Heartland announces 1H2026 result
Note: All figures in NZD unless otherwise stated. Endnotes are located at the end of this announcement.
Heartland Group Holdings Limited | NZX/ASX: HGH | PO Box 9919, Newmarket, Auckland 1149 | heartlandgroup.info
NZX/ASX release
26 February 2026
Heartland announces 1H2026 result
Heartland Group Holdings Limited (Heartland) (NZX/ASX: HGH) has announced a strong turnaround in net
profit after tax (NPAT) for the six-month period ended 31 December 2025 (1H2026) of $48.8 million. On an
underlying basis
1
, 1H2026 NPAT was $46.1 million.
Heartland delivered steady progress towards its guidance for the financial year ending 30 June 2026 (FY2026),
supported by net interest margin (NIM) expansion, improved asset quality metrics, strong Reverse Mortgage
growth in New Zealand and Australia, cost control and accelerated non-strategic asset (NSA) realisation.
Heartland continues to expect to deliver an underlying return on equity (ROE) of at least 7% and underlying
NPAT of at least $85 million for FY2026.
Overview: 1H2026 performance
2
‒ Underlying ROE, Heartland’s key performance metric, was up 540 basis points (bps) to 7.3% (up 142 bps
from the six-month period ended 30 June 2025).
3
‒ Average NIM expanded, up 51 bps to 3.92%.
‒ Underlying operating expenses (OPEX) remained steady, up $3.6 million (4.0%) primarily due to investment
in Australia to support growth and technology programme costs.
‒ Underlying cost-to-income (CTI) ratio was down 304 bps to 54.6%.
4
‒ Consistent Reverse Mortgage growth by Heartland Bank Limited (Heartland Bank) and Heartland Bank
Australia Limited (Heartland Bank Australia), with gross finance receivables (Receivables) up 15.2% and
18.9% respectively.
5
‒ Further momentum in Heartland Bank’s Rural
6
portfolio through direct channels and intermediary
partnerships, while Heartland Bank Australia saw solid growth in Australian Livestock Finance.
‒ Heartland Bank’s strategic shift to higher quality used and franchise Motor Finance lending saw a 4.8%
5
reduction in Receivables, accompanied by significantly improved asset quality metrics.
‒ Heartland Bank’s Business Finance
7
Receivables retracted as business conditions remained challenged –
however Heartland Bank entered the second half of FY2026 (2H2026) with a compelling growth pipeline.
‒ Significant asset quality improvements reflect the benefits of Heartland Bank’s more prescriptive
collections and recoveries policies, and its refined strategic focus on core product sets.
‒ NSA realisation continues to progress ahead of expectations, with a recovery rate in excess of 90%, and is
tracking to be largely complete by 30 June 2026.
‒ Through NSA realisation and recent Reserve Bank of New Zealand (RBNZ) capital decisions, Heartland is
well positioned for growth, holding excess capital across the group.
‒ Interim dividend of 3.5 cents per share (cps).
See the accompanying 1H2026 investor presentation for more detail.
Technology update
Heartland is investing in technology programmes to support scalable growth for its core product sets in New
Zealand and Australia. These investments will modernise and simplify technology for both banks by
implementing AI-enabled, cloud-based platforms. Heartland Bank’s technology programme will leverage and
fully integrate with its upgraded core banking system to unify its origination and servicing activities, enabling
greater automation. Heartland Bank Australia’s technology programme will consolidate its three origination
and servicing platforms into a single banking solution. Implementation has commenced with Reverse
Mortgages for each bank, and will progress through other product sets. The anticipated implementation costs
for these technology programmes are estimated to be no more than $17 million over a three-year period.
These platforms will deliver new capabilities within each bank, resulting in greater operational efficiency, an
enhanced customer, intermediary and employee experience, and positioning both banks to meet customer
demand at scale.
Heartland Group Holdings Limited | NZX/ASX: HGH | PO Box 9919, Newmarket, Auckland 1149 | heartlandgroup.info 2
Capital
Heartland remains well placed to cater for organic growth with excess capital held across the group. This
position has been enhanced through NSA realisation and recent RBNZ decisions on capital settings.
On 17 December 2025, the RBNZ announced final decisions on key capital settings for deposit takers, with the
following key features set to benefit Heartland Bank:
‒ a reduction in both Tier 1 (to 11% from 14%) and total capital (to 14% from 16%) ratio requirements
relative to the 2028 settings previously determined in 2019
‒ removal of Additional Tier 1 capital instruments, while allowing a higher mix of Tier 2 capital (to 3% from
2%)
‒ more granular and reduced risk weights, particularly in the productive sectors of the economy Heartland
Bank focuses on, being small business and rural lending.
The current target date for implementation of risk weight reductions and the first annual step changes in
capital ratios is 1 October 2026. The RBNZ is expected to provide further information about the process for
transitioning to the new capital settings on 27 February 2026.
In addition:
‒ effective 1 March 2026, the RBNZ has reduced Heartland Bank’s transitional capital overlay (imposed after
the acquisition of (now) Heartland Bank Australia) by 1.5%, from 2.0% to 0.5% – the remaining capital
overlay is expected to remain in place until the RBNZ implements a formal Group Supervision Policy for
deposit takers under the Deposit Takers Act 2023 (which is expected to come into force on 1 December
2028)
‒ the RBNZ has indicated it will review reverse mortgage risk weights in 2026 (following their adjustment
after a review conducted in 2023).
As at 31 December 2025, Heartland Bank holds approximately $125 million of regulatory capital in excess of
expected regulatory requirements. Applying Heartland Bank’s expected risk weight changes to the 31
December 2025 balance sheet, the excess is approximately $190 million.
8
NSA realisation
NSA realisation continues to progress ahead of expectations and is tracking to be largely concluded by 30 June
2026. In 1H2026, the total value of NSAs reduced by $189.8 million, creating $21.2 million of available capital.
Since the establishment of the NSA portfolio, Heartland has achieved a recovery rate in excess of 90%.
In 1H2026, Heartland:
‒ accelerated exits from Rural borrowers, realising $45.6 million, $24.4 million ahead of target
‒ completed the sale of one of the two dairy farms from the Properties NSA
‒ sold one of the apartments which make up the Investment Properties NSA
‒ exited Heartland Bank’s Harmoney Corp Limited shareholding and Heartland Bank Australia’s Alex Bank
shareholding in full.
Interim dividend
Heartland has declared a 1H2026 interim dividend of 3.5 cps, up 1.5 cps on 1H2025. Heartland’s interim
dividend yield of 6.1%
9
compares with 7.9%
10
in 1H2025. The interim dividend will be paid on Friday 20 March
2026 (Payment Date) to shareholders on the company’s share register as at 5.00pm NZDT on Friday 6 March
2026 (Record Date) and will be fully imputed.
The dividend payout ratio of 72% for 1H2026 exceeds Heartland’s target of at least 50% of underlying NPAT,
reflecting Heartland’s strong turnaround performance and excess capital position.
11
Heartland has a Dividend Reinvestment Plan (DRP), giving eligible shareholders the opportunity to reinvest
some or all of their dividend payments into new ordinary shares. The DRP will apply to the final dividend with
no discount.
12
The DRP offer document and participation form are available on Heartland’s website at
heartlandgroup.info/investor-information/dividends.
Heartland Group Holdings Limited | NZX/ASX: HGH | PO Box 9919, Newmarket, Auckland 1149 | heartlandgroup.info 3
Looking forward
Heartland affirms its FY2026 guidance to deliver an underlying ROE of at least 7% and underlying NPAT of at
least $85 million.
NIM remains on track to meet Heartland’s FY2026 underlying average and exit NIM guidance, while further
asset quality improvements in 1H2026 have resulted in a positive adjustment to the FY2026 underlying
impairment expense ratio guidance. Heartland has also revised its underlying CTI ratio guidance due to the
1H2026 retraction in certain Heartland Bank portfolios, and the impact of the investment in the bank
technology programmes. In addition, underlying OPEX guidance has now been provided by Heartland
(previously provided only at a respective bank level).
Updated guidance for each bank is detailed within this announcement.
FY2026 underlying guidance
Heartland NZ Banking AU Banking
NPAT ≥$85m >$45m >AU$37m (NZ$40m)
ROE ≥7% >6% >8%
Average NIM >3.90% (n.c.) >4.10% (-10 bps) >3.70% (+30 bps)
Exit NIM >3.95% (n.c.) >4.20 (-5 bps) >3.75% (+10 bps)
OPEX <$195m <$127m (-$2.1m) <A$58m (+A$3.4m)
CTI ratio <56% (+250 bps) <56% (+250 bps) <50% (+450 bps)
Impairment expense ratio <0.45% (-10 bps) <0.70% (-15 bps) <0.10% (n.c.)
Investor day
Heartland is pleased to confirm it will hold an investor day on Friday 5 June 2026 where it will present its
longer-term strategy, financial ambitions, and provide detail on the technology and product strategies within
each bank. Further details, including a link for shareholders to join online, will be published in due course.
NZ banking
NIM
NZ banking 1H2025 FY2025 1H2026 FY2026 Outlook
Average NIM 3.78% 3.87% 4.05% > 4.10%
Exit NIM 3.89% 4.13% 4.11% > 4.20%
NIM remains strong, with steady expansion (up 28 bps from 1H2025). This was supported by a low cost of
funds, despite lower gross yields from competitive pricing in core product sets and portfolio mix changes
driven by continued NSA realisation. Heartland Bank’s FY2026 average NIM is now expected to be greater than
4.10%, a reduction of 10 bps from the prior outlook due to Reverse Mortgage repricing and the impact of NSA
realisation.
Costs
NZ banking 1H2025 FY2025 1H2026 FY2026 Outlook
Reported OPEX $63.1m $131.8m $63.0m
No outlook
provided
Underlying OPEX $62.1m $128.1m
$62.6m
<$127m
Underlying CTI ratio
4
53.2% 54.8%
53.8%
13
<56%
Underlying OPEX remains stable and is expected to be lower than Heartland Bank’s previous FY2026 outlook,
at less than $127 million, despite operational costs increasing in 2H2026 from investment in technology and
Heartland Group Holdings Limited | NZX/ASX: HGH | PO Box 9919, Newmarket, Auckland 1149 | heartlandgroup.info 4
marketing. The underlying CTI ratio increased by 57 bps from 1H2025 to 53.8%
13
due to Receivables retraction
and a consequential reduction in net operating income, offsetting the benefit from operational cost savings.
Despite cost control, the shortfall in revenue from subdued growth and the successful execution of NSA
realisation has resulted in an increased underlying CTI ratio outlook, now expected to be less than 56%, up 250
bps from the previous guidance.
Asset quality
NZ banking 1H2025 FY2025 1H2026 FY2026 Outlook
Impairment expense ratio 1.99% 1.40% 0.50% < 0.70%
Heartland Bank’s overall asset quality continued to improve in 1H2026, reflecting the benefits of maintaining a
refined strategic focus on core product sets, early intervention and disciplined portfolio management. The
1H2026 impairment expense ratio of 0.50% benefitted from the release of collective provisions in Motor
Finance and NSAs. Heartland Bank now expects the FY2026 impairment expense ratio outlook to be less than
0.70% (15 bps lower than the previous guidance). This reflects an expected stabilisation in impairment expense
in 2H2026.
The non-performing loan (NPL) ratio improved by 17 bps from 30 June 2025 to 3.04% as at 31 December 2025,
while the core portfolio NPL ratio (excluding NSAs and Unsecured Lending) improved by 33 bps from 30 June
2025 to 2.07% as at 31 December 2025.
Motor Finance asset quality metrics improved over 1H2026 as a result of Heartland Bank’s enhanced
collections, recoveries and write off strategies which are now well established within business-as-usual
practices. Total Motor Finance arrears of 4.5% (as per Centrix’s measure of arrears greater than or equal to 14
days past due (DPD)) continue to outperform the industry average of 5.8%.
14
Motor Finance NPLs between 180
and 364 DPD reduced from $13.2 million as at 30 June 2025 to $8.9 million as at 31 December 2025 and are
expected to clear by 30 June 2026. Excluding this subset of NPLs, Heartland Bank considers its arrears levels to
be at suitable levels for its business.
Economic conditions for the New Zealand business sector remained challenging, with elevated levels of
company liquidations across several sectors Heartland Bank operates within. Despite this, and due to the
bank’s continued focus on executing a timely recovery and collections strategy, the Business Finance portfolio
recorded a reduction in NPLs from $58.3 million as at 30 June 2025 to $52.2 million as at 31 December 2025.
Heartland Bank is continuing to work closely with customers in arrears to reduce NPLs further.
Other core product sets remain stable. The Reverse Mortgage portfolio continues to perform well, with an NPL
ratio of 0.15%, average current loan size of $159,168 and a weighted average current loan-to-value ratio (LVR)
of 27.1%.
15
The Rural portfolio’s asset quality also remained stable, with a NPL ratio of 0.89%.
Core lending performance
Reverse Mortgage Receivables were up by $94.6 million (15.2%)
5
from 30 June 2025 to $1.33 billion as at 31
December 2025. Strong pipeline development in 1H2026 and a new marketing campaign, now live, are
expected to generate further growth in 2H2026 and boost momentum into the financial year ending 30 June
2027 (FY2027). New business volumes increased by more than 23% compared with 1H2025, with an increasing
proportion of customers drawing additional funds through cash reserve facilities. Village Access Loans
continues to gain traction.
Rural Receivables were down by $30.4 million (-9.9%)
5
from 30 June 2025 to $578.4 million as at 31 December
2025. This is comprised of Livestock Finance, down due to seasonal contraction by $45.5 million (-38.5%)
5
from
30 June 2025 to $188.8 million as at 31 December 2025, and Rural Lending, up by $15.0 million (8.0%)
5
from 30
June 2025 to $389.6 million as at 31 December 2025. With good momentum early into the third quarter, the
portfolio is on track to deliver more than 9% growth in FY2026 (previously targeting more than 6%). New
partnerships and intermediary channels continue to create growth opportunities, while market conditions
remain favourable, underpinned by pasture growth and global protein demand.
Heartland Group Holdings Limited | NZX/ASX: HGH | PO Box 9919, Newmarket, Auckland 1149 | heartlandgroup.info 5
Motor Finance Receivables were down by $41.1 million (-4.8%)
5
from 30 June 2025 to $1.65 billion as at 31
December 2025 as a result of Heartland Bank’s strategic shift towards higher quality intermediary partners,
with a focus on quality used and franchise vehicles. Direct-to-consumer lending increased by 27.8%
5
in
1H2026, while dealer volumes decreased by 7.3%
5
. As at 31 December 2025, new business through franchise
dealerships accounted for approximately 50% of dealer origination, up from 40% as at 31 December 2024. Due
to Receivables contraction in 1H2026, Heartland Bank now expects FY2026 Motor Finance Receivables to be
flat on the financial year ended 30 June 2025 (FY2025) (previously targeting growth of more than 3%).
Business Finance Receivables were down by $89.7 million (-22.8%)
5
from 30 June 2025 to $690.0 million as at
31 December 2025. This is comprised of Asset Finance, down by $56.4 million (-18.4%)
5
from 30 June 2025 to
$551.4 million as at 31 December 2025, and Business Relationship, down by $33.3 million (-38.5%)
5
from 30
June 2025 to $138.6 million as at 31 December 2025. This Business Finance contraction reflects Heartland
Bank’s disciplined approach to pricing and risk in response to subdued demand and ongoing economic
challenges across several industry sectors (specifically transport and construction). While the Asset Finance
pipeline strengthened in 1H2026 (applications were up 11% compared with 1H2025), with improvement
anticipated in 2H2026, Heartland Bank now expects FY2026 Business Finance Receivables retraction of up to
19% (previously expecting up to 9% retraction).
Technology programme
Heartland Bank has partnered with Pega to deliver a technology platform which will leverage and fully
integrate with its modern core banking system, Oracle. Pega is a leading global enterprise software provider
with a proven track record in delivering intelligent, AI-enabled platforms for financial services organisations in
the Asia Pacific region and globally. Heartland Bank’s new platform will replace existing legacy systems and
manual processes with a single, integrated solution, modernising the bank’s technology foundations to
strengthen control, resilience and competitiveness. It will enable increased automation and AI-driven
capabilities to improve operational efficiency and enhance customer experience. The cost to implement the
platform is estimated to be no more than $11 million over a three-year period.
The programme will deliver the following benefits:
‒ fully digital, end-to-end customer journeys with seamless and improved experience for customers,
intermediaries and employees
‒ increased agility, enabling faster approvals, product changes, and easier customer servicing
‒ simplified technology and platform landscape, reducing complexity and operational risk
‒ reduced long-term cost through a flexible, cloud-based platform.
Delivery will be phased. Reverse Mortgages completion is targeting August 2026, with subsequent phases for
all other products delivered progressively over a three-year timeframe.
AU banking
NIM
AU banking 1H2025 FY2025 1H2026 FY2026 Outlook
Average NIM 2.75% 3.01% 3.68% >3.70%
Exit NIM 3.13% 3.59% 3.96% >3.75%
NIM expansion was primarily driven by a lower proportion of average wholesale funding in 1H2026, reducing
from 52% in 1H2025 to 15% in 1H2026. This enabled a normalisation of liquid asset holdings by removing the
need to pre-fund large securitisation date-based calls or medium-term note (MTN) maturities.
The exit NIM of 3.96% was aided by favourable deposit spreads and growth in Livestock Finance. Margins are
expected to stabilise in 2H2026 as the interest rate outlook in Australia shifts towards higher deposit costs.
Heartland Group Holdings Limited | NZX/ASX: HGH | PO Box 9919, Newmarket, Auckland 1149 | heartlandgroup.info 6
Costs
AU banking ($AUD) 1H2025 FY2025 1H2026 FY2026 Outlook
Reported OPEX $24.2m $47.7m $28.0m
No outlook
provided
Underlying OPEX $23.2m $46.4m $28.0m <$58m
Underlying CTI ratio
4
56.4% 52.0% 51.5%
13
<50%
Costs increased in 1H2026 due to volume related expenses and the commencement of the technology
programme, as indicated in recent announcements. These costs will continue in 2H2026. As a result, Heartland
Bank Australia now expects the FY2026 underlying OPEX to be less than A$58 million.
While the underlying CTI ratio of 51.5%
13
was down from 56.4% in 1H2025, on a quarterly basis the underlying
CTI ratio was up from 49.5% in the first quarter (1 July to 30 September 2025) to 53.5% in the second quarter
(1 October to 31 December 2025). This was due to technology related costs and the early repayment of
Heartland Bank Australia’s final MTN which was replaced by cheaper deposit funding. The impact of the early
MTN repayment will be offset by lower deposit costs across the remainder of FY2026 and provide significant
benefit into FY2027 and the financial year ending 30 June 2028 (FY2028). Excluding this non-recurring expense,
the 1H2026 underlying CTI ratio was 47.8%.
Asset quality
Heartland Bank Australia’s impairment expense ratio remained steady and low at 0.10% in 1H2026.
Australian Livestock Finance NPLs remained stable (A$37.9 million as at 31 December 2025 compared with
A$36.4 million as at 30 June 2025). The Livestock Finance portfolio is appropriately provisioned in line with
expected credit losses and prevailing economic conditions. Australian Reverse Mortgage asset quality remains
strong with an NPL ratio of 0.70%, average current loan size of A$214,710 and weighted average current LVR
of 25.0%.
15
Lending performance
Australian Reverse Mortgage Receivables were up by A$188.2 million (18.9%)
5
from 30 June 2025 to A$2.17
billion as at 31 December 2025. To further market reach and broaden its broker network, Heartland Bank
Australia has established new intermediary partnerships with two leading aggregators.
Australian Livestock Finance Receivables were up by A$19.1 million (14.9%)
5
from 30 June 2025 to A$272.9
million as at 31 December 2025.
In 1H2026, Heartland Bank Australia commenced net promoter score (NPS) and customer satisfaction score
(CSAT) reporting across all products. Results show the bank is outperforming financial services industry
benchmarks for Australian Reverse Mortgages and is above industry norms for Australian Livestock Finance.
16
Recent extreme weather events across Australia have impacted growth volumes for Livestock Finance early
into 2H2026. In line with standard practice, Heartland Bank Australia is working closely with impacted
customers and agents to ensure they are fully supported through this difficult time.
Technology programme
Heartland Bank Australia has partnered with Constantinople to consolidate three separate product origination
and servicing platforms into a single, cohesive solution. The programme will introduce a new modern core
banking platform to support all products, simplifying the bank’s technology infrastructure and enabling
increased automation and AI capability. Constantinople’s cloud-based, AI-powered banking platform is used by
banks and finance companies to bring technology and operations services into a single platform. The
subscription model is cost efficient and activity based. The cost to implement the platform is estimated to be
no more than A$5 million over a three-year period, with ongoing subscription costs expected to align to
current technology and operational spend, and scale with lending volume growth.
Heartland Group Holdings Limited | NZX/ASX: HGH | PO Box 9919, Newmarket, Auckland 1149 | heartlandgroup.info 7
Benefits are expected to include:
‒ improved customer and employee experience, including faster decisioning, streamlined processes and
greater automation
‒ reduced operational risk through the retirement of manual processes, stronger embedded controls, and
improved compliance capability
‒ efficiency benefits over time, driven by a simplified technology stack, reduced vendor complexity, and
lower cost to serve.
Migration to the new banking platform will occur progressively by product, starting with Reverse Mortgages.
All products are expected to be migrated by the end of FY2028. The programme is progressing to plan,
providing a solid foundation for future growth.
– ENDS –
The person who authorised this announcement:
Andrew Dixson, Chief Executive Officer
For further information and media enquiries, please contact:
Nicola Foley, Head of Corporate Communications & Investor Relations
+64 27 345 6809, nicola.foley@heartland.co.nz
Level 3, Heartland House, 35 Teed Street, Newmarket, Auckland, New Zealand
About Heartland
Heartland is an Australasian financial services group providing specialist banking products to New Zealanders
and Australians. Heartland is listed on the New Zealand and Australian stock exchanges under the HGH ticker
(NZX/ASX: HGH). Through its various predecessors, Heartland has a long history in financial services, stretching
back to Ashburton, New Zealand in 1875.
Today, Heartland is the listed holding company for two banks – Heartland Bank in New Zealand and Heartland
Bank Australia. Each bank is focused on providing specialist banking products to enable better lives for New
Zealanders and Australians. In both countries, these products include Reverse Mortgages, Livestock Finance,
and Savings and Deposits. In New Zealand, Heartland Bank also offers Motor Finance and Asset Finance.
Heartland’s role as the listed parent company is to ensure capital is allocated to the parts of its business which
generate strong returns, and to set the strategy and risk appetite within which the group operates. This
enables Heartland to maximise shareholder returns and for each bank to enhance the value it offers customers
by helping more New Zealanders and Australians with their specialist banking needs.
More: heartlandgroup.info
Heartland Group Holdings Limited | NZX/ASX: HGH | PO Box 9919, Newmarket, Auckland 1149 | heartlandgroup.info 8
Endnotes
1
Financial results are presented on a reported and underlying basis. Reported results are prepared in
accordance with NZ GAAP and include the impacts of positive and negative one-offs, which can make it
difficult to compare performance between periods. Underlying results for 1H2026 (which are non-GAAP
financial information) exclude the impact of fair value changes on equity investments held, and other non-
recurring costs. The use of underlying results is intended to allow for easier comparability between periods
and is used internally by management for this purpose. In the accompanying 1H2026 investor presentation
(IP), refer to page 2 for information on the presentation of results and general information about the use of
non-GAAP financial measures, page 6 for a summary of reported and underlying results, and page 7 for details
about 1H2026 and 1H2025 one-offs. The 1H2026 financial statements are unaudited, but have been reviewed
by Heartland’s auditor, PricewaterhouseCoopers.
2
All comparative figures and percentage increases or decreases are against the six-month period ended 31
December 2024 (1H2025), unless explicitly stated otherwise.
3
Underlying ROE refers to ROE calculated using underlying results. When calculated using reported results,
Heartland’s ROE was 7.7%, up 714 bps compared with 1H2025. For more information, see page 2 of the IP.
4
Underlying CTI ratio refers to the CTI ratio calculated using underlying results. When calculated using
reported results, Heartland Bank’s CTI ratio was 53.3%, up 1.6% compared with 1H2025, and Heartland Bank
Australia’s CTI ratio was 51.5%, up 7.4% compared with 1H2025. For more information, see page 2 of the IP.
5
Annualised growth.
6
Rural includes Rural Relationship, Rural Direct and Livestock Finance. Excludes NSAs.
7
Business Finance includes Asset Finance and Business Relationship. Excludes NSAs.
8
Including ordinary internal buffers.
9
Total fully imputed dividends divided by the closing share price as at 24 February 2026 of $1.25.
10
Total fully imputed dividends divided by the closing share price as at 25 February 2025 of $0.88.
11
Heartland’s Dividend Policy is available on Heartland’s website at heartlandgroup.info/investor-
information/dividends.
12
That is, the strike price under the DRP will be 100% of the volume weighted average sale price of Heartland
shares over the five trading days following the Record Date. For the full details of the DRP and the Strike Price
calculation, refer to the Heartland DRP offer document dated 20 August 2025 available at
heartlandgroup.info/investor-information/dividends.
13
Excluding intercompany group charges.
14
Industry average arrears are based on auto arrears as at December 2025, reported by Centrix in its Credit
Insights Report, January 2025.
15
Reverse Mortgages are measured at fair value. NPLs arise due to late settlement (90 days after the 12-
month repayment period) after the departure of the borrower from the property. As at 31 December 2025,
Heartland Bank Reverse Mortgage NPLs included 10 loans with a total value of $2.0 million and a weighted
average LVR of 32.2%. Heartland Bank Australia Reverse Mortgage NPLs included 54 loans with a total NPL
value of A$17.2 million and a weighted average LVR of 29.5%.
16
Based on NPS and CSAT benchmarking data provided by Fullview.
---
Investor Presentation
1H2026 Interim Results
For the 6 months ended 31 December 2025
2
Important notice
The presentation and the briefing (together the Presentation) contain summary information only, which
should not be relied on in isolation from the full detail in the Financial Statements.
The information in this presentation has been prepared with due care and attention, but its accuracy,
correctness and completeness cannot be guaranteed. No person (including the Company and its
directors, shareholders and employees) will be liable to any other person for any loss arising in connection
with this presentation. No person is under any obligation to update this presentation at any time after its
release or to provide further information about Heartland.
This Presentation contains forward-looking statements and projections. Such statements involve known
and unknown risks and uncertainties that may cause Heartland’s actual results, performance or
achievements to differ materially from any future results, performance or achievements expressed or
implied by such forward-looking statements. Forward-looking statements are based on numerous
assumptions regarding Heartland’s present and future business strategies and the environment in which
Heartland will operate in the future that may not prove to be accurate.
The information in this presentation is general in nature and does not constitute financial product advice,
investment advice or any recommendation. Nothing in this presentation constitutes legal, financial, tax or
other advice.
Non-GAAP measures
This presentation includes certain non-GAAP financial measures, including underlying profit/loss,
underlying ROE, underlying CTI ratios, underlying impairment expense ratios, and underlying EPS.
