Grand River Commerce, Inc. (GNRV)

Heartland Financial USA Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Interest Income on Loans	25.96	26.67	24.05	17.6	15.68	14.8
Interest Income on Investments	1.65	1.74	1.69	1.47	0.41	0.28
Total Interest Income	27.61	28.42	25.74	19.07	16.09	15.09
Interest Paid on Deposits	12.68	13.75	11.57	3.45	1.91	3.32
Interest Paid on Borrowings	2.48	2.45	1.84	0.63	0.62	0.54
Total Interest Expense	15.16	16.2	13.41	4.08	2.53	3.86
Net Interest Income	12.45	12.22	12.33	14.98	13.56	11.23
Net Interest Income Growth (YoY)	3.11%	-0.88%	-17.73%	10.54%	20.75%	26.29%
Other Non-Interest Income	0.37	0.43	0.33	0.28	0.27	0.51
Total Non-Interest Income	0.73	0.98	0.88	0.92	3.18	4.31
Non-Interest Income Growth (YoY)	-29.89%	11.86%	-5.09%	-70.95%	-26.26%	141.14%
Revenues Before Loan Losses	13.19	13.2	13.21	15.91	16.74	15.54
Provision for Loan Losses	-0.37	-0.38	-0.05	1.06	0.16	1.53
Revenue	13.55	13.58	13.25	14.85	16.58	14.01
Revenue Growth (YoY)	1.50%	2.44%	-10.72%	-10.44%	18.32%	38.13%
Salaries and Employee Benefits	8.47	9.13	9.88	8.25	8.42	7.36
Occupancy Expenses	0.57	0.59	0.62	0.7	0.47	0.27
Federal Deposit Insurance	0.62	0.65	0.6	0.41	0.36	0.29
Selling, General & Administrative	2.8	2.8	2.42	2.58	1.91	1.38
Other Non-Interest Expense	0.95	0.96	1.23	1.18	1.18	0.84
Total Non-Interest Expense	13.41	14.13	14.75	13.11	12.33	10.14
EBT Excluding Unusual Items	0.14	-0.55	-1.5	1.74	4.24	3.87
Pretax Income	0.14	-0.55	-1.5	1.74	4.24	3.87
Income Tax Expense	0.03	-0.11	-0.29	0.32	0.93	0.84
Earnings From Continuing Operations	0.11	-0.44	-1.21	1.41	3.32	3.03
Earnings From Discontinued Operations	-0.04	-0.09	-6.09	-3.59	-	-
Net Income	0.07	-0.52	-7.3	-2.17	3.32	3.03
Net Income to Common	0.07	-0.52	-7.3	-2.17	3.32	3.03
Net Income Growth	-	-	-	-	9.44%	96.69%
Basic Shares Outstanding	7	7	7	7	7	7
Diluted Shares Outstanding	7	7	7	7	7	7
Shares Change (YoY)	-0.01%	6.15%	0.22%	-1.15%	0.37%	0.08%
EPS (Basic)	0.01	-0.07	-1.04	-0.31	0.49	0.45
EPS (Diluted)	0.01	-0.07	-1.04	-0.31	0.47	0.43
EPS Growth	-	-	-	-	9.30%	95.45%
Effective Tax Rate	21.01%	-	-	18.56%	21.82%	21.74%

Source: S&P Global Market Intelligence. Banks template. Financial Sources.