
⁽³⁾
Appraisal discount
⁽³⁾
Consumer 1,905
Modified appraised value Third party valuation
⁽³⁾
Valuation discount
⁽³⁾

(1) The unobservable input is the bank analysis market using Moody's Global Bank Rating Methodology. The analysis takes into consideration various performance metrics as well as yield on the debt securities and credit risk analysis.
(2) The significant unobservable input used in the fair value measurement is the closing ratio, which represents the percentage of loans currently in a lock position which management estimates will ultimately close. The closing ratio calculation takes into consideration historical data and loan-level data; therefore providing a range would not be meaningful. The weighted average closing ratio at December 31, 2015, was 86%.
(3) Third party appraisals are obtained as to the value of the underlying asset, but disclosure of this information would not provide meaningful information, as the range will vary widely from loan to loan. Types of discounts considered included age of the appraisal, local market conditions, current condition of the property, and estimated sales costs. These discounts will also vary from loan to loan, thus providing range would not be meaningful.



	Fair Value at 12/31/16		Valuation Technique	Unobservable Input	Range (Weighted Average)
Z-TRANCHE Securities	$	2,224	Discounted cash flows	Pretax discount rate	7.50 - 9.50%
				Actual defaults	21.77 - 37.62% (33.11%)
				Actual deferrals	10.44 - 26.29% (14.81%)
Interest rate lock commitments	2,790		Discounted cash flows	Closing ratio	0-99% (89%)⁽¹⁾
Premises, furniture and equipment held for sale	414		Modified appraised value	Third party appraisal	(2) 0-8%⁽⁴⁾
Commercial servicing rights	326		Discounted cash flows	Third party valuation	(3)
Other real estate owned	9,744		Modified appraised value	Third party appraisal	(2)
				Appraisal discount	0-10%
Collateral dependent impaired loans:
Commercial	1,683		Modified appraised value	Third party appraisal	(2)
				Appraisal discount	0-8%⁽⁴⁾
Commercial real estate	3,026		Modified appraised value	Third party appraisal	(2)
				Appraisal discount	0-7%⁽⁴⁾
Agricultural and agricultural real estate	1,955		Modified appraised value	Third party appraisal	(2)
				Appraisal discount	0-10%⁽⁴⁾
Residential real estate	3,565		Modified appraised value	Third party appraisal	(2)
				Appraisal discount	0-8%⁽⁴⁾
Consumer	1,193		Modified appraised value	Third party valuation	(2)
				Valuation discount	0-11%⁽⁴⁾

(1) The significant unobservable input used in the fair value measurement is the closing ratio, which represents the percentage of loans currently in a lock position which management estimates will ultimately close. The closing ratio calculation takes into consideration historical data and loan-level data.
(2) Third party appraisals are obtained and updated at least annually to establish the value of the underlying asset, but the disclosure of the unobservable inputs used by the appraisers would not be meaningful because the range will vary widely from appraisal to appraisal.
(3) The significant unobservable input used in the fair value measurement are the value indices, which are weighted-average spreads to LIBOR based on maturity groups.
(4) Discounts applied to the appraised values primarily include estimated sales costs, but also consider the age of the appraisal, changes in local market conditions and changes in the current condition of the collateral.

The changes in fair value of the Z-TRANCHE asecurities, Level 3 ~~asset,~~assets that isare measured on a recurring basis, are summarized in the following table, in thousands:


	For the Three Months Ended March 31, 2016			For the Year Ended December 31, 2015			For the Three Months Ended March 31, 2017			For the Year Ended December 31, 2016
Balance at January 1,	$	2,039		$	4,947		$	2,224		$	2,039
Total gains (losses):
Included in earnings	—			(3,038		)	2,810			—
Included in other comprehensive income	(265		)	982			(2,166		)	185
Purchases, sales and settlements:
Purchases	—			6			—			—
Sales	—			(736		)	(2,868		)	—
Settlements	—			(122		)	—			—
Balance at period end	$	1,774		$	2,039		$	—		$	2,224

~~The changes in fair value of the corporate debt securities, Level 3 assets, that are measured on a recurring basis is summarized in the following table, in thousands:~~

For the Three Months Ended
March 31, 2016 For the Year Ended
December 31, 2015
Balance at January 1, $ 846
$ —
Total gains (losses):

  Included in earnings 121
—
  Included in other comprehensive income (91 ) 106
Purchases, acquired, sales and settlements:
  Purchases —
—
  Acquired —
740
  Sales (546 ) —
  Settlements —
—
Balance at period end $ 330
$ 846

The changes in fair value of the interest rate lock commitments, which are Level 3 financial instruments ~~and are~~ measured on a recurring basis, are summarized in the following table, in thousands:


	For the Three Months Ended March 31, 2016			For the Year Ended December 31, 2015			For the Three Months Ended March 31, 2017			For the Year Ended December 31, 2016
Balance at January 1,	$	3,168		$	2,496		$	2,790		$	3,168
Total gains (losses) included in earnings	4,727			288			1,062			(1,564		)
Issuances	138			5,428			382			5,373
Settlements	(1,077		)	(5,044		)	(489		)	(4,187		)
Balance at period end	$	6,956		$	3,168		$	3,745		$	2,790

Gains included in gains (losses) on sale of loans held for sale attributable to interest rate lock commitments held at March 31, ~~2016,~~2017, and December 31, ~~2015,~~2016, were ~~$7.0~~$3.7 million and ~~$3.2~~$2.8 million, respectively.

The tables below summarize the estimated fair value of Heartland's financial instruments as defined by ASC 825 as of March 31, ~~2016,~~2017, and December 31, ~~2015,~~2016, in thousands. The carrying amounts in the following tables are recorded in the consolidated balance sheets under the indicated captions. In accordance with ASC 825, the assets and liabilities that are not financial instruments are not included in the disclosure, such as the value of the mortgage servicing rights, premises, furniture and equipment, premises, furniture and equipment held for sale, goodwill and other intangibles and other liabilities.

Heartland does not believe that the estimated information presented herein is representative of the earnings power or value of Heartland. The following analysis, which is inherently limited in depicting fair value, also does not consider any value associated with either existing customer relationships or the ability of Heartland to create value through loan origination, deposit gathering or fee generating activities. Many of the estimates presented herein are based upon the use of highly subjective information and

assumptions and, accordingly, the results may not be precise. Management believes that fair value estimates may not be comparable between financial institutions due to the wide range of permitted valuation techniques and numerous estimates which must be made. Furthermore, because the disclosed fair value amounts were estimated as of the balance sheet date, the amounts actually realized or paid upon maturity or settlement of the various financial instruments could be significantly different.


					Fair Value Measurements at March 31, 2016										Fair Value Measurements at March 31, 2017
	Carrying Amount		Estimated Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Carrying Amount		Estimated Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Financial assets:
Cash and cash equivalents	$	133,228	$	133,228	$	133,228	$	—	$	—	$	173,151	$	173,151	$	173,151	$	—	$	—
Time deposits in other financial institutions	2,355		2,355		2,355		—		—		41,539		41,539		41,539		—		—
Securities:
Available for sale	1,690,516		1,690,516		531		1,687,881		2,104		1,893,528		1,893,528		10,496		1,883,032		—
Held to maturity	271,300		289,446		—		289,446		—		260,616		272,797		—		272,797		—
Other investments	22,325		22,325		—		22,090		235		21,557		21,557		—		21,362		195
Loans held for sale	76,565		76,565		—		76,565		—		49,009		49,009		—		49,009		—
Loans, net:
Commercial	1,278,343		1,271,778		—		1,270,434		1,344		1,297,723		1,271,354		—		1,270,138		1,216
Commercial real estate	2,533,220		2,533,017		—		2,530,408		2,609		2,510,614		2,514,151		—		2,512,661		1,490
Agricultural and agricultural real estate	467,844		473,559		—		473,559		—		477,867		479,134		—		478,600		534
Residential real estate	750,219		749,749		—		746,581		3,168		601,314		591,256		—		589,159		2,097
Consumer	423,641		428,805		—		426,795		2,010		419,087		421,627		—		420,551		1,076
Total Loans, net	5,453,267		5,456,908		—		5,447,777		9,131		5,306,605		5,277,522		—		5,271,109		6,413
Derivative financial instruments ⁽¹⁾	4,202		4,202		—		4,202		—		3,278		3,278		—		3,278		—
Interest rate lock commitments	6,956		6,956		—		—		6,956		3,745		3,745		—		—		3,745
Forward commitments	343		343		—		343		—		176		176		—		176		—
Financial liabilities:
Deposits
Demand deposits	2,079,521		2,079,521		—		2,079,521		—		2,319,256		2,319,256		—		2,319,256		—
Savings deposits	3,702,431		3,702,431		—		3,702,431		—		3,940,146		3,940,146		—		3,940,146		—
Time deposits	1,142,368		1,142,368		—		1,142,368		—		830,459		830,459		—		830,459		—
Short term borrowings	325,741		325,741		—		325,741		—		155,025		155,025		—		155,025		—
Other borrowings	265,760		267,812		—		267,812		—		282,051		282,346		—		282,346		—
Derivative financial instruments ⁽²⁾	15,347		15,347		—		15,347		—		6,237		6,237		—		6,237		—
Forward commitments	1,623		1,623		—		1,623		—		634		634		—		634		—

(1) Includes embedded derivatives and loan swaps
(1) Includes cash flow hedges, embedded derivatives and loan swaps											(1) Includes cash flow hedges, embedded derivatives and loan swaps
(2) Includes cash flow hedges, fair value hedges, loan swaps, embedded conversion options and free standing derivative instruments


					Fair Value Measurements at December 31, 2015										Fair Value Measurements at December 31, 2016
	Carrying Amount		Estimated Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Carrying Amount		Estimated Fair Value		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Financial assets:
Cash and cash equivalents	$	258,799	$	258,799	$	258,799	$	—	$	—	$	158,724	$	158,724	$	158,724	$	—	$	—
Time deposits in other financial institutions	2,355		2,355		2,355		—		—		2,105		2,105		2,105		—		—
Securities:
Available for sale	1,578,434		1,578,434		519		1,575,030		2,885		1,845,864		1,845,864		517		1,843,123		2,224
Held to maturity	279,117		294,513		—		294,513		—		263,662		274,799		—		274,799		—
Other investments	21,443		21,443		—		21,208		235		21,560		21,560		—		21,365		195
Loans held for sale	74,783		74,783		—		74,783		—		61,261		61,261		—		61,261		—
Loans, net:
Commercial	1,262,612		1,257,355		—		1,256,758		597		1,272,089		1,258,754		—		1,257,071		1,683
Commercial real estate	2,305,908		2,304,716		—		2,303,194		1,522		2,513,446		2,506,858		—		2,503,832		3,026
Agricultural and agricultural real estate	468,533		469,485		—		469,485		—		485,820		487,001		—		485,046		1,955
Residential real estate	536,190		531,931		—		529,601		2,330		614,207		604,233		—		600,668		3,565
Consumer	379,558		382,579		—		380,674		1,905		411,833		414,266		—		413,073		1,193
Total Loans, net	4,952,801		4,946,066		—		4,939,712		6,354		5,297,395		5,271,112		—		5,259,690		11,422
Derivative financial instruments ⁽¹⁾	2,237		2,237		—		2,237		—		3,222		3,222		—		3,222		—
Interest rate lock commitments	3,168		3,168		—		—		3,168		2,790		2,790		—		—		2,790
Forward commitments	523		523		—		523		—		2,546		2,546		—		2,546		—
Financial liabilities:
Deposits
Demand deposits	1,914,141		1,914,141		—		1,914,141		—		2,202,036		2,202,036		—		2,202,036		—
Savings deposits	3,367,479		3,367,479		—		3,367,479		—		3,788,089		3,788,089		—		3,788,089		—
Time deposits	1,124,203		1,124,203		—		1,124,203		—		857,286		857,286		—		857,286		—
Short term borrowings	293,898		293,898		—		293,898		—		306,459		306,459		—		306,459		—
Other borrowings	263,214		281,271		—		281,271		—		288,534		288,534		—		288,534		—
Derivative financial instruments ⁽²⁾	8,401		8,401		—		8,401		—		7,027		7,027		—		7,027		—
Forward commitments	315		315		—		315		—		266		266		—		266		—

(1) Includes embedded derivatives and loan swaps
(2) Includes cash flow hedges, fair value hedges, loan swaps and free standing derivative instruments
(1) Includes cash flow hedges, embedded derivatives and loan swaps											(1) Includes cash flow hedges, embedded derivatives and loan swaps
(2) Includes cash flow hedges, fair value hedges, loan swaps, embedded conversion options and free standing derivative instruments											(2) Includes cash flow hedges, fair value hedges, loan swaps, embedded conversion options and free standing derivative instruments

Cash and Cash Equivalents — The carrying amount is a reasonable estimate of fair value due to the short-term nature of these instruments.

Time Deposits in Other Financial Institutions — The carrying amount is a reasonable estimate of fair value due to the short-term nature of these instruments.

Securities — For securities either held to maturity, available for sale or trading, fair value equals quoted market price if available. If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities. For Level 3 securities, Heartland utilizes independent pricing provided by third party vendors or brokers.

Other Investments — Fair value measurement of other investments, which consists primarily of FHLB stock, are based on their redeemable value, which is at cost due to the restrictions placed on their transferability. The market for these securities is restricted to the issuer of the stock and subject to impairment evaluation.

Loans ~~and Leases~~ — The fair value of loans is estimated using an entrance price concept by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. The fair value of impaired loans is measured using the fair value of the underlying collateral. The fair value of loans held for sale is estimated using quoted market prices.

Interest Rate Lock Commitments — The fair value of interest rate lock commitments is estimated using an internal valuation model, which includes grouping the interest rate lock commitments by interest rate and terms, applying an estimated closing ratio based on historical experience, and then multiplying by quoted investor prices determined to be reasonably applicable to the loan commitment groups based on interest rate, terms, and rate lock expiration dates of the loan commitment group.

Forward Commitments — The fair value of these instruments is estimated using an internal valuation model, which includes current trade pricing for similar financial instruments.

Derivative Financial Instruments — The fair value of all derivatives is estimated based on the amount that Heartland would pay or would be paid to terminate the contract or agreement, using current rates and prices, and, when appropriate, the current creditworthiness of the counter-party.

Deposits — The fair value of demand deposits, savings accounts and certain money market deposits is the amount payable on demand at the reporting date. The fair value of fixed maturity certificates of deposit is estimated using the rates currently offered for deposits of similar remaining maturities. If the fair value of the fixed maturity certificates of deposit is calculated at less than the carrying amount, the carrying value of these deposits is reported as the fair value.

Short-term and Other Borrowings — Rates currently available to Heartland for debt with similar terms and remaining maturities are used to estimate fair value of existing debt.

Commitments to Extend Credit, Unused Lines of Credit and Standby Letters of Credit — Based upon management's analysis of the off balance sheet financial instruments, there are no significant unrealized gains or losses associated with these financial instruments based upon review of the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties.

NOTE 9: SEGMENT REPORTING

Heartland has identified two operating segments for purposes of financial reporting: community and other banking, and retail mortgage banking. These segments were determined based on the products and services provided or the type of customers served and are consistent with the information used by Heartland's key decision makers to make operating decisions and to assess Heartland's performance. The following tables present financial information from Heartland's operating segments for the ~~three~~ ~~months~~three-month periods ended March 31, ~~2016~~,2017, and March 31, ~~2015,~~2016, in ~~thousands.~~thousands:

Three Months Ended
March 31,
2016 2015

Community
and Other
Banking

Retail
Mortgage
Banking
Total
Community
and Other
Banking

Retail
Mortgage
Banking
Total
Net interest income $ 71,583
$ 1,124
$ 72,707
$ 52,889
$ 1,041
$ 53,930
Provision for loan losses 2,067
—
2,067
1,671
—
1,671
Total noninterest income 18,537
11,041
29,578
17,061
13,602
30,663
Total noninterest expense 59,739
10,570
70,309
47,459
12,155
59,614
Income before taxes $ 28,314
$ 1,595
$ 29,909
$ 20,820
$ 2,488
$ 23,308
Average Loans, for the period $ 5,296,191
$ 61,911
$ 5,358,102
$ 4,189,966
$ 77,627
$ 4,267,593
Segment Assets, at period end $ 8,141,960
$ 111,819
$ 8,253,779
$ 6,365,682
$ 140,594
$ 6,506,276



	Three Months Ended March 31,
	2017							2016
	Community and Other Banking		Retail Mortgage Banking			Total		Community and Other Banking		Retail Mortgage Banking		Total
Net interest income	$	72,183	$	845		$	73,028	$	71,583	$	1,124	$	72,707
Provision for loan losses	3,641		—			3,641		2,067		—		2,067
Total noninterest income	19,034		6,859			25,893		18,537		11,041		29,578
Total noninterest expense	63,212		8,528			71,740		59,739		10,570		70,309
Income (loss) before taxes	$	24,364	$	(824	)	$	23,540	$	28,314	$	1,595	$	29,909
Average Loans, for the period	$	5,334,659	$	30,995		$	5,365,654	$	5,296,191	$	61,911	$	5,358,102
Segment Assets, at period end	$	8,291,723	$	70,122		$	8,361,845	$	8,141,960	$	111,819	$	8,253,779

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

SAFE HARBOR STATEMENT

This document (including any information incorporated herein by reference) contains, and future oral and written statements of Heartland and its management may contain, forward-looking statements within the meaning of such term in the Private Securities Litigation Reform Act of 1995, with respect to the business, financial condition, results of operations, plans, objectives and future performance ~~and business~~ of Heartland. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of Heartland's management and on information currently available to management, are generally identifiable by the use of words such as "believe," "expect," "anticipate," "plan," "intend," "estimate," "may," "will," "would," "could," "should" or other similar expressions. Although Heartland has made these statements based on management's experience and best estimate of future events, there may be events or factors that management has not anticipated, and the accuracy and achievement of such forward-looking statements and estimates are subject to a number of risks, including those identified in our Annual Report on Form 10-K for the year ended December 31, ~~2015.~~2016. Additionally, all statements in this document, 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.