1H2026 underlying results exclude fair value changes on equity investments held and other non-recurring
costs, allowing for easier comparison of financial performance across reported periods. Non-GAAP financial
measures do not have standardised meanings prescribed under NZ GAAP and therefore may not be
comparable to similar measures presented by other entities. They should not be viewed in isolation or as a
substitute for measures reported in accordance with NZ GAAP. Non-GAAP financial information has not
been subject to review by PricewaterhouseCoopers, Heartland’s external auditor.
Reported results are prepared in accordance with NZ GAAP. Underlying results are non-GAAP measures
that adjust reported results to exclude one-offs. These adjustments affect measures including NOI, OPEX,
NPAT, NIM, EPS, ROE, CTI ratio, and impairment expense ratio. A reconciliation of 1H2026 and 1H2025
reported results to underlying results is set out on page 7 of this presentation. Refer to page 6 for a
detailed comparison between 1H2026 and 1H2025 reported and underlying financial information.
Non-GAAP financial information presented in this document has not been reviewed by
PricewaterhouseCoopers, Heartland’s external auditor.
Review status
All amounts are in New Zealand dollars unless otherwise indicated. Unless otherwise stated, financial data
is as at 31 December 2025. The 1H2026 financial statements of Heartland have been reviewed, but not
audited, by PricewaterhouseCoopers. Any other financial information provided as at a date after 31
December 2025 has not been audited or reviewed by any independent registered public accounting firm.
Disclaimer and non-GAAP measures
This presentation has been prepared by Heartland Group Holdings Limited (NZX/ASX: HGH)
(the Company or Heartland) for the purpose of briefings in relation to its Financial Statements.
3
3
Contents
01Executive summary & outlook4-12
02New Zealand banking13-26
03Australian banking27-37
04Q&A38
05Appendices & glossary39-43
Andrew Dixson Chief Executive Officer, Heartland Group
01
Executive
summary &
outlook
5
5
Executive summary
Heartland delivered a strong turnaround in profitability and steady progress towards its FY2026
guidance, supported by NIM expansion, improved asset quality metrics, strong Reverse Mortgage
growth in both countries, cost control and accelerated NSA realisation.
Note: See page 2 for a definition of underlying financial measures. Refer to page 7 for details about 1H2026 and 1H2025 one-offs. All comparative figures and percentage increases or decreases are against 1H2025, unless explicitly stated otherwise.
•Underlying ROE up 540 bps to 7.3% (up 142
bps from 2H2025).
•Average NIM expanded, up 51 bps to 3.92%.
•Underlying OPEX remained steady, up
$3.6m (4.0%) primarily due to costs
associated with Australian Reverse
Mortgage growth and the technology
programme.
•Underlying CTI ratio was down 304 bps to
54.6%.
•Heartland Bank delivered significant asset
quality improvements and cost stabilisation,
alongside growth in Reverse Mortgages and
strong core lending pipelines for 2H2026.
•Heartland Bank Australia achieved strong
growth in Reverse Mortgages and Livestock
Finance.
•Technology programmes are underway
within each bank to deliver greater
capability and efficiency, positioning both
banks to meet customer demand at scale.
•NSA realisation continued to progress
ahead of expectations (with a recovery
rate >90%) and is tracking to be largely
complete by 30 June 2026.
•Through NSA realisation and recent RBNZ
capital decisions, Heartland is well
positioned for growth, holding excess
capital across the group.
•Interim dividend of 3.5 cps.
Overview
6
6
Group financial results
8m NZ, ReportedUnderlyingReported v Underlying
1H261H25Movement1H261H25Movement1H261H25
Financial
performance
NII$165.9m$149.1m
$16.8m11.3%$165.9m$149.1m
$16.8m11.3%--
OOI
1
$9.4m$6.0m
$3.4m57.0%$6.4m$7.7m
($1.4m)(17.8%)$3.1m($1.7m)
NOI$175.3m$155.1m
$20.2m13.0%$172.3m$156.9m
$15.4m9.8%$3.1m($1.7m)
OPEX$94.4m$98.1m
($3.7m)(3.7%)$94.0m$90.4m
$3.6m4.0%$0.4m$7.7m
Impairment expense$12.8m$50.5m
($37.7m)(74.7%)$12.8m$50.5m
($37.7m)(74.7%)--
GFV provision-$1.2m
($1.2m)(100.0%)-$1.2m
($1.2m)(100.0%)--
Tax expense$19.3m$1.7m
$17.5m1014.4%$19.4m$4.1m
$15.2m367.7%($0.1m)(2.4m)
NPAT
2
$48.8m$3.6m
$45.2m1251.9%$46.1m$10.7m
$35.4m332.7%$2.7m($7.0m)
NIM3.92%3.41%
51 bps3.92%3.41%
51 bps--
CTI ratio53.9%63.2%
(937 bps)54.6%57.6%
(304 bps)(70 bps)560 bps
Impairment expense ratio
3
0.35%1.40%
(105 bps)0.35%1.40%
(105 bps)--
ROE7.7%0.6%
714 bps7.3%1.9%
540 bps43 bps(130 bps)
EPS5.2 cps0.4 cps
4.8 cps4.9 cps1.1 cps
3.8 cps0.3 cps(0.7cps)
Dec 25Jun 25Movement
Financial
position
Liquid assets$1,169m$1,135m
$33m2.9%
Receivables
4
$7,312m$7,156m
$157m
5
4.3%
6
Borrowings$7,450m$7,355m
$94m1.3%
Equity$1,289m$1,219m
$70m5.7%
Equity/total assets14.6%14.1%
53 bps
Note: See page 2 for a definition of underlying financial measures. Refer to page 7 for details about 1H2026 and 1H2025 one-offs.
1
Reported OOI includes fair value gains/losses on investments.
2
Refer to page 7 for a reconciliation of underlying NPAT to reported NPAT for 1H2026.
3
Impairment expense as a percentage of average Receivables.
4
Receivables also includes Reverse Mortgages.
5
Includingthe impact of changes in FX rates.
6
Annualised growth for 1H2026 includingthe impact of changes in FX rates.
7
7
1
See page 2 for definition of underlying financial measures. Refer to page 6 for a detailed comparison between reported and underlying financial information.
Reported vs. underlying results
The difference between reported and underlying results in 1H2026 was $2.7m.
1H20261H2025
Reported NPAT$48.8m$3.6m
‒De-designation of derivatives-$1.1m
‒Fair value changes on equity investments held($3.1m)$0.2m
‒Other non-recurring income-$0.4m
Other operating income (OOI)($3.1m)$1.7m
‒Other non-recurring costs$0.4m$1.2m
‒One-off staff exit costs-$6.5m
Operating expenses (OPEX)$0.4m$7.7m
Tax impact($0.1m)($2.4m)
Underlying NPAT
1
$46.1m$10.7m
•1H2026 one-offs were limited to fair value changes on equity investments held and other non-recurring costs.
•Heartland expects the difference between reported and underlying NPAT in 2H2026 and beyond to be limited only to any fair
value changes on equity investments held and other one-off non-recurring expenses.
•1H2025 non-recurring costs related to costs arising in relation to the acquisition of (now) Heartland Bank Australia.
8
8
Technology investment
Heartland is investing in multi-year technology programmes to
support scalable growth for its core product sets in New Zealand
and Australia.
These investments will modernise and simplify technology for both banks by
implementing AI-enabled, cloud-based platforms.
•Heartland Bank’s technology programme will leverage and fully integrate with its
upgraded core banking system to unify its origination and servicing activities,
enabling greater automation.
•Heartland Bank Australia’s technology programme will consolidate its three
origination and servicing platforms into a single banking solution.
The anticipated implementation costs for these technology programmes are
estimated to be ≤$17m over a three-year period.
These platforms will deliver new capabilities within each bank, resulting in greater
operational efficiency, an enhanced customer, intermediary and employee
experience, and positioning both banks to meet customer demand at scale.
9
Capital
9
Note: Retained earnings include current reported NPAT.
1
Including ordinary internal buffers.
Heartland capital movement $mCapital ratio
694
2
(19)
49
38
720
451
505
48
26
26
37
1,219
1,289
Jun-25Share capitalDividendsRetained
Earnings
ReservesDec-25
NZ BankingAU BankingNSAHeartland Group
15.1%
16.6%
2.0%
2.9%
17.1%
19.5%
HBL Banking Group
(Dec-25)
HBAL Banking Group
(Dec-25)
CET1Tier2
Heartland remains well placed to cater for organic growth with excess capital held across the group,
enhanced through NSA realisation and recent RBNZ decisions on capital settings.
•On 17 December 2025, the RBNZ announced final decisions on key capital settings for deposit takers. Benefits to Heartland Bank include the reduction of Tier 1
and total capital ratio requirements, the removal of Additional Tier 1 capital instruments, and more granular and reduced risk weights.
•Effective 1 March 2026, the RBNZ has reduced Heartland Bank’s transitional capital overlay by 1.5%, from 2.0% to 0.5%. The remaining capital overlay is expected
to remain in place until the RBNZ implements a formal Group Supervision Policy for deposit takers under the Deposit Takers Act 2023 (which is expected to come
into force on 1 December 2028).
•As at 31 December 2025, Heartland Bank holds approximately $125m of regulatory capital in excess of expected regulatory requirements. Applying Heartland
Bank’s expected risk weight changes to the 31 December 2025 balance sheet, the excess is approximately $190m.
1
10
1
0
NSA realisation progress
NSA realisation continues to progress ahead of expectations and is tracking to be
largely concluded by 30 June 2026.
•In 1H2026, the total value of NSAs reduced by $189.8m, creating $21.2m of available capital. In the period, Heartland:
•accelerated exits from Rural borrowers, realising $45.6m, $24.4m ahead of target
•completed the sale of one of the two dairy farms from the Properties NSA
•sold one of the apartments which make up the Investment Properties NSA
•exited Heartland Bank’s Harmoney Corp Limited shareholding and Heartland Bank Australia’s Alex Bank shareholding in full.
Note: NSAs are primarily NZ assets that are outside of Heartland’s core lending strategy, or do not deliver threshold ROE.
1
Includes Online Home Loans and old residential mortgages.
Outstanding balance
AssetNZ($m)30 June 202531 Dec 2025
Rural Relationship
Total ($m)
112.0
66.4
Capital ($m)
17.110.5
Business Relationship
Total ($m)
47.8
21.6
Capital ($m)
6.95.1
Home Loans
1
Total ($m)
171.7
70.5
Capital ($m)
10.24.0
Properties
Total ($m)
16.2
7.6
Capital ($m)
2.61.3
Investment Properties
Total ($m)
4.4
3.9
Capital ($m)
0.60.5
Equity Investments (NZ)
Total ($m)
7.0
0.1
Capital ($m)
4.5
0.1
Equity Investments (AU)
Total ($m)
5.7
4.8
Capital ($m)
5.7
4.8
Total NSAs
Total ($m)
364.8175.0
Capital ($m)
47.626.4
2Q253Q254Q251Q262Q263Q264Q26FY27+
$m
NSA realisation progress
Total ($m) ActualCapital ($m) ActualTotal ($m) EstimateCapital ($m) Estimate
11
8.2
7.4
0.4
4.9
7.8
6.1
4.6
16.0
13.5
5.0
FY23FY24FY25FY26
InterimFinal
12.1%
10.2%
1.9%
7.3%
10.9%
9.8%
6.0%
11.9%
9.8%
4.2%
FY23FY24FY25FY26
1H2H
3.5 cps
Interim dividend
up 1.5 cps vs 1H2025
7.3%
Underlying ROE
1H2026 7.3% vs 2H2025 6.0%
6.1%
1
Dividend yield
(1H2025: 7.9%
2
)
Shareholder return
Underlying ROE
5
Underlying EPS (cps)
6
•Heartland has declared a 1H2026 interim dividend of 3.5 cps, up 1.5 cps on 1H2025.
•Heartland’s interim dividend yield of 6.1%
1
compares with 7.9%
2
in 1H2025.
•The dividend payout ratio of 72% for 1H2026 exceeds Heartland’s target of at least 50% of
underlying NPAT, reflecting Heartland’s strong turnaround performance and excess
capital position.
3
•Heartland’s DRP will apply to the final dividend with no discount.
4
1
Total fully imputed dividends divided by the closing share price as at 24 February 2026 of $1.25.
2
Total fully imputed dividends divided by the closing share price as at 25 February 2025 of $0.88.
3
Heartland’s Dividend Policy is available on Heartland’s website at heartlandgroup.info/investor-information/dividends.
4
That is, the strike price under the DRP will be 100% of the volume weighted average sale price of Heartland shares over the five trading
days following the Record Date. For the full details of the DRP and the Strike Price calculation, refer to the Heartland DRP offer
document dated 20 August 2025.
5
Underlying ROE refers to ROE calculated using underlying results. When calculated using reported results, Heartland’s ROE was 7.7%,
up 714 bps compared with 1H2025. For more information, see page 2.
6
Underlying EPS refers to EPS calculated using underlying results. When calculated using reported results, Heartland’s EPS was 5.2 cps,
up 4.8 cps compared with 1H2025. For more information, see page 2.
12
Heartland affirms its FY2026 guidance to deliver an underlying ROE of at least 7%
and underlying NPAT of at least $85 million.
Underlying financial metrics
FY2026 guidance
HeartlandNZ BankingAU Banking
NPAT≥$85m>$45m>AU$37m (NZ$40m)
ROE≥7%>6%>8%
Average NIM>3.90% (n.c.)>4.10% (-10 bps)>3.70% (+30 bps)
Exit NIM>3.95% (n.c.)>4.20 (-5 bps)>3.75% (+10 bps)
OPEX<$195m<$127m (-$2.1m)<A$58m (+A$3.4m)
CTI ratio<56% (+250 bps)<56% (+250 bps)<50% (+450 bps)
Impairment expense ratio<0.45% (-10 bps)<0.70% (-15 bps)<0.10% (n.c.)
Looking forward
Heartland will hold an investor day on Friday 5 June 2026 where it will present its longer-term
strategy, financial ambitions, and provide detail on the technology and product strategies within
each bank. Further details will be published in due course.
Leanne Lazarus Chief Executive Officer, Heartland Bank
Kerry Conway Chief Financial Officer, Heartland Bank
02
New Zealand
banking
14
Heartland Bank’s vision is to be New Zealand’s leading specialist bank.
Positive momentum is building following a strategy reset in FY2025.
1
4
NZ banking: 1H2026 summary
1H2026 summary2H2026 focus
•Conversion of strong pipelines developed in 1H2026 in
core portfolio sets to deliver increased growth in 2H2026.
•Execution of a new marketing campaign (now live) to
increase awareness and education of reverse mortgages
in the New Zealand market to drive growth into FY2027.
•Leverage new intermediary partnerships and targeted
regional expansion to drive sustainable growth in the
Rural portfolio.
•Progress implementation of phase one of the
technology programme (Reverse Mortgages), setting
the foundation for subsequent phases.
•NSA exits expected to be largely complete by
30 June 2026.
•NSA realisation and recent RBNZ capital decisions
position Heartland Bank well for future growth.
Growth
•Consistent Reverse
Mortgage growth and
momentum building in Rural
through direct channels and
intermediary partnerships.
•Strong pipelines developed
in Motor Finance and
Business Finance leading
into 2H2026.
Quality
•Strategic reset in FY2025
contributed to significant
asset quality metric
improvements in 1H2026,
with the core portfolio NPL
ratio reducing from 2.40% to
2.07%.
•Receivables contraction
driven by deliberate NSA
exits, strategic Motor
Finance repositioning, and a
disciplined approach to
Business Finance pricing
and risk.
Efficiency
•Process refinements and
digital self-service
improvements drove
operational efficiency and
enhanced customer
experience.
•Disciplined cost
management reduced the
OPEX outlook and partially
mitigated the impact of the
Receivables contraction on
the CTI ratio.
15
ReportedUnderlying
1H261H25Movement1H261H25Movement
Financial
performance
NII$105.4m$105.6m
($0.2m)(0.2%)$105.4m$105.6m
($0.2m)(0.2%)
OOI
1
$11.6m$9.4m
$2.3m24.3%$8.6m$11.1m
($2.5m)(22.7%)
NOI$117.0m$115.0m
$2.1m1.8%$114.0m$116.7m
($2.7m)(2.3%)
OPEX$63.0m$63.1m
($0.1m)(0.1%)$62.6m$62.1m
$0.5m0.8%
Impairment expense$11.5m$49.6m
($38.1m)(76.9%)$11.5m$49.6m
($38.1m)(76.9%)
GFV provision-$1.2m
($1.2m)(100.0%)-$1.2m
($1.2m)(100.0%)
Tax expense$11.5m$0.2m
$11.4m7346.4%$11.6m$0.7m
$11.0m1656.9%
NPAT
2
$31.0m$0.9m
$30.1m3195.2%$28.3m$3.1m
$25.1m797.4%
NIM4.05%3.78%
28 bps4.05%3.78%
28 bps
CTI ratio53.3%
3
54.9%
(156 bps)53.8%
3
53.2%
57 bps
Impairment expense ratio
4
0.50%1.99%
(149 bps)0.50%1.99%
(149 bps)
ROE
7
8.3%0.2%
816 bps7.6%0.5%
706 bps
Dec 25Jun 25Movement
Financial
position
Liquid assets$576m$570m
$6.0m1.0%
Receivables
5
$4,456m$4,710m
($254m)(10.7%)
6
Borrowings$4,356m$4,660m
($304m)(6.5%)
Equity
7
$742m$737m
$5.4m0.7%
Equity/total assets21.1%20.0%
115 bps
Note: See page 2 for definition of underlying financial measures. Refer to page 7 for details about 1H2026 and 1H2025 one-offs.
1
Reported OOI includes fair value gains/losses on investments.
2
Refer to page 7 for a reconciliation of underlying NPAT to reported NPAT for 1H2026.
3
Excluding intercompany group charges.
4
Impairment expense as a percentage of average Receivables.
5
Receivables also includes Reverse Mortgages.
6
Annualised growth for 1H2026.
7
Equity excluding investment in subsidiaries. ROE is calculated as NPAT/average equity (excl. investment in subsidiaries).
Financial results
16
Reverse Mortgages continued to grow, with strong Rural pipelines through direct channels and
intermediary partnerships, while Motor Finance and Business Finance contracted due to strategic
portfolio repositioning and market conditions.
Receivables
4,379
4,298 4,298
332
95
(41)
332
158
(30)
(90)
(14)
(101)
(27)
46
Jun-25Reverse
Mortgages NZ
RuralMotor
Finance
Business
Finance
Unsecured
Lending
Jun-25Home
Loans
BusinessRuralDec-25
(44.2%)
(4.8%)
15.2%
(9.9%)
(110.2%)
(22.8%)
(80.8%)
(116.9%)
4,7101,3285781,653690494,6307121664,456
$254m (-10.7%)
1
$67m (-3.1%)
1
Core business
NSAs
$173m (-103.7%)
1
2
3
5
4
Receivables
$m
Note: 1H2026 growth in Receivables by portfolio excludes the impact of changes in FX rates and intercompany balances.
All figures in NZ$m. NSAs include loans in Business, Rural and Home Loans.
1
Annualised 1H2026 growth.
2
Rural includes Rural Relationship, Rural Direct and Livestock Finance loans.
3
Motor Finance includes Wholesale Lending.
4
Business Finance includes Asset Finance and Business Relationship.
5
Home Loans includes Online Home Loans and Heartland Bank’s old residential mortgages portfolio that is in run down.
17
Note: NIM is calculated as NII/average gross interest earning assets.
See page 2 for a definition of underlying financial measures.
1H2026 summary
•NIM remains strong, with steady expansion
(up 28 bps from 1H2025).
•This was supported by a low cost of funds,
despite lower gross yields from competitive
pricing in core product sets and portfolio mix
changes driven by continued NSA realisation.
2H2026 outlook
•Although OCR is expected to stabilise, pricing
competition is expected to continue as credit
demand remains subdued.
•Heartland now expects FY2026 average NIM
to be >4.10%, a reduction of 10 bps from the
prior outlook due to Reverse Mortgage
repricing and the impact of NSA realisation.
Underlying NIM
Average NIM
3.82%
3.89%
3.93%
4.13%
4.08%
4.11%
> 4.20%
3.82%
3.79%
3.92%
4.18%
4.06%
4.12%
> 4.10%
1Q20252Q20253Q20254Q20251Q20262Q2026FY2026
(Outlook)
Exit NIMAvg. NIM
1H2025 NIM
Avg. 3.78%
1H2026 NIM
Avg. 4.05%
4.05%
3.78%
(0.03%)
(0.82%)
1.12%
1H2025LiquidsGross Yield &
Portfolio Mix
Cost of
Funds
1H2026FY2026
Outlook
> 4.10%
18
62.1
63.7
(1.8)
62.6
1.6
2.2
0.3
0.4
(2.1)
1H2025Staff
Transfers
1H2025
(Rebase)
Staff
Expenses
IT &
Comms
MarketingOperational
Expenses
Management
Fees
1H2026
Note: CTI ratio is calculated as OPEX/NOI. Underlying CTI ratio excludes one-off impacts . See page 2 for definition of underlying financial measures. Refer to page 7 for details about one-offs in the periods covered in this investor presentation.
1
Including intercompany group charges.
2
Excluding intercompany group charges.
1H2026 summary
Total underlying OPEX of $62.6m.
•Elevated staff expenses are primarily due to
restructuring costs ($1.5m) as well as the re-
introduction of a LTI scheme ($0.6m).
•The underlying CTI ratio increased as a result of
the transfer of staff from Heartland Group to
Heartland Bank, and the above restructuring
costs. This increase was further compounded
by subdued growth in certain portfolios and
successful NSA realisation.
2H2026 outlook
•Underlying OPEX is expected to be lower than
the previous FY2026 outlook, at <$127m,
despite operational costs increasing in 2H2026
from investment in technology and marketing.
•Despite cost control, the shortfall in revenue
from subdued growth and successful NSA
realisation has resulted in an increased outlook
to <56%.
Underlying OPEX & CTI ratio ($m)
Underlying OPEX
30.2
31.9
32.5
33.5
31.1
31.5
53.3%
53.1%
56.0%56.9%
52.4%
55.3%
<56%
1Q20252Q20253Q20254Q20251Q20262Q2026FY2026
Outlook
OpexCTI %
$1.1m (-1.7%)
$0.5m (0.8%)
<127
1
2
19
Impairment and provisioning
Impairment expense ratio
Overall asset quality continued to improve in 1H2026,
reflecting the benefits of maintaining a refined strategic
focus on core product sets, early intervention and
disciplined portfolio management.
•The 1H2026 impairment expense ratio benefitted from the release of collective
provisions in Motor Finance and NSAs.
•The FY2026 impairment expense ratio outlook is now expected to be <0.70%
(down 15 bps on the previous guidance). This reflects an expected
stabilisation in impairment expense in 2H2026.
2.2
7.9
1.1
(4.6)
(2.8)
(4.2)
3.5
15.9
2.0
4.0
6.1
4.7
4.4
20.2
7.9
14.1
4.7
4.6
(0.2)
(4.2)
(0.1)
(5.2)
(1.0)
(0.7)
9.8
39.8
10.8
8.3
7.1
4.4
1Q20252Q20253Q20254Q20251Q20262Q2026
Collective provision expenseSpecific provision expenseWrite-offsRecovery
Impairment expense ($m)
0.77%
3.32%
0.92%
0.70%
0.61%
0.39%
0.70%
1Q20252Q20253Q20254Q20251Q20262Q2026FY2026
(Outlook)
Total provisions and coverage ($m)
55.5
48.2
54.4
46.7
43.9
39.6
23.8
28.5
28.9
20.7
26.8
25.7
2.06%
2.10%
2.31%
1.94%
2.13%
2.09%
Sep-24Dec-24Mar-25Jun-25Sep-25Dec-25
Collective ProvisionSpecific ProvisionCoverage Ratio
FY2025
1.40%
1H2026
0.50%
20
Asset quality
1
Total Bank NPL includes NSAs and Unsecured Lending (which includes Personal Lending and Open for Business which are winding
down). Core Portfolio NPL includes Motor Finance, Rural, and Business Finance.
2
Rural includes Rural Relationship, Rural Direct, and Livestock Finance. Excludes NSAs.
3
Motor Finance includes Wholesale Lending.
4
Business Finance includes Asset Finance and Business Relationship. Excludes NSAs.
NPL ratios
1
Asset quality – Rural
2
Asset quality – Motor Finance
3
1
Asset quality – Business Finance
4
0.9%, $9.8
1.8%,
$16.1
1.9%,
$15.2
2.6%,
$19.4
1.7%,
$11.8
1.4%,
$14.6
1.4%,
$12.3
2.3%,
$17.6
1.3%,
$9.8
1.6%,
$11.4
1.7%,
$17.7
2.2%,
$19.7
3.3%,
$25.6
4.4%,
$32.0
4.2%,
$29.0
40.3%,
$17.0
37.9%,
$18.2
32.4%,
$18.9
33.9%,
$20.8
33.0%,
$17.3
4.1%, $42.1
5.5%, $48.1
7.5%, $58.3
8.3%, $61.2
7.6%, $52.2
NPLsProvisionsNPLsProvisionsNPLsProvisionsNPLsProvisionsNPLsProvisions
30-Jun-202431-Dec-202430-Jun-202530-Sep-202531-Dec-2025
Non-Performing, 90-179DPDNon-Performing, 180-364DPDNon-Performing, 365+DPD
1.4%,
$24.8
1.5%,
$25.8
1.5%,
$24.7
1.3%,
$22.0
1.2%,
$19.1
1.1%,
$19.9
1.2%,
$20.2
0.8%,
$13.2
0.6%,
$9.8
0.5%,
$8.9
1.1%,
$20.3
0.0%, $0.4
29.4%,
$19.1
17.3%,
$8.0
24.4%,
$9.2
26.0% ,
$8.4
27.8%,
$7.9
3.7%, $65.0
2.7%, $46.3
2.2%, $37.9
1.9%, $32.3
1.7%, $28.0
NPLsProvisionsNPLsProvisionsNPLsProvisionsNPLsProvisionsNPLsProvisions
30-Jun-202431-Dec-202430-Jun-202530-Sep-202531-Dec-2025
Non-Performing, 90-179DPDNon-Performing, 180-364DPDNon-Performing, 365+DPD
3.40%
3.31%
3.21%
3.22%
3.04%
2.34%
2.46%
2.40%
2.36%
2.07%
31-Dec-202431-Mar-202530-Jun-202530-Sep-202531-Dec-2025
Total Bank NPLCore Portfolio NPL
1.8%,
$10.6
0.1%, $0.6
0.1%, $0.5
0.3%,
$1.6
0.1%, $0.8
0.2%, $1.1
0.7%,
$3.6
0.2%, $1.3
0.1%, $0.8
0.1%, $0.8
0.4%,
$2.4
0.4%,
$2.1
0.6%,
$3.7
0.6%,
$3.4
0.6%,
$3.6
34.0%,
$4.8
24.8%,
$1.6
23.9%,
$1.3
22.5%,
$1.3
24.2%,
$1.2
2.4%, $14.0
1.2%, $6.3
0.9%, $5.5
1.0%, $5.8
0.9%, $5.1
NPLsProvisionsNPLsProvisionsNPLsProvisionsNPLsProvisionsNPLsProvisions
30-Jun-202431-Dec-202430-Jun-202530-Sep-202531-Dec-2025
Non-Performing, 90-179DPDNon-Performing, 180-364DPDNon-Performing, 365+DPD
21
645
630
42
22
40
86
31
(28)
7
20
17
Jun-25NPATDividendsReservesNSA
realisation
Reduction in
RWE
Dec-25
Capital RequiredNSACapital for growthIncreaseDecrease
Capital
New Zealand Banking Group
1
– Total Capital movement $m
New Zealand Banking Group - Capital ratio and RBNZ requirements
Note:
•RBNZ imposed a transitional capital overlay on Heartland Bank after the acquisition of (now) Heartland Bank Australia.
