LOANS | LOANS Loans as of September 30, 2020, and December 31, 2019, were as follows, in thousands: September 30, 2020 December 31, 2019 Loans receivable held to maturity: Commercial and industrial $ 2,303,646 $ 2,530,809 Paycheck Protection Program ("PPP") 1,128,035 — Owner occupied commercial real estate 1,494,902 1,472,704 Non-owner occupied commercial real estate 1,659,683 1,495,877 Real estate construction 917,765 1,027,081 Agricultural and agricultural real estate 508,058 565,837 Residential real estate 701,899 832,277 Consumer 385,658 443,332 Total loans receivable held to maturity 9,099,646 8,367,917 Allowance for credit losses (103,377) (70,395) Loans receivable, net $ 8,996,269 $ 8,297,522 On January 1, 2020, Heartland adopted ASU 2016-13, " Financial Instruments - Credit Losses (Topic 326)," and results for reporting periods beginning after January 1, 2020 are presented under ASC 326 while prior period amounts continue to be reported in accordance with previously applicable GAAP. Additionally, Heartland reclassified its loan categories to align more closely with Federal Deposit Insurance Corporation ("FDIC") reporting requirements and classification codes, and all prior periods have been adjusted. As of September 30, 2020, Heartland had $38.0 million of accrued interest receivable, which is included in other assets on the consolidated balance sheet. Heartland does not consider accrued interest receivable in the allowance for credit losses calculation. The following table shows the balance in the allowance for credit losses at September 30, 2020, and December 31, 2019, and the related loan balances, disaggregated on the basis of measurement methodology, in thousands. As of September 30, 2020, loans individually assessed are collateral dependent and in the process of foreclosure or no longer share the same risk characteristics of the other loans in the pool. All other loans are collectively evaluated for losses. Loans individually evaluated were considered impaired at December 31, 2019. Allowance For Credit Losses Gross Loans Receivable Held to Maturity Individually Evaluated for Credit Losses Collectively Evaluated for Credit Losses Total Loans Individually Evaluated for Credit Losses Loans Collectively Evaluated for Credit Losses Total September 30, 2020 Commercial and industrial $ 5,745 $ 28,853 $ 34,598 $ 19,420 $ 2,284,226 $ 2,303,646 PPP — — — — 1,128,035 1,128,035 Owner occupied commercial real estate 263 10,966 11,229 11,833 1,483,069 1,494,902 Non-owner occupied commercial real estate — 12,127 12,127 3,644 1,656,039 1,659,683 Real estate construction 74 20,713 20,787 1,284 916,481 917,765 Agricultural and agricultural real estate 1,847 3,494 5,341 17,906 490,152 508,058 Residential real estate 135 9,536 9,671 4,661 697,238 701,899 Consumer 383 9,241 9,624 1,168 384,490 385,658 Total $ 8,447 $ 94,930 $ 103,377 $ 59,916 $ 9,039,730 $ 9,099,646 Allowance For Credit Losses Gross Loans Receivable Held to Maturity Individually Evaluated for Credit Losses Collectively Evaluated for Credit Losses Total Loans Individually Evaluated for Credit Losses Loans Collectively Evaluated for Credit Losses Total December 31, 2019 Commercial and industrial $ 6,276 $ 24,511 $ 30,787 $ 31,814 $ 2,498,995 $ 2,530,809 Owner occupied commercial real estate 351 7,863 8,214 9,468 1,463,236 1,472,704 Non-owner occupied commercial real estate 33 7,769 7,802 1,730 1,494,147 1,495,877 Real estate construction — 11,599 11,599 685 1,026,396 1,027,081 Agricultural and agricultural real estate 916 4,757 5,673 18,554 547,283 565,837 Residential real estate 176 1,328 1,504 20,678 811,599 832,277 