CRITICAL ACCOUNTING POLICIES

The preparation of financial statements requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, income and expenses. These estimates are based upon historical experience and on various other assumptions that management believes are reasonable under the circumstances. Among other things, the estimates form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. The estimates and judgments that management believes have the most effect on Heartland's reported financial position and results of operations are described as critical accounting policies in Heartland's Annual Report on Form 10-K for the year ended December 31, ~~2015.~~2016. There have been no significant changes in the critical accounting policies or the assumptions and judgments utilized in applying these policies since the year ended December 31, ~~2015.~~2016.

OVERVIEW

Heartland's results of operations depend primarily on net interest income, which is the difference between interest income from interest earning assets and interest expense on interest bearing liabilities. Noninterest income, which includes service charges and fees, loan servicing income, trust income, brokerage and insurance commissions, securities gains, ~~and~~net gains on sale of loans held for sale, and valuation adjustment on commercial servicing rights also affects Heartland's results of operations. Heartland's principal operating expenses, aside from interest expense, consist of the provision for loan ~~and lease~~ losses, salaries and employee benefits, occupancy and equipment costs, professional fees, ~~FDIC~~Federal Deposit Insurance Corporation ("FDIC") insurance premiums, advertising and other real estate and loan collection expenses.

Net income available to common stockholders for the quarter ended March 31, ~~2016,~~2017, was ~~$19.8~~$18.0 million, or ~~$0.82~~$0.68 per diluted common share, compared to ~~$15.5~~$19.8 million, or ~~$0.76~~$0.82 per diluted common share, for the quarter ended March 31, ~~2015.~~2016. Return on average common equity was ~~12.68%~~9.71% and return on average assets was ~~0.99%~~0.89% for the first quarter of ~~2016,~~2017, compared to ~~13.58%~~12.68% and ~~0.97%~~0.99%, respectively, for the same quarter in ~~2015.~~2016.

~~Acquisitions were a significant contributing factor to the improved net income during~~Results for the first quarter of ~~2016. Heartland's earning assets during~~2017 in comparison with the first quarter of 2016 were ~~$7.28 billion in comparison with $5.86 billion during the first quarter of 2015,~~mixed. Heartland experienced strong non-time deposit growth, a ~~$1.42 billion or 24% increase. This growth resulted in an increase of $18.8 million or 35% in~~solid net interest ~~income,~~margin and an improved tangible common equity ratio; however, weakness in loan growth and lower mortgage loan activity led to earnings that were slightly below the ~~effect of which was partially offset by a $10.7 million or 18% increase in noninterest expense.~~company's expectations.

On February ~~5, 2016,~~28, 2017, Heartland completed the acquisition of ~~CIC Bancshares, Inc.,~~Founders Bancorp, parent company of ~~Centennial~~Founders Community Bank, ~~headquartered~~based in ~~Denver, Colorado, in a transaction valued at approximately $76.9 million. Of this amount, approximately $15.7~~San Luis Obispo, California. Based on Heartland's closing common stock price of $49.55 per share as of February 28, 2017, the aggregate consideration was $31.0 million, ~~was~~with 30% of the consideration paid in cash and ~~the remainder of the consideration was provided~~70% by ~~the issuance of 2,003,235 shares~~delivery of Heartland common ~~stock and 3,000 shares of newly issued Heartland Series D preferred~~ stock. ~~In addition, Heartland assumed convertible notes and subordinated debt totaling approximately $7.9 million.~~ Simultaneous with the closing of the transaction, ~~Centennial~~Founders Community Bank merged into ~~Heartland’s Summit~~Heartland's Premier Valley Bank ~~& Trust subsidiary, with the resulting institution operating under the name Centennial Bank and Trust.~~subsidiary. As of the ~~closing~~close date, ~~Centennial~~Founders Community Bank had, at fair value, total assets of ~~$772.6~~$213.3 million, total loans of ~~$581.5~~$96.4 million and total deposits of ~~$648.1~~$181.5 million. The systems conversion for this transaction ~~is expected to occur during~~occurred two weeks after the ~~second quarter of 2016.~~

closing.

On ~~March 15, 2016,~~February 13, 2017, Heartland ~~redeemed all~~entered into a definitive merger agreement with Citywide Banks of Colorado, Inc., parent company of Citywide Banks, headquartered in Aurora, Colorado. Under the terms of the ~~81,698~~definitive merger agreement, Heartland

will acquire Citywide Banks of Colorado Inc. in a transaction valued at approximately $203.0 million as of the announcement date, subject to certain adjustments. Citywide Banks of Colorado, Inc. common shareholders will receive a combination of Heartland common stock and cash. The transaction is subject to customary closing conditions, including approval by the shareholders of Citywide Banks of Colorado, Inc. and bank regulatory authorities. The transaction is also subject to Heartland stockholders approving an increase in the number of authorized shares of ~~its Series C Preferred Stock issued~~Heartland common stock at the 2017 annual meeting of stockholders. The transaction is expected to the U.S. Treasury as part of the Small Business Lending Fund program. The aggregate redemption price was approximately $81.9 million, including dividends accrued but unpaid through the redemption date, and was paid with available funds. The redemption terminated Heartland's participationclose in the ~~Small Business Lending Fund program.~~third quarter of 2017, and simultaneous with the closing, Citywide Banks will merge into Heartland's Centennial Bank and Trust subsidiary. The combined entity will operate as Citywide Banks. As of March 31, 2017, Citywide Banks had total assets of $1.35 billion, including $982.0 million in net loans outstanding, and $1.17 billion of deposits.

Total assets of Heartland were ~~$8.25~~$8.36 billion at March 31, ~~2016,~~2017, an increase of ~~$559.0~~$114.8 million or 7%1% since year-end ~~2015.~~2016. Included in this increase, at fair value, were ~~$772.6~~$213.9 million of assets acquired in the ~~CIC Bancshares, Inc.~~Founders Bancorp transaction. Securities represented ~~24%~~26% of total assets at both March 31, ~~2016,~~2017 and December 31, ~~2015.~~2016.

Total loans ~~and leases~~ held to maturity were ~~$5.50~~$5.36 billion at March 31, ~~2016,~~2017, compared to ~~$5.00~~$5.35 billion at year-end ~~2015,~~2016, an increase of ~~$501.5 million or 10%.~~$9.9 million. This increase includes ~~$581.5~~$96.4 million of total loans ~~and leases~~ held to maturity, at fair value, acquired in the ~~CIC Bancshares, Inc.~~Founders Bancorp transaction.

Total deposits were ~~$6.92~~$7.09 billion as of March 31, ~~2016,~~2017, compared to ~~$6.41~~$6.85 billion at year-end ~~2015,~~2016, an increase of ~~$518.5~~$242.5 million or 8%4%. This increase includes ~~$648.1~~$181.5 million of deposits, at fair value, acquired in the CIC Bancshares, Inc. transaction. Demand deposits totaled $2.08 billion at March 31, 2016, an increase of $165.4 million or 9% since year-end 2015, with $164.3 million of the increase attributable to the CIC Bancshares, Inc.Founders Bancorp transaction.

Common stockholders' equity was ~~$665.8~~$780.4 million at March 31, ~~2016,~~2017, compared to ~~$581.5~~$739.6 million at year-end ~~2015.~~2016. Book value per common share was ~~$27.15~~$29.26 at March 31, ~~2016,~~2017, compared to ~~$25.92~~$28.31 at year-end ~~2015.~~2016. Heartland's unrealized ~~gains~~loss on securities available for sale, ~~and derivative instruments,~~ net of applicable taxes, ~~were $1.9~~was $28.4 million at March 31, ~~2016,~~2017, compared to a ~~$6.0~~$30.2 million unrealized loss, net of applicable taxes, at December 31, ~~2015.~~2016.

FINANCIAL HIGHLIGHTS



(Dollars in thousands, except per share data)	Three Months Ended March 31,
	2017			2016
STATEMENT OF INCOME DATA
Interest income	$	80,551		$	80,684
Interest expense	7,523			7,977
Net interest income	73,028			72,707
Provision for loan losses	3,641			2,067
Net interest income after provision for loan losses	69,387			70,640
Noninterest income	25,893			29,578
Noninterest expenses	71,740			70,309
Income taxes	5,530			9,900
Net income	18,010			20,009
Preferred dividends	(19		)	(168		)
Interest expense on convertible preferred debt	5			—
Net income available to common stockholders	$	17,996		$	19,841

Key Performance Ratios
Annualized return on average assets	0.89		%	0.99		%
Annualized return on average common equity (GAAP)	9.71		%	12.68		%
Annualized return on average common tangible equity (non-GAAP)⁽¹⁾	12.25		%	16.45		%
Annualized ratio of net charge-offs to average loans	0.22		%	0.08		%
Annualized net interest margin (GAAP)	3.95		%	4.02		%
Annualized net interest margin, fully tax-equivalent (non-GAAP)⁽²⁾	4.16		%	4.19		%
Efficiency ratio, fully tax-equivalent⁽³⁾	69.95		%	66.90		%



(Dollars in thousands, except per share data)	Three Months Ended March 31,
	2017			2016
Reconciliation of Return on Average Common Tangible Equity (non-GAAP)⁽⁴⁾
Net income available to common shareholders (GAAP)	$	17,996		$	19,841

Average common stockholders' equity (GAAP)	751,671			629,294
Less average goodwill	132,440			119,750
Less average other intangibles, net	23,225			24,436
Average common tangible equity (non-GAAP)	$	596,006		$	485,108
Annualized return on average common equity (GAAP)	9.71		%	12.68		%
Annualized return on average common tangible equity (non-GAAP)	12.25		%	16.45		%

Reconciliation of Annualized Net Interest Margin, Fully Tax-Equivalent (non-GAAP)⁽⁵⁾
Net Interest Income (GAAP)	$	73,028		$	72,707
Plus tax-equivalent adjustment⁽⁷⁾	3,860			3,041
Net interest income - tax-equivalent (non-GAAP)	$	76,888		$	75,748

Average earning assets	$	7,502,496		$	7,276,703
Net interest margin (GAAP)	3.95		%	4.02		%
Net interest margin, fully tax-equivalent (non-GAAP)	4.16		%	4.19		%

Reconciliation of Non-GAAP Measure-Efficiency Ratio⁽⁶⁾
Net Interest Income (GAAP)	$	73,028		$	72,707
Plus tax-equivalent adjustment⁽⁷⁾	3,860			3,041
Net interest income - tax-equivalent (non-GAAP)	76,888			75,748
Noninterest income	25,893			29,578
Securities gains, net	(2,482		)	(3,526		)
Adjusted income	$	100,299		$	101,800

Total noninterest expenses	$	71,740		$	70,309
Less:
Core deposit intangibles and customer relationship intangibles amortization	1,171			1,895
Partnership investment in historic rehabilitation tax credits	—			—
(Gain)/loss on sales/valuations of assets, net	412			313
Adjusted noninterest expenses	$	70,157		$	68,101

Efficiency ratio, fully tax-equivalent (non-GAAP)	69.95		%	66.90		%

(1) Refer to the "Reconciliation of Return on Average Common Tangible Equity (non-GAAP)" table.
(2) Refer to the "Reconciliation of Annualized Net Interest Margin, Fully Tax-Equivalent (non-GAAP)" table.
(3) Refer to the "Reconciliation of Non-GAAP Measure-Efficiency Ratio" (non-GAAP)" table.
(4) Return on average common tangible equity is net income available to common stockholders divided by average common stockholders' equity less goodwill and core deposit intangibles and customer relationship intangibles, net. This financial measure is included as it is considered to be a critical metric to analyze and evaluate the financial condition and capital strength of Heartland. This measure should not be considered a substitute for operating results determined in accordance with GAAP.
(5) Annualized net interest margin, fully tax-equivalent is a non-GAAP measure, which adjusts net interest income for the tax-favored status of certain loans and securities. Management believes this measure enhances the comparability of net interest income arising from taxable and tax-exempt sources. This measure should not be considered a substitute for operating results determined in accordance with GAAP.
(6) Efficiency ratio, fully tax-equivalent, expresses noninterest expenses as a percentage of fully tax-equivalent net interest income and noninterest income. This efficiency ratio is presented on a tax-equivalent basis, which adjusts net interest income and noninterest expenses for the tax favored status of certain loans, securities and historic rehabilitation tax credits. Management believes the presentation of this non-GAAP measure provides supplemental useful information for proper understanding of the financial results of Heartland as it enhances the comparability of income and expenses arising from taxable and nontaxable sources and excludes specific items, as noted in the table. This measure should not be considered a substitute for operating results determined in accordance with GAAP.
(7) Computed on a tax-equivalent basis using an effective tax rate of 35%.



(Dollars in thousands, except per share data)	For the Quarters Ended
	3/31/2017			12/31/2016			9/30/2016				6/30/2016			3/31/2016
BALANCE SHEET DATA
Investments	$	2,175,701		$	2,131,086		$	1,943,080			$	1,859,695		$	1,984,141
Loans held for sale	49,009			61,261			78,317				82,538			76,565
Total loans receivable⁽¹⁾	5,361,604			5,351,719			5,438,715				5,482,258			5,503,005
Allowance for loan losses	(54,999		)	(54,324		)	(54,653		)		(51,756		)	(49,738		)
Total assets	8,361,845			8,247,079			8,202,215				8,204,401			8,253,779
Total deposits	7,089,861			6,847,411			6,912,693				6,837,572			6,924,320
Long-term obligations	282,051			288,534			294,493				296,895			265,760
Preferred equity	938			1,357			1,357				3,777			3,777
Common stockholders’ equity	780,374			739,559			703,031				684,186			665,766

Common Share Data
Book value per common share (GAAP)	$	29.26		$	28.31		$	28.48			$	27.88		$	27.15
Tangible book value per common share (non-GAAP)⁽²⁾	$	23.05		$	22.55		$	22.34			$	21.65		$	20.86
ASC 320 effect on book value per common share	$	(1.06	)	$	(1.15	)	$	0.03			$	0.21		$	0.23
Common shares outstanding, net of treasury stock	26,674,121			26,119,929			24,681,380				24,543,376			24,519,928
Tangible common equity ratio (non-GAAP)⁽³⁾	7.50		%	7.28		%	6.85		%		6.60		%	6.32		%

Reconciliation of Tangible Book Value Per Common Share (non-GAAP)⁽⁴⁾
Common stockholders' equity (GAAP)	$	780,374		$	739,559		$	703,031			$	684,186		$	665,766
Less goodwill	141,461			127,699			127,699				127,699			127,699
Less core deposit intangibles and customer relationship intangibles, net	24,068			22,775			23,922				25,213			26,510
Tangible common stockholders' equity (non-GAAP)	$	614,845		$	589,085		$	551,410			$	531,274		$	511,557
										��
Common shares outstanding, net of treasury stock	26,674,121			26,119,929			24,681,380				24,543,376			24,519,928
Common stockholders' equity (book value) per share (GAAP)	$	29.26		$	28.31		$	28.48			$	27.88		$	27.15
Tangible book value per common share (non-GAAP)	$	23.05		$	22.55		$	22.34			$	21.65		$	20.86

Reconciliation of Tangible Common Equity Ratio (non-GAAP)⁽⁵⁾
Total assets (GAAP)	$	8,361,845		$	8,247,079		$	8,202,215			$	8,204,401		$	8,253,779
Less goodwill	141,461			127,699			127,699				127,699			127,699
Less core deposit intangibles and customer relationship intangibles, net	24,068			22,775			23,922				25,213			26,510
Total tangible assets (non-GAAP)	$	8,196,316		$	8,096,605		$	8,050,594			$	8,051,489		$	8,099,570
Tangible common equity ratio (non-GAAP)	7.50		%	7.28		%	6.85		%		6.60		%	6.32		%

(1) Excludes loans held for sale.
(2) Refer to the "Reconciliation of Tangible Book Value Per Common Share (non-GAAP)" table.
(3) Refer to the "Reconciliation of Tangible Common Equity Ratio (non-GAAP)" table.
(4) Tangible book value per common share is total common stockholders' equity less goodwill and core deposit and customer relationship intangibles, net, divided by common shares outstanding, net of treasury. This amount 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 the financial condition and capital strength of Heartland. This measure should not be considered a substitute for operating results determined in accordance with GAAP.
(5) The tangible common equity ratio is total common stockholders' equity less goodwill and core deposit intangibles, net divided by total assets less goodwill and core deposit intangibles, net. This ratio 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 the financial condition and capital strength of Heartland. This measure should not be considered a substitute for operating results determined in accordance with GAAP.