•Heartland Bank’s regulatory capital ratio increased to 17.11% as of 31 December 2025 (30 June 2024: 16.46%%), due to capital
released from NSAs. The total capital ratio for the NZBG increased to 16.97% from 15.88% during the same period.
•On 1 July 2025, the Tier 1 capital requirements increased from 11.5% to 12.5% due to the RBNZ’s 2019 Capital Review for non D-SIB
banks. On 17 December 2025, the RBNZ released its decision on the new capital settings with a more detailed implementation
plan expected to release on 27 February 2026.
1
The New Zealand Banking Group (NZBG) consists of the NZ bank and its NZ subsidiaries, excluding Marac Insurance Limited. The
Banking Group includes all of the NZ bank’s subsidiaries, including the AU bank and Marac Insurance Limited.
2
Current reported NPAT for the NZ Banking.
3
Including ordinary internal buffers.
2
2.0%
13.7%
14.7%
8.0%
2.5%
2.2%
2.3%
2.0%
0.77%
0.05%
0.03%
0.89%
(0.65%)
Jun-25NPATDividendsReservesNSA
realisation
Reduction in
RWE
Dec-25RBNZ
Requirements
OverlayCET1Tier1Tier2IncreaseDecrease
2
Heartland Bank is well positioned for future
growth, with capital well above regulatory
minimums.
•The RBNZ’s final decisions on key capital settings for deposit takers include the
following key features set to benefit Heartland Bank:
•a reduction in both Tier 1 (to 11% from 14%) and total capital (to 14% from 16%)
ratio requirements
•removal of Additional Tier 1 capital instruments, while allowing a higher mix of Tier
2 capital (to 3% from 2%)
•more granular and reduced risk weights, particularly in productive sectors of the
economy Heartland Bank focuses on.
•In addition:
•effective 1 March 2026, the RBNZ has reduced Heartland Bank’s transitional
capital overlay by 1.5%, from 2.0% to 0.5%
•the remaining capital overlay is expected to remain in place until the RBNZ
implements a formal Group Supervision Policy for deposit takers under the
Deposit Takers Act 2023 (expected to come into force on 1 December 2028)
•the RBNZ has indicated it will review reverse mortgage risk weights in 2026
(following their adjustment after a review conducted in 2023).
•As at 31 December 2025, Heartland Bank holds approximately $125m of regulatory
capital in excess of expected regulatory requirements. Applying Heartland Bank’s
expected risk weight changes to the 31 December 2025 balance sheet, the excess is
approximately $190m.
3
22
1
Annualised growth rate for 1H2026.
2
Reverse Mortgages are measured at fair value. NPLs arise due to late settlement (90 days after the 12-month repayment period) after the departure of the borrower from the property. As at 31 December 2025, this included 10 loans with a total value of $2.0m and a
weighted average LVR (using indexed valuation) of 32.2%.
$
32.0m
$
1,328m
Receivables as at 31 Dec 2025
+$95m, 15.2%
1
since 30 Jun 2025
NOI as at 31 Dec 2025
+9.9% vs 1H2025
NZ lending performance: Reverse Mortgages
Outlook
•FY2026 growth: >18% (n.c.)
•New business volumes increased by more than 23% compared with 1H2025, with an
increasing proportion of customers drawing additional funds through cash reserve
facilities.
•Strong pipeline development in 1H2026 and a new marketing campaign, now live,
are expected to generate further growth in 2H2026 and boost momentum into
FY2027.
•Village Access Loans continues to gain traction.
•Asset quality within Reverse Mortgages remains strong with an NPL
ratio of 0.15%
2
,
average current loan size of $159k and weighted average current LVR of 27.1%.
New marketing campaign
Heartland Bank is proud to
introduce Judy Bailey as its
Reverse Mortgage brand
ambassador
TV commercial
Customer story video
interviews with Judy Bailey
23
1
Rural includes Rural Relationship, Rural Direct and Livestock Finance. Excludes NSAs.
2
Annualised growth rate for 1H2026.
3
Rural Lending includes Rural Relationship and Rural Direct excluding NSAs.
Includes $390m Rural Lending
3
and $189m Livestock Finance
$
578m
Receivables as at 31 Dec 2025
-$30m, -9.9%
2
since 30 Jun 2025
Includes $9.7m Rural Lending
3
and $5.0m Livestock Finance
$
14.7m
NOI as at 31 Dec 2025
+11.3% vs 1H2025
Outlook
•FY2026 growth: >9% (+3%)
NZ lending performance: Rural
1
•With strong momentum early into the third quarter, the portfolio is on track to deliver
more than 9% growth in FY2026.
•New partnerships and intermediary channels continue to create growth
opportunities, while market conditions remain favourable, underpinned by strong
pasture growth and global protein demand.
•To address demand and strengthen Heartland Bank’s commitment to specialist rural
lending, the bank has recently expanded its regional presence across New Zealand.
380.4
376.8
376.3
377.7
379.6
375.6
373.7
373.8
386.1
199.8
189.0
170.9
167.6
178.5
209.0
235.2
210.7
184.1
189.2
Jun-24Aug-24Oct-24Dec-24Feb-25Apr-25Jun-25Aug-25Oct-25Dec-25
Rural Lending
(excl. NSAs)
Livestock
Rural Receivables ($m)
1H2026 performance reflects seasonal Livestock Finance
contraction. Excluding Livestock Finance, the Rural portfolio
grew by $15.0m, representing 8.0% annualised growth.
24
1
Motor Finance includes Motor Wholesale lending.
2
Annualised growth rate for 1H2026.
3
Motor Lending includes Intermediary and Direct distribution channels.
•Receivables were down as a result of the bank’s strategic shift towards higher
quality intermediary partners, with a focus on quality used and franchise vehicles.
•Direct-to-consumer lending increased by 27.8%
2
in 1H2026, while dealer volumes
decreased by 7.3%
2
.
•As at 31 December 2025, new business through franchise dealerships accounted
for approximately 50% of dealer origination, up from 40%.
•Due to Receivables contraction in 1H2026, Heartland Bank now expects FY2026
Motor Finance Receivables to be flat on FY2025.
Includes $1,524m Motor Lending
3
and $130m Wholesale Lending
$
1,653m
Receivables as at 31 Dec 2025
-$41m, -4.8%
2
since 30 Jun 2025
Includes $36.2m Motor Lending
3
and $1.7m Wholesale Lending
$
37.9m
NOI as at 31 Dec 2025
+2.5% vs 1H2025
NZ lending performance: Motor Finance
1
Outlook
•FY2026 growth: Flat (-3%)
40%
40%
53%
54%
26%
29%
22%
16%
33%
31%
24%
29%
Jun-24Aug-24Oct-24Dec-24Feb-25Apr-25Jun-25Aug-25Oct-25Dec-25
Franchise shareUsed shareBroker share
Dealer channel mix over time
25
1
Business Finance includes Asset Finance and Business Relationship. Excludes NSAs.
2
Annualised growth rate for 1H2026.
•The Business Finance contraction reflects Heartland Bank’s disciplined approach to
pricing and risk in response to subdued demand and ongoing economic challenges
across several industry sectors (specifically transport and construction).
•While the Asset Finance pipeline strengthened in 1H2026, with improvement
anticipated in 2H2026, Heartland Bank now expects FY2026 Business Finance
Receivables retraction of up to 19%.
$
19.0m
$
690m
Receivables as at 31 Dec 2025
-$90m, -22.8%
2
since 30 Jun 2025
NOI as at 31 Dec 2025
-17.4% vs 1H2025
Includes $139m Business Lending and $551m Asset Finance
Includes $4.9m Business Lending and $14.1m Asset Finance
Outlook
•FY2026 growth: <-19% (-10%)
NZ lending performance: Business Finance
1
Jun-24Aug-24Oct-24Dec-24Feb-25Apr-25Jun-25Aug-25Oct-25Dec-25
Average credit score at approval
Applications per month
Rolling 3 months applicationsRolling 3 months CCR at approval
Asset Finance application volumes
and average CCR at approval
26
Pega is a leading global enterprise software provider with
a proven track record in delivering intelligent, AI-enabled
platforms for financial services organisations in the Asia
Pacific region and globally.
Heartland Bank has partnered with Pega to deliver a
technology platform which will leverage and fully integrate
with its modern core banking system.
•The new platform will replace existing legacy systems and manual processes with a single,
integrated solution, modernising the bank’s technology foundations to strengthen control,
resilience and competitiveness. It will enable increased automation and AI-driven
capabilities to improve operational efficiency and enhance customer experience.
•The cost to implement the platform is estimated to be ≤$11m over a three-year period.
NZ technology programme
Benefits
•Fully digital, end-to-end customer
journeys with seamless and improved
experience for customers, intermediaries
and employees.
•Increased agility, enabling faster
approvals, product changes, and easier
customer servicing.
•Simplified technology and platform
landscape, reducing complexity and risk .
•Reduced long-term cost through a
flexible, cloud-based platform.
Planning
Reverse Mortgages
Motor Finance, Savings & Deposits
Rural, Asset Finance, Collections
FY2026FY2027FY2028
Note: The timeline and sequencing of implementation is indicative only and subject to change.
Indicative implementation timeline
Michelle Winzer Chief Executive Officer, Heartland Bank Australia
Kerry Conway Chief Financial Officer, Heartland Bank
03
Australian
banking
28
2
8
Heartland Bank Australia’s vision is to be Australia’s leading specialist bank,
enriching customers’ lives through financial freedom.
AU banking: 1H2026 summary
1H2026 summary 2H2026 focus
•Technology programme:
Multi-year transition to a unified, cloud-based platform to
enhance digital capability and operational efficiency, with
full migration targeted for FY2028 and progress tracking
in line with plan.
•Distribution growth:
Continued focus across direct, digital and third-party
distribution channels to strengthen Heartland Bank
Australia’s presence, supporting sustainable growth and
improved customer access.
•Resilience:
Continued proactive weather-event response and
portfolio management to support asset performance and
customer outcomes, complemented by disciplined
Livestock Finance management to protect credit quality
and balance sheet resilience.
Business growth:
•Receivables growth:
Continued strength in
Reverse Mortgage new
lending, delivering record
monthly origination.
Livestock finance saw the
highest gross cattle and
sheep purchased on a
rolling 12-month basis in
2Q26.
•NIM expansion: Transition
of wholesale to deposit-led
funding initiatives
contributed to a strong exit
NIM of 3.96%, resulting in
increased NIM outlooks.
Service excellence:
•Speed to value: Maintained
"8 days to Yes" service
standard for Reverse
Mortgages.
•Customer sentiment:
Commenced NPS and CSAT
reporting across all
products, providing
valuable insights on key
areas of focus.
Diversify distribution:
•Partner optimisation:
Continued to review and
strengthen existing
partnerships and
distributor arrangements,
with a focus on disciplined
management to ensure
scalable growth.
29
ReportedUnderlying
1H261H25Movement1H261H25Movement
Financial
performance
NII$53.7m$39.4m
$14.3m36.2%$53.7m$39.4m
$14.3m36.2%
OOI
1
($0.8m)$1.6m
($2.4m)(146.6%)($0.8m)$1.6m
($2.4m)(146.6%)
NOI$53.0m$41.1m
$11.9m28.9%$53.0m$41.1m
$11.9m28.9%
OPEX$28.0m$24.2m
$3.8m15.7%$28.0m$23.2m
$4.8m20.8%
Impairment expense$1.1m$0.9m
$0.3m34.9%$1.1m$0.9m
$0.3m34.9%
Tax expense$7.2m$4.8m
$2.4m49.3%$7.2m$5.1m
$2.1m40.7%
NPAT
2
$16.7m$11.3m
$5.4m48.0%$16.7m$12.0m
$4.7m39.1%
NIM3.68%2.75%
93 bps3.68%2.75%
93 bps
CTI ratio51.5%
3
58.8%
(736 bps)51.5%
3
56.4%
(490 bps)
Impairment expense ratio
4
0.10%0.08%
1 bps0.10%0.08%
1 bps
ROE7.7%5.5%
212 bps7.7%5.9%
177 bps
Dec 25Jun 25Movement
Financial
position
Liquid assets$510m$517m
($8m)(1.5%)
Receivables
5
$2,464m$2,265m
$198m17.4%
6
Borrowings$2,696m$2,499m
197m7.9%
Equity$440m$424m
$16m3.8%
Equity/total assets14.0%14.4%
(40 bps)
Note: All figures are in AUD$m. See page 2 for definition of underlying financial measures. Refer to page 7 for details about 1H2026 and
1H2025 one-offs.
1
Reported OOI includes fair value gains/losses on investments.
2
Refer to page 7 for a reconciliation of underlying NPAT to reported NPAT for 1H2026.
3
Excluding intercompany group charges.
4
Impairment expense as a percentage of average Receivables.
5
Receivables also includes Reverse Mortgages.
6
Annualised growth for 1H2026.
Financial results
30
Note: All figures in AUD$m.
1
Annualised 1H2026 growth.
2
Other AU includes Home Loans and Consumer & Other loan portfolios acquired through the ADI which are in run down.
Reverse Mortgage and Livestock Finance growth underpinned by broader broker distribution and
improving customer metrics.
2,2652,169273222,464
Receivables
(AUD $m)
2,265
188
19
(9)
2,464
Jun-25
Reverse
Mortgages AU
Livestock
Finance AU
Other AUDec-25
A$198m (17.4%)
1
2
(56.9%)
14.9%
18.9%
Receivables
31
2.75%
0.02%
0.28%
0.63%
3.68%
1H2025LiquidsGross Yield &
Portfolio Mix
Cost of
Funds
1H2026FY2026
Outlook
Note: NIM is calculated as NII/average gross interest earning assets in $AUD. See page 2 for a definition of underlying financial measures.
> 3.70%
Underlying NIM
Average NIM
2.67%
3.13%
3.27%
3.59%
3.50%
3.96%
>3.75%
2.58%
3.01%
3.31%
3.47%
3.62%
3.74%
> 3.70%
1Q20252Q20253Q20254Q20251Q20262Q2026FY2026
(Outlook)
Exit NIMAvg. NIM
1H2025 NIM
Avg. 2.75%
1H2026 NIM
Avg. 3.68%
1H2026 summary
•NIM expansion was primarily driven by a lower
proportion of average wholesale funding in
1H2026, reducing from 52% in 1H2025 to 15%
in 1H2026. This enabled a normalisation of
liquid asset holdings by removing the need to
pre-fund large securitisation date-based
calls or MTN maturities.
•The exit NIM of 3.96% was aided by
favourable deposit spreads and growth in
Livestock Finance.
2H2026 outlook
•Margins are expected to stabilise in 2H2026
as the interest rate outlook in Australia shifts
towards higher deposit costs.
•Heartland Bank Australia now expects the
FY2026 average NIM to be >3.70%, and the
exit NIM to be >3.75%.
32
Note: All figures in AUD$m. CTI ratio is calculated as OPEX/NOI. Underlying CTI ratio excludes one-off impacts . See page 2 for definition of underlying financial measures. Refer to page 7 for details about one-offs in the periods covered in this investor presentation.
1
Including intercompany group charges .
2
Excluding intercompany group charges .
Underlying OPEX & CTI ratio (A$m)
Underlying OPEX
23.2
28.0
2.1
0.8
0.2
(0.5)
1.7
0.4
1H2025Staff
Expenses
IT &
Comms
MarketingOperational
Expenses
Reverse
Mortgages
Fees
Management
Fees
1H2026
11.0
12.1
11.2
12.1
13.8
14.1
56.4%56.3%
49.2%
47.7%
49.5%
53.5%
<50%
0.00%
10.00%
20.00%
30.00%
40.00%
50.00%
60.00%
1Q20252Q20253Q20254Q20251Q20262Q2026FY2026
Outlook
OpexCTI %
1H2026 summary
•Costs increased in 1H2026 due to volume
related expenses and the commencement of
the technology programme, as indicated in
recent announcements.
•The 2Q2026 underlying CTI ratio of 52.2%
includes the impact of the early repayment of
Heartland Bank Australia’s final MTN, which was
replaced by cheaper deposit funding. Excluding
this non-recurring expense, the 1H2026
underlying CTI ratio was 47.8%.
2H2026 outlook
•Reverse Mortgage volume related expenses and
technology programme costs will continue in
2H2026. As a result, Heartland Bank Australia
now expects the FY2026 underlying OPEX to be
<A$58m.
•The FY2026 underlying CTI ratio is now expected
to be <50%.
$4.8m (20.8%)
<58
1
2
33
1,454
1,495
2,014
2,310
1,334
809
595
335
324
403
403
323
100
0
50
50
50
50
1,737
2,715
2,462
2,499
2,684
Dec 23Jun 24Dec 24Jun 25Dec-25
DepositSecuritised fundingMTNs Tier 2
341
313
12
5050
113
347
196
142102
640
407
315
303
6
24
54
51
454
1,306
639
561
506
Dec 23Jun 24Dec 24Jun 25Dec 25
Undrawn limitCashGovernment SecuritiesBank Securities
30-Jun-2531-Dec-25
MLH
1
MLH
1
Heartland Bank Australia 19.4%17.5%
Note: All figures in AUD$m. Heartland Bank acquired (now) Heartland Bank Australia on 30 April 2024. Prior to that, Heartland’s Australian businesses operated as Heartland Australia Group, which did not have an ADI licence or access to deposit funding in Australia.
Liquid assets (securities) are HQLA APRA eligible securities.
1
Minimum Liquidity Holdings (MLH) for Heartland Bank Australia has been measured on an APRA level 2 consolidated basis, ie including Heartland Australia Bank and its’ subsidiaries.
Funding & liquidity
Funding composition A$m
Liquidity composition A$m
•Heartland Bank Australia used deposit funding to complete the early
repayment of its final A$100m MTN.
•The deposits funding mix strengthened to 86% as at 31 December 2025,
up from 81% as at 30 June 2025 and 54% as at 30 June 2024.
34
0.01%
20.41%
0.86%
(1.53%)
(0.26%)
19.50%
Jun-25
Current year
NPAT
Legacy RWA
reduction
Reverse Mortgage
RWA growth
Livestock Finance
RWA growth
Dec-25
275
15
1
291
50
50
Jun-25Retained
Earnings
Regulatory
adjustments
Dec-25
Tier Two
CET1
Capital
Heartland Bank Australia - Capital movement A$m
Heartland Bank Australia – Total capital ratio
Heartland Bank Australia
continues to operate above
regulatory capital minimums,
with growth supported by
organic capital generation.
•Total capital ratio remained robust at 19.5%,
reflecting disciplined capital management,
earnings and prudent risk-weighted asset
growth, coupled with NPL management.
•This positions the bank well to support
customers and drive long-term financial
stability.
Note: All figures in AUD$m.
35
Receivables as at 31 Dec 2025
+A$188m, 18.9%
1
since 30 Jun 2025
A$
2,169m
A$
44.7m
Note: All figures in AUD$m.
1
Annualised growth.
2
Based on NPS and CSAT benchmarking data provided by Fullview.
3
Reverse Mortgages are measured at fair value. NPLs arise due to late settlement (90 days after the 12-month repayment period)
after the departure of the borrower from the property. As at 31 December 2025, this included 54 loans with a total NPL value of
A$17.2m and a weighted average LVR (using indexed valuation) of 29.5%.
Outlook
•FY2026 growth:>19.0% (n.c.)
AU lending performance: Reverse Mortgages
NOI as at 31 Dec 2025
A$30.8m 1H2025
•To further market reach and broaden its broker network, Heartland Bank Australia
has established new intermediary partnerships with two leading aggregators.
•In 1H2026, Heartland Bank Australia commenced NPS and CSAT reporting.
Customer survey results show Reverse Mortgage materially outperforming
financial services industry benchmarks.
2
•Asset quality remains strong with an NPL ratio of 0.70%
3
, average current loan size
of A$215k and weighted average current LVR of 25.0%.
Marketing activity is supporting
growth
Heartland Bank Australia CEO Michelle Winzer interviewed by
The Today Show
36
A$
8.2m
Receivables as at 31 Dec 2025
+A$19.1m, 14.9%
1
since 30 Jun 2025
A$
273m
•The inaugural StockCo by Heartland Bank Australia customer survey yielded
strong NPS and CSAT results.
2
•Solid growth achieved as momentum continues to build. However, recent
extreme weather events have impacted growth volumes early into 2H2026.
Heartland Bank Australia is working closely with impacted customers and agents.
•NPLs remained stable (A$37.9m as at 31 December 2025 vs A$36.4m as at 30 June
2025), representing stronger asset quality and improved Livestock Finance loan
performance.
Outlook
•FY2026 growth: >20.0% (n.c.)
AU lending performance: Livestock Finance
NOI as at 31 Dec 2025
A$5.2m 1H2025
Note: All figures in AUD$m.
1
Annualised growth.
2
Based on NPS and CSAT benchmarking data provided by Fullview.
250.1250.1
231.3
248.6
259.4
285.0
281.9
250.6
238.0
231.7
242.2
249.1
272.9
Jun-24Aug-24Oct-24Dec-24Feb-25Apr-25Jun-25Aug-25Oct-25Dec-25
Receivables (A$m)
37
Heartland Bank Australia has partnered with Constantinople
to consolidate three product origination and servicing
platforms into a single, cohesive solution.
•The programme will introduce a new modern core banking platform to support all
products, simplifying the bank’s technology infrastructure and enabling increased
automation and AI capability.
•Constantinople’s subscription model is cost efficient and activity based.
•The cost to implement the platform is estimated to be ≤A$5m over a three-year period.
AU technology programme
Benefits
•Improved customer and employee
experience, including faster decisioning,
streamlined processes and greater
automation.
•Reduced operational risk through the
retirement of manual processes, stronger
embedded controls, and improved
compliance capability.
•Efficiency benefits over time, driven by a
simplified technology stack, reduced
vendor complexity, and lower cost to serve.
Constantinople’s cloud-based, AI-powered banking platform is used by
banks and finance companies to bring technology and operations
services into a single platform.
FY2026FY2027FY2028
Planning
Reverse Mortgages
Livestock Finance
Savings & Deposits
Note: The timeline and sequencing of implementation is indicative only and subject to change.
Indicative implementation timeline
Heartland Bank Australia has partnered with Constantinople
to consolidate three product origination and servicing
platforms into a single, cohesive solution.
•The programme will introduce a new modern core banking platform to support all
products, simplifying the bank’s technology infrastructure and enabling increased
automation and AI capability.
•Constantinople’s subscription model is cost efficient and activity based.
•The cost to implement the platform is estimated to be ≤A$5m over a three-year period.
04
Q&A
05
Appendices &
glossary
40
4
0
Note:
•For the purpose of this comparison, Heartland Bank’s total Motor Finance arrears are calculated using the calculation method used by Centrix (arrears greater than or equal to 14 DPD).
•Auto industry arrears are sourced from the Centrix Credit Indicator Report, where 31/12/2024, 31/03/2025, 30/06/2025, 30/09/2025, and 31/12/2025 uses the January, April, July, October 2025, and January 2026 Insights Report, respectively.
•Consumer Motor are Motor Finance loans to individuals rather than businesses.
Motor Finance arrears vs. auto industry average
5.4%
5.4%
5.1%
5.8%
6.3%
5.9%
5.2%
4.6%
4.5%
6.1%
5.8%
5.0%
4.3%
4.2%
4.0%
4.5%
5.0%
5.5%
6.0%
6.5%
31/12/202431/03/202530/06/202530/09/202531/12/2025
Market Arrears (Centrix Market Report)Total Motor (HBL)Consumer Motor (HBL)
41
4
1
$1.33b
NZ Reverse Mortgages
+$95m (15.2%)
1
vs June 2025
$131m
(+$25.1m vs 1H2025)
1H2026 origination
2
73
Average age of youngest borrower
(new customers)
3
17.0
%
Compound annual
growth rate
4
$159,168
Average current
loan size
2
$82,000
Average initial
loan amount
3
8.5
%
Weighted average
initial LVR
3
27.1
%
Weighted average current LVR
(indexed valuation)
5,6
$88m
(+$8.0m vs 1H2025)
Total repayments in 1H2026
2
14.2
%
(vs 14.9% in 1H2025)
1H2026 repayment rate
2
6.1 years
Average term
at repayment
80%
Voluntary
repayment
20%
Involuntary
repayment
NZ Reverse Mortgage portfolio analytics
Note: All figures are in $NZD unless otherwise stated.
1
Annualised growth.
2
As at 31 December 2025.
3
Rolling 12 months as at 31 December 2025.
4
Compound annual growth rate for the period 1 July 2020 – 31 December 2025.
5
Indexed valuation.
6
Across all time on whole book.
42
A$2.17b
AU Reverse Mortgages
+A$188m (+18.9%)
1
vs June 2025
A$260m
(+A$178m vs 1H2025)
1H2026 origination
2
72
Average age of youngest borrower
(new customers)
3
18.4
%
Compound annual
growth rate
4
A$214,710
Average current
loan size
2
A$159,367
Average initial
loan amount
3
14.0
%
Weighted average
initial LVR
3
25.0
%
Weighted average current LVR
(indexed valuation)
5,6
A$166m
(+A$136m vs 1H2025)
Total repayments in 1H2026
2
16.6
%
(vs 16.1% in 1H2025)
1H2026 repayment rate
2
5.4 years
Average term
at repayment
88
%
Voluntary
repayment
12
%
Involuntary
repayment
4
2
Note: All figures are in $AUD unless otherwise stated.
1
Annualised growth.
2
As at 31 December 2025.
3
Rolling 12 months as at 31 December 2025.
4
Compound annual growth rate for the period 1 July 2020 – 31 December 2025.
5
Indexed valuation.
6
Across all time on whole book.
AU Reverse Mortgage portfolio analytics
43
ADIAuthorised deposit-taking institutionNSANon-strategic assets
APRAAustralian Prudential Regulation AuthorityNZ Banking Group, NZBG
The New Zealand Banking Group consists of the NZ Bank and its NZ subsidiaries,
excluding Marac Insurance Limited.
Banking Group
The Banking Group includes all of the NZ bank’s subsidiaries, including
the AU bank and Marac Insurance Limited.