Consumer 419 4,397 4,816 4,123 439,209 443,332 Total $ 8,171 $ 62,224 $ 70,395 $ 87,052 $ 8,280,865 $ 8,367,917 The following tables present the amortized cost basis for loans on nonaccrual status and accruing loans past due 90 days or more at September 30, 2020, in thousands: Nonaccrual Nonaccrual Loans Total Accruing Loans September 30, 2020 Commercial and industrial $ 10,654 $ 10,732 $ 21,386 $ 431 Owner occupied commercial real estate 1,651 11,413 13,064 — Non-owner occupied commercial real estate — 3,644 3,644 — Real estate construction 751 902 1,653 — Agricultural and agricultural real estate 10,714 7,861 18,575 — Residential mortgage 8,237 8,289 16,526 1,250 Consumer 3,569 623 4,192 — Total $ 35,576 $ 43,464 $ 79,040 $ 1,681 Heartland recognized $0 of interest income on nonaccrual loans during the three- and nine months ended September 30, 2020. Heartland had $15.9 million of troubled debt restructured loans at September 30, 2020, of which $4.1 million were classified as nonaccrual and $11.8 million were accruing according to the restructured terms. Heartland had $7.6 million of troubled debt restructured loans at December 31, 2019, of which $3.8 million were classified as nonaccrual and $3.8 million were accruing according to the restructured terms. The following tables provide information on troubled debt restructured loans that were modified during the three- and nine-month periods ended September 30, 2020, and September 30, 2019, dollars in thousands: Three Months Ended 2020 2019 Number Pre- Post- Number Pre- Post- Commercial 1 $ 20 $ 20 — $ — $ — PPP — — — — — — Owner occupied commercial real estate — — — — — — Non-owner occupied commercial real estate 1 9,434 9,434 — — — Real estate construction — — — — — — Agricultural and agricultural real estate — — — — — — Residential real estate — — — — — — Consumer — — — — — — Total 2 $ 9,454 $ 9,454 — $ — $ — Nine Months Ended 2020 2019 Number Pre- Post- Number Pre- Post- Commercial and industrial 1 $ 20 $ 20 — $ — $ — PPP — — — — — — Owner occupied commercial real estate — — — — — — Non-owner occupied commercial real estate 1 9,434 9,434 — — — Real estate construction — — — — — — Agricultural and agricultural real estate — — — — — — Residential real estate 2 92 98 4 276 288 Consumer — — — — — — Total 4 $ 9,546 $ 9,552 4 $ 276 $ 288 The pre-modification and post-modification recorded investment represents amounts as of the date of loan modification. The difference between the pre-modification investment and post-modification investment amounts on Heartland's residential real estate troubled debt restructured loans for the three- and nine months ended September 30, 2020, is due to principal deferment collected from government guarantees and capitalized interest and escrow. At September 30, 2020, there were no commitments to extend credit to any of the borrowers with an existing troubled debt restructured loan. The tables above do not include any loan modifications made under COVID-19 modification programs. Refer to the "Overview" section of Item 2, "Management's Discussion and Analysis of Financial Condition and Results of Operations," for further information on these modifications. The following table shows troubled debt restructured loans for which there was a payment default during the three- and nine--month periods ended September 30, 2020, and September 30, 2019, that had been modified during the twelve-month period prior to default, in thousands: With Payment Defaults During the Three Months Ended September 30, 2020 2019 Number of Loans Recorded Investment Number of Loans Recorded Investment Commercial and industrial — $ — — $ — PPP — — — — Owner occupied commercial real estate — — — — Non-owner occupied commercial real estate — — — — Real estate construction — — — — Agricultural and agricultural real estate — — — — Residential real estate — — — — Consumer — — — — Total — $ — — $ — With Payment Defaults During the Nine Months Ended September 30, 2020 2019 Number of Loans Recorded Investment Number of Loans Recorded Investment Commercial and industrial — $ — — $ — PPP — — — — Owner occupied commercial real estate — — — — Non-owner occupied commercial real estate — — — — Real estate construction — — — — Agricultural and agricultural real estate — — — — Residential real estate 1 236 3 253 Consumer — — — — Total 1 $ 236 3 $ 253 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 and 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 watch, substandard, doubtful and loss loans. The "watch" rating is attached to loans where the borrower exhibits negative trends in financial circumstances 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 net worth and repaying capacity of the borrower and that 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 financial 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 in the borrowers' ability to repay the loan 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 as an operating entity. Specific pending events, such as capital injections, liquidations or perfection of liens on additional collateral, may strengthen the credit, thus deferring the rating of the loan as "loss" until the exact status of the loan can be determined. The loss rating is assigned to loans considered uncollectible. Heartland had no loans classified as loss or doubtful as of September 30, 2020 and December 31, 2019. The following table shows the risk category of loans by loan category and year of origination as of September 30, 2020, in thousands: Amortized Cost Basis of Term Loans by Year of Origination 2020 2019 2018 2017 2016 2015 and Prior Revolving Total Commercial and industrial Pass $ 363,812 $ 355,625 $ 181,366 $ 229,869 $ 118,285 $ 348,709 $ 480,474 $ 2,078,140 Watch 32,475 21,178 17,393 17,268 6,597 2,381 35,073 132,365 Substandard 3,996 8,303 21,543 17,789 10,748 14,478 16,284 93,141 Commercial and industrial total $ 400,283 $ 385,106 $ 220,302 $ 264,926 $ 135,630 $ 365,568 $ 531,831 $ 2,303,646 PPP Pass $ 1,063,169 $ — $ — $ — $ — $ — $ — $ 1,063,169 Watch 34,691 — — — — — — 34,691 Substandard 30,175 — — — — — — 30,175 PPP total $ 1,128,035 $ — $ — $ — $ — $ — $ — $ 1,128,035 Owner occupied commercial real estate Pass $ 226,358 $ 313,472 $ 286,767 $ 165,497 $ 111,839 $ 227,090 $ 32,287 $ 1,363,310 Watch 8,449 7,692 10,430 19,836 6,255 9,276 2,245 64,183 Substandard 8,923 6,506 14,875 12,576 9,318 14,949 262 67,409 Owner occupied commercial real estate total $ 243,730 $ 327,670 $ 312,072 $ 197,909 $ 127,412 $ 251,315 $ 34,794 $ 1,494,902 Non-owner occupied commercial real estate Pass $ 256,678 $ 411,467 $ 252,071 $ 193,575 $ 105,474 $ 253,755 $ 26,598 $ 1,499,618 Watch 14,535 9,949 14,788 20,394 7,648 18,171 475 85,960 Substandard 25,671 4,280 19,889 15,737 3,636 4,892 — 74,105 Non-owner occupied commercial real estate total $ 296,884 $ 425,696 $ 286,748 $ 229,706 $ 116,758 $ 276,818 $ 27,073 $ 1,659,683 Real estate construction Pass $ 188,216 $ 351,522 $ 235,386 $ 34,641 $ 14,609 $ 23,189 $ 16,716 $ 864,279 Watch 2,874 24,153 5,931 280 14,744 791 637 49,410 Substandard 199 2,018 353 686 394 426 — 4,076 Real estate construction total $ 191,289 $ 377,693 $ 241,670 $ 35,607 $ 29,747 $ 24,406 $ 17,353 $ 917,765 Agricultural and agricultural real estate Pass $ 86,754 $ 76,196 $ 45,596 $ 29,713 $ 15,357 $ 33,322 $ 114,403 $ 401,341 Watch 4,527 9,475 5,127 826 1,772 3,651 9,175 34,553 Substandard 14,563 4,914 18,457 6,419 3,799 12,762 11,250 72,164 Agricultural and agricultural real estate total $ 105,844 $ 90,585 $ 69,180 $ 36,958 $ 20,928 $ 49,735 $ 134,828 $ 508,058 Amortized Cost Basis of Term Loans by Year of Origination 2020 2019 2018 2017 2016 2015 and Prior Revolving Total Residential real estate Pass $ 81,558 $ 72,198 $ 101,789 $ 78,394 $ 51,293 $ 250,936 $ 30,370 $ 666,538 Watch 81 3,462 825 1,402 338 5,844 346 12,298 Substandard 848 312 1,152 860 1,500 17,291 1,100 23,063 Residential real estate total $ 82,487 $ 75,972 $ 103,766 $ 80,656 $ 53,131 $ 274,071 $ 31,816 $ 701,899 Consumer Pass $ 24,864 $ 26,236 $ 18,451 $ 14,001 $ 3,955 $ 20,208 $ 265,699 $ 373,414 Watch 8 370 599 235 236 754 2,218 4,420 Substandard 487 696 2,234 652 762 2,152 841 7,824 Consumer total $ 25,359 $ 27,302 $ 21,284 $ 14,888 $ 4,953 $ 23,114 $ 268,758 $ 385,658 Total Pass $ 2,291,409 $ 1,606,716 $ 1,121,426 $ 745,690 $ 420,812 $ 1,157,209 $ 966,547 $ 8,309,809 Total Watch 97,640 76,279 55,093 60,241 37,590 40,868 50,169 417,880 Total Substandard 84,862 27,029 78,503 54,719 30,157 66,950 29,737 371,957 Total Loans $ 2,473,911 $ 1,710,024 $ 1,255,022 $ 860,650 $ 488,559 $ 1,265,027 $ 1,046,453 $ 9,099,646 Included in Heartland's nonpass loans at September 30, 2020 were $64.9 million of nonpass PPP loans as a result of risk ratings on related credits. Heartland's risk rating methodology assigns a risk rating to the whole lending relationship. Heartland has no allowance recorded related to the PPP loans because of the 100% SBA guarantee. The following table shows Heartland's loan portfolio by credit quality indicator as of December 31, 2019, in thousands: Pass Nonpass Total Commercial and industrial $ 2,352,131 $ 178,678 $ 2,530,809 Owner occupied commercial real estate 1,369,290 103,414 1,472,704 Non-owner occupied commercial real estate 1,429,760 66,117 1,495,877 Real estate construction 984,736 42,345 1,027,081 Agricultural and agricultural real estate 454,272 111,565 565,837 Residential real estate 790,226 42,051 832,277 Consumer 430,733 12,599 443,332 Total loans receivable held to maturity $ 7,811,148 $ 556,769 $ 8,367,917 The nonpass category in the table above is comprised of approximately 60% watch loans and 40% substandard loans as of December 31, 2019. The percent of nonpass loans on nonaccrual status as of December 31, 2019, was 14%. Changes in credit risk are monitored on a continuous basis and changes in risk ratings are made when identified. As of September 30, 2020, Heartland had $1.6 million of loans secured by residential real estate property that were in the process of foreclosure. The following table sets forth information regarding Heartland's accruing and nonaccrual loans at September 30, 2020, and December 31, 2019, in thousands: Accruing Loans 30-59 Days 60-89 Days 90 Days or Total Current Nonaccrual Total Loans September 30, 2020 Commercial and industrial $ 3,200 $ 2,293 $ 431 $ 5,924 $ 2,276,336 $ 21,386 $ 2,303,646 PPP — — — — 1,128,035 — 1,128,035 Owner occupied commercial real estate 1,052 896 — 1,948 1,479,890 13,064 1,494,902 Non-owner occupied commercial real estate 863 1,685 — 2,548 1,653,491 3,644 1,659,683 Real estate construction 310 597 — 907 915,205 1,653 917,765 Agricultural and agricultural real estate 1,308 — — 1,308 488,175 18,575 508,058 Residential real estate 1,820 86 1,250 3,156 682,217 16,526 701,899 Consumer 980 46 — 1,026 380,440 4,192 385,658 Total gross loans receivable held to maturity $ 9,533 $ 5,603 $ 1,681 $ 16,817 $ 9,003,789 $ 79,040 $ 9,099,646 December 31, 2019 Commercial and industrial $ 5,121 $ 904 $ 3,899 $ 9,924 $ 2,491,110 $ 29,775 $ 2,530,809 Owner occupied commercial real estate 3,487 690 — 4,177 1,461,589 6,938 1,472,704 Non-owner occupied commercial real estate 614 81 — 695 1,493,619 1,563 1,495,877 Real estate construction 5,689 72 — 5,761 1,020,153 1,167 1,027,081 Agricultural and agricultural real estate 3,734 79 26 3,839 541,455 20,543 565,837 Residential real estate 4,166 24 180 4,370 814,840 13,067 832,277 Consumer 2,511 651 — 3,162 436,675 3,495 443,332 Total gross loans receivable held to maturity $ 25,322 $ 2,501 $ 4,105 $ 31,928 $ 8,259,441 $ 76,548 $ 8,367,917 Loans delinquent 30 to 89 days as a percent of total loans were 0.17% at September 30, 2020, compared to 0.33% at December 31, 2019. Changes in credit risk are monitored on a continuous basis and changes in risk ratings are made when identified. All individually assessed loans are reviewed at least annually. As of December 31, 2019, the majority of Heartland's impaired loans were those that were nonaccrual, were past due 90 days or more and still accruing or have had their terms restructured in a troubled debt restructuring. The following table presents the unpaid principal balance that was contractually due at December 31, 2019, the outstanding loan balance recorded on the consolidated balance sheet at December 31, 2019, any related allowance recorded for those loans as of December 31, 2019, the average outstanding loan balances recorded on the consolidated balance sheet during the year ended December 31, 2019, and the interest income recognized on the impaired loans during the year ended December 31, 2019, in thousands: Unpaid Loan Related Year-to- Year-to- December 31, 2019 Impaired loans with a related allowance: Commercial $ 11,727 $ 11,710 $ 6,276 $ 11,757 $ 6 Owner occupied commercial real estate 712 712 352 1,435 22 Non-owner occupied commercial real estate 138 138 33 — — Real estate construction 17 17 — — — Agricultural and agricultural real estate 2,751 2,237 916 2,739 — Residential real estate 1,378 1,378 176 1,116 — Consumer 998 997 419 1,170 11 Total loans held to maturity $ 17,721 $ 17,189 $ 8,172 $ 18,217 $ 39 Impaired loans without a related allowance: Commercial $ 22,525 $ 20,104 $ — $ 19,141 $ 782 Owner occupied commercial real estate 8,756 8,756 — 8,337 341 Non-owner occupied commercial real estate 1,592 1,592 — 1,515 62 Real estate construction 668 668 — 636 26 Agricultural and agricultural real estate 19,113 16,317 — 16,837 60 Residential real estate 19,382 19,300 — 17,073 280 Consumer 3,135 3,126 — 4,182 45 Total loans held to maturity $ 75,171 $ 69,863 $ — $ 67,721 $ 1,596 Total impaired loans held to maturity: Commercial $ 34,252 $ 31,814 $ 6,276 $ 30,898 $ 788 Owner occupied commercial real estate 9,468 9,468 352 9,772 363 Non-owner occupied commercial real estate 1,730 1,730 33 1,515 62 Real estate construction 685 685 — 636 26 Agricultural and agricultural real estate 21,864 18,554 916 19,576 60 Residential real estate 20,760 20,678 176 18,189 280 Consumer 4,133 4,123 419 5,352 56 Total impaired loans held to maturity $ 92,892 $ 87,052 $ 8,172 $ 85,938 $ 1,635 On November 30, 2019, Heartland's Illinois Bank & Trust subsidiary completed the acquisition of substantially all of the assets and substantially all of the deposits and certain other liabilities of Rockford Bank & Trust Company, headquartered in Rockford, Illinois. As of November 30, 2019, Rockford Bank & Trust had gross loans of $366.6 million, and the estimated fair value of the loans acquired was $354.0 million. |