RESULTS OF OPERATIONS

Net Interest Income

Net interest margin, expressed as a percentage of average earning assets, was ~~4.19%~~3.95% (4.16% on a fully tax-equivalent basis) during the first quarter of ~~2016,~~2017, compared to ~~3.99%~~3.96% (4.14% on a fully tax-equivalent basis) during the fourth quarter of ~~2015~~2016 and ~~3.90%~~4.02% (4.19% on a fully tax-equivalent basis) during the first quarter of ~~2015.~~2016. Heartland's success in maintaining net interest margin at or near the 4.00% level ishas been the result of continuous loan and deposit pricing discipline and management's ability to shift dollars from the securities portfolio into the loan portfolio. ~~Contributing~~Also contributing to ~~the improved~~Heartland's ability to maintain its net interest margin ~~during the most recent quarters~~ has been the amortization of purchase accounting discounts associated with ~~the~~ acquisitions completed ~~during the last half~~by Heartland. See "Analysis of ~~2015~~Average Balances, Tax-Equivalent Yields and ~~first quarter~~Rates" for a description of ~~2016.~~our use of net interest income on a fully tax-equivalent basis, which is not defined by GAAP, and a reconciliation of annualized net interest margin on a fully tax-equivalent basis to GAAP.

Interest income for the first quarter of ~~2016~~2017 was ~~$80.7~~$80.6 million, ~~an increase~~a decrease of ~~$17.6 million~~$133,000 or ~~28%~~less than 1%, compared to the ~~$63.1~~$80.7 million recorded in the first quarter of ~~2015.~~2016. The tax-equivalent ~~adjustment~~adjustments for income taxes saved on the interest earned on nontaxable securities and loans ~~was~~were $3.9 million for the first quarter of 2017 and $3.0 million for the first quarter of ~~2016 and $2.4 million for the first quarter of 2015.~~2016. With these adjustments, interest income on a tax-equivalent basis was $84.4 million for the first quarter of 2017, an increase of $686,000, compared to $83.7 million for the first quarter of ~~2016, an increase of $18.2 million or 28%, compared to $65.5 million for the first quarter of 2015.~~2016. The increase in interest income ~~in the first quarter of 2016, as compared to the first quarter of 2015,~~on a tax-equivalent basis during 2017 was primarily due to ~~an increase~~increases in average earning assets, which totaled $7.50 billion during the first quarter of 2017 compared to $7.28 billion during the first quarter of 2016, ~~compared to $5.86 billion during the first quarter of 2015,~~ a ~~$1.42 billion~~$225.8 million or ~~24%~~3% increase. A majority of ~~this~~the growth in average earning assets during both comparable periods was attributable ~~to the three acquisitions completed during last half of 2015, in addition~~ to the CIC Bancshares, Inc. acquisition completed inon February ~~2016.~~5, 2016, and the Founders Bancorp acquisition completed on February 28, 2017.

Interest expense for the first quarter of ~~2016~~2017 was ~~$8.0~~$7.5 million, a decrease of ~~$1.2 million~~$454,000 or ~~13%~~6% from ~~$9.2~~$8.0 million in the first quarter of ~~2015.~~2016. Average interest bearing liabilities ~~increased $875.0~~decreased $82.2 million or ~~20%~~2% for the quarter ended March 31, ~~2016,~~2017, as compared to the same quarter in ~~2015, while~~2016. In addition, the average interest rate paid on Heartland's interest bearing deposits and borrowings declined 242 basis points from ~~0.85% in the first quarter of 2015 to~~ 0.61% in the first quarter of ~~2016.~~2016 to 0.59% in the first quarter of 2017. The average interest rate paid on savings deposits was ~~0.21%~~0.22% during the first quarter of ~~2016~~2017 compared to ~~0.26% during~~0.21% for the first quarter of ~~2015,~~2016, and the average interest rate paid on time deposits was 0.79% during the first quarter of 2017 compared to 0.80% during the first quarter of ~~2016 compared to 1.09% during the first quarter of 2015.~~2016.

Net interest income increased ~~$18.8~~$321,000 or less than 1% to $73.0 million ~~or 35% to~~in the first quarter of 2017 from $72.7 million in the first quarter of ~~2016 from $53.9 million in~~2016. After the ~~first quarter of 2015. Net~~tax-equivalent adjustment discussed above, net interest income on a tax-equivalent basis totaled $76.9 million during the first quarter of 2017, an increase of $1.1 million or 2% from $75.7 million during the first quarter of ~~2016, an increase of $19.4 million or 34% from $56.3 million during the first quarter of 2015. Net interest income in dollars has increased steadily for each of the last fourteen quarters.~~2016.

Heartland attempts to manage its balance sheet to minimize the effect that a change in interest rates has on its net interest margin. Heartland plans to continue to work toward improving both its earning assets and funding mix through targeted organic growth

strategies, which management believes will result in additional net interest income. Heartland believes its net interest income simulations reflect a well-balanced and manageable interest rate ~~position.~~posture. Approximately ~~33%~~38% of Heartland's commercial and agricultural loan portfolios consist of floating rate loans that reprice based upon changes in the national prime or LIBOR interest rate. ~~Since nearly 41%~~Approximately 21% of these floating rate loans have interest rate floors that are currently in effect, so that an upward movement in the national prime interest rate or LIBOR would not have an immediate positive effect on Heartland's interest income. Item 3 of Part I of this Form 10-Q report contains additional information about the results of Heartland's most recent net interest income simulations. Note 7 to the ~~quarterly~~ consolidated financial statements included in this Quarterly Report on Form 10-Q contains a detailed discussion of the derivative instruments Heartland has utilized to manage its interest rate risk.

The following table sets forth certain information relating to Heartland's average consolidated balance sheets and reflects the yield on average earning assets and the cost of average interest bearing liabilities for the periods indicated, in thousands. ~~Dividing~~Such yields and costs are calculated by dividing income or expense by the average balance of assets or ~~liabilities derives such yields and costs.~~liabilities. Average balances are derived from daily balances, and nonaccrual loans and loans held for sale are included in each respective loan category. Assets ~~with~~that receive tax favorable treatment are evaluated on a tax-equivalent basis assuming a federal income tax rate of 35%. Tax favorable assets generally have lower contractual pre-tax yields than fully taxable assets. A tax-equivalent yield is calculated by adding the tax savings to the interest earned on tax favorable assets and dividing this amount by the average balance of the tax favorable assets.


ANALYSIS OF AVERAGE BALANCES, TAX-EQUIVALENT YIELDS AND RATES⁽¹⁾ For the Three Months Ended March 31, 2016 and 2015
ANALYSIS OF AVERAGE BALANCES, TAX-EQUIVALENT YIELDS AND RATES⁽¹⁾ For the Three Months Ended March 31, 2017 and 2016															ANALYSIS OF AVERAGE BALANCES, TAX-EQUIVALENT YIELDS AND RATES⁽¹⁾ For the Three Months Ended March 31, 2017 and 2016
	2016							2015							2017								2016
	Average Balance			Interest		Rate		Average Balance			Interest		Rate		Average Balance			Interest			Rate		Average Balance			Interest			Rate
Earning Assets
Securities:
Taxable	$	1,508,432		$	8,735	2.33	%	$	1,283,509		$	7,132	2.25	%	$	1,449,054		$	8,253		2.31	%	$	1,453,350		$	8,644		2.39	%
Nontaxable⁽¹⁾	417,224			5,400		5.21		331,339			4,486		5.49		645,534			7,986			5.02		417,224			5,400			5.21
Total securities	1,925,656			14,135		2.95		1,614,848			11,618		2.92		2,094,588			16,239			3.14		1,870,574			14,044			3.02
Interest bearing deposits	11,634			4		0.14		9,194			4		0.18
Interest bearing deposits with the Federal Reserve Bank and other banks and other short-term investments															96,270			209			0.88		66,716			95			0.57
Federal funds sold	31,126			10		0.13		7,617			1		0.05		314			—			—		31,126			10			0.13
Loans and leases:⁽²⁾
Loans:⁽²⁾
Commercial and commercial real estate⁽¹⁾	3,743,940			46,754		5.02		3,023,204			35,875		4.81		3,813,258			45,913			4.88		3,743,940			46,754			5.02
Residential mortgage	734,134			7,599		4.16		478,948			4,883		4.13		646,532			6,683			4.19		734,134			7,599			4.16
Agricultural and agricultural real estate⁽¹⁾	467,978			5,729		4.92		418,251			5,030		4.88		483,079			5,554			4.66		467,978			5,729			4.92
Consumer	412,050			7,923		7.73		347,190			6,888		8.05		422,785			8,053			7.72		412,050			7,923			7.73
Fees on loans				1,571		—		—			1,196		—					1,760			—					1,571			—
Less: allowance for loan and lease losses	(49,815		)	—		—		(42,048		)	—		—
Net loans and leases	5,308,287			69,576		5.27		4,225,545			53,872		5.17
Less: allowance for loan losses															(54,330		)	—			—		(49,815		)	—			—
Net loans															5,311,324			67,963			5.19		5,308,287			69,576			5.27
Total earning assets	7,276,703			83,725		4.63	%	5,857,204			65,495		4.53	%	7,502,496			84,411			4.56	%	7,276,703			83,725			4.63	%
Nonearning Assets	748,367							597,067							731,014								748,367
Total Assets	$	8,025,070						$	6,454,271						$	8,233,510							$	8,025,070
Interest Bearing Liabilities
Savings	$	3,556,207		$	1,894	0.21	%	$	2,830,961		$	1,795	0.26	%	$	3,838,001		$	2,105		0.22	%	$	3,556,207		$	1,894		0.21	%
Time, $100,000 and over	498,620			871		0.70		344,360			838		0.99		348,782			725			0.84		498,620			871			0.70
Other time deposits	642,301			1,408		0.88		536,170			1,539		1.16		484,336			900			0.75		642,301			1,408			0.88
Short-term borrowings	311,161			329		0.43		294,756			198		0.27		235,432			137			0.24		311,161			329			0.43
Other borrowings	264,875			3,475		5.28		391,937			4,802		4.97		284,404			3,656			5.21		264,875			3,475			5.28
Total interest bearing liabilities	5,273,164			7,977		0.61	%	4,398,184			9,172		0.85	%	5,190,955			7,523			0.59	%	5,273,164			7,977			0.61	%
Noninterest Bearing Liabilities
Noninterest bearing deposits	1,981,882							1,450,291							2,225,702								1,981,882
Accrued interest and other liabilities	74,253							61,050							63,895								74,253
Total noninterest bearing liabilities	2,056,135							1,511,341							2,289,597								2,056,135
Stockholders' Equity	695,771							544,746							752,958								695,771
Total Liabilities and Stockholders' Equity	$	8,025,070						$	6,454,271						$	8,233,510							$	8,025,070
Net interest income⁽¹⁾				$	75,748						$	56,323
Net interest income, fully tax-equivalent (non-GAAP)⁽¹⁾																		$	76,888							$	75,748
Net interest spread⁽¹⁾						4.02	%						3.68	%							3.97	%							4.02	%
Net interest income to total earning assets⁽¹⁾						4.19	%						3.90	%
Net interest income, fully tax-equivalent (non-GAAP) to total earning assets⁽³⁾																					4.16	%							4.19	%
Interest bearing liabilities to earning assets	72.47		%					75.09		%					69.19		%						72.47		%

(1)Tax-equivalent basis is calculated using an effective tax rate of 35%.
(2) Nonaccrual loans are included in average loans outstanding.
Reconciliation of Annualized Net Interest Margin, Fully Tax-Equivalent (non-GAAP)⁽³⁾

Net interest income, fully tax-equivalent (non-GAAP)																		$	76,888							$	75,748
Adjustments for tax-equivalent interest⁽¹⁾																		(3,860		)						(3,041		)
Net interest income (GAAP)																		$	73,028							$	72,707

Average Earning Assets															$	7,502,496							$	7,276,703
Annualized net interest margin (GAAP)																					3.95	%							4.02	%
Annualized net interest margin, fully tax-equivalent (non-GAAP)																					4.16	%							4.19	%

(1)Computed on a tax-equivalent basis using an effective tax rate of 35%.															(1)Computed on a tax-equivalent basis using an effective tax rate of 35%.
(2) Nonaccrual loans are included in the average loans outstanding.															(2) Nonaccrual loans are included in the average loans outstanding.
(3) Annualized net interest margin, fully tax-equivalent is a non-GAAP measure, which adjusts net interest income for the tax-favored status of certain loans and securities. Management believes this measure enhances the comparability of net interest income arising from taxable and tax-exempt sources. This measure should not be considered a substitute for operating results determined in accordance with GAAP.															(3) Annualized net interest margin, fully tax-equivalent is a non-GAAP measure, which adjusts net interest income for the tax-favored status of certain loans and securities. Management believes this measure enhances the comparability of net interest income arising from taxable and tax-exempt sources. This measure should not be considered a substitute for operating results determined in accordance with GAAP.

Provision For Loan ~~And Lease~~ Losses

The allowance for loan ~~and lease~~ losses is established through a provision ~~charged to~~ expense to provide, in Heartland management's opinion, an appropriate allowance for loan ~~and lease~~ losses. The provision for loan losses was $3.6 million for the first quarter of 2017 compared to $2.1 million for the first quarter of ~~2016 compared to $1.7 million for the first quarter of 2015.~~

2016. In determining that the allowance for loan ~~and lease~~ losses is appropriate, management uses factors that include the overall composition of the loan portfolio, general economic conditions, types of loans, loan collateral values, past loss experience, loan

delinquencies, substandard credits, and doubtful credits. For additional details on the specific factors considered in establishing the allowance for loan losses, refer to the discussion of critical accounting policies set forth in Management's Discussion and Analysis of Financial Condition and Results of Operations contained in Heartland's Annual Report on Form 10-K for the year ended December 31, ~~2015,~~2016, and the information under the caption "Allowance For Loan ~~and Lease~~ Losses" in Item 2 of this Quarterly Report on Form 10-Q ~~report.~~ and Note 5 to the consolidated financial statements included herein.

Given the size of Heartland's loan portfolio, the level of organic loan growth, acquired loans that move out of the purchase accounting pool, changes in credit quality and the variability that can occur in the factors considered when determining the appropriateness of the allowance for loan losses, Heartland's quarterly provision for loan losses will vary from quarter to quarter. During the first quarter of 2017, Heartland’s credit quality was stable as nonperforming and delinquent loan levels were largely unchanged. As a result, the $3.6 million provision in the first quarter of 2017 was primarily due to the movement of acquired loans out of the purchase accounting pool and minor fluctuations in the variables that management uses to determine the allowance.

Heartland believes the allowance for loan ~~and lease~~ losses as of March 31, ~~2016,~~2017, was at a level commensurate with the overall risk exposure of the loan portfolio. However, if economic conditions should become more unfavorable, certain borrowers may experience difficulty and the level of nonperforming loans, charge-offs and delinquencies could rise and require further increases in the provision for loan ~~and lease~~ losses.

Noninterest Income

The ~~tables~~table below ~~show~~shows Heartland's noninterest income for the ~~three months~~three-month periods ended March 31, ~~2016~~2017 and ~~2015,~~2016, in thousands:


	Three Months Ended March 31,									Three Months Ended March 31,
	2016		2015		Change			% Change		2017		2016		Change			% Change
Service charges and fees	$	7,162	$	5,404	$	1,758		33	%	$	9,457	$	7,162	$	2,295		32	%
Loan servicing income	1,268		1,041		227			22		1,724		1,268		456			36
Trust fees	3,813		3,631		182			5		3,631		3,813		(182		)	(5	)
Brokerage and insurance commissions	1,022		1,087		(65		)	(6	)	1,036		1,022		14			1
Securities gains, net	3,526		4,353		(827		)	(19	)	2,482		3,526		(1,044		)	(30	)
Net gains on sale of loans held for sale	11,065		13,742		(2,677		)	(19	)	6,147		11,065		(4,918		)	(44	)
Valuation adjustment on commercial servicing rights										5		—		5			100
Income on bank owned life insurance	522		524		(2		)	—		617		522		95			18
Other noninterest income	1,200		881		319			36		794		1,200		(406		)	(34	)
Total noninterest income	$	29,578	$	30,663	$	(1,085	)	(4	)%	$	25,893	$	29,578	$	(3,685	)	(12	)%

Noninterest income totaled $25.9 million during the first quarter of 2017 compared to $29.6 million during the first quarter of 2016, ~~compared to $30.7 million during the first quarter of 2015,~~ a decrease of ~~$1.1~~$3.7 million or 4%12%. This decrease reflected lower securities gains and decreased net ~~and~~ gains on sale of loans held for sale, the effect of which was partially ~~mitigated~~offset by ~~in an increase in services~~increased service charges and fees.