OCROfficial Cash Rate
bpsBasis pointsOOIOther Operating Income
CCRComprehensive credit reportingOPEXOperating expenses
CET1Common Equity Tier 1RBNZReserve Bank of New Zealand
cpsCents per shareReceivablesGross Finance Receivables (includes Reverse Mortgages)
CSATCustomer satisfaction scoreROEReturn on Equity
CTI ratioCost-to-income ratioFY2028Financial year ending 30 June 2028 (1 July 2027 to 30 June 2028)
DPDDays past dueFY2027, FY27Financial year ending 30 June 2027 (1 July 2026 to 30 June 2027)
DRPDividend Reinvestment Plan4Q26Fourth quarter of FY2026 (1 April to 30 June 2026)
EPSEarnings per share3Q26Third quarter of FY2026 (1 January to 31 March 2026)
Exit NIMNIM on the last day of the reported period.2H2026Second half of FY2026 (1 January to 30 June 2026)
FXForeign currency exchange2Q2026, 2Q26Second quarter of FY2026 (1 October to 31 December 2025)
Heartland, Heartland GroupHeartland Group Holdings Limited or the Company1Q2026, 1Q26First quarter of FY2026 (1 July to 30 September 2025)
Heartland Bank, HBL, NZ Bank,
NZ Banking
Heartland Bank LimitedFY2026, FY26Financial year ending 30 June 2026 (1 July 2025 to 30 June 2026)
Heartland Bank Australia, AU
Bank, AU banking
Heartland Bank Australia Limited4Q2025, 4Q25Fourth quarter of FY2025 (1 April to 30 June 2025)
LTI schemeLong-term incentive scheme3Q2025, 3Q25Third quarter of FY2025 (1 January to 31 March 2025)
LVRLoan-to-value ratio2H2025Second half of FY2025 (1 January to 30 June 2025)
MTNMedium-term note2Q2025, 2Q25Second quarter of FY2025 (1 October to 31 December 2024)
n.c.No change1Q2025, 1Q25First quarter of FY2025 (1 July to 30 September 2024)
NIINet interest income1H2025, 1H25First half of FY2025 (1 July to 31 December 2024)
NIMNet interest margin1H2026, 1H26First half of FY2026 (1 July to 31 December 2025)
NOINet operating incomeFY2025, FY25Financial year ended 30 June 2025 (1 July 2024 to 30 June 2025)
NPATNet profit after taxFY24Financial year ended 30 June 2024 (1 July 2023 to 30 June 2024)
NPLNon-performing loanFY23Financial year ended 30 June 2023 (1 July 2022 to 30 June 2023)
NPSNet promoter score
Glossary
Investor information
For more information
heartlandgroup.info/investor-information
Investor & media relations
Nicola Foley
Head of Corporate Communications & Investor Relations
+64 27 345 6809
nicola.foley@heartland.co.nz
Thank you
---
Results announcement
Results for announcement to the market
Name of issuer Heartland Group Holdings Limited
Reporting Period 6 months to 31 December 2025
Previous Reporting Period 6 months to 31 December 2024
Currency NZD
Amount (000s) Percentage change
Revenue from continuing
operations
$175,330 13.0%
Total Revenue $175,330 13.0%
Net profit/(loss) from
continuing operations
$48,844 1,252.3%
Total net profit/(loss) $48,844 1,252.3%
Interim/Final Dividend
Amount per Quoted Equity
Security
$ 0.03500000
Imputed amount per Quoted
Equity Security
$ 0.01361111
Record Date 06/03/2026
Dividend Payment Date 20/03/2026
Current period Prior comparable period
Net tangible assets per
Quoted Equity Security
$1.06 $0.99
A brief explanation of any of
the figures above necessary
to enable the figures to be
understood
Please refer to the financial statements that accompany this
announcement for a further explanation of these figures.
Authority for this announcement
Name of person
authorised
to make this announcement
Andrew Dixson, Chief Executive Officer
Contact person for this
announcement
Nicola Foley, Head of Corporate Communications & Investor
Relations
Contact phone number +64 27 345 6809
Contact email address nicola.foley@heartland.co.nz
Date of release through MAP
26/02/2026
Unaudited financial statements accompany this announcement.
---
Distribution Notice
Section 1: Issuer information
Name of issuer Heartland Group Holdings Limited
Financial product name/description Ordinary shares
NZX ticker code HGH
ISIN (If unknown, check on NZX
website)
NZHGHE0007S9
Type of distribution
(Please mark with an X in the
relevant box/es)
Full Year Quarterly
Half Year X Special
DRP applies X
Record date 06/03/2026
Ex-Date (one business day before the
Record Date)
05/03/2026
Payment date (and allotment date for
DRP)
20/03/2026
Total monies associated with the
distribution
1
$ 32,989,039.53
Source of distribution (for example,
retained earnings)
Retained earnings
Currency NZD
Section 2: Distribution amounts per financial product
Gross distribution
2
$ 0.04861111
Gross taxable amount
3
$ 0.04861111
Total cash distribution
4
$ 0.03500000
Excluded amount (applicable to listed
PIEs)
NIL
Supplementary distribution amount $ 0.00617647
Section 3: Imputation credits and Resident Withholding Tax
5
Is the distribution imputed
Fully imputed – YES
Partial imputation
No imputation
1
Continuous issuers should indicate that this is based on the number of units on issue at the date of the form
2
“Gross distribution” is the total cash distribution plus the amount of imputation credits, per financial product, before the deduction of
Resident Withholding Tax (RWT).
3
“Gross taxable amount” is the gross distribution minus any excluded income.
4
“Total cash distribution” is the cash distribution excluding imputation credits, per financial product, before the deduction of RWT.
This should include any excluded amounts, where applicable to listed PIEs.
5
The imputation credits plus the RWT amount is 33% of the gross taxable amount for the purposes of this form. If the distribution is
fully imputed the imputation credits will be 28% of the gross taxable amount with remaining 5% being RWT. This does not constitute
advice as to whether or not RWT needs to be withheld.
If fully or partially imputed, please
state imputation rate as % applied
6
28%
Imputation tax credits per financial
product
$ 0.01361111
Resident Withholding Tax per
financial product
$ 0.00243056
Section 4: Distribution re-investment plan (if applicable)
DRP % discount (if any)
NIL
Start date and end date for
determining market price for DRP
9/03/2026 13/03/2026
Date strike price to be announced (if
not available at this time)
16/03/2026
Specify source of financial products to
be issued under DRP programme
(new issue or to be bought on market)
New issue
DRP strike price per financial product
$
Last date to submit a participation
notice for this distribution in
accordance with DRP participation
terms
9/03/2026, 5.00pm NZT
Section 5: Authority for this announcement
Name of person
authorised to make
this announcement
Andrew Dixson, Chief Executive Officer
Contact person for this
announcement
Nicola Foley, Head of Corporate Communications &
Investor Relations
Contact phone number +64 27 345 6809
Contact email address nicola.foley@heartland.co.nz
Date of release through MAP
26/02/2026
6
Calculated as (imputation credits/gross taxable amount) x 100. Fully imputed dividends will be 28% as a % rate applied.
---
)(.(.-
(,&J ( ),'.#)(7
#,.),-7K
/#.),7K
#,.),-HJ..'(.-8
..'(.J) J)'*,"(-#0J ()'9K
..'(.J) J"(!-J#(J+/#.3:K
..'(.J) J#((#&J)-#.#)(;K
..'(.J) J-"J&)1-<K
).-J.)J."J#((#&J..'(.-
KKKKK5KKKK '-+"&K"''"%K,--&'-,K)+)+-"(' 54K
, ),'(
KKKKK6KKKK &'-%K'%2,",56K
KKKKK7KKKK-K"'-+,-K"'(&59K
KKKKK8KKKK-!+K"'(&5:K
KKKKK9KKKK)+-"' K1)',,5:K
KKKKK:KKKK &)"+K,,-K1)',5;K
KKKKK;KKKK+'"' ,K)+K,!+5;K
#((#&J)-#.#)(
KKKKKK<KKKK"''K+"/%,K&,.+K-K
&(+-",K(,-
5<K
KKKKK=KKKK(++(0"' ,66K
KKKKK54KKKK!+K)"-%K'K"/"',67K
KKKKK55KKKK-!+K+,+/,68K
KKKKK56KKKK '-' "%K,,-,6:K
KKKKK57KKKK%-K)+-2K-+',-"(',K'K%', 6:K
KKKKK58KKKK"+K/%.6;K
#-%J
(!'(.
KKKKK59KKKK'-+)+",K+",$K&' &'-K)+( +&75K
.",J#-&)-/,-
KKKKK5:KKKK-K,!+K(0'+,!")K++' &'-,75K
KKKKK5;KKKK('-"' '-K%""%"-",K'K(&&"-&'-, 77K
KKKKK5<KKKK/'-,K-+K+)(+-"' K-77K
KKKK ')''-K."-(+I,K+/"0K+)(+-78
K
(,&J ( ),'.#)(JKKKKKKK
!,K"'-+"&K"''"%K,--&'-,K+K",,.K2K+-%'K+(.)K(%"' ,K"&"-KCDK'K"-,K,.,""+",KC-!K
,)/*DK(+K-!K,"1K&('-!,K'K75K&+K6469>KKKKKKKKKKK
'J(J,--J ),J-,0#
I,K+,,K(+K,+/"K",K/%K7?K79KK-+-?K0&+$-?K.$%'K5467>
.#&-J) J#(),*),.#)(
K",KK(&)'2K"'(+)(+-K"'K0K%'K.'+K-!K(&)'",K-K5==7K('K5=K
.%2K645<>K!K,!+,K"'KK+K
%",-K('K-!K0K%'K1!' KCDJ&"'K(+K'K-!K.,-+%"'K.+"-",K1!' KCDK.'+KK(+" 'K
1&)-K%",-"' >K
K
#,.),-
%%K"+-(+,K(KK+,"K"'K0K%'K0"-!K-!K1)-"('K(K(+-K%%K'K"&('K$--K0!(K+,"K"'K.,-+%">K
(&&.'"-"(',K-(K-!K"+-(+,K'KK,'-K-(K+-%'K+(.)K(%"' ,K"&"-?K/%K7?K79KK-+-?K0&+$-?K
.$%'K5467>
!+K!/K'K'(K!' ,K-(K-!K(&)(,"-"('K(K-!K(+K(K"+-(+,K(K-!K+(.)KK,"'K74K
.'K6469K-(K-!K,"1K
&('-!,K'K75K&+K6469>
/#.),
,#1.,")/-))*,-
0K(0+?K/%K6;
59K.,-(&,K-+-K,-
.$%'K5454
>7
#,.),-IJ..'(.-
!K"'-+"&K"''"%K,--&'-,K(+K-!K,"1K&('-!,K'K75K&+K6469K(+KK'K"-,K,.,""+",KC-( -!+K-!K
,)/*DK+K-K69K+.+2K646:K'K!/K'K," 'K2K%%K"+-(+,>K
>J>J)'&#(-)(JC"#,D>J
>J,03
>J
#."&&
>J%..
>J&&
>8
JJ
J
),J."J-#2J')(."-J(J75J',J6469
K444I-).
(/#.
:J
)(."-J.)
',J
6469
(/#.
:J
)(."-J.)
',J
6468
'-+,-K"'(&@
KK-"/K"'-+,-K&-!(7 K 5;7?476K K 657?::5K
KK"+K/%.K-!+(.
!K)+("-K(+K%(,,KK7 K 59<?49=K K 58=?4;6K
).&J#(.,-.J#()'J775?4=5J J7:6?;77J
'-+,-K1
)',7 K 5:9?5;4K K 657?9==K
.J#(.,-.J#()'J5:9?=65J J58=?578J
)+-"' K%,K"'(&K6?854K K7?575K
)+-"' K%,K1)',K5?::4K K6?67=K
.J)
*,.#(!J&-J#()'J;94J J<=6J
'"'
K'K+"-KK"'(&K:?:64K K:?;8:K
-!+KC1
)',D8 KC5?45:DK KC5?8;7DK
.J)
*,.#(!J#()'J5;6?6;9J J599?6==J
)+-"' K1)',,9 K=8?869K K=<?4<5K
,) #.J ),J(.J #,J0&/J!#(BC&)--DJ)(J+/#.3J#(0-.'(.-?JJ#(0-.'(.J
*,)*,.3?J&)---J)(J!/,(.J /./,J0&/J*,)/.-?J#'*#,J--.J2*(-J
(J#()'J.2
J;;?<94J J9;?65<J
-K"+K/%.K
"'BC%(,,DK('K*."-2K"'/,-&'-,K'K"'/,-&'-K)+()+-2K7?499K KC5;6DK
(,,,K('K
.+'-K.-.+K/%.K)+(.-,KGK K5?5;8K
&
)"+K,,-K1)',: K56?;<9K K94?974K
,) #.J ),J#()'J.2J:<?564J J9?786J
'(&K-1K1
)',K5=?6;:K K5?;74K
,) #.J ),J."J
*,#)J8<?<88J J7?:56J
.",J)'
*,"(-#0J#()'BC&)--D
.'-J.".J,J),J'3JJ,&--# #J-/-+/(.&3J.)J*,) #.J),J&)--?J(.J) J
#()'J.2@
-"/K)(+-"('K(K!' K"'K"+K/%.K(K+"/-"/K"''"%K"',-+.&'-,K"'KK,!K
%(0K! K+%-"(',!")
55 K5?46;K KC57?5:4DK
(/&'-K"'K"+K/%.K(K-K"'/,-&'-,K-K"+K/%.K-!+(. !K(-!+K
(&)+!',"/K"'(&KC D
55 KC:57DK K68:K
(/&'-K"'K(+"
'K.++'2K-+',%-"('K+,+/55 K7:?689K K8?<68K
.'-J.".J1#&&J().JJ,&--# #J.)J
*,) #.J),J&)--?J(.J) J#()'J.2@
(/&'-K"'K"+K/%.K(K
*."-2K"'/,-&'-,K-K 55 KC5DK KGK
.",J)'
*,"(-#0J#()'BC&)--DJ ),J."J*,#)?J(.J) J#()'J.2J7:?:9<J JC<?4=4DJ
).&J)'
*,"(-#0J#()'BC&)--DJ ),J."J*,#)J<9?946J JC8?8;<DJ
,(#(
!-J*,J-",
,"K+'"'
,K)+K,!+; K9>64K K4>84K
"%.-K+'"'
,K)+K,!+; K9>64K K4>84K
(-%K(&)+!',"/K"'(&K(+K-!K)+"(K",K--+".-%K-(K-!K(0'+,K(K-!K+(.)>
!K(&)'2"' K'(-,K(+&K'K"'- +%K)+-K(K-!K"'-+"&K"''"%K,--&'-,>
>9
JJJ J J
),J."J-#2J')(."-J(J75J',J6469
(/#.JEJ',J6469(/#.JEJ',J6468
K444I-).
",J
*#.&
-,0-
.#(J
,(#(!-
).&J
+/#.3
",J
*#.&
-,0-
.#(J
,(#(!-
).&J
+/#.3
&(J.J!#((#(!J) J
*,#)
J5?46<?6;9J J C6<?;<6DJ J 65=?99=J J5?65=?496J J5?45<?=98J J C<?8=:DJ J 66;?855J J5?67;?<:=J
)'*,"(-#0J#()'B
C&)--DJ ),J."J*,#)
+("-K(+K-!K)+"(KGK KGK K 8<?<88K K 8<?<88K KGK KGK K 7?:56K K 7?:56K
-!+K(&)+!',"/K
"'(&BC%(,,D?K'-K(K
"'(&K-1
55 KGK K 7:?:9<K KGK K 7:?:9<K KGK K C<?4=4DK KGK K C<?4=4DK
).&J)'*,"(-#0J
#()'BC&)--DJ ),J."J
*,#)
JGJ J 7:?:9<J J 8<?<88J J <9?946J JGJ J C<?4=4DJ J7?:56J J C8?8;<DJ
,(-.#)(-J1#."J
)1(,-
"/"',K)"54 KGK KGK K C5<?<46DK K C5<?<46DK KGK KGK K C6;?=5<DK K C6;?=5<DK
"/"',K+"'/,-&'-K
)%'
54 K 6?6:=K KGK KGK K 6?6:=K KGK KGK KGK KGK
!+K,K)2&'-,55 KGK K97=K KGK K97=K KGK KGK KGK KGK
!+K",,.'54 KGK KGK KGK KGK K ;?586K KGK KGK K ;?586K
).&J.,(-.#)(-J1#."J
)1(,-
J 6?6:=J J97=J J C5<?<46DJ J C59?==8DJ J;?586J JGJ J C6;?=5<DJ J C64?;;:DJ
+',+K('K",)(,%K(K
*."-2K"'/,-&'-,K-K
55 KGK K :?495K K C:?495DK KGK KGK KGK KGK KGK
&(J.J(J) J."J
*,#)
J5?474?988J J 58?8::J J 687?994J J5?6<<?9:4J J5?46:?4=:J J C5:?9<:DJ J 647?549J J5?656?:59J
!K(&)'2"' K'(-,K(+&K'K"'- +%K)+-K(K-!K"'-+"&K"''"%K,--&'-,>
>:
JJ J
-J.J75J',J6469
K444I-).
(/#.J
',J
6469
/#.J
/(J6469
--.-
,!K'K,!K
*."/%'-,K 7=9?7;6K K 79:?66=K
(%%-+%K
)"K56?<:;K K58?67=K
'/,-&'-,58 K ;;<?5<;K K ;=4?488K
+"/-"/K"''"%K"',-+.&'-,K9?976K K8?;=6K
"''K+"/%,K&,.+K-K&(+-",K(,-< K 7?7=<?96;K K 7?;55?894K
"''K+"/%,KEK+/+,K&(+-
,58 K 7?<85?::;K K 7?7;4?=8=K
'/,-&'-K
)+()+-",K7?<=4K K8?7=4K
)+-"' K%,K/!"%,K5:?458K K59?9:5K
"
!-K(K.,K,,-,K57?9<7K K56?667K
-!+K,,-,K7:?8;:K K 88?=8=K
.++'-K-1K,,-K57?954K K79?88=K
'-'
"%K,,-,56 K 6;7?4<;K K 6:9?666K
++K-1K,,-K5=?=67K K65?=97K
).&J--.-J <?<4<?:79J J <?:8;?894J
##&#.#-
)(,"-,= K :?<=9?5:5K K :?96=?=97K
-!+K(++(0"'
,= K 998?:8=K K <69?898K
+"/-"/K"''"%K"',-+.&'-,K5=?<;4K K 64?::4K
,K%""%"-",K59?:99K K58?7=4K
+K'K(-!+K
)2%,K77?688K K7:?:64K
++K-1K%""%"-
2K5?8=:K K5?765K
).&J&##&#.#-J ;?964?4;9J J ;?86<?7=<J
.J--.-J 5?6<<?9:4J J 5?65=?496J
+/#.3
!+K)"-%54 K 5?474?988K K 5?46<?6;9K
-"'K+'"'
,K'K(-!+K+,+/,55 K 69<?45:K K 5=4?;;;K
).&J
+/#.3J 5?6<<?9:4J J 5?65=?496J
!K(&)'2"' K'(-,K(+&K'K"'- +%K)+-K(K-!K"'-+"&K"''"%K,--&'-,>
>;
JJJ
),J."J-#2J')(."-J(J75J',J6469
K444I-).
(/#.
:J
)(."-J.)
',J
6469
(/#.
:J
)(."-J.)
',J
6468
-"J &)1-J ,)'J)
*,.#(!J.#0#.#-
'-+,-K+"/K 5<6?885K K 654?847K
)+-"' K%,K"'(&K+"/K6?54<K K6?<6<K
'"'
?K+"-K,K'K(-!+K"'(&K+"/K7?9;<K K9?465K
*,.#(!J#( &)1-J5<<?56;J J65<?696J
'-+,-K
)"K C5:4?695DK K C64:?44;DK
(,,K('K+%2K1-"' .",!&'-K(K(++(0"' ,KC6?6;5DK KGK
2&'-,K-(K,.))%"+,K'K&)%(2,K C<=?8<9DK K C==?859DK
1-"('K+"/BC
)"DK:?6<7K K C5=?7<:DK
*,.#(!J)/. &)1-J C689?;68DJ J C768?<4<DJ
.J-"J &)1-J**&#J.)J)*,.#(!J.#0#.#-J ),J"(!-J#(J)*,.#(!J
--.-J(J&##&#.#-
JC9;?9=;DJ J C54:?99:DJ
(%%-+%K
)"K C57?99<DK K C6;?:54DK
(%%-+%K+"/K58?=74K K55?<64K
+(,K+(&K,%K(K(
)+-"' K%,K/!"%,K6?=66K K5?6:9K
.+!,K(K(
)+-"' K%,K/!"%,KC8?9;9DK KC5?:48DK
-K+,K"'K"''K+"/%,K&,.+K-K&(+-",K(,-K757?5:6K K 75<?<==K
-KC"'+,DK"'K"''K+"/%,KEK+/+,K&(+-
,K C587?=;<DK K C:=?;75DK
-K&(/&'-K"'K
)(,"-,K 5<<?599K K 554?4=:K
.J-"J &)1-J ,)'J)
*,.#(!J.#0#.#-J6==?8:5J J67:?9;=J
-"J &)1-J ,)'J#(0-.#(
!J.#0#.#-
.+!,K(K)+()+-2?K)%'-K'K*.")&'-K'K"'-' "%K,,-,KC6?674DK KC5?<5<DK
+(,K+(&K"'/,-&'-K,.+"-",K 8:4?;;4K K :=<?<59K
.+!,K(K"'/,-&'-K,.+"-",K C868?46:DK K C8=7?4;;DK
+(,K+(&K,%K(K
+.+%K)+()+-2K,,-,K=?9=<K KGK
+(,K+(&K,%K(K"'/,-&'-K
)+()+-2K8;9K KGK
+(,K+(&K,%K(K*."-2K"'/,-&'-,K54?5<=K KGK
.+!,K(K*."-2K"'/,-&'-KGK KC68:DK
(',"+-"('K#.,-&'-K+%-K-(K*.","-"('K(K,.,""+2KGK K5?848K
.J-"J &)1-J ,)'J#(0-.#(
!J.#0#.#-J98?;;:J J649?4;<J
-"J &)1-J ,)'J #((#(
!J.#0#.#-
+(,K+(&K0!(%,%K(++(0"'
,KGK K 58:?=:4K
)2&'-K(K0!(%,%K(++(0"' ,K C5=6?;5=DK K C;7<?=5=DK
)2&'-K(K.',.(+"'-K'(-,K C557?99<DK K C<6?<57DK
"/"',K
)"54 K C59?<86DK K C64?;;:DK
2&'-K(K%,K%""%"-",KC5?=88DK KC5?;9=DK
.J-"J &)1-J
**&#J.)J #((#(!J.#0#.#-J C768?4:7DJ J C:=;?74;DJ
.J#(,-BC,-DJ#(J-"J(J-"J
+/#0&(.-J74?5;8J J C699?:94DJ
-K(K1!'
K+-,K('K,!K'K,!K*."/%'-,K<?=:=K K7?545K
)'"' K,!K'K,!K*."/%'-,K 79:?66=K K :6=?:5=K
&)-#(
!J-"J(J-"J+/#0&(.-
5
J7=9?7;6J J7;;?4;4J
5
-K75K&+K6469?K-!K+(.)K!,KL;4>=K&"%%"('KC&+K6468@KL=9>8K&"%%"('DK(K,!K!%K2K,-+.-.+K,,-K!(%"' K'-"-",K
C,/-.-DK0!"!K&2K('%2KK.,K(+K-!K).+)(,,K"'K"'K-!K.'+%2"' K+.,-K(.&'-,>
!K(&)'2"' K'(-,K(+&K'K"'- +%K)+-K(K-!K"'-+"&K"''"%K,--&'-,>
><
..'(.J) J-"J&)1-JC)(.#(/D
),J."J-#2J')(."-J(J75J',J6469
)(#&#.#)(J) J*,) #.J .,J.2J.)J(.J-"J &)1-J ,)'J)*,.#(!J.#0#.#-
K444I-).
(/#.
:J
)(."-J.)
',J
6469
(/#.
:J
)(."-J.)
',J
6468
,) #.J ),J."J
*,#)J8<?<88J J7?:56J
BC&--DJ()(E-"J#.'-@
)+"-"('K'K&(+-",-"('K1)',9 K<?66:K K<?89;K
)+"-"('K('K%,K/!"%,K5?975K K6?458K
)"-%",K'-K"'-+,-K"'(&K'KK"'(&K C58<?8=7DK K C594?7;5DK
&
)"+K,,-K1)',: K58?8<6K K95?47<K
(,,,K('K
.+'-K.-.+K/%.K)+(.-,KGK K5?5;8K
"+K/%.K&(/&'-,K
C7?499DKKC=?69;DK
++K-1K6?649K K7?75:K
-!+K'('E,!K"-&,K8:=K K5=9K
).&J()(E-"J#.'-J C568?:79DJ JC=7?878DJ
JBC&--DJ')0'(.-J#(J)
*,.#(!J--.-J(J&##&#.#-@
"''K+"/%,K&,.+K-K&(+-",K(,-K 757?5:6K K 75<?<==K
"''K+"/%,KEK+/+,K&(+-
,K C587?=;<DK K C:=?;75DK
)+-"' K%,K/!"%,KC5?=<8DKKC::;DK
-!+K,,-,K7?999K K C64?;65DK
.++'-K-1K65?=7=K K C68?=48DK
+"/-"/K"''"%K"',-+.&'-,KC5?974DK K5=?<9;K
)(,"-,K 5<<?599K K 554?4=:K
-!+K%""%"-",KC8?4:;DK KC:?86<DK
).&J')0'(.-J#(J)
*,.#(!J--.-J(J&##&#.#-J7;9?696J J76:?845J
.J-"J &)1-J ,)'J)
*,.#(!J.#0#.#-J6==?8:5J J67:?9;=J
!K(&)'2"' K'(-,K(+&K'K"'- +%K)+-K(K-!K"'-+"&K"''"%K,--&'-,>
>=
).-J.)J."J (.,#'J#((#&J..'(.-
),J."J-#2J')(."-J(J75J',J6469
5 (.,#'J #((#&J-..'(.-J*,*,.#)(
-#-J) J*,*,.#)(
!K"'-+"&K"''"%K,--&'-,K)+,'-K+K-!K"'-+"&K"''"%K,--&'-,K(&)+","' K+-%'K+(.)K(%"' ,K
"&"-KCDK'K"-,K('-+(%%K'-"-",KC-!K,)/*D>J!2K!/K'K)+)+K"'K(+'K0"-!K'+%%2K)-K
(.'-"' K+-"K"'K0K%' CJDK,K"'K"'K-!K"''"%K)(+-"' K-K6457>K!,K"'-+"&K"''"%K
,--&'-,K(&)%2K0"-!KK K78K '-+"&K"''"%K)(+-"' K,K))+()+"-K(+K).%"%2K(.'-%K(+E)+("-K'-"-",K
'K K78K '-+"&K"''"%K)(+-"' >
!,K"'-+"&K"''"%K,--&'-,K(K'(-K"'%.K%%K'(-,K(K-!K-2)K'(+&%%2K"'%.K"'K-!K''.%K"''"%K+)(+->K
(+"' %2K-!,K"'-+"&K"''"%K,--&'-,K,!(.%KK+K"'K('#.'-"('K0"-!K-!K"''"%K,--&'-,K(+K-!K2+K
'K74K
.'K6469>
!K"'-+"&K"''"%K,--&'-,K)+,'-K!+K+K(+K-!K,"1K&('-!K)+"(K'K75K&+K6469>
!K"'-+"&K"''"%K,--&'-,K!/K'K)+)+K('K-!K,",K(K!",-(+"%K(,-?K1)-K(+K+-"'K"''"%K
"',-+.&'-,K'K"'/,-&'-K)+()+-",?K0!"!K+K&,.+K-K-!"+K"+K/%.,>
!K"'-+"&K"''"%K,--&'-,K!/K'K)+)+K('KK ("' K('+'K,",>
!K"'-+"&K"''"%K,--&'-,K+K)+,'-K"'K0K%'K(%%+,K0!"!K",K-!K.'-"('%K'K)+,'--"('K
.++'2K(K>K'%,,K(-!+0",K"'"-?K&(.'-,K+K+(.'K-(K-!K'+,-K-!(.,'K(%%+,>
+-"'K(&)+-"/K%',K!/K'K+%,,""K"'K-!K"'-+"&K"''"%K,--&'-,K-(K%" 'K0"-!K-!K)+,'--"('K
.,K"'K-!K.++'-K)+"(>K
!K+(.)K+/",K-!K)+,'--"('K(K"'"/".%K%"'K"-&,K0!'K)+)+"' K-!K"''"%K,--&'-,K(+K-!K2+K'K
74K
.'K6469K'K))%"K-!",K+/",K)+,'--"('K-(K-!,K"'-+"&K"''"%K,--&'-,>
(-%K"'-+,-K"'(&K(KL7:6>;K&"%%"('K",K", + -K"'-(K-0(K- (+",K,K"'-+,-K%.%-K.,"' K-!K
-"/K"'-+,-K&-!(K(KL657>:K&"%%"('K'K"'-+,-K+"/K+(&K"''"%K,,-,K&,.+K-K"+K/%.K
-!+(. !K)+("-K(+K%(,,K(KL58=>5K&"%%"('K"'K-!K,--&'-K(K(&)+!',"/K"'(&K'K(-K7KEK-K"'-+,-K
"'(&AK'
-K"'+,K"'K"''K+"/%,KEK+/+,K&(+- ,K(KL:=>;K&"%%"('K",K)+,'-K,)+-%2K+(&K-K
+,K"'K"''K+"/%,K&,.+K-K&(+-",K(,-K(KL75<>=K&"%%"('K"'K-!K,--&'-K(K,!K%(0,>
+-"'K%"'K"-&,K0"-!"'K-!K'(-,K-(K-!K"'-+"&K"''"%K,--&'-,K!/K'K+/",K-(K',.+K(',",-'2K
0"-!K-!K.++'-K)+"(K)+,'--"('>K+K-(K-!K+%/'-K'(-,K(+K.+-!+K-"%,>
!,K+)+,'--"(',K!/K'(K"&)-K('K-!K(/+%%K"''"%K)+(+&'?K"''"%K)(,"-"('K(+K,!K%(0,K(+K-!K
(&)+-"/K)+"(>K
"(!-J#(J)/(.#(!J*)
!+K!/K'K'(K!' ,K-(K(.'-"' K)(%"",K(+K'0K(+K&'K,-'+,K-!-K+K",,.K'K'0%2K-"/K
-!-K+K1)-K-(K!/KK&-+"%K"&)-K('K-!K+(.)>
,#.#&J)/(.#(!J-.#'.-J(J$/!'(.-
!+K!/K'K'(K&-+"%K!' ,K-(K-!K.,K(K,-"&-,K'K#. &'-,K(+K-!K)+)+-"('K(K-!K"'-+"&K
"''"%K,--&'-,K,"'K-!K+)(+-"' K-K(K-!K)+/"(.,K"''"%K,--&'-,>K!K+(.)J,K"''"%K--&'-,K(+K
-!K2+K'K74K
.'K6469K('-"',K-"%K('K(-!+K,-"&-,K'K#. &'-,K.,>K
>54
5 (.,#'J #((#&J-..'(.-J*,*,.#)(JC)(.#(/D
#!(# #(.J0(.-J(J.,(-.#)(-
)*#")!$%*&'&)"*&(
&$'%)*"&%!$
!K?K,-%",!K.'+K-!K)(,"-K$+,K-K6467?K&K"'-(K-K('K5K
.%2K6469>K!KK)+(/",K)+(--"('K
(+K%" "%K0K%'K)(,"-(+,K"'K-!K/'-K-!-KK%"',K)(,"-K-$+KC"'%."' K+-%'K'$K"&"-KCK(+K
-!J(%DK"%,>K'+K-!K,!&?K%" "%K0K%'K)(,"-,K!%K"'KH)+(--K(.'-,K+K(/+K.)K-(K
L544?444K)+K)(,"-(+?K)+K%"',K)(,"-K-$+>
#")*"&%&&%*(* "))*))
,K+)+,'-K,,-,K.&.%-K(/+K-"&K-!-K+K'(K%(' +K%" 'K0"-!K-!K+(.)I,K.++'-K,-+- "K(.,K(+K
-!+,!(%K+-.+'K('K*."-2K(#-"/,K'K(K'(-K('-+".-K)(,"-"/%2K-(K)+(+&'>K!,K,,-,K+K,.#-K-(K
-"/K+%",-"('K,-+- ",?K0"-!K)+(,K"'-'K-(KK+)%(2K"'-(K!" !+H+-.+'K(+K%'"' K)(+-(%"(,K-(K
()-"&",K)"-%K""'2
.+"' K-!K,"1K&('-!,K'K75K&+K6469?K-!K+(.)K&K," '""'-K)+( +,,K"'K+."' K"-,K1)(,.+K-(K,>K
2K-+',-"(',K(&)%-K"'K-!K)+"(K"'%.@
%+-K1"-,K+(&K.+%K'K.,"',,K%-"(',!")K(++(0+,K-!+(. !K,%K(K,.+"-2K'K+"''"'
%,,""K0"-!"'K"''K+"/%,K-K&(+-",K(,-K"'K-!K,--&'-K(K"''"%K)(,"-"('A
%K(K('K(K-0(K"+2K+&,K%,,""K,K+()+-",K,K%,,""K0"-!"'K(-!+K,,-,K"'K-!K,--&'-K(K
"''"%K)(,"-"('A
.%%K"/,-&'-K(K-!K+(.)I,K,!+!(%"' K"'K+&('2K(+)K"&"-AK'K%1K(+)(+-"('K"&"-K%,,""K
0"-!"'K"'/,-&'-,K"'K-!K,--&'-K(K"''"%K)(,"-"('>
!,K+%",-"(',K%" 'K0"-!K-!K+(.)J,K,-+- 2K-(K,"&)%"2K"-,K)(+-(%"(K'K(.,K('K(+K()+-"(',>K!K"''"%K
"&)-,K(K-!,K-+',-"(',?K"'%."' K'2K "',K(+K%(,,,K('K",)(,%?K+K+%-K"'K-!K(',(%"-K,--&'-K(K
(&)+!',"/K"'(&K(+K-!K)+"(>
%%K(-!+K," '""'-K/'-,K'K-+',-"(',K+K",%(,K"'K-!K'(-,K-(K-!K"'-+"&K"''"%K,--&'-,>K
>55
6 !'(.&J(&3-#-
&'-K"'(+&-"('K",K)+,'-K"'K+,)-K(K-!K+(.)J,K()+-"' K, &'-,?K(',",-'-K0"-!K-!(,K.,K(+K-!K+(.)J,K
&' &'-K'K"'-+'%K+)(+-"' >K
'K()+-"' K, &'-K",KK(&)(''-K(K'K'-"-2K' "' K"'K.,"',,K-"/"-",K0!(,K+,.%-,K+K+ .%+%2K+/"0K2K
-!K+(.)J,K!"K()+-"' K","('K&$+KC
D>K!K
?K0!(K",K+,)(',"%K(+K%%(-"' K+,(.+,K'K,,,,"' K
.,"',,K)+(+&'K(K-!K+(.)?K!,K'K"'-""K,K-!K+(.)I,K!"K1.-"/K"+KCD>
*,.#(!J-!'(.-
!K+(.)K()+-,K0"-!"'K0K%'K'K.,-+%"K'K(&)+",,K-!K(%%(0"' K&"'K()+-"' K, &'-,@
*,.#(!J-!'(.-JFJ1J&(
).),
(-(+K/!"%K"''>
0,-J'),.
!!-/+,K&(+- K%'"' >K
,-)(&J&(#(
!+',-"('%?K!(&K%(',K'K)+,('%K%(',K-(K"'"/".%,>
/-#(--+&K-?K)%'-K'K*.")&'-K"''?K(&&+"%K&(+- K%'"' K'K0(+$"' K)"-%K
,(%.-"(',K(+K,&%%E-(E&".&K,"3K.,"',,,>
/,&)"%",-K"''"%K,+/",K-(K-!K+&"' K,-(+K)+"&+"%2K(+"' K%"/,-($K"''?K+.+%K
&(+- K%'"' ?K,,('%K'K0(+$"' K)"-%K"''"' ?K,K0%%K,K%,"' K,(%.-"(',K-(K+&+,>
*,.#(!J-!'(.JFJ/-.,&#
/-.,&#(J(%#(!J
,)/*
.,-+%"'K'$"' K+(.)K)+(/",K'$"' K'K"''"%K,+/",K"'K.,-+%"K0!"!K(',",-K
(K+/+,K&(+- K%'"' ?K%"/,-($K"''K'K(-!+K"''"%K,+/",>K
&&J).",J-!'(.-
.",
)+-"' K1)',,?K,.!K,K)+&",,?K K'K,.))(+-K'-+K(,-,K"'K0K%'K+K'(-K
%%(-K-(K-!K0K%'K()+-"' K, &'-,K'K+K"'%.K"'K-!+>K '(&K-1K(+K
0K%'K",K%,(K"'%.K"'K-!+>K
"''K+"/%,K+K%%(-K+(,,K-!K()+-"' K, &'-,K,K,,-,>K""%"-",K+K&' K'-+%%2K'K-!+(+K
+K'(-K%%(-K+(,,K-!K()+-"' K, &'-,?K1)-K(+K-!K ( +)!"%K%%(-"('K-0'K.,-+%"K'K0K%'>K
!K+(.)K(,K'(-K+%2K('K'2K,"' %K&#(+K.,-(&+K(+K"-,K+/'.K,>
!'K)+)+"' K-!K"''"%K,--&'-,K(+K-!K2+K'K74K
.'K6469?K-!K+(.)K+/",K-!K",%(,.+K(K,)""K
"'(&K'K1)',,K"'%.K"'K-!K()+-"' K, &'-K)+("-K'K('%.K-!-K)+,(''%K1)',,K+K&-+"%K(+K-!K
I,K,,,,&'-K(K()+-"' K, &'-K)+(+&'K'K-!+(+?K))+()+"-K(+K",%(,.+K,KK,)+-K%"'K"-&>K
!",K+/",K)+,'--"('K!,K'K))%"K-(K-!,K"'-+"&K"''"%K,--&'-,>K(&)+-"/K"'(+&-"('K0"-!"'K-!",K'(-K
!,K'K#.,-K-(K%" 'K-(K-!K.++'-K)+"(J,K,",K(+K, &'-%K'%2,",K",%(,.+>K
>56
6 !'(.&J(&3-#-JC)(.#(/D
K444I-
).),
0,-J
),.!!-
,-)(&J
&(#(!/-#(--/,&
/-.,&#(J
(%#(!J
,)/*.",).&
%+"*
$(
-K"'-+,-K"'(&K 79?:=6K K 74?::<K K 5?949K K 64?;;9K K 5:?;8;K K :4?865K K557K K 5:9?=65K
'"'
K'K+"-KK"'(& K 5?:=4K K 5?7:=K K5;:K K 5?:56K K85;K K 5?79:K KGKK :?:64K
-K(-!+K"'(&BC1
)',D K8;7K KGK K8K K7=4K KC5:5DK K C6?686DK K 5?6;4K K C6::DK
.J)
*,.#(!J#()'J 7;?<99J J 76?47;J J5?:<9J J 66?;;;J J 5;?447J J 9=?979J J5?7<7J J 5;6?6;9J
+,(''%K1
)',,K 7?8:<K K 5?455K K 5?:64K K 6?766K K 5?59;K K 57?568K K 6:?577K K 8<?<79K
-!+K1
)',,K=6=K K 6?5<6K K989K K646K K9=9K K 5<?764K K 66?<5;K K 89?9=4K
*,.#(!J2*(--J8?7=;J J7?5=7J J6?5:9J J6?968J J5?;96J J 75?888J J 8<?=94J J =8?869J
,) #.BC&)--DJ ),J(.J #,J
0&/J!#(J)(J+/#.3J
#(0-.'(.-J(J#(0-.'(.J
*,)*,.3?J&)---J)(J
!/,(.J /./,J0&/J
*,)/.-?J#'*#,J--.J
2*(-J(J#()'J.2
J 77?89<J J 6<?<88J JC8<4DJ J 64?697J J 59?695J J 6<?4=5J J C8;?9:;DJ J ;;?<94J
-K"+K/%.K "'K('K*."-2K
"'/,-&'-,K'K"'/,-&'-K
)+()+-2
KGK KGK KGK KGK KGK KGK K 7?499K K 7?499K
(,,,K('K .+'-K.-.+K
/%.K)+(.-,
KGKKGKKGKKGKKGKKGKKGKKGK
&
)"+K,,-K1)',K 7?565K KGK K C566DK K 8?7<;K K 8?4=7K K 5?74:K KGK K 56?;<9K
,) #.BC&)--DJ ),J#()'J
.2
J 74?77;J J 6<?<88J JC79<DJ J 59?<::J J 55?59<J J 6:?;<9J J C88?956DJ J :<?564J
'(&K-1K1)',KGK KGK KGK KGK KGK K <?489K K 55?675K K 5=?6;:K
,) #.BC&)--DJ ),J."J*,#)J 74?77;J J 6<?<88J JC79<DJ J 59?<::J J 55?59<J J 5<?;84J J C99?;87DJ J 8<?<88J
>57
6 !'(.&J(&3-#-JC)(.#(/D
K444I-
).),
0,-J
),.!!-
,-)(&J
&(#(!/-#(--/,&
/-.,&#(J
(%#(!J
,)/*.",).&
%+"*
$(
-K"'-+,-K"'(&
K 75?<7;K K 6;?<:7K K 6?86=K K 6;?64;K K 59?=:;K K 87?79:K K8;9K K 58=?578K
'"'
K'K+"-KK"'(&
K 6?:;7K K 5?6=<K K C77:DK K 5?<47K K68:K K 5?4:6K KGK K :?;8:K
-K(-!+K"'(&BC1
)',D K:5<K KGK K86K K8=:K KC<5DK K;74K K C6?7<:DK K C9<5DK
.J)
*,.#(!J#()'J 79?56<J J 6=?5:5J J6?579J J 6=?94:J J 5:?576J J 89?58<J JC5?=55DJJ 599?6==J
+,(''%K1
)',,K 5?99<K K 5?479K K 7?844K K 7?:<4K K 5?5;=K K 56?7:5K K 6=?898K K 96?::;K
-!+K1
)',,K:69K K 5?=:<K K 5?674K K;6=K K7=:K K 58?5<=K K 6:?6;;K K 89?858K
*,.#(!J2*(--J6?5<7J J7?447J J8?:74J J 8?84=J J5?9;9J J 6:?994J J 99?;75J J =<?4<5J
,) #.BC&)--DJ ),J #,J
0&/J&)--J)(J+/#.3J
#(0-.'(.-?J&)---J)(J
!/,(.J /./,J0&/J
*,)/.-?J#'*#,J--.J
2*(-J(J#()'J.2
J 76?=89J J 6:?59<J J C6?8=9DJ J 69?4=;J J 58?99;J J 5<?9=<J J C9;?:86DJ J 9;?65<J
"+K/%.K%(,,K('K*."-2K
"'/,-&'-,K
KGK KGK KGK KGK KGK KGK K5;6K K5;6K
(,,,K('K .+'-K.-.+K
/%.K)+(.-,
K 5?5;8K KGK KGK KGK KGK KGK KGK K 5?5;8K
&
)"+K,,-K1)',K 5;?6<9K KGK K8=6K K 6=?75=K K 6?8=:K K=7<K KGK K 94?974K
,) #.BC&)--DJ ),J#()'J
.2
J 58?8<:J J 6:?59<J J C6?=<;DJ J C8?666DJ J 56?4:5J J 5;?::4J J C9;?<58DJ J9?786J
'(&K-1K1
)',KGK KGK KGK KGK KGK K 9?6;:K K C7?98:DK K 5?;74K
,) #.BC&)--DJ ),J."J
*,#)J 58?8<:J J 6:?59<J J C6?=<;DJ J C8?666DJ J 56?4:5J J 56?7<8J J C98?6:<DJ J7?:56J
%+"*$(
).&J--.-J5?:8:?=<<J J5?76;?=6<J J ;<?6:=J J ;6<?:4<J J :86?=84J J7?:79?7;<J J ;8<?968J J<?<4<?:79J
).&J&##&#.#-
5
J;?964?4;9J
+"*+%
).&J--.-J5?:<;?;:7J J5?677?6;6J J 5;<?:69J J <97?455J J ;75?<5=J J7?5:=?:74J J ;=7?774J J<?:8;?894J
).&J&##&#.#-
5
J;?86<?7=<J
5
(-%K%""%"-",K"'%.KL7>56:K&"%%"('KC
.'K6469@KL6>;57K&"%%"('DK--+".-%K-(K-!K.,-+%"'K'$"' K+(.)K, &'->
>58
7 .J#(.,-.J#()'
K444I-
(/#.
:J
)(."-J.)
',J
6469
(/#.
:J
)(."-J.)
',J
6468
(.,-.J ()'
#+#*+)"%
*!*","%*()*$*!&
,!K'K,!K
*."/%'-,K8?;98K K<?769K
'/,-&'-,K&,.+K-K K5:?=7;K K5=?78:K
"''K+"/%,K&,.+K-K&(+-",K(,-K595?785K K 5<9?==4K
).&J#(.,-.J#()'J&/&.J/-#(
!J."J .#0J#(.,-.J'.")J5;7?476J J657?::5J
"(,#+*!(&+ !'(&"*&(#&))
'/,-&'-,K&,.+K-KK75K K5?57<K
"''K+"/%,KEK+/+,K&(+-
,K 59<?46<K K 58;?=78K
).&J#(.,-.J#()'J)(J #((#&J--.-J'-/,J.JJ59<?49=J J58=?4;6J
).&J#(.,-.J#()'J775?4=5J J7:6?;77J
(.,-.J2
*(-
#+#*+)"%
*!*","%*()*$*!&
)(,"-,
5
K 579?996K K 5:7?=;7K
-!+K(++(0"'
,K67?=;=K K9;?9;8K
).&J#(.,-.J2
*(-J&/&.J/-#(!J."J .#0J#(.,-.J'.")J59=?975J J665?98;J
"(,#+*!(&+ !'(&"*&(#&))
-K"'-+,-K1
)',BC"'(&DK('K+"/-"/K"''"%K"',-+.&'-,K9?:7=K KC;?=8<DK
).&J(.J#(.,-.J2*(-BC#()'DJ)(J,#0.#0J #((#&J#(-.,/'(.-J'-/,J.J
J9?:7=J JC;?=8<DJ
).&J#(.,-.J2
*(-J5:9?5;4J J657?9==J
.J#(.,-.J#()'J5:9?=65J J58=?578J
5
K '%.,KL4>=K&"%%"('KK/2K))%"%K+(&K5K
.%2K6469>
>59
8 .",J#()'
K444I-
(/#.
:J
)(."-J.)
',J
6469
(/#.
:J
)(."-J.)
',J
6468
'-%K"'(&K+(&K"'/,-&'-K
)+()+-",K564K K66=K
',.+'K"'(&KGK K:<K
"+K/%.K
"'BC%(,,DK('K+"/-"/K"',-+.&'-,K&,.+K-K"+K/%.
5
K697K KC6?999DK
"+K/%.K%(,,K('K'('E+"/-"/K"''"%K"',-+.&'-,
6
KGK KC548DK
-!+K"'(&
7
K::=K K<=4K
(,,K('K+%
2K1-"' .",!&'-K(K(++(0"' ,KC6?6;5DK KGK
(+"
'K1!' K "'BC%(,,DK657K KC5DK
).&J).",J2
*(-JC5?45:DJ JC5?8;7DJ
5
'%.,K! K"'-"/',,K+(&K-!K! "' K+%-"(',!"),K'K"+K/%.K "',BC%(,,,DK('K+"/-"/K"''"%K"',-+.&'-,K0!"!K
+K"'K('(&"K! K+%-"(',!"),>
6
'%.,K+%",K'K.'+%",K%(,,,K('K+-%'K'$K.,-+%"K"&"-KCDJ,K '/,-&'-K"'K (/+'&'-K,.+"-",?K'$K(',K
'K%(-"' K+-K'(-,>
7
-!+K '(&K"'K-!K,"1K&('-!K)+"(K'K75K&+K6469"'%.,KL4>:K&"%%"('K"'(&K '+-K+(&K+.+%K)+()+-",K.'+K
&' &'-K(K-!KK+(.)K'KK+%",K%(,,K(KL4><K&"%%"('K+(&K-!K,%K(KK +(.)K(K+.+%K)+()+-2B"+2K+&>
9 *,.#(!J2*(--
KKKKKKKKKKKKKKKKKKKKKKKKKKKK
K444I-
(/#.
:J
)(."-J.)
',J
6469
(/#.
:J
)(."-J.)
',J
6468
+,(''%K1
)',,
5
K8<?<79K K96?::;K
"+-(+,JK,K5?544K K5?4=:K
.
)+''.-"('K6?49:K K5?<;8K
)+"-"('KEK)+()+-2?K)%'-K'K*.")&'-K<89K K<<=K
%K'K)+(,,"('%K,K8?;84K K8?<56K
/+-","'
K'K).%"K+%-"(',K6?:;9K K5?;==K
)+"-"('KEK+" !-K(K.,K,,-K5?<5<K K5?<:7K
!'(%(
2K,+/",K'K(&&.'"-"(',K55?;;6K K=?<68K
.,-(&+K&"'",-+-"('K(,-,K;?4<;K K9?56=K
.,-(&+K('(+"'
K(,-,K5?5;9K K5?757K
.
)'2K(,-,K5?87<K K5?8;9K
&(+-",-"('K(K"'-'
"%K,,-,K9?9:7K K9?;49K
-!+K(
)+-"' K1)',,
6
K9?765K K=?:79K
).&J)
*,.#(!J2*(--J=8?869J J=<?4<5J
5
1%.,K+-"'K)+,(''%K1)',,K"+-%2K"'.++K"'K*."+"' K'K/%()"' K,(-0+K'K)"-%",K,K)+-K(K,)""K
))%"-"('K,(-0+>
6
-!+K()+-"' K1)',,K&"'%2K(&)+",K'('E+(/+%K)+()(+-"('K(K ((,K'K,+/",K-1KCD?J-+/%K'K"',.+'K
1)',,>
7
+-"'K(&)+-"/K%',K!/K'K+%,,""K-(K%" 'K0"-!K-!K)+,'--"('K.,K"'K-!K.++'-K)+"(>K%(&&.'"-"(',?K
,--"('+2?K'K)(,- K(,-,?K)+/"(.,%2K+)(+-K0"-!"'KK,"' %K%"'K"-&?K!/K'K+%%(-K+(,,K.,-(&+K&"'",-+-"('?K
!'(%( 2K,+/",K'K(&&.'"-"(',?K'K-!+K()+-"' K1)',,>K
' &'-K,KFK+%-K)+-2K+K'(0K",%(,K
,)+-%2?K!/"' K)+/"(.,%2K'K+)(+-K0"-!"'K)+,(''%K1)',,>
>5:
: '*#,J--.J2*(-
K444I-
(/#.
:J
)(."-J.)
',J
6469
(/#.
:J
)(."-J.)
',J
6468
'"/".%%
2K"&)"+K,,-K1)',K56?<:8K K64?455K
(%%-"/%
2K"&)"+K,,-K1)',K5?:5<K K75?46;K
).&J#'*#,J--.J2*(-J2&/#(!J,)0,3J) J')/(.-J*,0#)/-&3J1,#..(J) J.)J
."J#()'J-..'(.
J58?8<6J J95?47<J
(/+
2K(K&(.'-,K)+/"(.,%2K0+"--'K(K-(K-!K"'(&K,--&'-KC5?:=;DK KC94<DK
).&J#'
*#,J--.J2*(-J56?;<9J J94?974J
+K-(K(-KFK< "''K+"/%,K&,.+K-K&(+-",K(,-K(+K)+(/","('K(+K"&)"+&'-K-"%,>
; ,(#(!-J*,J-",
(/#.
:J
)(."-J.)
',J6469
(/#.
:J
)(."-J.)
',J6468
K444I-
,(#(!-J,J
",
J(.-
.J,) #.J
.,J2J
K444I-
#!".J
0,!J)>J
) J",-J
444I-
,(#(!-J,J
",
J(.-
.J,) #.J
.,J2J
K444I-
#!".J
0,!J)>J
) J",-J
444I-
,"K+'"'
,K9>64K K8<?<88K K=85?9:5K K4>84K K7?:56K K=78?78=K
"%.-K+'"'
,K9>64K K8<?<88K K=85?9:5K K4>84K K7?:56K K=78?78=K
>5;
J
< #((J,#0&-J'-/,J.J'),.#-J)-.
K444I-
(/#.J
',J
6469
/#.J
/(J6469
+(,,K"''K+"/%,K&,.+K-K&(+-",K(,-K 7?8;4?;59KK 7?;<8?;77K
,,K
)+(/","('K(+K"&)"+&'-K C;4?:<8DK KC;5?;;=DK
,,K
)+(/","('K(+K%(,,,K('K .+'-K.-.+K/%.K)+(.-,
5
KC5?948DK KC5?948DK
.J #((J,#0&-J'-/,J.J'),.#-J)-.J 7?7=<?96;J J 7?;55?894J
5
)+,'-,K)+(/","('K(+K)+(%K%(,,,K+","' K+(&K .+'-K.-.+K/%.KCDK)(+-(%"(K(K&(-(+K/!"%K%(',K-!-K!/K
.+'-K+,".%K/%.K(K-!K.'+%2"' K,.+"-2K'K()-"('%"-2K(+K.,-(&+,K-(K+-.+'K-!K/!"%>
)&&.#0&3J----J2*.J,#.J&)--JCDC-.!J5?J6J(J7DJEJ1J&(
!K+(.)K,-"&-KK(+K"-,K%'"' K)(+-(%"(K&,.+K-K&(+-",K(,-K.,"' K&(%,K,K('K!",-(+"%K+"-K
)+(+&'K'K(,+/K)(+-(%"(K!/"(.+>K!K&(%,K+K+%"+-K+(,,K!K)+"(?K0!"!K"'%.K%" '"' K
&(%K"').-K(K)+("%"-",K(K.%-K'K%(,,K "/'K.%-,K0"-!K&(+K+'-K(,+/-"(',K'K->K!,K&(%,K
,,.&K-!-K('(&"K('"-"(',K+&"'K(',-'-K(/+K-"&K0"-!K-!K)+(/","('K"' K%.%-K,KK)("'-E"'E-"&K
,-"&->KK
(+"' %2?K&' &'-K))%",K&(%K(/+%2,K(+K#.,-&'-,K"'K"+.&,-',K0!+K-!K1",-"' K"').-,?K
,,.&)-"(',?K'K&(%K-!'"*.,K(K'(-K)-.+K%%K+",$K-(+,K+%/'-K-(K-!K+(.)J,K%'"' K)(+-(%"(,>K
(%K(/+%2,K!/K'K))%"K"'K-!K(%%(0"' K"',-',@
+#*"'#$(&&%&$")%("&)%)%)"*","*.%#.)")