Service charges and fees ~~totaled $7.2~~increased $2.3 million or 32% during the first quarter of ~~2016~~2017 compared to ~~$5.4 million during~~ the first quarter of ~~2015, an increase of $1.8 million or 33%.~~2016. Service charges on checking and savings accounts recorded during the first quarter of ~~2016~~2017 were ~~$1.9~~$2.1 million compared to ~~$1.5~~$1.9 million during the first quarter of ~~2015,~~2016, an increase of ~~$424,000~~$234,000 or ~~29%~~12%. Overdraft fees were $2.2 million during the first quarter of 2017 compared to $2.0 million during the first quarter of 2016, ~~compared to $1.6 million during the first quarter of 2015,~~ an increase of ~~$385,000~~$242,000 or ~~25%~~12%. Interchange revenue from activity on bank debit cards, along with surcharges on ATM activity, resulted in service charges and fees of $3.0 million during the first quarter of 2017 compared to $2.3 million during the first quarter of 2016, ~~compared to $1.9 million during the first quarter of 2015,~~ an increase of ~~$458,000~~$687,000 or ~~24%~~29%. These increases were primarily attributable to a larger demand deposit customer base, a portion of which is attributable to the acquisitions completed during the ~~last half~~first quarters of ~~2015~~2016 and ~~first quarter of 2016.~~2017. Fees associated with credit card services were $2.0 million during the first quarter of 2017 compared to $909,000 during the first quarter of 2016, ~~compared to $365,000 during the first quarter of 2015,~~ an increase of ~~$544,000~~$1.1 million or ~~149%,~~124%. This increase resulted primarily ~~as a result of~~

from efforts to increase the level of commercial credit card services provided at Heartland's subsidiary banks, ~~during 2015.~~including at the newly acquired banks in California and Colorado. Heartland recently enhanced its card payment solutions for businesses with the rollout of a more robust expense management service that provides business customers the ability to more efficiently manage their card-based spending.

Loan servicing income includes the fees collected for the servicing of commercial, agricultural, and mortgage loans, which are dependent upon the aggregate outstanding balances of these loans, rather than quarterly production and sale of these loans. Loan servicing income totaled $1.7 million during the first quarter of 2017 compared to $1.3 million during the first quarter of 2016, ~~compared to $1.0 million during the first quarter~~an increase of ~~2015.~~$456,000 or 36%. Loan servicing income related to the servicing of commercial and agricultural loans totaled $813,000 during the first quarter of 2017 compared to $597,000 during the first quarter of 2016, ~~compared to $721,000 during the first quarter~~an increase of ~~2015, a decrease of $124,000~~$216,000 or ~~17%~~36%. Fees collected for the servicing of mortgage loans, primarily for government sponsored entities, were $3.2 million during the first quarter of 2017 compared to $2.9 million during the first quarter of 2016, ~~compared to $2.5 million during the first quarter of 2015,~~ an increase of ~~$436,000~~$241,000 or ~~17%~~8%. Included in and offsetting loan servicing income is the amortization of capitalized servicing rights, which was $2.3 million during the first quarter of ~~2016 compared to $2.2 million during the first quarter of 2015, an increase of $84,000 or 4%.~~both 2017 and 2016. The portfolio of mortgage loans serviced primarily for government sponsored entities by Heartland totaled $4.34 billion at March 31, 2017, compared to $4.11 billion at March 31, ~~2016, compared to $3.58 billion at March 31, 2015.~~

2016.

The following table summarizes Heartland's residential mortgage loan activity during the most recent five quarters, in thousands:


	As Of and For the Quarter Ended															As Of and For the Quarter Ended
	3/31/2016			12/31/2015			9/30/2015			6/30/2015			3/31/2015			3/31/2017			12/31/2016			9/30/2016			6/30/2016			3/31/2016
Mortgage Servicing Fees	$	2,931		$	2,921		$	2,738		$	2,553		$	2,495		$	3,172		$	3,116		$	3,111		$	2,989		$	2,931
Mortgage Servicing Rights Amortization	(2,259		)	(2,154		)	(2,086		)	(2,186		)	(2,175		)	(2,261		)	(2,698		)	(2,968		)	(2,567		)	(2,259		)
Total Residential Mortgage Loan Servicing Income	$	672		$	767		$	652		$	367		$	320		$	911		$	418		$	143		$	422		$	672
Net Gains On Sale of Residential Mortgage Loans	$	10,368		$	6,789		$	8,489		$	14,121		$	13,602		$	5,947		$	5,664		$	11,061		$	10,707		$	10,368
Total Residential Mortgage Loan Applications	$	406,999		$	307,163		$	443,294		$	615,463		$	647,487		$	248,614		$	304,018		$	445,107		$	440,907		$	406,999
Residential Mortgage Loans Originated	$	238,266		$	258,939		$	370,956		$	421,798		$	319,581		$	161,851		$	278,065		$	324,337		$	324,633		$	238,266
Residential Mortgage Loans Sold	$	220,381		$	260,189		$	360,172		$	402,151		$	268,786		$	172,521		$	269,333		$	315,917		$	302,448		$	220,381
Residential Mortgage Loan Servicing Portfolio	$	4,112,519		$	4,057,861		$	3,963,677		$	3,785,794		$	3,578,409		$	4,338,311		$	4,308,580		$	4,259,459		$	4,203,429		$	4,112,519

Net gains on sale of loans held for sale totaled $6.1 million during the first quarter of 2017 compared to $11.1 million during the first quarter of 2016, ~~compared to $13.7 million during the first quarter of 2015,~~ a decrease of ~~$2.6~~$4.9 million or ~~19%~~44%. These gains result primarily from the gain or loss on sales of mortgage loans into the secondary market, related fees and fair value marks on the associated derivatives. Mortgage loan applications were $248.6 million in the first quarter of 2017 compared to $407.0 million in the first quarter of 2016, ~~compared to $647.5 million in the first quarter of 2015,~~ a decrease of ~~$240.5~~$158.4 million or ~~37%~~39%. The volume of mortgage loans sold totaled ~~$220.4~~$172.5 million during the first quarter of ~~2016,~~2017, a ~~$48.4~~$47.9 million or ~~18%~~22% decrease from the ~~$268.8~~$220.4 million sold during the first quarter of ~~2015. These decreases were attributable~~2016. Similar to trends in the ~~decreasing interest rate environment during~~mortgage loan market as a whole, Heartland experienced a dramatic decline in demand for mortgage loan refinancings in the last ~~quarter of 2014 and first of quarter of 2015 compared to an~~two quarters as interest ~~rate environment that remained relatively flat~~rates increased during this period. In addition, the ~~last quarter of 2015 and~~ first quarter of ~~2016. Principally due~~the year is seasonally slow for the home purchases market. These two factors led to a significant decline in Heartland's mortgage loan production during the ~~changing interest rate environment, the~~first quarter of 2017. The percentage of residential mortgage loans that represented refinancings was ~~53%~~36% during the first quarter of ~~2015~~2017 compared to 42% ~~during~~in the first quarter of 2016. Net gains on sale of loans held for sale also includes gains on the sale of commercial and agricultural loans, which totaled $200,000 during the first quarter of 2017 compared to $697,000 during the first quarter of 2016 compared to $140,000 during the first quarter of 2015. An area of emphasis for the Community Banc-Corp of Sheboygan, Inc. bank branches was the origination for sale of small business loans written under the United States Small Business Administration and United States Department of Agriculture Rural Development Business and Industry loan programs. This focus was the primary reason for the increased gains on sale of commercial and agricultural loans during first quarter of 2016.

Trust fees increased $182,000 or 5% during the first quarter of 2016 compared to the same quarter in 2015. A large portion of trust fees are based upon the market value of the trust assets under management, which was $2.22 billion at March 31, 2016, compared to $1.92 billion at December 31, 2015, and $2.06 billion at March 31, 2015. Those values fluctuate throughout the year as market conditions improve or decline.

~~Net securities gains totaled $3.5 million during the first quarter of 2016 compared to $4.4 million during the first quarter of 2015, a decrease of $827,000 or 19%.~~

Other noninterest income was $794,000 during the first quarter of 2017 compared to $1.2 million during the first quarter of 2016, ~~compared to $881,000 during the first quarter~~a decrease of ~~2015, an increase of $319,000~~$406,000 or ~~36%, which~~34%. The decrease was primarily attributable to the reimbursement received in the first quarter of 2016 from a customer for loan workout expenses that had been incurred and paid in prior years.

Noninterest Expenses

The ~~tables~~table below ~~show~~shows Heartland's noninterest expenses for the ~~three month~~three-month periods ended March 31, ~~2016~~2017 and ~~2015,~~2016, in thousands:



	Three Months Ended March 31,
	2017		2016		Change			% Change
Salaries and employee benefits	$	41,767	$	41,714	$	53		—	%
Occupancy	5,073		5,003		70			1
Furniture and equipment	2,501		2,113		388			18
Professional fees	8,309		7,010		1,299			19
FDIC insurance assessments	807		1,168		(361		)	(31	)
Advertising	2,424		1,284		1,140			89
Core deposit intangibles and customer relationship intangibles amortization	1,171		1,895		(724		)	(38	)
Other real estate and loan collection expenses	828		572		256			45
Loss on sales/valuations of assets, net	412		313		99			32
Other noninterest expenses	8,448		9,237		(789		)	(9	)
Total noninterest expenses	$	71,740	$	70,309	$	1,431		2	%

Three Months Ended
March 31,

2016 2015 Change % Change
Salaries and employee benefits $ 41,714
$ 36,638
$ 5,076
14 %
Occupancy 5,003
4,259
744
17
Furniture and equipment 2,113
2,106
7
—
Professional fees 7,010
6,044
966
16
FDIC insurance assessments 1,168
956
212
22
Advertising 1,284
1,181
103
9
Intangible assets amortization 1,895
631
1,264
200
Other real estate and loan collection expenses 572
465
107
23
Loss on sales/valuations of assets, net 313
353
(40 ) (11 )
Other noninterest expenses 9,237
6,981
2,256
32
Total Noninterest Expenses $ 70,309
$ 59,614
$ 10,695
18 %
Efficiency ratio, fully taxable equivalent⁽¹⁾
66.90 % 70.95 %

(1) See the reconciliation of Non-GAAP measure below.

Reconciliation of Non-GAAP Measure-Efficiency Ratio

For the Three Months Ended
March 31,
2016 2015
Net interest income $ 72,707
$ 53,930
Taxable equivalent adjustment⁽¹⁾
3,041
2,393
Fully taxable equivalent net interest income 75,748
56,323
Noninterest income 29,578
30,663
Securities gains, net (3,526 ) (4,353 )
Adjusted income $ 101,800
$ 82,633

Total noninterest expenses $ 70,309
$ 59,614
Less:

Intangible assets amortization 1,895
631
Partnership investment in historic rehabilitation tax credits —
—
Loss on sales/valuations of assets, net 313
353
Adjusted noninterest expenses $ 68,101
$ 58,630

Efficiency ratio, fully taxable equivalent⁽²⁾
66.90 % 70.95 %

(1) Computed on a tax equivalent basis using an effective tax rate of 35%.
(2) Efficiency ratio, fully taxable equivalent, expresses noninterest expenses as a percentage of fully taxable equivalent net interest income and noninterest income. This efficiency ratio is presented on a tax equivalent basis, which adjusts net interest income and noninterest expenses for the tax favored status of certain loans, securities and historic rehabilitation tax credits. Management believes the presentation of this non-GAAP measure provides supplemental useful information for proper understanding of the financial results as it enhances the comparability of income and expenses arising from taxable and nontaxable sources and excludes specific items, such as securities gains, net and losses on sales/valuations of assets, net. This measure should not be considered a substitute for operating results determined in accordance with GAAP.

For the first quarter of ~~2016,~~2017, noninterest expenses totaled ~~$70.3~~$71.7 million compared to ~~$59.6~~$70.3 million during the first quarter of ~~2015,~~2016, an increase of ~~$10.7~~$1.4 million or ~~18%~~2%. The categories with the most significant increases were professional fees and advertising.

The largest component of noninterest expenses, salaries and employee benefits, ~~professional~~increased $53,000 or less than 1% during the first quarter of 2017 as compared to the same quarter in 2016. Heartland had total full-time equivalent employees of 1,896 on March 31, 2017, compared to 1,907 on March 31, 2016.

Professional fees ~~intangible assets~~increased $1.3 million or 19% during the first quarter of 2017 compared to the first quarter of 2016, primarily as a result of a higher level of services provided to Heartland by third-party advisors, including services performed in connection with mergers and acquisitions and cloud-based applications.

Advertising expenses were $2.4 million during the first quarter of 2017 compared to $1.3 million during the first quarter of 2016, an increase of $1.1 million or 89% during the first quarter of 2017 compared to the first quarter of 2016. This increase was primarily a result of costs associated with a deposit promotion campaign.

Core deposit intangibles and customer relationship intangibles amortization ~~and~~was $1.2 million during the first quarter of 2017 compared to $1.9 million during the first quarter of 2016, a decrease of $724,000 or 38%. During the first quarter of 2016, a $700,000 adjustment to the core deposit intangibles was recorded at Premier Valley Bank due to the loss of a significant deposit account relationship at Premier Valley Bank.

For the first quarter of 2017, other noninterest ~~expenses. These increases were primarily attributable to~~expenses decreased $789,000 or 9% over the ~~recent acquisitions.~~first quarter of 2016, as Heartland replaced certain existing software applications and their associated maintenance costs with cloud-based applications.

One of Heartland's top priorities is to improve its efficiency ratio, on a fully tax-equivalent basis, by reducing it to ~~a ratio of~~ 65% ~~by the end of 2016.~~or less. During the first quarter of ~~2016,~~2017, Heartland's efficiency ratio, ~~was 66.90%~~on a fully tax-equivalent basis, increased to 69.95% in comparison with ~~68.53% during the fourth quarter of 2015 and 70.95%~~66.90% during the first quarter of 2015. During the second and third quarters of 2015, management announced the consolidation of two banking centers and the closing of seven under-performing loan production offices. During the first quarter of 2016, management announced the closing of one additional loan production office located outside of Heartland's geographic footprint. Heartland also expects2016. Contributing to improve its efficiency ratio by completing systems conversions of acquired banks as soon as possible after the closing dates. The Premier Valley Bank systems conversion was completed during the first quarter of 2016, and the systems conversion for Centennial Bank is scheduled for completion during the second quarter of 2016.

The largest component of noninterest expenses, salaries and employee benefits, increased $5.1 million or 15% during the first quarter of 2016 as compared to the same quarter in 2015. This increase was primarily attributable to the additional salaries and employee benefits for employees of Premier Valley Bank, which was acquired in the fourth quarter of 2015, and Centennial Bank, which was acquired in the first quarter of 2016. Full-time equivalent employees totaled 1,907 on March 31, 2016, compared to 1,776 on March 31, 2015. Included in the full-time equivalent employees on March 31, 2016, were approximately 90 at Premier Valley Bank and 105 at Centennial Bank. The closing of out-of-footprint mortgage loan production offices resulted in a reduction of approximately 45 full-time equivalent employees during the first quarter of 2016.

~~Occupancy expense increased $744,000 or 17% during the first quarter of 2016 compared to the first quarter of 2015. A majority of~~ this increase ~~was attributable to the acquisitions completed during the last half of 2015 and first quarter of 2016.~~

~~Professional fees increased $966,000 or 16% during the first quarter of 2016 compared to the first quarter of 2015,~~were reduced operating revenue, primarily ~~a result of additional services provided to Heartland by third-party advisors, including services performed in connection with acquisitions.~~

~~Intangible assets amortization increased $1.3 million or 200% during the first quarter of 2016 compared to the first quarter of 2015~~ as a result of ~~the acquisitions completed during the last half of 2015~~a reduction in mortgage loan originations and ~~first~~increased expenses associated with merger and acquisition activity and promotional costs incurred for a deposit marketing campaign. Heartland's efficiency ratio will show variability from quarter ~~of 2016.~~

~~For the first~~to quarter ~~of 2016, other noninterest expenses increased $2.3 million or 32% over the first quarter of 2015. These increases were primarily~~as a result of ~~additional investments~~acquisition activities and also from the seasonality and related revenue and expense timing differences that are inherent in ~~technology and initial and ongoing costs associated with~~ the ~~acquisitions.~~residential mortgage business.

Income Taxes

Heartland's effective tax rate was 23.49% for the first quarter of 2017 compared to 33.10% for the first quarter of ~~2016 compared to 32.60% for the first quarter of 2015.~~2016. Federal low-income housing tax credits ~~included in the determination of~~reduced Heartland's income taxes ~~totaled~~by $304,000 during the first quarter of ~~2016 compared to $145,000 during the first quarter of 2015.~~both 2017 and 2016. Heartland's effective tax rate was also affected by the level of tax-exempt interest income which, as a percentage of pre-tax income,

was 30.46% during the first quarter of 2017 compared to 18.88% during the first quarter of ~~2016 compared to 19.07%~~2016. As a result of the adoption of ASU 2016-09, "Compensation-Stock Compensation (Topic 718)" on January 1, 2017, Heartland's income taxes during the first quarter of ~~2015.~~2017 included a tax benefit of $888,000 upon the vesting of outstanding restricted stock unit awards. The majority of Heartland's restricted stock unit awards vest annually in the first quarter. Exclusive of this tax benefit, Heartland's effective tax rate for the first quarter of 2017 was 27.26%.

Segment Reporting

Heartland has two reportable segments: community and other banking and retail mortgage banking. Revenues from community and other banking operations consist primarily of interest earned on loans and investment securities, fees from deposit and ancillary services and net security gains. Retail mortgage banking operating revenues consist of interest earned on mortgage loans held for sale, gains on sale of mortgage loans into the secondary market, the servicing of mortgage loans for ~~various investors~~others and loan origination fee income. See Note 9 to ~~our~~the consolidated financial statements included in this Quarterly Report on Form 10-Q for further information regarding ~~our~~Heartland's segment reporting.

Income before taxes for the community and other banking segment for the first quarter of ~~2016~~2017 was ~~$28.3~~$24.4 million compared to ~~$20.8~~$28.3 million for the first quarter of ~~2015,~~2016, a ~~$7.5~~$4.0 million or ~~36% increase,~~14% decrease. This decrease resulted primarily ~~as a result of increased net interest income and~~from increased noninterest ~~income, the effect of which was partially offset by increased noninterest~~ expenses.

Net interest income from the community and other banking segment ~~improved by $18.7~~was $72.2 million ~~or 35% for~~during the first quarter of 2017 compared to $71.6 million during the first quarter of 2016, ~~as compared to the first quarter~~an increase of ~~2015,~~$600,000 or 1%. This increase was primarily as a result of additional earning assets from the ~~four acquisitions completed during 2015 and the~~ CIC Bancshares, Inc. acquisition completed on February 5, 2016, and the Founders Bancorp acquisition completed on February 28, 2017.

Provision for loan losses allocable to the community and other banking segment was $3.6 million for the first quarter of 2017 compared to $2.1 million during the first quarter of 2016. Given the size of Heartland's loan portfolio, the movement of acquired loans out of the purchase accounting pool and the variability that can occur in the factors considered when determining the appropriateness of the allowance for loan losses, Heartland's quarterly provision for loan losses will vary from quarter to quarter. During the first quarter of 2017, Heartland’s credit quality was stable as nonperforming and delinquent loan levels were largely unchanged. As a result, the higher provision in the first quarter of 2017 in comparison with the first quarter of 2016 ~~combined with strong loan growth experienced during~~was primarily due to the ~~last half~~movement of ~~2015.~~ acquired loans out of the purchase accounting pool and minor fluctuations in the variables that management uses to determine the allowance.

Noninterest income allocable to the community and other banking segment totaled $19.0 million during the first quarter of 2017 compared to $18.5 million during the first ~~three months~~quarter of 2016, ~~compared to $17.1 million during the first three months of 2015,~~ an increase of ~~$1.5 million~~

$497,000 or ~~9%,~~3%. The increase was primarily a result of ~~increased~~higher service charges and ~~fees.~~ fees, which were offset by a $1.0 million decrease in security gains, net.

Noninterest expenses allocable to the community and other banking segment ~~increased $12.3~~totaled $63.2 million ~~or 26%~~during the first quarter of 2017 compared to $59.7 million during the first quarter of 2016, ~~as compared to~~an increase of $3.5 million or 6%. The categories of noninterest expenses with the ~~first quarter of 2015, which was~~most significant increases were professional fees and advertising. These increases were primarily a result of additional services provided to Heartland by third-party advisors, including services performed in connection with mergers and acquisitions and the ~~acquisitions.~~replacement of software applications with cloud-based applications, and advertising costs associated with a deposit promotion campaign.

The retail mortgage banking segment recorded a loss before taxes of $824,000 for the first quarter of 2017 compared to income before taxes of $1.6 million for the first quarter of 2016, ~~compared to income before taxes of $2.5 million for the first quarter of 2015,~~ a decrease of ~~$893,000~~$2.4 million or ~~36%~~152%. Noninterest income from the retail mortgage banking segment totaled $6.9 million during the first quarter of 2017 compared to $11.0 million during the first quarter of 2016, ~~compared to $13.6 million during the first quarter of 2015,~~ a ~~$2.6~~$4.2 million or ~~19%~~38% decrease. Retail mortgage banking income results primarily from net gains on sale of mortgage loans into the secondary market, related fees and fair value marks on the associated derivatives. Mortgage loan applications were $248.6 million in the first quarter of 2017 compared to $407.0 million in the first quarter of 2016, ~~compared to $647.5 million in the first quarter of 2015,~~ a decrease of ~~$240.5~~$158.4 million or ~~37%~~39%. The volume of mortgage loans sold totaled ~~$220.4~~$172.5 million during the first quarter of ~~2016, an 18%~~2017, a $47.9 million or 22% decrease from the ~~$268.8~~$220.4 million of mortgage loans sold during the first quarter of ~~2015.~~ 2016. This decrease was attributable to the higher mortgage interest rates during the first quarter of 2017, which significantly reduced mortgage loan refinancing activity.

Noninterest expenses allocable to the retail mortgage banking segment were $8.5 million during the first quarter of 2017 compared to $10.6 million during the first quarter of 2016, ~~compared to $12.2~~a decrease of $2.0 million or 19%. Lower expenses during the first quarter of ~~2015, a decrease of $1.6 million or 13%. During 2015, management refined its strategy~~2017 in comparison with respect to its retail mortgage banking business by emphasizing growth in this line of business in bank subsidiary locations instead of in out-of-footprint locations. To implement this strategy, seven under-performing mortgage loan production offices were closed during the second and third quarters of 2015, and an additional closure was announced during the first quarter of ~~2016. In addition~~2016 were partially attributable to reduced transaction-based compensation paid to mortgage banking personnel as a result of the lower volume of residential mortgage loans underwritten during the first quarter of ~~2016~~2017. Additionally, in ~~comparison with first quarter of 2015, the office closures also contributed~~reaction to the ~~reduction in noninterest expenses~~lower volume of mortgage loan originations, a series of workforce reductions were

implemented during the first quarter of ~~2016 in comparison with~~2017. The impact of the ~~first quarter of 2015.~~workforce reductions are expected to continue into the second quarter.

FINANCIAL CONDITION

Total assets were ~~$8.25~~$8.36 billion at March 31, ~~2016,~~2017, an increase of ~~$559.0~~$114.8 million or 7%1% since year-end ~~2015.~~2016. Included in this ~~growth,~~increase, at fair value, was ~~$772.6~~$213.9 million of assets acquired in the ~~CIC Bancshares, Inc.~~Founders Bancorp transaction.

Lending Activities

Total net loans ~~and leases~~ held to maturity were ~~$5.50~~$5.36 billion at March 31, ~~2016,~~2017, compared to ~~$5.00~~$5.35 billion at year-end ~~2015,~~2016, an increase of ~~$501.5~~$9.9 million or ~~10%~~less than 1%. This increase includes ~~$581.5~~$96.4 million of total loans ~~and leases~~ held to maturity, at fair value, acquired in the ~~CIC Bancshares, Inc.~~Founders Bancorp transaction. Exclusive of this transaction, total loans ~~and leases~~ held to maturity decreased ~~$80.0~~$86.6 million or 2%. ~~This downward trend began to reverse~~Historically, Heartland has not experienced significant organic loan growth in the first quarter of the year. Three of the Heartland bank subsidiaries experienced a decline in loan balances during the ~~month~~quarter primarily as a result of ~~March 2016 and the~~scheduled construction loan ~~pipeline looks stronger for the second quarter of 2016. Management expects loan growth will fluctuate from quarter-to-quarter, but overall to average 1% to 2% per quarter.~~payoffs.

The table below presents the composition of the loan portfolio as of March 31, ~~2016,~~2017, and December 31, ~~2015,~~2016, in thousands:


LOAN PORTFOLIO	March 31, 2016					December 31, 2015					March 31, 2017					December 31, 2016
	Amount			Percent		Amount			Percent		Amount			Percent		Amount			Percent
Loans and leases receivable held to maturity:
Loans receivable held to maturity:
Commercial	$	1,295,504		23.53	%	$	1,279,214		25.56	%	$	1,314,393		24.50	%	$	1,287,265		24.04	%
Commercial real estate	2,555,268			46.40		2,326,360			46.50		2,535,355			47.27		2,538,582			47.42	%
Agricultural and agricultural real estate	471,271			8.56		471,870			9.43		481,125			8.97		489,318			9.14
Residential mortgage	753,666			13.69		539,555			10.78		604,902			11.28		617,924			11.54
Consumer	430,699			7.82		386,867			7.73		427,962			7.98		420,613			7.86
Gross loans and leases receivable held to maturity	5,506,408			100.00	%	5,003,866			100.00	%
Gross loans receivable held to maturity											5,363,737			100.00	%	5,353,702			100.00	%
Unearned discount	(640		)			(488		)			(668		)			(699		)
Deferred loan fees	(2,763		)			(1,892		)			(1,465		)			(1,284		)
Total net loans and leases receivable held to maturity	5,503,005					5,001,486
Allowance for loan and lease losses	(49,738		)			(48,685		)
Loans and leases receivable, net	$	5,453,267				$	4,952,801
Total net loans receivable held to maturity											5,361,604					5,351,719
Allowance for loan losses											(54,999		)			(54,324		)
Loans receivable, net											$	5,306,605				$	5,297,395

Loans ~~and leases~~ secured by real estate, either fully or partially, totaled ~~$3.75~~$3.55 billion or ~~68%~~66% of gross loans ~~and leases~~ at March 31, ~~2016.~~2017. Excluding purchase accounting valuations, 51% of the properties securing non-farm, nonresidential real estate loans ~~56%~~ are owner occupied. The largest categories ~~within~~of Heartland's real estate secured loans at March 31, ~~2016,~~2017, and December 31, ~~2015,~~2016, are listed below, in thousands:

													LOANS SECURED BY REAL ESTATE
	March 31, 2016			December 31, 2015			March 31, 2017			December 31, 2016
Residential real estate, excluding residential construction and residential lot loans	$	916,658		$	849,296		$	995,797		$	1,030,190
Industrial, manufacturing, business and commercial	488,426			429,891			475,339			474,632
Agriculture	250,110			255,345			247,585			255,046
Retail	303,464			239,975			336,866			332,009
Office	311,258			275,289			351,700			347,334
Land development and lots	121,294			122,551			130,999			127,700
Hotel, resort and hospitality	121,205			115,083			167,914			151,571
Multi-family	172,362			179,243			188,219			185,559
Food and beverage	88,958			90,339			100,989			102,225
Warehousing	105,482			82,356			123,766			120,471
Health services	119,631			101,961			143,793			147,412
Residential construction	102,645			97,205			132,659			143,962
All other	163,257			164,255			173,387			172,617
Loans acquired in the quarter	512,834			318,797
Purchase accounting valuations	(24,945		)	(20,994		)	(17,901		)	(17,559		)
Total loans secured by real estate	$	3,752,639		$	3,300,592		$	3,551,112		$	3,573,169

Allowance For Loan ~~and Lease~~ Losses

The process utilized by Heartland to determine the appropriateness of the allowance for loan and ~~lease~~ losses is considered a critical accounting practice for Heartland and has remained consistent over the past several years. The allowance for loan ~~and lease~~ losses represents management's estimate of identified and unidentified probable losses in the existing loan portfolio. For additional details on the specific factors considered in determining the allowance for loan ~~and lease~~ losses, refer to the critical accounting policies section of our Annual Report on Form 10-K for the year ended December 31, ~~2015.~~

The allowance for loan and lease losses at March 31, 2016, was 0.90% of loans and leases and 102.79% of nonperforming loans compared to 0.97% of loans and leases and 122.77% of nonperforming loans at December 31, 2015.2016.

Nonperforming loans were ~~$48.4~~$63.7 million or ~~0.88%~~1.19% of total loans ~~and leases~~ at March 31, ~~2016,~~2017, compared to ~~$39.7~~$64.4 million or ~~0.79%~~1.20% of total loans ~~and leases~~ at December 31, 2015, an increase of $8.7 million or 22%. Exclusive of $1.6 million of nonperforming loans acquired in the CIC Bancshares, Inc. transaction, nonperforming loans increased $7.2 million or 18% since year-end 2015. A majority of the new nonperforming loans were part of the loan portfolios acquired in the bank acquisitions completed during 2015, which had been identified as potential problem loans prior to the closing of the acquisitions. Heartland's special assets group continues to work with these borrowers to obtain an appropriate resolution of these nonperforming loans.2016. At March 31, ~~2016,~~2017, approximately ~~$15.5~~$27.1 million or ~~32%~~42% of Heartland's nonperforming loans had individual loan balances exceeding $1.0 million and represented loans to ~~an aggregate of eight~~four borrowers. The portion of Heartland's nonperforming loans covered by government guarantees was ~~$12.0~~$16.6 million at March 31, ~~2016,~~2017, and ~~$8.9~~$17.3 million at December 31, ~~2015.~~2016, which includes $14.2 million and $14.3 million, respectively, of repurchased residential real estate loans.

The allowance for loan losses at March 31, 2017, was 1.03% of loans and 86.29% of nonperforming loans compared to 1.02% of loans and 84.37% of nonperforming loans at December 31, 2016. Excluding those loans covered by the purchase accounting adjustments, the ratio of the allowance for loan losses to outstanding loans was 1.22% at both March 31, 2017, and December 31, 2016. At March 31, 2017, valuation reserves totaled $25.2 million and covered $938.9 million of acquired loans. At December 31, 2016, valuation reserves totaled $25.3 million and covered $956.0 million of acquired loans.

Loans delinquent 30 to 89 days as a percent of total loans ~~increased to 0.45%~~was 0.44% at March 31, ~~2016,~~2017, in comparison with ~~0.31%~~0.37% at December 31, ~~2015, primarily due agricultural loans made to a borrower experiencing financial difficulties.~~2016.

The ~~tables~~table below ~~present~~presents the changes in the allowance for loan ~~and lease~~ losses during the ~~three months~~three-month periods ended March 31, ~~2016~~2017 and ~~2015,~~2016, in thousands:

ANALYSIS OF ALLOWANCE FOR LOAN AND LEASE LOSSES
Three Months Ended
March 31,
2016 2015
Balance at beginning of period $ 48,685
$ 41,449
Provision for loan and lease losses 2,067
1,671
Recoveries on loans and leases previously charged off 591
738
Charge-offs on loans and leases (1,605 ) (2,004 )
Balance at end of period $ 49,738
$ 41,854
Annualized ratio of net charge offs to average loans and leases 0.08 % 0.12 %



ANALYSIS OF ALLOWANCE FOR LOAN LOSSES	Three Months Ended March 31,
	2017			2016
Balance at beginning of period	$	54,324		$	48,685
Provision for loan losses	3,641			2,067
Recoveries on loans previously charged off	752			591
Charge-offs on loans	(3,718		)	(1,605		)
Balance at end of period	$	54,999		$	49,738
Annualized ratio of net charge offs to average loans	0.22		%	0.08		%

The table below presents the amounts of nonperforming loans and ~~leases and~~ other nonperforming assets on the dates indicated, in thousands:

NONPERFORMING ASSETS March 31, December 31,
2016 2015 2015 2014
Not covered under loss share agreements:
Nonaccrual loans and leases $ 47,750
$ 27,023
$ 39,655
$ 25,070
Loan and leases contractually past due 90 days or more 639
9
—
—
Total nonperforming loans and leases 48,389
27,032
39,655
25,070
Other real estate 11,338
19,097
11,524
19,016
Other repossessed assets 426
404
485
445
Total nonperforming assets not covered under loss share agreements $ 60,153
$ 46,533
$ 51,664
$ 44,531
Covered under loss share agreements:
Nonaccrual loans and leases $ —
$ —
$ —
$ 278
Other real estate —
—
—
—
Total nonperforming assets covered under loss share agreements $ —
$ —
$ —
$ 278
Performing troubled debt restructured loans⁽¹⁾
$ 10,711
$ 10,904
$ 11,075
$ 12,133
Nonperforming loans and leases not covered under loss share agreements to total loans and leases 0.88 % 0.64 % 0.79 % 0.63 %
Nonperforming assets not covered under loss share agreements to total loans and leases plus repossessed property 1.09 % 1.09 % 1.03 % 1.14 %
Nonperforming assets not covered under loss share agreements to total assets 0.73 % 0.72 % 0.67 % 0.74 %

(1) Represents accruing troubled debt restructured loans performing according to their restructured terms.