(K"'(+)(+-KK+' K(K)(-'-"%K.-.+K('(&"K(.-(&,?KK))%",KK
K(/+%2>K!",K))+(!K,-"&-,KK
",-+".-"('K(K)(,,"%K+"-K%(,,K(.-(&,K2K++'K-(K!",-(+"%K%(,,K.+/,K(+K!K)(+-(%"(?K+(&K0!"!K
)+("%"-2K0" !-K%(,,K+-,K+K+"/>K
!K
K+&0(+$K(',"+,K(.+K(+0+K%(($"' K,'+"(,KGK.),"?K'-+%?K(0',"K'K,/+K(0',"KGK!K
+%-"' K"+"' K +,K(K('(&"K"&)+(/&'-K(+K-+"(+-"('K+%-"/K-(K-!K&(%%K)+(/","('KC)("'-E"'E-"&K
D>K!K"+'K-0'K-!K
K)+("%"-2K0" !-K'K)("'-E"'E-"&KK+)+,'-,K-!K
K(/+%2K+*."+K
-(K-!K&(%%K)+(/","('>
-,#*.#)(
#!".#(!J**&#J-J.J
75J',J6469
),"K,
%-K"').-,K'K,,.&)-"(',K"&)+(/"' K(&)+-"/K-(K-!K
.++'-K)+(/","('"' K&(%>;M
'-+%K,
%-K"').-,K'K,,.&)-"(',K,"&"%+K-(K-!K.++'-K
)+(/","('"' K&(%>K94M
(0',"K,
%-K"').-,K'K,,.&)-"(',K-+"(+-"' K(&)+-"/K-(K
-!K.++'-K)+(/","('"' K&(%>77M
/+K(0',"K,
%-K"').-,K'K,,.&)-"(',K-+"(+-"' K,/+%2K
(&)+-"/K-(K-!K.++'-K)+(/","('"' K&(%>54M
,K('K-!",?KK%(,,K+-K(+K!K,'+"(K0,K%.%-?K0" !-K2K-!K)+("%"-2K(K-!-K,'+"(?K'K))%"K-(K
-!K+"/%,K)(,"-"('>
-K75K&+K6469?K-!K
K(/+%2K(+K-!K+(.)K",KL6>;K&"%%"('KC
.'K6469@KL6>;K&"%%"('D>K
>5<
< #((J,#0&-J'-/,J.J'),.#-J)-.JC)(.#(/D
!K(%%(0"' K,',"-"/"-2K-%K,!(0,K-!K"+'K-0'K-!K+)(+-K)+(/","('K,K('K-!K)("'-E"'E-"&K
,-"&-?K'K-!KK%.%-K(+K!K,'+"(?K,,.&"' KK544MK0" !- K(+K-!-K,@
K'
(,-BC,-DJ
#(JJ-J.J
75J',J6469
544MK.),"K,K
C58>4D
544MK'-+%K,
C8><D
544MK(0',"K,
54>9
544MK,/+K(0',"K,
69>:
).&J*,)#&#.3J1#!".JJ*,J."J
J'."))&)!3
6>;
&'&#"*"#&,(#.
'K"-"('K-(K-!K
K(/+%2?KK))%",KK.+-!+K(/+%2K-(K+%-K!" !-'K ()(%"-"%K+",$,>K()(%"-"%K+",$K
++,K-(K-!K)(-'-"%K(+K/+,K+"-K(.-(&,K+","' K+(&K %(%K)(%"-"%K'K('(&"K-',"(',K-!-K&2K'(-KK
)-.+K0"-!"'K!",-(+"%K%(,,K1)+"'K(+K,%"'K(+0+K%(($"' K,'+"(,>K!",K(/+%2K))%",K'K,,.&K
-+"(+-"('K"'K%(,,K+-,K-(K+%-K-!K)(,,""%"-2K(K+(+K&+(K%/%K",+.)-"('>
-K75K&+K6469?K-!K ()(%"-"%K(/+%2K",KL4>9K&"%%"('KC
.'K6469@KL4>9K&"%%"('D>
(#0#/&&3J----JJC-.!J7DJEJ1J&(
'"/".%%2K,,,,K)+(/","(',K+K+( '",K(+K1)(,.+,K0!+K-!+K",K(#-"/K/"'K(K"&)"+&'-K'K
0!+KK-+&"',K-!-K-!K"&)-K('K1)-K.-.+K,!K%(0,K'KK+%"%2K,-"&-K('KK,H2H,K
,",>K
!,K+K)+(&"''-%2K0"-!"'K-!K,,-K"''K'K(%+K.,"',,K%-"(',!")K%'"' K)(+-(%"(,K0"-!"'K-!K
-+',)(+-?K(',-+.-"('?K(+,-+2K'K +".%-.+K,-(+,>K
JJC-.!J5?6J(J7DJEJ/-.,&#
!+K!/K'K'(K&-+"%K!' ,K-(K-!K+"-"%K,-"&-,K'K#. &'-,K(+KK"'KK.+"' K-!K)+"(K'K
75K&+K6469>
>K5=K
< #((J,#0&-J'-/,J.J'),.#-J)-.JC)(.#(/D
!K(%%(0"' K-%K-"%,K-!K&(/&'-K+(&K-!K()'"' K%'K-(K-!K%(,"' K%'K(K-!K)+(/","('K(+K
"&)"+&'-K%(,,,K2K%,,>
)&&.#0&3J----
(#0#/&&3J
----
).&K444I-.!J5.!J6.!J7
%+"*$(
'
*#,'(.J&&)1(J-J.J74J
/(J6469J5:?46=J J;?<95J J67?548J J68?;=9J J;5?;;=J
!'
,K"'K%(,,K%%(0'
+',+K-0'K,-
,
5
KC66:DK KC8?=7;DK K=88K K8?65=K KGK
0K'K"'+,K)+(/","('KC'-K(K)+(/","('K
+%,,D
5
KC5?447DK K7?876K K7?84<K K<?:89K K58?8<6K
,#.J#'
*#,'(.J",!JC5?66=DJ JC5?949DJ J8?796J J56?<:8J J58?8<6J
+"-E(,KGK KGK KC<?879DK KC;?8;7DK K C59?=4<DK
-K(K!'
,K"'K(+" 'K1!' K+-K:5K K6=K KGK K685K K775K
'
*#,'(.J&&)1(J-J.J75J',J6469 J58?<:5J J:?7;9J J5=?465JJ74?86;J J;4?:<8J
+"*+%
'
*#,'(.J&&)1(J-J.J74J
/(J6468J58?7:5J J9?5=;J J78?6<5J J66?8<6J J;:?765J
!'
,K"'K%(,,K%%(0'
+',+K-0'K,-
,
5
KC584DK K C=?4;4DK K;?9<6K K5?:6<K KGK
0K'K"'+,K)+(/","('KC'-K(K
)+(/","('K+%,,D
5
K5?<76K K55?;68K K 7:?;79K K67?546K K ;7?7=7K
,#.J#'
*#,'(.J",!J5?:=6J J6?:98J J88?75;J J68?;74J J;7?7=7J
+"-E(,KGK KGK K C99?8=8DK K C66?85;DK K C;;?=55DK
-K(K!'
,K"'K(+" 'K1!' K+-KC68DK KGK KGK KGK KC68DK
'
*#,'(.J&&)1(J-J.J74J
/(J6469J5:?46=J J;?<95J J67?548J J68?;=9J J;5?;;=J
5K
!K"'+,K"'K)+(/","('K0!'KK%('K&(/,K-(KK!" !+K,- K",K"'%.K"'K0K'K"'+,K)+(/","('KC'-K(K)+(/","('K+%,,DK"'K
-!K!" !+K,- K-(K0!"!K-!K%('K&(/>K!K+,K"'K)+(/","('K0!'KK%('K&(/,K-(KK%(0+K,- K",K"'%.K"'K0K'K
"'+,K)+(/","('KC'-K(K)+(/","('K+%,,DK"'K-!K!" !+K,- K+(&K0!"!K-!K%('K&(/>
>K64K
< #((J,#0&-J'-/,J.J'),.#-J)-.JC)(.#(/D
$'*&!% )"% (&))"%%(",#)$)+(*$&(*")&)*&%##&-%&(
)&&.#0&3J----
(#0#/&&3J
----
).&K444I-.!J5.!J6.!J7
%+"*$(
,)--J #((J,#0&-J'-/,J.J
'),.#-J)-.J-J.J74J
/(J6469
J 7?79=?9=:J J 67:?<:6J J=:?=9;J J=5?75<J J 7?;<8?;77J
+',+K-0'K,-
,K C:;?974DK K C5<?585DK K 6=?9:5K K9:?554K KGK
"-"(',K 9=5?67=K KGK KGK KGK K 9=5?67=K
%-"(',K C;:6?;6:DK K C;5?96<DK K C8:?=56DK K C75?6;4DK K C=56?87:DK
+"-E(,KGK KGK KC<?879DK KC;?8;7DK K C59?=4<DK
-K(K!'
,K"'K(+" 'K1!' K+-K5<?857K K5?;49K KGK K6?=:=K K 67?4<;K
,)--J #((J,#0&-J'-/,J.J
'),.#-J)-.J-J.J75J',J6469
J 7?57<?==6J J58<?<=<J J;5?5;5J J555?:98J J 7?8;4?;59J
+"*+%
,)--J #((J,#0&-J'-/,J.J
'),.#-J)-.J-J.J74J
/(J6468
J 7?<<<?887J J685?:77J J55:?;67J J=:?8:<J J 8?787?6:;J
+',+K-0'K,- ,K C65:?:;5DK K ;=?6:9K K 547?7<5K K 78?469K KGK
"-"(',K 5?699?;<4K KGK KGK KGK K 5?699?;<4K
%-"(',K C5?9:8?:::DK K C<7?987DK K C:;?:97DK K C5:?5<6DK K C5?;76?488DK
+"-E(,KGK KGK K C99?8=8DK K C66?85;DK K C;;?=55DK
-K(K!'
,K"'K(+" 'K1!' K+-K C7?6=4DK KC8=7DK KGK KC9;:DK K C8?79=DK
,)--J #((J,#0&-J'-/,J.J
'),.#-J)-.J-J.J74J
/(J6469
J 7?79=?9=:J J 67:?<:6J J=:?=9;J J=5?75<J J 7?;<8?;77J
!K+(.)J,K)+(/","('K(+K"&)"+&'-K!,K+,K2KL5>5K&"%%"('K(+K-!K)+"(K'K75K&+K6469?K+"/'K2K-!K
(%%(0"' K&(/&'-,@K
AK'-K+.-"('K"'K(%%-"/K)+(/","(',K(KL:>;K&"%%"('?K+%-"' K"&)+(/&'-,K"'K,- "' K&"1K'KK,)""%%2KK
+.-"(',K"'K- K7K +(,,K1)(,.+,K.K-(K+(/+2K-"(',K.'+-$'K2K-!K+(.)K'K,.,*.'-KH-K
0+"-H(,K(KL<>8K&"%%"('>
AK'-K"'+,K"'K"'"/".%%2K,,,,K)+(/","(',K(KL9>:K&"%%"('?K(%%(0"' KK-!K-+',+KC'-K(K+)2&'-,DK(KL69>6K
&"%%"('K(K+"/%,K"'-(K-!",K- (+2>K!",K+,.%-K"'K"-"('%K)+(/","(',K(KL56>=K&"%%"('K('K%(',K0"-!"'K-!K
,.+K.,"',,K%'"' K)(+-(%"(?K+"/'K2K-+"(+-"' K('(&"K('"-"(',K'K%(0+K/%.-"(',K(K.'+%2"' K
,.+"-",?KK)+-"%%2K(,-K2KH-K0+"-H(,K(KL;>9K&"%%"('>
>K65K
= ),,)1#(!-
K444I-
(/#.J
',J
6469
/#.J
/(J6469
*)-#.-
!(+-E-+&K"'-+,-K+"'
K)(,"-,K 5?87;?<=7K K 5?85;?<67K
('E"'-+,-K+"'
K)(,"-,K79?=65K K7<?7:=K
+&K
)(,"-,K 9?865?78;K K 9?4;7?;:5K
).&J
*)-#.-J :?<=9?5:5J J :?96=?=97J
.",J),,)1#(
!-
',.(+"'-K'(-,K64?747K K 56<?;8;K
.(+"'-K'(-,K 5:5?;<=K K 59:?<98K
.+"-",K(++(0"'
,K 7;6?99;K K 964?48<K
+-""-,K(K
)(,"-KKGK K5=?<49K
).&J).",J),,)1#(
!-J998?:8=J J<69?898J
).&J
*)-#.-J(J).",J),,)1#(!-J ;?88=?<54J J ;?799?84;J
)(,"-,?K.',.(+"'-K'(-,K'K+-""-,K(K)(,"-K+'$K*.%%2K'K+K.',.+>
)0'(.J#(J).",J),,)1#(!-
K444I-
(/#.J
',J
6469
/#.J
/(J6469
&(J-J.J!#((#(!J) J*,#)J<69?898J J 6?484?;:7J
,,.K(K-KGK K 868?:58K
)2&'-K(K-K C74:?6;;DK K C5?:76?7=8DK
).&J-"J')0'(.-J C74:?6;;DJ J C5?64;?;<4DJ
)"-%",K"'-+,-K'KK1)',KC;68DK KC7?798DK
"+K/%.K!
K#.,-&'-K;76K K7?8;4K
(+"
'K1!' K'K(-!+K&(/&'-,K79?8:8K KC;?:89DK
).&J()(E-"J')0'(.-J79?8;6J JC;?96=DJ
&(-J-J.J(J) J
*,#)J998?:8=J J<69?898J
(-/),#(.J().-
'K;K-(+K6469?KL544K&"%%"('K.',.(+"'-K&".&K-+&K'(-KC
DK0,K.%%2K+)"K)+"(+K-(K"-,KK&-.+"-2K('K;K
-(+K646;>K+K-(K(- 8KEK-!+K"'(&K(+K-!K%(,,K"'.++K('K+%2K1-"' .",!&'-K(K-!K(++(0"' >
/,#.#-J),,)1#(!-
'K59K)-&+K6469?K-!K%,,KK'K%,,KK'(-,K(K-!K+-%'K.-(K"/%,K+!(.,K+.,-K645<H5K
CDK"%"-2K0+K+)"K"'K.%%?K0"-!K-!K"%"-2K+&"'"' K()'K(+K.-.+K+0(0',>K"-"('%%2?K('K75K-(+K
6469?K-!KK"%"-2K0,K1-'K-(K75K-(+K646;?K0"-!K"-,K"%"-2K%"&"-K+.K+(&KL764K&"%%"('K-(KL6:<K
&"%%"('>
'K8K&+K6469?K-!K/"%"%"-2K+"(KC"' K-!K)+"(K.+"' K0!"!K-!K.'+0'K%'K",K/"%%K(+K.,DK(K
-!K'"(+,K+!(.,K+.,-K(>K6KC6DK"%"-2K0,K1-'K-(K59K-(+K646;?K0!"%K-!K&-.+"-2K-K+&"'K
.'!' >
>K66K
54 ",J*#.&J(J#0#(-
(/#.J
',J
6469
/#.J
/(J6469
444I-
/',J) J
",-
/',J) J
",-
--/J-",-
)'"' K%'K =84?544K K =74?9:5K
!+,K",,.KEK"/"'K+"'/,-&'-K
)%'K6?887K K=?97=K
&)-#(
!J&(J =86?987J J =84?544J
!K+(.)K",,.K6?887?96:K'0K,!+,K-KL4>=7K)+K,!+KCL6>7K&"%%"('DK('K56K)-&+K6469K.'+K-!K"/"'K
+"'/,-&'-K)%'KCDK(+K-!K)+"(>
!K(+"'+2K,!+,K!/K'(K)+K/%.>K!K(+"'+2K,!+K(KK++",K-!K+" !-K-(K/(-K('KK)(%%K-K&-"' ,K(K
,!+!(%+,?K-!K+" !-K-(K'K*.%K,!+K"'K"/"',K'K-!K+" !-K-(K'K*.%K,!+K"'K-!K",-+".-"('K(K-!K,.+)%.,K
,,-,K(KK"'K-!K/'-K(K%"*."-"('>
#0#(-J*#
(/#./#.
:J
)(."-J',J646956J
)(."-J.)J
/(J6469
.J&,
(.-J
,J",K444I-.J&,
(.-J
,J",K444I-
"'%K"/"'6<K. .,-K64696>4 K 5<?<46K 6<K. .,-K6468 K7>4KK 6;?=5<K
'-+"&K"/"'KGK KGK KGK 6:K+.+2K6469 K6>4KK 5<?;8;K
).&J#0#(-J*#J5<?<46JJ8:?::9J
>K67K
55 .",J,-,0-
K444I-
'*&)3J
( #.J
-,0
),#!(J
/,,(3J
,(-&.#)(J
-,0J
CD
#,J&/J
-,0
-"J&)1J
!J
-,0).&
%+"*$(
&(J-J.J5J
/&3J6469J;65J JC57?9;4DJ JC:?89=DJ JC=?8;8DJ JC6<?;<6DJ
(/&'-,K--+".-%K-(K'-K"'/,-&'-,K"'K
(+" 'K()+-"(',
KGK K 7:?689K KGK KGK K 7:?689K
-K&(/&'-,K--+".-%K-(K!' ,K"'K"+K
/%.K(K-K"'/,-&'-,K-K
KGK KGK KC;74DK KGK KC;74DK
(/&'-,K--+".-%K-(K,!K%(0K! ,KGK KGK KGK K5?;5:K K5?;5:K
(/&'-,K--+".-%K-(K!' ,K"'K"+K/%.K
(K*."-2K"'/,-&'-,K-K
KGK KGK KC5DK KGK KC5DK
'(&K-1K-KGK KGK K55;K KC:<=DK KC9;6DK
).&J).",J)'*,"(-#0J#()'BC&)--DJ(.J
) J#()'J.2
JGJ J7:?689J JC:58DJ J5?46;J J7:?:9<J
!+K,K
)2&'-,
5
K97=K KGK KGK KGK K97=K
+',+K('K",)(,%K(K*."-2K"'/,-&'-,K-K
KGK KGK K:?495K KGK K:?495K
&(J-J.J75J',J6469J5?6:4J J66?:;9J JC5?466DJ JC<?88;DJJ58?8::J
%+"*$(
&(J-J.J5J
/&3J6468KGK K C:?::9DK K C:?649DK K8?7;8K K C<?8=:DK
(/&'-,K--+".-%K-(K'-K"'/,-&'-,K"'K
(+" 'K()+-"(',
KGK K8?<68K KGK KGK K8?<68K
-K&(/&'-,K--+".-%K-(K!' ,K"'K"+K
/%.K(K-K"'/,-&'-,K-K
KGK KGK K645K KGK K645K
(/&'-,K--+".-%K-(K"+K/%.K! ,KGK KGK KGK KGK KGK
(/&'-,K--+".-%K-(K,!K%(0K!
,KGK KGK KGK K C5:?:<6DK K C5:?:<6DK
'(&K-1K-KGK KGK K89K K7?966K K7?9:;K
).&J).",J)'*,"(-#0J#()'BC&)--DJ(.J
) J#()'J.2
JGJ J8?<68J J68:J JC57?5:4DJ JC<?4=4DJ
&(J-J.J75J',J6468JGJ JC5?<85DJ JC9?=9=DJ JC<?;<:DJ JC5:?9<:DJ
5
+K-(K(-K5:KEK-K,!+K(0'+,!")K++' &'-,K(+K.+-!+K-"%,>
>K68K
55 .",J,-,0-JC)(.#(/D
'*&)3J( #.J,-,0
'%.,K&(.'-,K0!"!K+",K('K-!K+( '"-"('K(K-!K+(.)I,K"+K/%.K,-"&-K(K*."-2K"',-+.&'-,K1)-K-(K
/,-K.'+K,!+E,K(&)',-"('K)%'>
1!' K"+',K+","' K('K-+',%-"('K(K-!K+(.)J,K(+" 'K()+-"(',K+K.&.%-K"'K-!K(+" 'K.++'2K
-+',%-"('K+,+/K'K+( '",K"'K(-!+K(&)+!',"/K"'(&>K!K.&.%-"/K&(.'-K",K+%,,""K-(K)+("-K(+K
%(,,K0!'KK(+" 'K()+-"('K",K",)(,K(>
#,J0&/J,-,0
!",K"'%.,K.'+%",K"+K/%.K "'BC%(,,DK('K-K'K*."-2K"'/,-&'-,K&,.+K-K K'K"+K/%.K! K
#.,-&'-,K('K+-"'K,.!K-K"'/,-&'-,?K'-K(K-1>
!+KK-K"'/,-&'-K",K",)(,K(?K+%-K"+K/%.K!' ,K'K'2K.'&(+-",K"+K/%.K! K#.,-&'-,K
)+/"(.,%2K+(+K"'K*."-2K+K+%,,""K-(K)+("-K(+K%(,,>
!+K'K*."-2K"'/,-&'-K",K",)(,K(?K+%-K"+K/%.K!' ,K",K-+',++K"+-%2K-(K+-"'K+'"' ,>
-"J &)1J"!J,-,0
!",K"'%.,K"+K/%.K "',K'K%(,,,K,,("-K0"-!K-!K-"/K)(+-"('K(K-!K," '-K,!K%(0K! "' K
"',-+.&'-,?K'-K(K-1>
!+KK,0)K-!-K0,K)+/"(.,%2K,.#-K-(K! K," '-"('K",K-+&"'-K+%2K'K-!K+(.)K('-"'.,K-(K!(%K-!K
! K"-&,?K'2K.'&(+-",K-"/K)(+-"('K(K-!K! K#.,-&'-K",K+%,,""K-(K)+("-K(+K%(,,K(/+K-!K
+&"'"' K-+&K(K-!K+%-K! K"-&>K
>K69K
56 (.(!#&J--.-
K444I-
(/#.J
',J
6469
/#.J
/(J6469
)'
*/.,J-) .1,
(-0+KEK(,-K;<?=8;K K;;?7:4K
(-0+K.'+K/%(
)&'-K<4:K K5?<67K
.&.%-K&(+-",-"('K C7<?<54DK KC77?5<5DK
.J,,
3#(!J0&/J) J)'*/.,J-) .1,J84?=87J J8:?446J
((0"%%K 65;?;87K K 648?<5=K
.J,,
3#(!J0&/J) J!))1#&&J65;?;87J J648?<5=J
'$"'
K%"'K58?845K K58?845K
).&J#(.(
!#&J--.-J6;7?4<;J J6:9?666J
((0"%%
(+K-!K).+)(,,K(K"&)"+&'-K-,-"' ?K ((0"%%K",K%%(-K-(K,!K '+-"' K.'"-,>KK,!K'+-"' K'"-KCDK",K
-!K,&%%,-K"'-""%K +(.)K(K,,-,K-!-K '+-K"')''-K,!K"'%(0,>K!K+(.)K!,K,,,,K-!-K ((0"%%K
,!(.%KK%%(-K-(K-!K,&%%,-K"'-""%KK(+K +(.)K(K,K,K(%%(0,@
))1#&&
K444I-
(/#.J
',J
6469
/#.J
/(J6469
+-%'K'$K"&"-K6=?;==K K6=?;==K
+-%'K'$K.,-+%"K"&"-KK 5<;?=88K K 5;9?464K
).&J!))1#&&J65;?;87J J648?<5=J
!+K0,K'(K"'"-"('K(K"&)"+&'-K'K'(K"&)"+&'-K%(,,,K!/K'K+( '",K "',-K-!K++2"' K&(.'-K(K
((0"%%K(+K-!K,"1K&('-!,K'K75K&+K6469KC
.'K6469@K'"%D>K
57 &.J*,.3J.,(-.#)(-J(J&(-
CDJ,(-.#)(-J1#."J,.&(J,/-.
!K+.,-,K(K+-%'K+.,-KCDK'K+-"'K&)%(2,K(K-!K+(.)K)+(/"K-!"+K-"&K'K,$"%%,K-(K-!K(/+," !-K
'K()+-"('K(KK-K'(K!+ >
K444I-
(/#.
',J
6469
(/#.