NONPERFORMING ASSETS	March 31,						December 31,
	2017			2016			2016			2015
Nonaccrual loans	$	62,868		$	47,750		$	64,299		$	39,655
Loans contractually past due 90 days or more	872			639			86			—
Total nonperforming loans	63,740			48,389			64,385			39,655
Other real estate	11,188			11,338			9,744			11,524
Other repossessed assets	739			426			663			485
Total nonperforming assets	$	75,667		$	60,153		$	74,792		$	51,664
Performing troubled debt restructured loans⁽¹⁾	$	11,010		$	10,711		$	10,380		$	11,075
Nonperforming loans to total loans	1.19		%	0.88		%	1.20		%	0.79		%
Nonperforming assets to total loans plus repossessed property	1.41		%	1.09		%	1.39		%	1.03		%
Nonperforming assets to total assets	0.90		%	0.73		%	0.91		%	0.67		%

(1) Represents accruing troubled debt restructured loans performing according to their restructured terms.

The ~~schedule~~schedules below ~~summarizes~~summarize the changes in Heartland's nonperforming assets ~~including those covered by loss share agreements,~~ during the first three months of ~~2016,~~2017, in thousands:

Nonperforming
Loans

Other
Real Estate
Owned

Other
Repossessed
Assets

Total
Nonperforming
Assets
December 31, 2015 $ 39,655
$ 11,524
$ 485
$ 51,664
Loan foreclosures (442 ) 436
6
—
Net loan charge-offs (1,014 ) —
—
(1,014 )
Acquired nonperforming assets 1,582
1,934
—
3,516
New nonperforming loans 12,171
—
—
12,171
Reduction of nonperforming loans⁽¹⁾
(3,563 ) —
—
(3,563 )
OREO/Repossessed assets sales proceeds —
(2,345 ) (66 ) (2,411 )
OREO/Repossessed assets writedowns, net —
(211 ) 29
(182 )
Net activity at Citizens Finance Co. —
—
(28 ) (28 )
March 31, 2016 $ 48,389
$ 11,338
$ 426
$ 60,153

(1) Includes principal reductions and transfers to performing status.



	Nonperforming Loans			Other Real Estate Owned			Other Repossessed Assets			Total Nonperforming Assets
December 31, 2016	$	64,385		$	9,744		$	663		$	74,792
Loan foreclosures	(2,461		)	2,263			198			—
Net loan charge-offs	(2,966		)	—			—			(2,966		)
Acquired nonperforming assets	—			—			—			—
New nonperforming loans	14,819			—			—			14,819
Reduction of nonperforming loans⁽¹⁾	(10,037		)	—			—			(10,037		)
OREO/Repossessed assets sales proceeds	—			(545		)	(170		)	(715		)
OREO/Repossessed assets writedowns, net	—			(274		)	(5		)	(279		)
Net activity at Citizens Finance Co.	—			—			53			53
March 31, 2017	$	63,740		$	11,188		$	739		$	75,667

(1) Includes principal reductions and transfers to performing status.

Securities

The composition of Heartland's securities portfolio is managed to maximize the return on the portfolio while considering the impact it has on Heartland's asset/liability position and liquidity needs. Securities represented ~~24%~~26% of total assets at both March 31, ~~2016,~~

2017, and December 31, ~~2015.~~2016. Total available for sale securities as of March 31, ~~2016,~~2017, were ~~$1.69~~$1.89 billion, an increase of ~~$112.1~~$47.7 million or 7%3% from ~~$1.58~~$1.85 billion at December 31, ~~2015~~.2016.

The table below presents the composition of the securities portfolio, including ~~trading,~~ available for sale, ~~and~~ held to maturity securities and other, by major category, as of March 31, ~~2016,~~2017, and December 31, ~~2015,~~2016, in thousands:


SECURITIES PORTFOLIO COMPOSITION	March 31, 2016				December 31, 2015				March 31, 2017				December 31, 2016
	Amount		Percent		Amount		Percent		Amount		Percent		Amount		Percent
U.S. government corporations and agencies	$	6,619	0.33	%	$	25,766	1.37	%	$	15,067	0.69	%	$	4,700	0.22	%
Mortgage-backed securities	1,388,687		69.99		1,247,071		66.37		1,288,527		59.22		1,290,500		60.56
Obligation of states and political subdivisions	552,303		27.84		570,730		30.37		835,209		38.39		799,806		37.53
Corporate debt securities	830		0.04		846		0.05
Equity securities	13,377		0.67		13,138		0.70		15,341		0.71		14,520		0.68
Other securities	22,325		1.13		21,443		1.14		21,557		0.99		21,560		1.01
Total securities	$	1,984,141	100.00	%	$	1,878,994	100.00	%	$	2,175,701	100.00	%	$	2,131,086	100.00	%

The percentage of Heartland's securities portfolio comprised of mortgage-backed securities was ~~70%~~59% at March 31, ~~2016, compared to 66%~~2017, and 61% at December 31, ~~2015.~~2016. Approximately ~~79%~~77% of Heartland's mortgage-backed securities were issued by government-sponsored enterprises at March 31, ~~2016.~~2017. Heartland's securities portfolio had an expected modified duration of ~~4.1~~4.15 years as of March 31, ~~2016,~~2017, compared to ~~3.9~~4.34 years at year-end ~~2015.~~2016.

The Volcker Rule, which is scheduled to be ~~fully implemented in~~effective July 21, 2017, prohibits insured depository institutions and their holding companies from engaging in proprietary trading ~~except in limited circumstances,~~of securities, derivatives and certain other financial instruments for the entity's own account, and prohibits ~~them from owning equity~~certain interests in, ~~excess of 3% of Tier 1 Capital in~~or relationships with, a hedge fund or private equity ~~and hedge funds. The~~fund. Heartland does not believe that it engages in any significant amount of proprietary trading, as defined in the Volcker Rule, ~~will~~and believes that any impact of the Volcker Rule on Heartland's business activities and investment portfolio would be minimal. Heartland has reviewed its investment portfolio to determine if any investments meet the Volcker Rule's definition of covered funds. Based on the review, Heartland believes that any impact related to investments considered to be covered funds would not have a ~~material impact~~significant effect on ~~Heartland’s investment securities portfolio.~~its financial condition or results of operations.

At March 31, ~~2016,~~2017, Heartland had ~~$22.3~~$21.6 million of other securities, including capital stock in each Federal Home Loan Bank ("FHLB") of which each of its bank subsidiaries is a member. All of these securities were classified as other securities held at cost.

Deposits ~~And Borrowed Funds~~

Total deposits were ~~$6.92~~$7.09 billion as of March 31, ~~2016,~~2017, compared to ~~$6.41~~$6.85 billion at year-end ~~2015,~~2016, an increase of ~~$518.5~~$242.5 million or 8%4%. This increase ~~includes $648.1~~included $181.5 million of deposits, at fair value, acquired in the ~~CIC Bancshares, Inc.~~Founders Bancorp transaction. Exclusive of this transaction, total deposits increased $61.0 million or 1% during the first quarter of 2017.

The table below presents, in thousands, the composition of Heartland's deposits by category as of March 31, 2017, and December 31, 2016:



DEPOSITS	March 31, 2017				December 31, 2016
	Amount		Percent		Amount		Percent
Demand	$	2,319,256	32.71	%	$	2,202,036	32.16	%
Savings	3,940,146		55.58		3,788,089		55.32
Time	830,459		11.71		857,286		12.52
Total	$	7,089,861	100.00	%	$	6,847,411	100.00	%

Demand deposits totaled $2.32 billion at March 31, 2017, an increase of $117.2 million or 5% since year-end 2016, with $94.4 million of the increase attributable to the Founders Bancorp transaction. Excluding demand deposits acquired in this ~~acquisition,~~transaction, demand deposits increased $22.8 million or 1%. Deposit composition continued to reflect a favorable mix with demand deposits at 33% of total deposits, ~~decreased $129.6 million or 2%. This entire decrease was attributable~~savings deposits at 55% and time deposits at 12% at March 31, 2017, compared to ~~reduced~~demand deposits at 32% of total deposits, savings deposits at 55% and time deposits at 13% of total deposits at December 31, 2016. Contributing to the improvement in deposit mix were decreases in the level of time deposits, which decreased ~~$131.4~~$50.6 million ~~or 12%~~during the first quarter of 2017 when excluding the ~~$149.5~~$23.8 million of time deposits acquired in the ~~CIC Bancshares, Inc.~~Founders Bancorp transaction. This trend of reduced time deposits is ~~expected to continue during the second quarter~~partially a result of ~~2016 as management remains focused~~management's focus on building its demand and savings deposit customer base. Heartland

does not plan to offer highly competitive interest rates on time deposits, except to customers with which it has ~~significant~~other banking relationships. ~~Demand~~Savings deposits totaled ~~$2.08~~$3.94 billion at March 31, ~~2016,~~2017, an increase of ~~$165.4~~$152.1 million or 9%4% since year-end ~~2015,~~2016, with ~~$164.3~~$63.3 million of the increase attributable to the ~~CIC Bancshares, Inc.~~Founders Bancorp transaction. ~~Deposit composition continued to reflect a favorable mix with demand deposits at 30% of total deposits,~~Excluding savings deposits ~~at 53% and time~~acquired in this transaction, savings deposits ~~at 17% at both~~increased $88.8 million or 2%.

Short-Term Borrowings

Short-term borrowings, which Heartland defines as borrowings with an original maturity of one year or less, were as follows as of March 31, ~~2016,~~2017, and December 31, ~~2015.~~2016, in thousands:



	March 31, 2017		December 31, 2016
Securities sold under agreement to repurchase	$	135,748	$	229,555
Federal funds purchased	3,680		40,200
Advances from the FHLB	10,000		30,367
Other short-term borrowings	5,597		6,337
Total	$	155,025	$	306,459

Short-term borrowings generally include federal funds purchased, securities sold under agreements to repurchase, short-term FHLB advances and discount window borrowings from the Federal Reserve Bank. These funding alternatives are utilized in varying degrees depending on their pricing and availability. All of Heartland's bank subsidiaries own FHLB stock in ~~either~~one of the Chicago, Dallas, Des Moines, San Francisco or Topeka FHLBs, enabling them to borrow funds from their respective FHLB for short- or long-term purposes under a variety of programs. The amount of short-term borrowings of Heartland was ~~$325.7~~$155.0 million at March 31, ~~2016,~~2017, compared to ~~$293.9~~$306.5 million at year-end ~~2015. Short-term FHLB advances~~2016, a decrease of ~~$32.7~~$151.4 million ~~were included in short-term borrowings at March 31, 2016, in comparison with $11.1 million at December 31, 2015.~~or 49%.

All of the Heartland bank subsidiaries provide retail repurchase agreements to their customers as a cash management tool, ~~sweeping~~which sweep excess funds from demand deposit accounts into these agreements. This source of funding does not increase the bank's reserve requirements. Although the aggregate balance of these retail repurchase agreements is subject to variation, the account relationships represented by these balances are principally local. The balances of retail repurchase agreements were ~~$207.2~~$135.7 million at March 31, ~~2016,~~2017, compared to ~~$253.7~~$229.6 million at December 31, ~~2015.~~2016, a decrease of $93.8 million or 41%. In addition to seasonal fluctuations, these balances declined as a result of Heartland's focus on reducing the volume of retail repurchase agreement activity so that the securities pledged under these repurchase agreements would be unencumbered. The treasury management teams at the Heartland bank subsidiaries introduced other value-added cash management tools and loss prevention services to these customers to further enhance their cash management alternatives.

Short-term FHLB advances of $10.0 million were included in short-term borrowings at March 31, 2017, in comparison with $30.4 million at December 31, 2016.

Also included in short-term borrowings is a $20.0 million revolving credit line Heartland has with an unaffiliated bank, primarily to provide liquidity to Heartland. ANo balance ~~of $15.0 million~~ was outstanding on this line at both March 31, ~~2016,~~2017, and December 31, ~~2015.~~2016.

Other Borrowings

The outstanding balances of other borrowings, which Heartland ~~entered into~~defines as borrowings with an ~~additional non-revolving credit facility with~~original maturity date of more than one year, are shown in the same unaffiliated bank on December 15, 2015, which provides borrowing capacity not to exceed $50.0 million when combined with the outstanding balance on its existing amortizing term loan with the same unaffiliated bank described below. Attable below, net of discount and issuance costs amortization, in thousands, as of March 31, ~~2016, a $40.0 million balance was outstanding on this non-revolving credit line compared to no balance outstanding at~~2017, and December 31, ~~2015. Any outstanding balance on the non-revolving credit line is due on November 30, 2016.~~2016:



	March 31, 2017		December 31, 2016
Advances from the FHLB	$	6,907	$	6,975
Wholesale repurchase agreements	30,000		30,000
Trust preferred securities	115,321		115,232
Senior notes	11,000		16,000
Note payable to unaffiliated bank	36,667		37,667
Contracts payable for purchase of real estate and other assets	1,973		2,339
Subordinated notes	73,893		73,857
Other borrowings	6,290		6,464
Total	$	282,051	$	288,534

Other borrowings include all debt arrangements Heartland and its subsidiaries have entered into with original maturities that extend beyond one year, including long-term FHLB borrowings, ~~term~~ borrowings under term notes, subordinated notes and senior notes, convertible debt, and obligations under trust preferred capital securities. As of March 31, ~~2016,~~2017, the amount of other borrowings was ~~$265.8~~$282.1 million, ~~an increase~~a decrease of ~~$2.5~~$6.5 million or 1%2% since year-end ~~2015.~~2016.

Long-term FHLB borrowings with an original term of more than one year totaled ~~$12.2~~$6.9 million at March 31, ~~2016,~~2017, compared to ~~$17.2~~$7.0 million at December 31, ~~2015, a decrease of $5.1 million or 30%.~~2016. Total long-term FHLB borrowings at March 31, ~~2016,~~2017, had an average rate of ~~2.29%~~3.27% and an average maturity of ~~3.2 years. Structured~~46 months.

Heartland's structured wholesale repurchase agreements totaled $30.0 million at both March 31, ~~2016~~2017, and December 31, ~~2015.~~

~~In 2008, Heartland entered into various wholesale repurchase agreements, which had balances totaling $30.0 million at both March 31, 2016, and December 31, 2015.~~2016. These wholesale repurchase agreements mature in 2018.

~~In April 2011,~~ Heartland ~~obtained~~has a ~~$15.0 million amortizing term loan from~~non-revolving credit facility with an unaffiliated bank, ~~with~~which provides a ~~maturity date~~borrowing capacity of ~~April 20,~~up to $75.0 million. At March 31, 2017, $36.7 million was outstanding on this non-revolving credit line compared to $37.7 million outstanding at December 31, 2016. ~~The~~Any outstanding balance on this ~~amortizing term loan was $8.6 million at~~non-revolving credit line is due in April 2021. At March 31, ~~2016, compared to $8.9~~2017, Heartland had $27.1 million ~~at December 31, 2015. At maturity,~~available on this ~~amortizing term loan was repaid with an advance on Heartland's~~ non-revolving credit ~~line.~~facility.

Heartland also had senior notes totaling $11.0 million outstanding at March 31, 2017, and $16.0 million outstanding at December 31, 2016, and subordinated notes totaling $73.9 million outstanding at both March 31, ~~2016,~~2017, and December 31, ~~2015, and subordinated notes totaling $82.1 million outstanding at March 31, 2016, and $74.1 million at December 31, 2015. Included in~~2016. During the ~~subordinated notes at March 31, 2016, were~~first quarter of 2017, $167,000 of the ~~$2.0 million of~~ subordinated convertible notes ~~and $5.9 million~~were converted into 6,128 shares of ~~subordinated debentures assumed in the CIC Bancshares, Inc. transaction.~~Heartland common stock.

A schedule of Heartland's trust preferred securities outstanding as of March 31, ~~2016,~~2017, is as follows, in thousands:

Amount

Issued

Issuance

Date

Interest

Rate

Interest

Rate as of

3/31/16⁽¹⁾

Maturity

Date

Callable

Date

Amount

Issued

Issuance

Date

Interest

Rate

Interest

Rate as of

3/31/17⁽¹⁾

Maturity

Date

Callable

Date

Heartland Financial Statutory Trust IV

25,774

03/17/2004

2.75% over LIBOR

3.39%⁽²⁾

03/17/2034

06/17/2016

25,774

03/17/2004

2.75% over LIBOR

3.90%⁽²⁾

03/17/2034

06/17/2017

Heartland Financial Statutory Trust V

20,619

01/27/2006

1.33% over LIBOR

1.95%⁽³⁾

04/07/2036

07/07/2016

20,619

01/27/2006

1.33% over LIBOR

2.35%⁽³⁾

04/07/2036

07/07/2017

Heartland Financial Statutory Trust VI

20,619

06/21/2007

6.75%

6.75%⁽⁴⁾

09/15/2037

06/15/2016

20,619

06/21/2007

6.75%

6.75%⁽⁴⁾

09/15/2037

06/15/2017

Heartland Financial Statutory Trust VII

20,619

06/26/2007

1.48% over LIBOR

2.12%⁽⁵⁾

09/01/2037

06/01/2016

20,619

06/26/2007

1.48% over LIBOR

2.53%⁽⁵⁾

09/01/2037

06/01/2017

Morrill Statutory Trust I

8,735

12/19/2002

3.25% over LIBOR

3.88%⁽⁶⁾

12/26/2032

06/26/2016

8,829

12/19/2002

3.25% over LIBOR

4.40%⁽⁶⁾

12/26/2032

06/26/2017

Morrill Statutory Trust II

8,337

12/17/2003

2.85% over LIBOR

3.49%⁽⁷⁾

12/17/2033

06/17/2016

8,448

12/17/2003

2.85% over LIBOR

4.00%⁽⁷⁾

12/17/2033

06/17/2017

Sheboygan Statutory Trust I

6,199

9/17/2003

2.95% over LIBOR

3.59%

09/17/2033

06/17/2016

6,287

9/17/2003

2.95% over LIBOR

4.10%

09/17/2033

06/17/2017

CBNM Capital Trust I

4,222

9/10/2004

3.25% over LIBOR

3.88%

12/15/2034

06/15/2016

4,272

9/10/2004

3.25% over LIBOR

4.38%

12/15/2034

06/15/2017

115,124

115,467

(1) Effective weighted average interest rate as of March 31, 2016, was 4.97% due to interest rate swap transactions on the variable rate securities as discussed in Note 7 to Heartland's consolidated financial statements.

(2) Effective interest rate as of March 31, 2016, was 5.01% due to an interest rate swap transaction as discussed in Note 7 to Heartland's consolidated financial statements.

(3) Effective interest rate as of March 31, 2016, was 4.69% due to an interest rate swap transaction as discussed in Note 7 to Heartland's consolidated financial statements.

(1) Effective weighted average interest rate as of March 31, 2017, was 4.83% due to interest rate swap transactions on the variable rate securities as discussed in Note 7 to Heartland's consolidated financial statements included herein.

(2) Effective interest rate as of March 31, 2017, was 5.01% due to an interest rate swap transaction as discussed in Note 7 to Heartland's consolidated financial statements included herein.

(3) Effective interest rate as of March 31, 2017, was 4.69% due to an interest rate swap transaction as discussed in Note 7 to Heartland's consolidated financial statements included herein.

(4) Interest rate is fixed at 6.75% through June 15, 2017, then resets to 1.48% over LIBOR for the remainder of the term.

(5) Effective interest rate as of March 31, 2016, was 4.70% due to an interest rate swap transaction as discussed in Note 7 to Heartland's consolidated financial statements.

(6) Effective interest rate as of March 31, 2016, was 4.92% due to an interest rate swap transaction as discussed in Note 7 to Heartland's consolidated financial statements.

(7) Effective interest rate as of March 31, 2016, was 4.51% due to an interest rate swap transaction as discussed in Note 7 to Heartland's consolidated financial statements.

(5) Effective interest rate as of March 31, 2017, was 3.83% due to an interest rate swap transaction as discussed in Note 7 to Heartland's consolidated financial statements included herein.

(6) Effective interest rate as of March 31, 2017, was 4.92% due to an interest rate swap transaction as discussed in Note 7 to Heartland's consolidated financial statements included herein.

(7) Effective interest rate as of March 31, 2017, was 4.51% due to an interest rate swap transaction as discussed in Note 7 to Heartland's consolidated financial statements included herein.

During 2015, Heartland entered into two additional forward starting interest rate swaps. The first forward starting interest rate swap transaction relates to Heartland's $20.0 million Statutory Trust VI, which will convert from a fixed interest rate subordinated debenture to a variable interest rate subordinated debenture. The effective date of the interest rate swap transaction is June 15, 2017, and Heartland Statutory Trust VI will effectively remain at a fixed interest rate. The forward-starting swap transaction expires on June 15, 2024. The second forward starting interest rate swap was effective on March 1, 2017, and replaced the current interest rate swap related to Heartland Statutory Trust VII that expired on March 1, 2017.

CAPITAL REQUIREMENTS

Bank regulatory agencies have adopted capital standards by which all bank holding companies are evaluated, including requirements to maintain certain core capital amounts included as Tier 1 capital at minimum levels relative to total assets (the "Tier 1 Leverage Capital Ratio") and at minimum levels relative to "risk-weighted ~~assets"~~assets," which are calculated by assigning value to assets, and off balance sheet commitments, based on their risk characteristics (the "Tier 1 Risk-Based Capital Ratio")~~, and~~. Bank holding companies also are required to maintain total capital at minimum levels relative to risk-weighted assets (the "Total Risk-Based Capital Ratio"). Starting in 2015, bank holding companies became subject to a new Common Equity Tier 1 Capital Ratio, an increased Tier 1 Leverage Capital Ratio and an increased Tier 1 Risk-Based Capital Ratio under the Basel III ~~rules and~~rules. They are required to include in Common Equity Tier 1 capital the effects of other comprehensive income adjustments, such as gains and losses on securities held to maturity, that were previously excluded from the definition of Tier 1 ~~capital, but~~capital. However, bank holding companies were allowed to make a one-time election not to include those effects. Heartland and its bank subsidiaries have been, and will continue to be, managed so they meet the well-capitalized requirements under the regulatory framework for prompt corrective ~~action~~action. Heartland and ~~have~~its bank subsidiaries made the one-time election to exclude the effects of other comprehensive income adjustments on their Tier 1 capital.

Under the Basel III rules, the requirements to be categorized as well-capitalized was established at 6.5% for the Common Equity Tier 1 Capital Ratio, changed from 4% to 5% for the Tier 1 Leverage Capital Ratio, changed from 6% to 8% for the Tier 1 Risk-Based Capital Ratio and remained at 10% for the Total Risk-Based Capital Ratio. The most recent notification from the ~~Federal Deposit Insurance Corporation~~FDIC categorized Heartland and each of its bank subsidiaries as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed ~~each institution's category.~~the categorization of any of these entities.

Heartland's capital ratios are calculated in accordance with Federal Reserve Board instructions and are required regulatory financial measures. Heartland's capital ratios were as follows for the dates indicated, in thousands:


CAPITAL RATIOS	March 31, 2016				December 31, 2015				March 31, 2017				December 31, 2016
	Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio
Risk-Based Capital Ratios:
Risk-Based Capital Ratio
Tier 1 capital	$	648,796	9.98	%	$	683,706	11.56	%	$	777,802	12.40	%	$	756,056	11.93	%
Tier 1 capital minimum requirement	389,880		6.00	%	354,980		6.00	%	376,277		6.00	%	380,148		6.00	%
Excess	$	258,916	3.98	%	$	328,726	5.56	%	$	401,525	6.40	%	$	375,908	5.93	%

Common equity Tier 1	$	530,053	8.16	%	$	487,132	8.23	%
Common equity Tier 1 minimum requirement	292,410		4.50	%	266,324		4.50	%
Common Equity Tier 1 capital									$	661,543	10.55	%	$	639,467	10.09	%
Common Equity Tier 1 minimum requirement									282,208		4.50	%	285,111		4.50	%
Excess	$	237,643	3.66	%	$	220,808	3.73	%	$	379,335	6.05	%	$	354,356	5.59	%

Total capital	$	778,834	11.99	%	$	812,568	13.74	%	$	907,922	14.48	%	$	887,607	14.01	%
Total capital minimum requirement	519,840		8.00	%	473,282		8.00	%	501,703		8.00	%	506,865		8.00	%
Excess	$	258,994	3.99	%	$	339,286	5.74	%	$	406,219	6.48	%	$	380,742	6.01	%
Total risk-adjusted assets	$	6,497,996			$	5,916,027
Total risk-weighted assets									$	6,271,289			$	6,335,807

Leverage Capital Ratios⁽¹⁾
Leverage Ratio
Tier 1 capital	$	648,796	8.22	%	$	683,706	9.58	%	$	777,802	9.62	%	$	756,056	9.28	%
Tier 1 capital minimum requirement⁽²⁾	315,621		4.00	%	285,606		4.00	%
Tier 1 capital minimum requirement									323,357		4.00	%	325,894		4.00	%
Excess	$	333,175	4.22	%	$	398,100	5.58	%	$	454,445	5.62	%	$	430,162	5.28	%
Average adjusted assets (less goodwill and other intangible assets)	$	7,890,530			$	7,140,152			$	8,083,932			$	8,147,357

(1) The leverage ratio is defined as the ratio of Tier 1 capital to average total assets.
(2) Heartland has established a minimum target leverage ratio of 4.00%. Based on Federal Reserve Bank guidelines, a bank holding company generally is required to maintain a leverage ratio of 3.00% plus an additional cushion of at least 100 basis points.

On July 29, 2016, Heartland filed a universal shelf registration statement with the ~~Securities and Exchange Commission on August 28, 2013, which became effective on September 9, 2013,~~SEC to register ~~up to $75.0 million in~~debt or equity securities. ~~The~~This shelf registration statement, which was effective immediately, provides Heartland with the ability to raise capital, subject to ~~Securities~~market conditions and ~~Exchange Commission~~SEC rules and limitations, if ~~Heartland’s~~Heartland's board of directors decides to do so. ~~At March 31,~~This registration statement will permit Heartland, from time to time, in one or more public offerings, to offer debt securities, subordinated notes, common stock, preferred stock, rights or any combination of these securities. The amount of securities that may be offered is not specified in the registration statement, and the terms of any future offerings will be established at the time of the offering. In November 2016, ~~$75.0 million was available~~Heartland offered and sold 1,379,690 shares of its common stock pursuant to ~~be issued under the universal shelf~~this registration statement.

During the first quarter of 2017, 333 shares of ~~newly issued~~the Heartland Series D convertible preferred ~~stock. In addition,~~stock issued in the CIC Bancshares, Inc. acquisition were converted into 13,283 shares of Heartland ~~assumed~~common stock, and $167,000 of the convertible notes ~~and subordinated debt totaling approximately $7.9 million. Simultaneous with closing~~assumed in the acquisition were converted into 6,128 shares of ~~the transaction, Centennial Bank merged into Heartland’s Summit Bank & Trust subsidiary, with the resulting institution operating under the name Centennial Bank and Trust.~~Heartland common stock.

Common stockholders' equity was ~~$665.8~~$780.4 million at March 31, ~~2016,~~2017, compared to ~~$581.5~~$739.6 million at December 31, ~~2015.~~2016. Book value per common share was ~~$27.15~~$29.26 at March 31, ~~2016,~~2017, compared to ~~$25.92~~$28.31 at year-end ~~2015.~~2016. Changes in common stockholders' equity and book value per common share are the result of earnings, dividends paid, stock transactions and mark-to-market adjustment for unrealized gains and losses on securities available for sale and derivative instruments. Heartland had unrealized ~~gains~~losses on securities available for sale, ~~and derivative instruments,~~ net of applicable taxes, of ~~$1.9~~$28.4 million at March 31, ~~2016,~~2017, compared to unrealized losses of ~~$4.1~~$30.2 million at December 31, ~~2015.~~2016.

COMMITMENTS AND CONTRACTUAL OBLIGATIONS

Commitments and Contractual Obligations

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Heartland's bank subsidiaries evaluate the creditworthiness of customers to which they extend a credit commitment on a case-by-case basis and may require collateral to secure any credit extended. The amount of collateral obtained is based upon management's credit evaluation of the counterparty. Collateral held varies but may include accounts receivable, inventory, property, plant and equipment and income-producing commercial properties. Standby letters of

credit and financial guarantees are conditional commitments issued by Heartland's bank subsidiaries to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. At March 31, ~~2016,~~2017, and December 31, ~~2015,~~2016, commitments to extend credit aggregated ~~$1.77~~$1.58 billion and ~~$1.56~~$1.57 billion, ~~and standby~~respectively. Standby letters of credit aggregated ~~$51.8~~$45.9 million at March 31, 2017 and ~~$55.4~~$46.1 million ~~respectively.~~at December 31, 2016.

Contractual obligations and other commitments were disclosed in Heartland's Annual Report on Form 10-K for the year ended December 31, ~~2015. As part of the CIC Bancshares, Inc. transaction completed on February 5, 2016, Heartland assumed $2.0 million of subordinated convertible notes and $5.9 million of subordinated debentures.~~2016. Except for the commitments with respect to the ~~CIC Bancshares,~~Citywide Banks of Colorado, Inc. acquisition described below, there have been no material changes in Heartland's contractual obligations and other commitments since that report was filed.

On a consolidated basis, Heartland maintains a large balance of short-term securities that, when combined with cash from operations, Heartland believes are adequate to meet its funding obligations.

At the parent company level, routine funding requirements consist primarily of dividends paid to stockholders, debt service on revolving credit arrangements and trust preferred securities issuances, ~~debt~~ repayment requirements under other debt obligations and payments for acquisitions. The parent company obtains the funding to meet these obligations from dividends ~~collected from~~paid by its bank subsidiaries and the issuance of debt and equity securities. At March 31, ~~2016,~~2017, Heartland’s revolving credit agreement with an unaffiliated bank provided a maximum borrowing capacity of $20.0 million, of which ~~$15.0 million~~no balance was outstanding. Heartland also has a non-revolving credit line with the same unaffiliated ~~bank that provides borrowing capacity not to exceed $50.0 million when combined with the outstanding balance on Heartland's existing amortizing term loan with the same unaffiliated~~ bank. At March 31, ~~2016, $40.0~~2017, $27.1 million was ~~outstanding~~available on this non-revolving credit ~~line and an additional borrowing capacity of $1.4 million was available.~~line. These credit agreements ~~contains~~contain specific financial covenants, all of which Heartland was in compliance with as of March 31, ~~2016.~~2017.

The ability of Heartland to pay dividends to its stockholders is dependent upon dividends paid by its subsidiaries. The bank subsidiaries are subject to statutory and regulatory restrictions on the amount they may pay in dividends. To maintain acceptable capital ratios in Heartland's bank subsidiaries, certain portions of their retained earnings are not available for the payment of dividends.

Heartland continues to explore opportunities to expand its footprint of independent community banks. ~~Given~~In the current ~~issues in the~~ banking industry environment, Heartland ~~has changed its strategic~~seeks these opportunities for growth ~~initiatives from establishing~~ ~~de novo~~ ~~banks and branching to~~through acquisitions. Heartland is primarily focused on possible acquisitions in the markets it currently serves, in which there would be an opportunity to ~~grow~~increase market share, achieve efficiencies and provide greater convenience for current customers. Future expenditures relating to expansion efforts, in addition to those identified above, cannot be estimated at this time.

Derivative Financial Instruments

Heartland enters into mortgage banking derivatives, which are classified as free standing derivatives. These derivatives include interest rate lock commitments provided to customers to fund certain mortgage loans to be sold into the secondary market and forward commitments for the future delivery of such loans. We enter into forward commitments for the future delivery of residential mortgage loans when interest rate lock commitments are entered into in order to economically hedge the effect of future interest rate changes on the commitments to fund these loans and on the residential mortgage loans held as available for sale. See Note 7 to the consolidated financial statements include in this Quarterly Report on Form 10-Q for additional information on our derivative financial instruments.

LIQUIDITY

Liquidity refers to Heartland's ability to maintain cash flow that is adequate to meet maturing obligations and existing commitments, to withstand fluctuations in deposit levels, to fund operations and to provide for customers' credit needs. The liquidity of Heartland principally depends on cash flows from operating activities, investment in and maturity of assets, changes in balances of deposits and borrowings, and its ability to borrow funds in the money or capital markets.

Operating activities provided ~~$22.9~~cash of $33.8 million during the first three months of 2017 compared to providing cash of $24.4 million of cash during the first three months of 2016. ~~In contrast, operating activities used $18.2 million of cash during the first three months of 2015.~~ The largest factor in this change was the activity in loans originated for sale and the proceeds on sales of loans held for sale, which provided cash of $12.3 million during the first three months of 2017 compared to the use of $1.8 million in cash during the first three months of 2016.

Investing activities provided cash of $80.4 million during the first three months of 2017 compared to providing cash of $74.1 million during the first three months of 2016. The proceeds from securities sales, paydowns and maturities were $273.5 million during the first three months of 2017 compared to $349.0 million during the first three months of 2016. Cash used for the purchase of securities totaled $313.7 million during the first three months of 2017 compared to $363.0 million during the first three months of 2016. A net change in loans provided cash of $80.9 million during the first three months of 2017 compared to providing cash of $78.5 million during the first three months of 2016. Also contributing to cash provided by investing activities was net cash and cash equivalents received in acquisitions, which totaled $33.7 million during the first three months of 2017 compared to $8.1 million during the first three months of 2016.