',J
6468
,.&(J,/-.JCD
'%"&K&('",K)"K-(KK548K
KGK
"/"',K)"K574K K5=9K
>K6:K
58 #,J0&/
CD #((#&J#(-.,/'(.-J'-/,J.J #,J0&/
!K(%%(0"' K&-!(,K'K,,.&)-"(',K0+K.,K-(K,-"&-K-!K"+K/%.K(K!K%,,K(K"''"%K,,-K'K%""%"-2K
&,.+K-K"+K/%.K('KK+.++"' K,",K"'K-!K,--&'-K(K"''"%K)(,"-"('>
!K+(.)K!,K'K,-%",!K+&0(+$K"'K)+(+&"' K/%.-"(',K+*."+K(+K"''"%K+)(+-"' K).+)(,,K"'%."' K
/%K7K"+K/%.,>K!K+(.)K+ .%+%2K+/"0,K'K%"+-,K," '""'-K.'(,+/%K"').-,K'K/%.-"('K
#.,-&'-,K"'K(+'K0"-!K&+$-K)+-"")'-,IK/"0,>K K1-+'%K/%.-"('K,)"%",-,K+K' K-(K&,.+K"+K
/%.,?K-!K+(.)K,,,,,K-!K/"'K(-"'K+(&K-!,K,)"%",-,K-(K,.))(+-K-!K('%.,"('K(K-!,K/%.-"(',>K
%%K," '""'-K/%.-"(',K+K+)(+-K-(K-!K+(.)J,K(+K."-K'K",$K(&&"--K(+K))+(/%K)+"(+K-(K"-,K()-"('K"'K
-!K"''"%K,--&'-,>
(0-.'(.-J#(J.J-/,#.#-
'/,-&'-,K"'K).%"K,-(+K,.+"-",K'K(+)(+-K(',K+K,--K-K K(+K?K0"-!K-!K"+K/%.K"' K
,K('K*.(-K&+$-K)+",KC/%K5K.'+K-!K"+K/%.K!"++!2DK(+K&(%%K.,"' K(,+/%K&+$-K"').-,K
C/%K6K.'+K-!K"+K/%.K!"++!2D>
'/,-&'-,K/%.K.'+K/%K6K(K-!K"+K/%.K!"++!2K+K/%.K"-!+K,K('K*.(-K&+$-K)+",K(+K%+K
*.(-,K(+K,"&"%+K"',-+.&'-,?K(+K",(.'-K,!K%(0,K'%2,",>
(0-.'(.-J#(J+/#.3J-/,#.#-
'/,-&'-,K"'K*."-2K,.+"-",K0!+K-!K+(.)K(,K'(-K!/K('-+(%?K#("'-K('-+(%K(+K," '""'-K"'%.'K+K
%,,""K-K>K(0/+?K0!+K,.!K,.+"-",K+K'(-K!%K(+K-+"' ?K-!K+(.)K(.%K&$K'K"++/(%K
%-"('K-(K&,.+K-!&K-K >K'2K.'+%",K "'K(+K%(,,K('K"',-+.&'-K.'+K,.!K%-"('K+K+(+K"'K(-!+K
(&)+!',"/K"'(&>
'/,-&'-,K"'K%",-K,.+"-",K-+K"'K%"*."?K-"/K&+$-,K0!+K)+",K+K+"%2K(,+/%K+K&,.+K.'+K
/%K5K(K-!K"+K/%.K!"++!2K0"-!K'(K&(%%"' K(+K,,.&)-"(',K.,K"'K-!K/%.-"('>K '/,-&'-,K"'K.'%",-K
,.+"-",K+K&,.+K.'+K/%K7K(K-!K"+K/%.K!"++!2K0"-!K-!K"+K/%.K"' K,K('K.'(,+/%K"').-,K
.,"' K&+$-K)-K/%.-"('K-!'"*.,>K!+K))+()+"-?K-!K+(.)K&2K))%2K#.,-&'-,K-(K-!K(/E
&'-"('K-!'"*.,K-(K-+&"'K"+K/%.K(KK,.+"-2K-(K+%-K-!K.'+%2"' K!+-+",-",>K!,K#.,-&'-,K
+K+%-"/K(K&+$-K)+-"")'-K(',"+-"(',K"'K/%."' K-!K,"K,.+"-2>
#((J,#0&-JEJ,0,-J'),.!!-
!K+(.)K%,,"",K'K&,.+,K-!K+/+,K&(+- K)(+-(%"(K-KK.'+KK K=K,K-!K+/"0K(K-!K+/+,K
&(+- K)(+-(%"(K/%.-"('K-+&"'K-!-K-!K-+&,K'K('"-"(',K(K-!,K%('K('-+-,K(K'(-K('-"'KK
(&)(''-K(K," '""'-K"',.+'K+",$>
'K"'"-"%K+( '"-"('K-!K+(.)K(',"+,K-!K-+',-"('K)+"K-(K+)+,'-K-!K"+K/%.K(K-!K%('?K('K-!K,",K-!-K
'(K+%"%K"+K/%.K'KK,-"&-K,K-!+K",K'(K+%/'-K-"/K&+$-K'K"+K/%.K''(-KK+%"%2K&,.+K
.,"' K(-!+K/%.-"('K-!'"*.,K.'+KK K57K"+K/%.K&,.+&'->
(+K,.,*.'-K&,.+&'-?K'K-K%'K-?K-!K+(.)K(',"+K0!-!+K-!K"+K/%.K'KK-+&"'K2K
++'K-(KK+%/'-K-"/K&+$-K(+K.,"' KK/%.-"('K-!'"*.K-!-K"'(+)(+-,K(,+/%K"').-,K.-K!,K
('%.K+%/'-K,.))(+-K",K'(-K.++'-%2K/"%%>K 'K-!K,'K(K,.!K&+$-K/"'K-!K+(.)K!,K.,K-!K
-+',-"('K/%.KC,!K/'K)%.,K+.K)"-%",K"'-+,-DK(+K,.,*.'-K&,.+&'->K!K+(.)K!,K.,K
'K-.+"%K&-!(K-(K-+&"'KK)+(12K(+K-!K"+K/%.K-!-K"'(+)(+-,K!' ,K"'K-!K)(+-(%"(K+",$K'K
1)--"(',K(K-!K)(+-(%"(K)+(+&'>K!",K"'%.,K"').-,K,.!K,K&(+-%"-2K'K)(-'-"%K&(/K"'-(K+?K
/(%.'-+2K1"-,?K!(.,K)+"K!' ,?K"'-+,-K+-K&+ "'K'K-!K'(K*."-2K .+'->K!",K,-"&-K",K!" !%2K
,.#-"/K'KK0"K+' K(K)%.,"%K/%.,K+K)(,,"%>K!K,-"&-K)+(/",K'K"'"-"('K(K0!-!+K-!K
-+',-"('K/%.K",K(/+,-->K
>K6;K
58 #,J0&/JC)(.#(/D
CD #((#&J#(-.,/'(.-J'-/,J.J #,J0&/JC)(.#(/D
#((J,#0&-JEJ,0,-J'),.!!-JC)(.#(/D
!K+(.)K(,K'(-K(',"+K-!-K-!K-.+"%K,-"&-K!,K&(/K(.-,"K(K-!K(+" "'%K1)--"('K+' K('K"'"-"%K
+( '"-"('>K!+K!,K'K'(K"+K/%.K&(/&'-K+( '",K"'K)+("-K(+K%(,,K.+"' K-!K)+"(KC&+K6468@K'"%D>K
"+K/%.K",K'(-K,',"-"/K-(K-!K(/K,,.&)-"(',K.K-(K-!K'-.+K(K+/+,K&(+- K%(',>K 'K)+-".%+?K "/'K
(',+/-"/K(+" "'-"('K%('E-(E/%.K+-"(K'K,.+"-2K+"-+"?KK&-+"%K-+"(+-"('K"'K!(.,K)+",K(&"'K0"-!K
K&-+"%K"'+,K"'K"'-+,-K+-,K(/+KK,.,-"'K)+"(K(K-"&K0(.%K%"$%2K'K-(K(.+K(+K'2K)(-'-"%K
"&)-K-(K"+K/%.>
!K+(.)K0"%%K('-"'.K-(K+,,,,K-!K1",-'K(KK+%/'-K-"/K&+$-K'K&(/&'-,K"'K1)--"(',K('K'K('E
("' K,",>
,#0.#0J #((#&J#(-.,/'(.-
+"/-"/K"''"%K"',-+.&'-,K+K+( '",K"'K-!K"''"%K,--&'-,K-K"+K/%.>K"+K/%.,K+K-+&"'K+(&K
(,+/%K&+$-K)+",K,K-K-!K+)(+-"' K-?K",(.'-K,!K%(0K&(%,K(+K()-"('K)+""' K&(%,K,K))+()+"-K
C/%K6K.'+K-!K"+K/%.K!"++!2D>
!K(%%(0"' K-%K'%2,,K"''"%K"',-+.&'-,K&,.+K-K"+K/%.K-K-!K+)(+-"' K-K2K-!K%/%K"'K-!K"+K
/%.K!"++!2K"'-(K0!"!K!K"+K/%.K&,.+&'-K",K- (+",>K!K&(.'-,K+K,K('K-!K/%.,K
+( '",K"'K-!K,--&'-K(K"''"%K)(,"-"('>
K444I-0&J50&J60&J7).&
%+"*$(
--.-
'/,-&'-,K ;;7?67;K KGK K8?=94K K ;;<?5<;K
+"/-"/K"''"%K"',-+.&'-,KGK K9?976K KGK K9?976K
"''K+"/%,KEK+/+,K&(+-
,KGK KGK K 7?<85?::;K K 7?<85?::;K
).&J #((#&J--.-J'-/,J.J #,J0&/J;;7?67;J J9?976J J 7?<8:?:5;J J 8?:69?7<:J
##&#.#-
+"/-"/K"''"%K"',-+.&'-,KGK K 5=?<;4K KGK K 5=?<;4K
).&J #((#&J&##&#.#-J'-/,J.J #,J0&/JGJ J5=?<;4J JGJ J5=?<;4J
+"*+%
--.-
'/,-&'-,K ;<7?6;6K KGK K:?;;6K K ;=4?488K
+"/-"/K"''"%K"',-+.&'-,KGK K8?;=6K KGK K8?;=6K
"''K+"/%,KEK+/+,K&(+-
,KGK KGK K 7?7;4?=8=K K 7?7;4?=8=K
).&J #((#&J--.-J'-/,J.J #,J0&/J ;<7?6;6J J8?;=6J J 7?7;;?;65J J 8?5:9?;<9J
##&#.#-
+"/-"/K"''"%K"',-+.&'-,KGK K 64?::4K KGK K 64?::4K
).&J #((#&J&##&#.#-J'-/,J.J #,J0&/JGJ J64?::4J JGJ J64?::4J
!+K0+K'(K-+',+,K-0'K%/%,K"'K-!K"+K/%.K!"++!2K"'K-!K,"1K&('-!,K'75K&+K6469
C&+K6468@K'"%D>
>K6<K
58 #,J0&/JC)(.#(/D
CD #((#&J#(-.,/'(.-J'-/,J.J #,J0&/JC)(.#(/D
!K&(/&'-K"'K/%K7K,,-,K&,.+K-K"+K/%.K+K%(0@
K444I-
#((J#0&-J
EJ0,-J
),.!!-
(0-.'(.-).&
%+"*$(
,K-K74K
.'K6469K7?7;4?=8=K K:?;;6K K7?7;;?;65K
0K%(',K868?497K KGK K868?497K
)2&'-,KC6;<?849DK KGK KC6;<?849DK
)"-%",K '-+,-K'K,K5:6?5=:K KGK K5:6?5=:K
%K(K"'/,-&'-,KGK KC6?666DK KC6?666DK
"+K/%.K%(,,K('K"'/,-&'-KGK KC5:DK KC5:DK
(+"
'K1!' K "'K('K-+',%-"('K5:6?<;8K K85:K K5:7?6=4K
-J.J75J',J6469J7?<85?::;J J8?=94J J7?<8:?:5;J
+"*+%
,K-K74K
.'K6468K6?<=;?<5<K K=?876K K6?=4;?694K
0K%(',K:87?;79K KGK K:87?;79K
)2&'-,KC868?:6:DK KGK KC868?:6:DK
)"-%",K '-+,-K'K,K6<7?:44K KGK K6<7?:44K
.+!,K(K"'/,-&'-,KGK K695K K695K
"+K/%.KC%(,,DK('K"'/,-&'-KGK KC6?<49DK KC6?<49DK
(+"
'K1!' KC%(,,DK('K-+',%-"('KC6=?9;<DK KC54:DK KC6=?:<8DK
-J.J74J
/(J6469J7?7;4?=8=J J:?;;6J J7?7;;?;65J
CD #((#&J#(-.,/'(.-J().J'-/,J.J #,J0&/
!K(%%(0"' K,,-,K'K%""%"-",K(K-!K+(.)K+K'(-K&,.+K-K"+K/%.K"'K-!K,--&'-K(K"''"%K)(,"-"('>
-"J(J-"J+/#0&(.-
,!K'K,!K*."/%'-,K+K&,.+K-K&(+-",K(,-K'K-!"+K++2"' K/%.K",K(',"+K*."/%'-K-(K-!"+K"+K
/%.K.K-(K-!"+K,!(+-K-+&K'-.+>
#((J,#0&-J'-/,J.J'),.#-J)-.
!K"+K/%.K(K-!K+(.)J,K"''K+"/%,K",K%.%-K.,"' KK/%.-"('K-!'"*.K0!"!K,,.&,K-!K+(.)J,K
.++'-K0" !-K/+ K%'"' K+-,K(+K%(',K(KK,"&"%+K'-.+K'K-+&>
"''K+"/%,K0"-!KK%(-"' K"'-+,-K+-K+K&K-(KK-K.++'-K&+$-K+-,>K!K.++'-K&(.'-K(K+"-K
)+(/","('"' K!,K'K.-K+(&K-!K"+K/%.K%.%-"('K(K"''K+"/%,K,KK)+(12K(+K.-.+K%(,,,>
>K6=K
58 #,J0&/JC)(.#(/D
CD #((#&J#(-.,/'(.-J().J'-/,J.J #,J0&/JC)(.#(/D
),,)1#(!-
!K"+K/%.K(K)(,"-,?K'$K(++(0"' ,K'K(-!+K(++(0"' ,K",K-!K)+,'-K/%.K(K.-.+K,!K%(0,K'K",K,K
('K-!K.++'-K&+$-K"'-+,-K+-,K)2%K2K-!K+(.)K(+K-K(K,"&"%+K&-.+"-",>K
.",J #((#&J--.-J(J #((#&J&##&#.#-
!K"+K/%.K(K%%K(-!+K"''"%K"',-+.&'-,K",K(',"+K*."/%'-K-(K-!"+K++2"' K/%.K.K-(K-!"+K,!(+-E-+&K
'-.+>
!K(%%(0"' K-%K,-,K(.-K"''"%K"',-+.&'-,K'(-K&,.+K-K"+K/%.K0!+K-!K++2"' K/%.K(,K'(-K
))+(1"&-K"+K/%.?K(&)+,K-!"+K++2"' K/%.K "',-K-!"+K"+K/%.K'K'%2,,K-!&K2K%/%K"'K-!K"+K/%.K
!"++!2>
(/#.JEJ',J6469/#.JEJ
/(J6469
K444I-
#,J&/J
#,,"3
).&J#,J
&/
).&J
,,3#(!J
&/
#,J&/J
#,,"3
).&J#,J
&/
).&J
,,3#(!J
&/
--.-
"''K+"/%,K&,.+K-K
&(+-",K(,-
/%K7 K 7?975?969K K 7?7=<?96;K/%K7 K 7?<67?67<K K 7?;55?894K
).&J #((#&J--.-J 7?975?969J J 7?7=<?96;JJ 7?<67?67<J J 7?;55?894J
##&#.#-
)(,"-,/%K6 K :?=57?;7=K K :?<=9?5:5K/%K6 K :?998?;:9K K :?96=?=97K
-!+K(++(0"'
,/%K6 K 9:5?=79K K 998?:8=K/%K6 K <75?479K K <69?898K
).&J #((#&J&##&#.#-J ;?8;9?:;8J J ;?88=?<54JJ ;?7<9?<44J J ;?799?84;J
>K74K
#-%J
(!'(.
59 (.,*,#-J,#-%J'(!'(.J*,)!,'
!+K!/K'K'(K&-+"%K!' ,K"'K-!K+(.)J,K)(%"",K(+K&' "' K+",$?K(+K&-+"%K1)(,.+,K-(K'2K'0K-2),K
(K+",$K,"'K-!K+)(+-"' K-K(K-!K''.%K"''"%K,--&'-,K(+K-!K2+K'K74K
.'K6469>
.",J#-&)-/,-
5: . J-",J)1(,-"#*J,,(!'(.-
+(&K-"&K-(K-"&KK()+-,K/+"(.,K,!+E,K(&)',-"('K)%',K-!-K",,.K-+'!,K(K)+(+&'K+" !-,K
C, ),'(J#!".-DK0!"!K+K*."-2E,--%>K(%%(0"' K-!K"'%",-"('K(K-!K(+&%K)%'K(.&'-,?KK",,.KK
'0K,!+E,K(&)',-"('K)%'K"'K&+K6469K0!"!K*.%"2"' K,'"(+K&' &'-K'K&)%(2,K0+K
"'/"-K-(K)+-"")-K"'>K!KK+(+&'K!+K" !-,K%'KC&(DK0,K,-%",!K-(K'!'K-!K%" '&'-K(K
)+-"")'-,IK"'-+,-,K0"-!K-!(,K(K-!K+(.)I,K,!+!(%+,>K!K'0K)%'K+)%,K-!KK+(+&'K" !-,K%'K
C645:DK0!"!K",K'(0K-+&"'->K.#-K-(K,-",-"('K(K-!K)+(+&'K!.+%,K'K('-"'.K&)%(2&'-?K-K
/,-"' K!K+(+&'K" !-K('/+-,K-(KKK,!+K-K3+(K1+",K)+">K K-!K,K-+ -K",K'(-K&-K(+K-!K
)+-"")'-K,,K-(KK'K&)%(2K(K-!K+(.)?K-!K+(+&'K" !-,K0"%%K%),>
!K"+K/%.K(K!K-+'!K",K&,.+K-K +'-K-?K0!"!K",K-!K-K0!+K,!+K.'+,-'"' K",K!"/K
-0'KK'K-!K)+-"")'-,>
CD ",E-J)'*(-.#)(J*&(J.#&-
"'K-!K,-%",!&'-K(K-!K'0K)%'?KK!,K",,.K('K-+'!>
646<J,("
!K+(+&'K" !-,K0+K",,.K,.#-K-(K-!K)+-"")'-,IK('-"'.K&)%(2&'-K0"-!K-!K+(.)K.'-"%K-!K55-!K
-+"' K2K(%%(0"' K-!K+%,K(KI,K646<K"''"%K+,.%-,K-(KK'KK'K-!K+(.)K!"/"' K"-,K"''"%K
,.+,?K'K'('E"''"%K
,.+,KC",$K'K(&)%"'K
,.+,?K'K('.-K'K.%-.+K
,.+,D?K(/+K-!K
/,-"' K)+"(>
!K-+'!K",K"/"K"'-(K-0(K*.%K)((%,K-!-K+K%"'$K-(K"+'-K"''"%K
,.+,>K!K"+,-K)((%K",K%"'$K-(KK
-(-%K,!+!(%+K+-.+'KCDK&,.+K'K-!K,('K",K%"'$K-(KK-.+'K('K*."-2KCDK&,.+>K!K*.'-.&K(K
/,-"' K(+K(-!K)((%,K+K/+"%K'K+K)''-K('K!"/&'-,K(K-!K+,)-"/K+' ,K(K-+ -,K,-K(+K(-!K
K'KK&,.+,>
!K"+K/%.K(K-!K+(+&'K" !-,K",K-+&"'K2K'K"')''-K-!"+E)+-2K1)+-K('K +'-K-K.,"' K
/%.-"('K&-!(,?K,.!K,K
('-K+%(K()-"('K)+""' K&(%>K!K/%.-"('K"'(+)(+-,K/+"(.,K,,.&)-"(',?K-!",K
"'%.,K.-K",K'(-K%"&"-K-(K +'-K-K,!+K)+"?K)+"K/(%-"%"-2?K)+("%"-2K(K!"/"' K.-.+K,!+K)+"K
C))%"%K-(KK!.+%K('%2DK'K-+"' K+,-+"-"('>K-K-!K'K(K!K+)(+-"' K)+"(?K-!K+(.)K+/",,K"-,K
,-"&-K(K-!K'.&+K(K*."-2K"',-+.&'-,K-(KK.%2K/,-K,K('K"-,K.++'-K1)--"('K(K!"/&'-K(K
&)%(2&'-K('"-"('?KK!.+%?K'K'('E"''"%K
,.+,>K!K"&)-K(K-!",K+/","('K+(&K-!K)+"(+K,-"&-,?K"K
'2?K",K+( '",K"'K)+("-K(+K%(,,K,.!K-!-K-!K.&.%-"/K1)',K+%-,K-!K+/",K,-"&-?K0"-!KK(++,)('"' K
#.,-&'-K-(K-!K&)%(2K'"-,K+,+/>
>K75K
5: . J-",J)1(,-"#*J,,(!'(.-JC)(.#(/D
CD ",E-J)'*(-.#)(J*&(J.#&-JC)(.#(/D
!K&(/&'-K(K(.-,-'"' K+(+&'K" !-,K.+"' K-!K)+"(K",K,K(%%(0,@
(/#.J
',J6469
J&(J/',J
) J#!".-
)'"' K%'K5?58=?58<K
,-KGK
,,.K8?<;9?444K
(+"-KBK.'/,-
5
KC5?58=?58<DK
&)-#(
!J&(J8?<;9?444J
5
!K6469C'('E,DK-+'!K"K'(-K/,->
CD .J) J-",E-J*3'(.J.,(-.#)(-
K444I-
(/#.J
',J6469
1,J) J",-
K%'KE6469KGK
%'KEK646<K-+'!
6
K97=K
).&J2*(-J,)!(#-J97=J
6
!K1)',K+( '",K"'K646:K"'%.KK-+.E.)K#.,-&'-K-(K-!K)+"(+K2+K(&)',-"('K1)',K,K('K-!K,-"&-K(K
+'-K-K"+K/%.K"'K&+K6469>
>K76K
5; )(.#(!(.J&##&#.#-J(J)''#.'(.-
!K+(.)K"'K-!K(+"'+2K(.+,K(K.,"',,K0"%%KK,.#-K-(K%"&,K'K)+("' ,K "',-K"-K0!+2K-!K/%""-2K(K
-!K%"&K0"%%K('%2KK('"+&K2K.'+-"'K.-.+K/'-,>K 'K,.!K"+.&,-',K-!K('-"' '-K%""%"-",K+K)(,,"%K
(%" -"(',?K(+K)+,'-K(%" -"(',K"K$'(0'?K0!+K-!K-+',+K(K('(&"K'"-K",K.'+-"'K(+K''(-KK+%"%2K
&,.+>K('-"' '-K%""%"-",K+K'(-K+( '",?K.-K+K",%(,?K.'%,,K-!2K+K+&(->K!+K,(&K%(,,K",K
)+(%?K)+(/","(',K!/K'K&K('KK,K2K,K,",>
+"-K+%-K(&&"-&'-,K+","' K"'K+,)-K(K-!K+(.)J,K()+-"(',K0+@
K444I-
(/#.J
',J
6469
/#.J
/(J6469
--+,K(K+"-?K
.+'-K(&&"-&'-,K'K)+(+&'K(',K6?679K K9?94;K
).&J6?679J J9?94;J
'+0'K"%"-",K/"%%K-(K.,-(&+,K :::?<68K K 9:9?;79K
('"-"('%K(&&"-&'-,K-(K.'K-K.-.+K-,K:?=95K K55?4=9K
).&J)''#.'(.-J:;7?;;9J J9;:?<74J
5< 0(.-J .,J,*),.#(!J.
!K+(.)K))+(/KK.%%2K"&).-K"'%K"/"'K(K7>9K'-,K)+K,!+K('K69K+.+2K646:>
.,*.'-K-(K75K&+K6469?K-!K,+/K'$K(K0K%'K!/K",,.K+-%'K'$K"&"-K+/",K
('"-"(',K(K ",-+-"('K-!-?K-"/K5K
+!K646:?K+."' K-!K'$"' K+(.)K'K0K%'K'$"' K+(.)I,K
+ .%-(+2K)"-%K(/+%2K+(&K6>44MK-(K4>94M>K!K-K(K-!",K",K+."' K-!K'$"' K+(.)K'K0K%'K
'$"' K+(.)I,K&"'"&.&K)"-%K+-"(,K,K(%%(0,@K
A(-%K)"-%K+-"(K+(&K55>4MK-(K=>9MK
A"+K5K)"-%K+-"(K+(&K=>4MK-(K;>9MK
A(&&('K*."-2K"+K5K)"-%K+-"(K+(&K:>9MK-(K9>4M>K
!+K0+K'(K(-!+K/'-,K,.,*.'-K-(K-!K+)(+-"' K)+"(?K'(-K%+2K",%(,K0"-!"'K-!,K"'-+"&K"''"%K
,--&'-,?K-!-K0(.%K&-+"%%2K-K-!K
+(.)J,K"''"%K)(,"-"('?K+,.%-,K(K"-,K()+-"(',K(+K"-,K,--K(K"+,K"'K
,.,*.'-K)+"(,>
>K77K
PwC New Zealand, PwC Tower, 15 Customs Street West,
Private Bag 92162, Auckland, 1142, New Zealand
+64 9 355 8000
pwc.co.nz
Independent auditor’s review report
To the shareholders of Heartland Group Holdings Limited
Report on the interim financial statements
Our conclusion
We have reviewed the interim financial statements of Heartland Group Holdings Limited (the Company) and its
controlled entities (the Group), which comprise the statement of financial position as at 31 December 2025, and the
statement of comprehensive income, the statement of changes in equity and the statement of cash flows for the six
month period ended on that date, and selected explanatory notes.
Based on our review, nothing has come to our attention that causes us to believe that the accompanying interim
financial statements of the Group do not present fairly, in all material respects, the financial position of the Group
as at 31 December 2025, and its financial performance and cash flows for the six month period then ended, in
accordance with International Accounting Standard 34 Interim Financial Reporting(IAS 34) and New Zealand
Equivalent to International Accounting Standard 34 Interim Financial Reporting(NZ IAS 34).
Basis for conclusion
We conducted our review in accordance with the New Zealand Standard on Review Engagements 2410 (Revised)
Review of Financial Statements Performed by the Independent Auditor of the Entity(NZ SRE 2410 (Revised)).
Our responsibilities are further described in the Auditor’s responsibilities for the review of the interim financial
statementssection of our report.
We are independent of the Group in accordance with Professional and Ethical Standard 1 International Code of
Ethics for Assurance Practitioners (including International Independence Standards) (New Zealand) issued by
the New Zealand Auditing and Assurance Standards Board (PES 1), as applicable to audits and reviews of public
interest entities. We have also fulfilled our other ethical responsibilities in accordance with PES 1.
In our capacity as auditor and assurance practitioner, our firm provides audit, review and other assurance services.
In addition, certain partners and employees of our firm may deal with the Group on normal terms within the
ordinary course of trading activities of the business. The firm has no other relationship with, or interests in, the
Group.
Responsibilities of Directors for the interim financial statements
The Directors of the Company are responsible on behalf of the Company for the preparation and fair presentation of
these interim financial statements in accordance with IAS 34 and NZ IAS 34 and for such internal control as the
Directors determine is necessary to enable the preparation and fair presentation of the interim financial statements
that are free from material misstatement, whether due to fraud or error.
gsgggggggggggg
35PwC – Independent auditor’s review report
Auditor’s responsibilities for the review of the interim financial statements
Our responsibility is to express a conclusion on the interim financial statements based on our review. NZ SRE 2410
(Revised) requires us to conclude whether anything has come to our attention that causes us to believe that the
interim financial statements, taken as a whole, are not prepared in all material respects, in accordance with IAS 34
and NZ IAS 34.
A review of interim financial statements in accordance with NZ SRE 2410 (Revised) is a limited assurance
engagement. We perform procedures, primarily consisting of making enquiries, primarily of persons responsible for
financial and accounting matters, and applying analytical and other review procedures. The procedures performed
in a review are substantially less than those performed in an audit conducted in accordance with International
Standards on Auditing (New Zealand) and consequently does not enable us to obtain assurance that we might
identify in an audit. Accordingly, we do not express an audit opinion on these interim financial statements.
Who we report to
This report is made solely to the Company’s shareholders, as a body. Our review work has been undertaken so that
we might state those matters which we are required to state to them in our review report and for no other purpose.
To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the
Company’s shareholders, as a body, for our review procedures, for this report or for the conclusion we have formed.
The engagement partner on the review resulting in this independent auditor’s review report is Karen Shires.