Financing activities used cash of $99.8 million during the first three months of 2017 compared to using cash of $224.0 million during the first three months of 2016. A net increase in demand and savings deposits provided cash of $111.6 million during the firstthree months of 2017 compared to providing cash of $1.8 million during the first three months of ~~2016 compared to $34.4~~2016. A net decrease in time deposits used cash of $50.6 million during the first three months of ~~2015.~~

~~Investing activities provided cash of $74.4 million during the first three months of 2016~~2017 compared to $130.4 million during the first three months of 2015. The proceeds from securities sales, paydowns and maturities were $349.0 million during the first three months of 2016 compared to $332.6 million during the first three months of 2015. Cash used for the purchase of securities totaled $363.0 million during the first three months of 2016 compared to $234.4 million during the first three months of 2015. A net change in loans and leases provided $78.5 million of cash during the first three months of 2016 compared to $25.7 million during the first three months of 2015.

~~Financing activities used cash of $222.9 million during the first three months of 2016 compared to $74.4 million during the first three months of 2015.~~ The net increase in demand and savings deposits provided cash of $1.8 million during the first three months of 2016 compared to providing $90.1 million during the first three months of 2015, while the net decrease in time deposits usedusing cash of $131.4 million during the first three months of ~~2016 compared to $25.6~~2016. Short-term borrowings activity, including short-term FHLB activity, used cash of $151.4 million during the first three months of ~~2015. Short-term borrowings activity used~~2017 compared to using cash of $3.9 million during the first three months of ~~2016 compared to using $95.8~~2016. Other borrowing activity used cash of $6.4 million ~~of cash~~ during the first three months of ~~2015. Other borrowing activity used~~2017 compared to using cash of $5.5 million during the first three months of ~~2016 compared to $40.5 million during the first three months of 2015. Also included~~2016. Included in the use of cash during the first three months of 2016 was ~~the~~cash of $81.7 million ~~of cash~~ used for the redemption of Heartland's Series C Preferred Stock issued to the U.S. Treasury under the Small Business Lending ~~Fund.~~Fund program.

Management of investing and financing activities, and market conditions, determine the level and the stability of net interest cash flows. Management attempts to mitigate the impact of changes in market interest rates to the extent possible, so that balance sheet growth is the principal determinant of increases in net interest cash flows.

Heartland's short-term borrowing balances are dependent on commercial cash management and smaller correspondent bank relationships, and, as a result, short-term borrowing balances will normally fluctuate. Management believes these balances, on average, to be stable sources of funds; however, management intends to rely more heavily on deposit growth and additional FHLB borrowings in the future.

In the event of short-term liquidity needs, Heartland's bank subsidiaries may purchase federal funds from each other or from correspondent banks, and may also borrow from the Federal Reserve Bank. Additionally, the bank subsidiaries’ FHLB memberships give them the ability to borrow funds for short- and long-term purposes under a variety of programs.

Heartland's revolving credit agreement with an unaffiliated bank provides a maximum borrowing capacity of $20.0 million, of ~~with $15.0 million~~which no balance had been drawn ~~down~~ at March 31, ~~2016.~~2017. Heartland also has a non-revolving credit line with the same unaffiliated bank, ~~under~~ which ~~$40.0 was outstanding~~had $27.1 million of borrowing capacity at March 31, ~~2016. The non-revolving credit line provided an additional borrowing capacity of $1.4 million at March 31, 2016.~~2017.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market risk is the risk of loss arising from adverse changes in market prices and rates. Heartland's market risk is comprised primarily of interest rate risk resulting from its core banking activities of lending and ~~deposit gathering.~~accepting deposits. Interest rate risk measures the impact on earnings from changes in interest rates and the effect on the current fair market values of Heartland's assets, liabilities and off-balance sheet contracts. ~~The~~Heartland's objective is to measure this risk and manage ~~the~~its balance sheet to avoid unacceptable potential for economic loss.

Management continually develops and applies strategies to mitigate market risk. Exposure to market risk is reviewed on a regular basis by the asset/liability committees of ~~the banks~~Heartland's bank subsidiaries and, on a consolidated basis, by Heartland's executive management and board of directors. Darling Consulting Group, Inc. has been engaged to provide asset/liability management position assessment and

strategy formulation services to Heartland and its bank subsidiaries. At least quarterly, a detailed review of the balance sheet risk profile is performed for Heartland and each of its bank subsidiaries. Included in these reviews are interest rate sensitivity analyses, which simulate changes in net interest income in response to various interest rate scenarios. These analyses consider current portfolio rates, existing maturities, repricing opportunities and market interest rates, in addition to prepayments and growth under different interest rate assumptions. Selected strategies are modeled prior to implementation to determine their effect on Heartland's interest rate risk profile and net interest income. Heartland believes its primary market risk exposures did not change significantly in the first three months of ~~2016.~~2017.

The core interest rate risk analysis utilized by Heartland examines the balance sheet under increasing and decreasing interest rate scenarios that are neither too modest nor too extreme. All rate changes are ramped over a 12-month horizon based upon a parallel shift in the yield curve and then maintained at those levels over the remainder of the simulation horizon. Using this approach, management is able to see the effect that both a gradual change of rates (year 1) and a rate shock (year 2 and beyond) could have on Heartland's net interest income. Starting balances in the model reflect actual balances on the “as of” date, adjusted for material ~~and significant~~ transactions. Pro-forma balances remain static. This methodology enables interest rate risk embedded within the existing balance sheet structure to be isolated from the interest rate risk often caused by growth in assets and liabilities. Due to the low interest rate environment, the simulations under a decreasing interest rate scenario were prepared using a 100 basis point shift in rates. The most recent reviews at March 31, ~~2016,~~2017, and March 31, ~~2015,~~2016, provided the following results, in thousands:


	2016				2015				2017				2016
	Net Interest Margin		% Change From Base		Net Interest Margin		% Change From Base		Net Interest Margin		% Change From Base		Net Interest Margin		% Change From Base
Year 1
Down 100 Basis Points	$	277,416	(2.76	)%	$	202,855	(2.37	)%	$	288,697	(2.40	)%	$	277,416	(2.76	)%
Base	$	285,293			$	207,778			$	295,788			$	285,293
Up 200 Basis Points	$	281,351	(1.38	)%	$	202,708	(2.44	)%	$	299,112	1.12	%	$	281,351	(1.38	)%
Year 2
Down 100 Basis Points	$	266,563	(6.57	)%	$	193,859	(6.70	)%	$	270,796	(8.45	)%	$	266,563	(6.57	)%
Base	$	287,656	0.83	%	$	207,469	(0.15	)%	$	293,625	(0.73	)%	$	287,656	0.83	%
Up 200 Basis Points	$	289,691	1.54	%	$	207,638	(0.07	)%	$	310,771	5.07	%	$	289,691	1.54	%

Heartland uses derivative financial instruments to manage the impact of changes in interest rates on its future interest income or interest expense. Heartland is exposed to credit-related losses in the event of nonperformance by the counterparties to these derivative instruments, but believes it has minimized the risk of these losses by entering into the contracts with large, stable financial institutions. The estimated fair market values of these derivative instruments are presented in Note 7 to the consolidated financial ~~statements.~~statements included in this Quarterly Report on Form 10-Q.

Heartland enters into financial instruments with off balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. These instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets. Commitments to extend credit are agreements to lend funds to a customer as long as there is no violation of any condition established in the contract relating to the commitment. Commitments generally have fixed expiration dates and may require collateral from the borrower. Standby letters of credit are conditional commitments issued by Heartland to guarantee the performance of a customer to a third party up to a stated amount and subject to specified terms and conditions. These commitments to extend credit and standby letters of credit are not recorded on the balance sheet until the loan is made or the letter or credit is issued.

Heartland periodically holds a securities trading portfolio that would also be subject to elements of market risk. These securities are carried on the balance sheet at fair value. At both March 31, ~~2016,~~2017, and December 31, ~~2015,~~2016, Heartland held no securities in its securities trading portfolio.

ITEM 4. CONTROLS AND PROCEDURES

~~Under~~Based on an evaluation, as of the ~~direction~~end of ~~our~~the period covered by this quarterly report on Form 10-Q, under the supervision and with the participation of Heartland's management, including its Chief Executive Officer and Chief Financial Officer, wethe Chief Executive Officer and Chief Financial Officer have ~~evaluated the effectiveness of the design and operation of our~~concluded that Heartland's disclosure controls and procedures (as defined in Rule 13a-15(e) and Rule 15d-15(e) promulgated under the Securities ~~and~~ Exchange Act of 1934, as amended) ~~as of~~were effective. During the quarter ended March 31, ~~2016. Based on that evaluation, our management, including the Chief Executive Officer~~2017, there have been no changes in Heartland's internal controls over financial reporting (as defined in Rules 13a-15(f) and ~~Chief Financial Officer, concluded that our disclosure controls and procedures were effective in ensuring that information required to be disclosed by us in the reports that we file or submit~~15d-15(f) under the Securities Exchange Act

of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in applicable rules and forms and that such information is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, in a manner that allows timely decisions regarding required disclosure.

~~There were no significant changes to Heartland's disclosure controls or internal controls over financial reporting during the quarter ended March 31, 2016~~,amended) that have materially affected, or are reasonably likely to materially affect, Heartland's internal control over financial reporting.

PART II

ITEM 1. LEGAL PROCEEDINGS

There are no material pending legal proceedings to which Heartland or its subsidiaries are a party other than ordinary routine litigation incidental to their respective businesses. While the ultimate outcome of current legal proceedings cannot be predicted with certainty, it is the opinion of management that the resolution of these legal actions should not have a material effect on Heartland's consolidated financial position or results of operations.

ITEM 1A. RISK FACTORS

There have been no material changes in the risk factors applicable to Heartland from those disclosed in Part I, Item 1A. “Risk Factors” in Heartland's ~~2015~~2016 Annual Report on Form 10-K. Please refer to that section of Heartland's Form 10-K report for disclosures regarding the risks and uncertainties related to Heartland's business.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Heartland's board of directors has authorized management to acquire and hold up to 500,000 shares of common stock as treasury shares at any one time. Heartland and its affiliated purchasers made no purchases of its common stock during the three months ended March 31, ~~2016.~~2017.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable

ITEM 5. OTHER INFORMATION

~~None.~~None

ITEM 6. EXHIBITS

Exhibits



10.1	⁽¹⁾⁽²⁾	Form of Time-Based Restricted Stock Unit Award Agreement under the Heartland Financial USA, Inc. 2012 Long-Term Incentive Plan
10.2	⁽¹⁾⁽²⁾	Form of Performance-Based Restricted Stock Unit Award Agreement One-Year Performance Period under the Heartland Financial USA, Inc. 2012 Long-Term Incentive ~~Plan.~~Plan
~~10.2~~10.3	⁽¹⁾⁽²⁾	Form of Performance-Based Restricted Stock Unit Award Agreement Three-Year Performance Period under the Heartland Financial USA, Inc. 2012 Long-Term Incentive ~~Plan.~~
~~10.3~~	^{(1) (2)}Plan	~~Form of Time-Based Restricted Stock Unit Award Agreement under the Heartland Financial USA, Inc. 2012 Long-Term Incentive Plan.~~
31.1	⁽²⁾	Certification of Chief Executive Officer pursuant to Rule 13a-14(a)~~/15d-14(a).~~ of the Securities Exchange Act.
31.2	⁽²⁾	Certification of Chief Financial Officer pursuant to Rule 13a-14(a)~~/15d-14(a).~~ of the Securities Exchange Act.
32.1	⁽²⁾	Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2	⁽²⁾	Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101	⁽²⁾	Financial statement formatted in 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.

~~(1) Management contracts or compensatory plans or agreements.~~
~~(2) Filed herewith~~

(1) Management contracts or compensatory plans or arrangements.

(2) Filed herewith.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned there unto duly authorized.

HEARTLAND FINANCIAL USA, INC.

(Registrant)

/s/ Lynn B. Fuller

By: Lynn B. Fuller

Chairman and Chief Executive Officer

(Principal Executive Officer and Duly Authorized Officer)

/s/ Bryan R. McKeag

By: Bryan R. McKeag

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 ~~6, 2016~~5, 2017



	As of February 5, 2016
Fair value of consideration paid:
Common Stock (2,003,235 shares)	$	57,433
Preferred Stock (3,000 shares)	3,777
Cash	15,672
Total consideration paid	76,882
Fair value of assets acquired:
Cash and due from banks	23,756
Securities:
Securities available for sale	92,831
Other securities	3,486
Loans held to maturity	581,477
Premises, furniture and equipment, net	16,450
Other real estate, net	1,934
Other intangible assets, net	6,576
Other assets	16,276
Total assets	742,786
Fair value of liabilities assumed:
Deposits	648,111
Short term borrowings	35,766
Other borrowings	7,924
Other liabilities	3,951
Total liabilities assumed	695,752
Fair value of net assets acquired	47,034
Goodwill resulting from acquisition	$	29,848



(Dollars in thousands, except per share data), unaudited	For the Years Ended
	December 31, 2015		December 31, 2014
Net interest income	$	259,531	$	221,808
Net income available to common shareholders	$	59,491	$	41,004
Basic earnings per share	$	2.63	$	2.00
Diluted earnings per share	$	2.58	$	1.96



	Fair Value at 12/31/15		Valuation Technique	Unobservable Input	Range (Weighted Average)
Z-TRANCHE Securities	$	2,039	Discounted cash flows	Pretax discount rate	7.50 - 9.50%
				Actual defaults	22.20 - 33.55% (30.60%)
				Actual deferrals	10.75 - 21.82% (13.36%)
Corporate debt securities	846		Discounted cash flows	Bank analysis	⁽¹⁾
Interest rate lock commitments	3,168		Discounted cash flows	Closing ratio	⁽²⁾
Premises, furniture and equipment held for sale	3,889		Modified appraised value	Third party appraisal	⁽³⁾
Other real estate owned	11,524		Modified appraised value	Disposal costs	⁽³⁾
				Third party appraisal	⁽³⁾
				Appraisal discount	⁽³⁾
Collateral dependent impaired loans:
Commercial	597		Modified appraised value	Third party appraisal	⁽³⁾
				Appraisal discount	⁽³⁾
Commercial real estate	1,522		Modified appraised value	Third party appraisal	⁽³⁾
				Appraisal discount	⁽³⁾
Agricultural and agricultural real estate	—		Modified appraised value	Third party appraisal	⁽³⁾
				Appraisal discount	⁽³⁾
Residential real estate	2,330		Modified appraised value	Third party appraisal	⁽³⁾
				Appraisal discount	⁽³⁾
Consumer	1,905		Modified appraised value	Third party valuation	⁽³⁾
				Valuation discount	⁽³⁾

(1) The unobservable input is the bank analysis market using Moody's Global Bank Rating Methodology. The analysis takes into consideration various performance metrics as well as yield on the debt securities and credit risk analysis.
(2) The significant unobservable input used in the fair value measurement is the closing ratio, which represents the percentage of loans currently in a lock position which management estimates will ultimately close. The closing ratio calculation takes into consideration historical data and loan-level data; therefore providing a range would not be meaningful. The weighted average closing ratio at December 31, 2015, was 86%.
(3) Third party appraisals are obtained as to the value of the underlying asset, but disclosure of this information would not provide meaningful information, as the range will vary widely from loan to loan. Types of discounts considered included age of the appraisal, local market conditions, current condition of the property, and estimated sales costs. These discounts will also vary from loan to loan, thus providing range would not be meaningful.



Reconciliation of Non-GAAP Measure-Efficiency Ratio
	For the Three Months Ended March 31,
	2016			2015
Net interest income	$	72,707		$	53,930
Taxable equivalent adjustment⁽¹⁾	3,041			2,393
Fully taxable equivalent net interest income	75,748			56,323
Noninterest income	29,578			30,663
Securities gains, net	(3,526		)	(4,353		)
Adjusted income	$	101,800		$	82,633

Total noninterest expenses	$	70,309		$	59,614
Less:
Intangible assets amortization	1,895			631
Partnership investment in historic rehabilitation tax credits	—			—
Loss on sales/valuations of assets, net	313			353
Adjusted noninterest expenses	$	68,101		$	58,630

Efficiency ratio, fully taxable equivalent⁽²⁾	66.90		%	70.95		%

(1) Computed on a tax equivalent basis using an effective tax rate of 35%.
(2) Efficiency ratio, fully taxable equivalent, expresses noninterest expenses as a percentage of fully taxable equivalent net interest income and noninterest income. This efficiency ratio is presented on a tax equivalent basis, which adjusts net interest income and noninterest expenses for the tax favored status of certain loans, securities and historic rehabilitation tax credits. Management believes the presentation of this non-GAAP measure provides supplemental useful information for proper understanding of the financial results as it enhances the comparability of income and expenses arising from taxable and nontaxable sources and excludes specific items, such as securities gains, net and losses on sales/valuations of assets, net. This measure should not be considered a substitute for operating results determined in accordance with GAAP.