For and on behalf of:
PricewaterhouseCoopersAuckland
25 February 2026
---
Contents
General Information3
Priority of Creditors’ Claims3
Guarantee Arrangements3
Auditor3
Directors3
Directors’ Statements4
Statement of Comprehensive Income5
Statement of Changes in Equity6
Statement of Financial Position7
Statement of Cash Flows8
Notes to the Financial Statements
1Interim financial statements preparation11
Performance
2Segmental analysis12
3Net interest income15
4Other income15
5Operating expenses16
6Impaired asset expense16
Financial Position
7
Finance receivables measured at
amortised cost
17
8Borrowings21
9Share capital and dividends22
10Other reserves23
11Intangible assets25
12Related party transactions and balances26
13Fair value27
Risk Management
14Enterprise risk management program31
15Credit risk exposure31
16Asset quality34
17Liquidity and funding risk38
18Interest rate risk39
19Concentrations of funding40
Other Disclosures
20
Capital adequacy and regulatory liquidity
ratios - unaudited
41
21Insurance business, securitisation, funds
management and other fiduciary activities
50
22Contingent liabilities and commitments50
23Events after reporting date50
New Zealand Banking Group disclosures51
Amendments to Conditions of Registration61
Credit Ratings62
Other Material Matters62
Independent auditor's review report63
Independent auditor's review report on capital
adequacy and regulatory liquidity requirements
66
General Information
This Disclosure Statement has been issued by Heartland Bank Limited (HBL or the Bank) and its subsidiaries (the
Banking Group) for the six months ended 31 December 2025 in accordance with the Registered Bank Disclosure
Statements (New Zealand Incorporated Registered Banks) Order 2014 (as amended) (the Order). The financial
statements of the Banking Group for the six months ended 31 December 2025 form part of, and should be read in
conjunction with, this Disclosure Statement.
Words and phrases defined by the Order have the same meanings when used in this Disclosure Statement.
The Bank's address for service is Level 3, 35 Teed Street, Newmarket, Auckland 1023.
Priority of Creditors' Claims
In the event of the Bank becoming insolvent or ceasing business, certain claims set out in legislation are paid in priority
to others. These claims include secured creditors, taxes, certain payments to employees and any liquidator’s costs.
After payment of those creditors, the claims of all other creditors are unsecured and would rank equally, with the
exception of holders of subordinated bonds and notes which rank below all other claims.
Guarantee Arrangements
As at the date this Disclosure Statement was signed, no material obligations of the Bank were guaranteed.
Auditor
PricewaterhouseCoopers
PwC Tower, Level 27
15 Customs Street West
Auckland 1010
Directors
All Directors of the Bank reside in New Zealand. Communications to the Directors can be sent to Heartland Bank Limited,
Level 3, 35 Teed Street, Newmarket, Auckland 1023.
There have been no changes in the composition of the Board of Directors of the Bank since 30 June 2025 for the six
months ended 31 December 2025.
P. 3
Directors' Statements
Each Director of the Bank states that he or she believes, after due enquiry, that:
1. As at the date on which this Disclosure Statement is signed:
(a) the Disclosure Statement contains all the information that is required by the Order; and
(b) the Disclosure Statement is not false or misleading.
2. During the six months ended 31 December 2025:
(a) the Bank complied in all material respects with each Condition of Registration that applied during the period;
(b) credit exposures to connected persons were not contrary to the interests of the Registered Bank's Banking
Group; and
(c) the Bank had systems in place to monitor and control adequately the material risks of the Registered Bank's
Banking Group, including credit risk, concentration of credit risk, interest rate risk, currency risk, equity risk, liquidity
risk, operational risk and other business risks, and that those systems were being properly applied.
This Disclosure Statement is dated 25 February 2026 and has been signed by all the Directors.
B. R. Irvine (Chair)
S. R. Tyler
E. J. Harvey
S. M. Ruha
K. Mitchell
A. P. Dixson
P. 4
STATEMENT OF COMPREHENSIVE INCOME
For the six months ended 31 December 2025
$000'sNote
Unaudited
6 Months to
December
2025
Unaudited
6 Months to
December
2024
Interest income:
Effective interest method
3
173,032 213,660
Fair value through profit or loss
3
158,059 149,072
Total interest income 331,091 362,732
Interest expense
3
165,283 213,779
Net interest income 165,808 148,953
Operating lease income 2,410 3,131
Operating lease expense 1,660 2,239
Net operating lease income 750 892
Lending and credit fee income 6,620 6,746
Other (expense)/income
4
(479) 2,869
Net operating income 172,699 159,460
Operating expenses
5
93,663 88,830
Profit before net fair value gain/(loss) on equity investments, investment
property, losses on guaranteed future value products, impaired asset
expense and income tax
79,036 70,630
Net fair value gain/(loss) on equity investments and investment property 3,055 (172)
Losses on guaranteed future value products — 1,174
Impaired asset expense
6
12,785 50,530
Profit before income tax 69,306 18,754
Income tax expense 19,567 5,431
Profit for the period 49,739 13,323
Other comprehensive income/(loss)
Items that are or may be reclassified subsequently to profit or loss, net of
income tax:
Effective portion of change in fair value of derivative financial instruments in a cash
flow hedge relationship
10 1,027 (13,160)
Movement in fair value of debt investments at fair value through other
comprehensive income (FVOCI)
10 (613) 246
Movement in foreign currency translation reserve10 36,245 4,824
Items that will not be reclassified to profit or loss, net of income tax:
Movement in fair value of equity investments at FVOCI10 (1) —
Other comprehensive income/(loss) for the period, net of income tax 36,658 (8,090)
Total comprehensive income for the period 86,397 5,233
Total comprehensive income for the period is attributable to the owner of the Bank.
The accompanying notes form an integral part of the interim financial statements.
P. 5
STATEMENT OF CHANGES IN EQUITY
For the six months ended 31 December 2025
Unaudited - December 2025Unaudited - December 2024
$000's Note
Share
Capital
Reserves
Retained
Earnings
Total
Equity
Share
Capital
Reserves
Retained
Earnings
Total
Equity
Balance at beginning of
the period
1,045,060 (104,877) 253,106 1,193,289 1,044,811 (83,621) 235,200 1,196,390
Comprehensive income
for the period
Profit for the period — — 49,739 49,739 — — 13,323 13,323
Other comprehensive
income/(loss), net of
income tax
10 — 36,658 — 36,658 — (8,090) — (8,090)
Total comprehensive
income for the period
— 36,658 49,739 86,397 — (8,090) 13,323 5,233
Transactions with owner
Dividends paid to owner9 — — (28,350) (28,350) — — (15,000) (15,000)
Total transactions with
owner
— — (28,350) (28,350) — — (15,000) (15,000)
Transfer on disposal of
equity investments at
FVOCI
10 — 6,051 (6,051) — — — — —
Other movements10 — — — — 249 (249) — —
Balance at end of the
period
1,045,060 (62,168) 268,444 1,251,336 1,045,060 (91,960) 233,523 1,186,623
The accompanying notes form an integral part of the interim financial statements.
P. 6
STATEMENT OF FINANCIAL POSITION
As at 31 December 2025
$000'sNote
Unaudited
December
2025
Audited
June 2025
Assets
Cash and cash equivalents 394,089 349,745
Collateral paid 12,867 14,239
Investments13 778,187 790,044
Derivative financial instruments 5,532 4,792
Finance receivables measured at amortised cost7 3,398,527 3,711,450
Finance receivables - reverse mortgages13 3,841,667 3,370,949
Due from related parties12 36 —
Investment properties 3,890 4,390
Operating lease vehicles 16,014 15,561
Right of use assets 13,583 12,223
Other assets 35,565 44,846
Current tax asset 8,852 31,274
Intangible assets11 258,686 250,821
Deferred tax asset 19,535 21,430
Total assets 8,787,030 8,621,764
Liabilities
Deposits8 6,912,116 6,532,794
Other borrowings8 554,649 825,454
Derivative financial instruments 19,870 20,660
Due to related parties12 — 792
Lease liabilities 15,655 14,390
Trade and other payables 31,908 33,064
Deferred tax liability 1,496 1,321
Total liabilities 7,535,694 7,428,475
Net assets 1,251,336 1,193,289
Equity
Share capital9 1,045,060 1,045,060
Retained earnings and other reserves10 206,276 148,229
Total equity 1,251,336 1,193,289
Total interest earning and discount bearing assets 8,423,804 8,225,502
Total interest and discount bearing liabilities 7,430,844 7,319,879
The accompanying notes form an integral part of the interim financial statements.
P. 7
STATEMENT OF CASH FLOWS
For the six months ended 31 December 2025
$000'sNote
Unaudited
6 Months to
December
2025
Unaudited
6 Months to
December
2024
Cash flows from operating activities
Interest received 182,441 210,402
Operating lease income received 2,108 2,828
Lending, credit fees and other income received 4,115 7,863
Operating inflows 188,664 221,093
Interest paid (160,364) (206,187)
Loss on early extinguishment of borrowings (2,271) —
Payments to suppliers and employees (86,236) (87,480)
Taxation received/(paid) 7,031 (19,386)
Operating outflows (241,840) (313,053)
Net cash flows applied to operating activities before changes in operating
assets and liabilities
(53,176) (91,960)
Collateral paid (13,558) (27,610)
Collateral received 14,930 11,820
Proceeds from sale of operating lease vehicles 2,922 1,265
Purchase of operating lease vehicles (4,575) (1,604)
Net decrease in finance receivables measured at amortised cost 313,162 318,899
Net (increase) in finance receivables - reverse mortgages (143,978) (69,731)
Net movement in deposits 202,269 94,783
Net movement in related party balances (823) (4,617)
Net cash flows from operating activities 317,173 231,245
Cash flows from investing activities
Purchase of property, plant and equipment and intangible assets (2,228) (1,123)
Proceeds from investment securities 460,770 698,815
Purchase of investment securities (424,026) (493,077)
Proceeds from sale of rural property assets 9,598 —
Proceeds from sale of investment property 475 —
Proceeds from sale of equity investments 10,189 —
Purchase of equity investment — (246)
Consideration adjustment related to acquisition of subsidiary — 1,404
Net cash flows from investing activities 54,778 205,773
Cash flows from financing activities
Proceeds from wholesale borrowings — 146,960
Repayment of wholesale borrowings (192,719) (738,919)
Repayment of unsubordinated notes (113,558) (82,813)
Dividends paid9 (28,350) (15,000)
Payment of lease liabilities (1,944) (1,759)
Net cash flows applied to financing activities (336,571) (691,531)
Net increase/(decrease) in cash and cash equivalents 35,380 (254,513)
Effect of exchange rates on cash and cash equivalents 8,964 3,101
Opening cash and cash equivalents 349,745 627,969
Closing cash and cash equivalents
1
394,089 376,557
1
At 31 December 2025, the Banking Group has $70.9 million (December 2024: $95.4 million) of cash held by structured asset holding
entities (Trusts) which may only be used for the purposes defined in the underlying Trust documents.
The accompanying notes form an integral part of the interim financial statements.
P. 8
Statement of Cash Flows (continued)
For the six months ended 31 December 2025
Reconciliation of profit after tax to net cash flows from operating activities
$000'sNote
Unaudited
6 Months to
December
2025
Unaudited
6 Months to
December
2024
Profit for the period 49,739 13,323
Add/(less) non-cash items:
Depreciation and amortisation expense5 8,226 8,457
Depreciation on lease vehicles 1,531 2,014
Capitalised net interest income and fee income (148,493) (150,371)
Impaired asset expense6 14,482 51,038
Losses on guaranteed future value products — 1,174
Fair value movements (3,055) (9,257)
Deferred tax 2,070 3,171
Other non-cash items (70) 195
Total non-cash items (125,309) (93,579)
Add/(less) movements in operating assets and liabilities:
Finance receivables measured at amortised cost 313,162 318,899
Finance receivables - reverse mortgages (143,978) (69,731)
Operating lease vehicles (1,984) (667)
Other assets 3,538 (21,398)
Current tax 22,422 (20,791)
Derivative financial instruments (1,530) 19,857
Deposits 202,269 94,783
Other liabilities (1,156) (9,451)
Total movements in operating assets and liabilities 392,743 311,501
Net cash flows from operating activities 317,173 231,245
The accompanying notes form an integral part of the interim financial statements.
P. 9
Notes to the Financial Statements
For the six months ended 31 December 2025
1 Interim financial statements preparation
Basis of preparation
The interim financial statements presented are the interim financial statements comprising Heartland Bank Limited
(HBL or the Bank) and its controlled entities (the Banking Group). They have been prepared in accordance with
Generally Accepted Accounting Practice in New Zealand (NZ GAAP) as defined in the Financial Reporting Act 2013.
These interim financial statements comply with NZ IAS 34 Interim Financial Reporting as appropriate for publicly
accountable for-profit entities and IAS 34 Interim Financial Reporting.
The Banking Group's ultimate parent company is Heartland Group Holdings Limited (HGH).
These interim financial statements do not include all notes of the type normally included in the annual financial report.
Accordingly these interim financial statements should be read in conjunction with the financial statements included in
the Disclosure Statement for the year ended 30 June 2025.
The interim financial statements presented here are for the six month period ended 31 December 2025.
The interim financial statements have been prepared on the basis of historical cost, except for certain financial
instruments and investment properties, which are measured at their fair values.
The interim financial statements have been prepared on a going concern basis.
The interim financial statements are presented in New Zealand dollars which is the functional and presentation
currency of HBL. Unless otherwise indicated, amounts are rounded to the nearest thousand dollars.
Certain comparative balances have been reclassified in the interim financial statements to align with the presentation
used in the current period.
The Banking Group revised the presentation of individual line items when preparing the financial statements for the year
ended 30 June 2025 and applied this revised presentation to these interim financial statements.
-Total interest income of $362.7 million is disaggregated into two categories as interest calculated using the
effective interest method of $213.6 million and interest derived from financial assets measured at fair value
through profit or loss of $149.1 million in the statement of comprehensive income and Note 3 - Net interest
income; and
-Net increase in finance receivables - reverse mortgages of $69.7 million is presented separately from Net
decrease in finance receivables measured at amortised cost of $318.9 million in the statement of cash flows.
-Certain line items within the notes to the interim financial statements have been revised to ensure consistency
with the current period presentation. Refer to the relevant notes for further details.
These representations have no impact on the overall financial performance, financial position or cash flows for the
comparative period.
Changes in accounting policy
There have been no changes to accounting policies or new or amended standards that are issued and newly effective
that are expected to have a material impact on the Banking Group.
Critical accounting estimates and judgements
There have been no material changes to the use of estimates and judgements for the preparation of the interim
financial statements since the reporting date of the previous financial statements. The Banking Group's Disclosure
Statement for the year ended 30 June 2025 contains detail on other estimates and judgements used.
P. 10
1 Interim financial statements preparation (continued)
Significant events and transactions
Establishment of Depositor Compensation Scheme (DCS)
The DCS, established under the Deposit Takers Act 2023, came into effect on 1 July 2025. The DCS provides protection
for eligible New Zealand depositors in the event that a licensed deposit taker (including the Bank) fails. Under the
scheme, eligible New Zealand deposits held in DCS‑protected accounts are covered up to $100,000 per depositor, per
licensed deposit taker.
Realisation of Non-Strategic Assets (NSAs)
NSAs represent assets accumulated over time that are no longer aligned with the Banking Group’s current strategic
focus or threshold return on equity objectives and do not contribute positively to performance. These assets are
subject to active realisation strategies, with proceeds intended to be redeployed into higher‑return core lending
portfolios to optimise capital efficiency.
During the six months ended 31 December 2025, the Banking Group made significant progress in reducing its exposure
to NSAs. Key transactions completed in the period include:
‒Accelerated exits from Rural and Business Relationship borrowers through sale of security and refinancing
classified within finance receivables at amortised cost in the statement of financial position;
‒Sale of one of two dairy farms classified as Properties NSAs classified within other assets in the statement
of financial position;
‒Full divestment of Banking Group's shareholding in Harmoney Corp Limited and Alex Corporation Limited
classified within investments in the statement of financial position.
These realisations align with the Banking Group's strategy to simplify its portfolio and focus on core operations. The
financial impacts of these transactions, including any gains or losses on disposal, are reflected in the consolidated
statement of comprehensive income for the period.
All other significant events and transactions are disclosed in the notes to the interim financial statements.
P. 11
Performance
2 Segmental analysis
Segment information is presented in respect of the Banking Group's operating segments, consistent with those used for the
Banking Group's management and internal reporting.
An operating segment is a component of an entity engaging in business activities whose results are regularly reviewed by
the Banking Group's chief operating decision maker (CODM). The CODM, who is responsible for allocating resources and
assessing business performance of the Banking Group, has been identified as the Banking Group’s Chief Executive Officer
(CEO) and direct reports.
Operating segments
The Banking Group operates within New Zealand and Australia and comprises the following main operating segments:
Operating segments – New Zealand
MotorMotor vehicle finance.
Reverse mortgagesReverse mortgage lending.
Personal lendingTransactional, home loans and personal loans to individuals.
BusinessTerm debt, plant and equipment finance, commercial mortgage lending and working capital solutions
for small-to-medium sized businesses.
RuralSpecialist financial services to the farming sector primarily offering livestock finance, rural mortgage
lending, seasonal and working capital financing, as well as leasing solutions to farmers.
Operating segment – Australia
Australian Banking
Group
Australian Banking Group provides banking and financial services in Australia which consist of reverse
mortgage lending, livestock finance and other financial services.
All other segments
Other
Operating expenses, such as premises, IT and support centre costs in New Zealand are not allocated
to the New Zealand operating segments and are included in Other. Income tax for New Zealand is also
included in Other.
Finance receivables are allocated across the operating segments as assets. Liabilities are managed centrally and therefore
are not allocated across the operating segments, except for the geographical allocation between Australia and New Zealand.
The Banking Group does not rely on any single major customer for its revenue base.
When preparing the financial statements for the year ended 30 June 2025, the Banking Group revised the disclosure of
specific income and expenses included in the operating segment profit and concluded that personnel expenses are material
for the CODM’s assessment of operating segment performance and therefore, appropriate for disclosure as a separate line
item. This revised presentation has been applied to these interim financial statements. Comparative information within this
note has been adjusted to align to the current period's basis for segmental analysis disclosure.
P. 12
2 Segmental analysis (continued)
$000's
Motor
Reverse
Mortgages
Personal
lendingBusinessRural
Australian
Banking
GroupOtherTotal
Unaudited
December 2025
Net interest income 35,692 30,668 1,505 20,775 16,747 60,421 — 165,808
Lending and credit fee income 1,690 1,369 176 1,612 417 1,356 — 6,620
Net other income/(expense) 473 — 4 390 (161) (2,242) 1,807 271
Net operating income 37,855 32,037 1,685 22,777 17,003 59,535 1,807 172,699
Personnel expenses 3,468 1,011 1,620 2,322 1,157 13,124 24,642 47,344
Other expenses 929 2,182 545 202 595 18,320 23,546 46,319
Operating expenses 4,397 3,193 2,165 2,524 1,752 31,444 48,188 93,663
Profit/(loss) before net fair
value gain on equity
investments and investment
property, losses on
guaranteed future value
products, impaired asset
expense and income tax
33,458 28,844 (480) 20,253 15,251 28,091 (46,381) 79,036
Net fair value gain on equity
investments and investment
property
— — — — — — 3,055 3,055
Losses on guaranteed future
value products
— — — — — — — —
Impaired asset expense 3,121 — (122) 4,387 4,093 1,306 — 12,785
Profit/(loss) before income
tax
30,337 28,844 (358) 15,866 11,158 26,785 (43,326) 69,306
Income tax expense — — — — — 8,045 11,522 19,567
Profit/(loss) for the period 30,337 28,844 (358) 15,866 11,158 18,740 (54,848) 49,739
P. 13
2 Segmental analysis (continued)
$000's
Motor
Reverse
Mortgages
Personal
lendingBusinessRural
Australian
Banking
GroupOtherTotal
Unaudited
December 2024
Net interest income 31,837 27,863 2,429 27,207 15,967 43,356 294 148,953
Lending and credit fee income 2,673 1,298 (336) 1,803 246 1,062 — 6,746
Net other income/(expense) 618 — 42 496 (81) 730 1,956 3,761
Net operating income 35,128 29,161 2,135 29,506 16,132 45,148 2,250 159,460
Personnel expenses 1,558 1,035 3,400 3,680 1,179 12,361 18,857 42,070
Other expenses 625 1,968 1,230 729 396 14,189 27,623 46,760
Operating expenses 2,183 3,003 4,630 4,409 1,575 26,550 46,480 88,830
Profit/(loss) before fair
value loss on equity
investments, losses on
guaranteed future value
products, impaired asset
expense and income tax
32,945 26,158 (2,495) 25,097 14,557 18,598 (44,230) 70,630
Fair value loss on equity
investments
— — — — — — 172 172
Losses on guaranteed future
value products
1,174 — — — — — — 1,174
Impaired asset expense 17,285 — 492 29,319 2,496 938 — 50,530
Profit/(loss) before income
tax
14,486 26,158 (2,987) (4,222) 12,061 17,660 (44,402) 18,754
Income tax expense — — — — — 5,276 155 5,431
Profit/(loss) for the period 14,486 26,158 (2,987) (4,222) 12,061 12,384 (44,557) 13,323
Unaudited December 2025
Total assets
1,646,988 1,327,928 78,269 728,608 642,940 3,635,378 726,919 8,787,030
Total liabilities
1
7,535,694
Audited June 2025
Total assets
1,687,763 1,233,272 178,625 853,011 731,819 3,169,630 767,644 8,621,764
Total liabilities
1
7,428,475
1
Total liabilities include $3,126 million (June 2025: $2,713 million) attributable to the Australian Banking Group segment.
P. 14
3 Net interest income
$000's
Unaudited
6 Months to
December
2025
Unaudited
6 Months to
December
2024
Interest Income
Calculated using the effective interest method
Cash and cash equivalents 4,754 8,324
Investments measured at FVOCI 16,937 19,346
Finance receivables measured at amortised cost 151,341 185,990
Total interest income calculated using the effective interest method 173,032 213,660
Fair value through profit or loss
Investments measured at FVTPL 31 1,138
Finance receivables - reverse mortgages 158,028 147,934
Total interest income on financial assets measured at FVTPL 158,059 149,072
Total interest income 331,091 362,732
Interest Expense
Calculated using the effective interest method
Deposits
1
135,665 164,159
Other borrowings 23,979 57,568
Total interest expense calculated using the effective interest method 159,644 221,727
Fair value through profit or loss
Net interest expense/(income) on derivative financial instruments 5,639 (7,948)
Total net interest expense/(income) on derivative financial instruments measured at
FVTPL
5,639 (7,948)
Total interest expense 165,283 213,779
Net interest income 165,808 148,953
1
Includes $0.9 million DCS Levy applicable from 1 July 2025.
4 Other income
$000's
Unaudited
6 Months to
December
2025
Unaudited
6 Months to
December
2024
Rental income from investment properties 120 229
Insurance income — 68
Fair value gain/(loss) on derivative instruments measured at fair value
1
253 (2,554)
Management fee income
2
537 4,341
Fair value gain on non-derivative financial instruments
3
— 438
Other income/(expense)
4
665 (110)
Loss on early extinguishment of borrowings (2,271) —
Foreign exchange gain 217 457
Total other (expense)/income (479) 2,869
1
Includes hedge ineffectiveness from the hedging relationships and fair value gains/(losses) on derivative financial instruments which
are in economic hedge relationships.
2
Refer to Note 12 - Related party transactions and balances for further details.
3
Includes realised and unrealised losses on Heartland Bank Australia Limited (HBA)'s Investment in government securities, bank bonds
and floating rate notes.
4
Other income in the six month period ended 31 December 2025 includes $0.6 million income generated from rural properties under
management of the Banking Group, and a realised loss of $0.8 million from the sale of a rural property/dairy farm.
P. 15
5 Operating expenses
$000's
Unaudited
6 Months to
December
2025
Unaudited
6 Months to
December
2024
Personnel expenses
1
47,344 42,070
Directors' fees 782 822
Superannuation 1,993 1,603
Depreciation - property, plant and equipment 845 889
Legal and professional fees 4,507 4,316
Advertising and public relations 2,675 1,787
Depreciation - right of use asset 1,818 1,863
Technology services and communications 11,746 9,806
Customer administration costs 7,087 5,129
Customer onboarding costs 1,175 1,313
Occupancy costs 1,438 1,325
Amortisation of intangible assets 5,563 5,705
Management fees - related party
2
2,075 3,613
Other operating expenses
3
4,615 8,589
Total operating expenses 93,663 88,830
1
Excludes certain personnel expenses directly incurred in acquiring and developing software and capitalised as part of specific
application software.
2
Refer to Note 12 - Related party transactions and balances for further details.
3
Other operating expenses mainly comprise non-recoverable proportion of goods and services tax (GST), travel and insurance
expenses.
4
Certain comparative balances have been reclassified to align with the presentation used in the current period. Telecommunications,
stationery, and postage costs, previously reported within a single line item, have been reallocated across Customer administration,
Technology services and communications, and Other operating expenses. Management fees – related party are now disclosed
separately, having previously been reported within personnel expenses.
6 Impaired asset expense
$000's
Unaudited
6 Months to
December
2025
Unaudited
6 Months to
December
2024
Individually impaired asset expense 12,864 20,011
Collectively impaired asset expense 1,618 31,027
Total impaired asset expense excluding recovery of amounts previously written off to
the income statement
14,482 51,038
Recovery of amounts previously written off to the income statement (1,697) (508)
Total impaired asset expense 12,785 50,530
Refer to Note 7 - Finance receivables measured at amortised cost and Note 16 – Asset quality for provision for
impairment details.
P. 16
Financial Position
7 Finance receivables measured at amortised cost
$000's
Unaudited
December
2025
Audited
June 2025
Gross finance receivables measured at amortised cost 3,470,715 3,784,733
Less provision for impairment
1
(70,684) (71,779)
Less provision for losses on guaranteed future value products
2
(1,504) (1,504)
Net finance receivables measured at amortised cost 3,398,527 3,711,450
1
Refer to Note 16 - Asset quality for further details.
2
Represents provision for probable losses arising from guaranteed future value (GFV) portfolio of motor vehicle loans that have
guaranteed residual value of the underlying security and optionality for customers to return the vehicle.
Collectively assessed expected credit loss (ECL)(stage 1, 2 and 3) - New Zealand
The Bank estimated ECL for its lending portfolio measured at amortised cost using models based on historical credit
performance and observed portfolio behaviour. The models are recalibrated across each period, which included aligning
model input of probabilities of default and loss given defaults with more recent observations and data. These models
assume that economic conditions remain constant over time with the provision being calculated as a point-in-time
estimate.
Accordingly, management applies model overlays or adjustments in circumstances where the existing inputs,
assumptions, and model techniques do not capture all risk factors relevant to the Bank's lending portfolios.
Model overlays have been applied in the following instances:
a) Multiple macroeconomic scenarios (MES) and sensitivity analysis:
To incorporate a range of potential future economic outcomes, the Bank applies a MES overlay. This approach estimates
a distribution of possible credit loss outcomes by reference to historical loss curves for each portfolio, from which
probability weighted loss rates are derived.
The MES framework considers four forward looking scenarios — upside, central, downside and severe downside — each
reflecting differing degrees of economic improvement or deterioration relative to the modelled provision (point-in-time
ECL). The difference between the MES probability weighted and point-in-time ECL represents the MES overlay required
to the modelled provision.
Based on this, a loss rate for each scenario was calculated, weighted by the probability of that scenario, and applied to
the receivables position.
At 31 December 2025, the MES overlay for the Bank is $2.7 million (June 2025: $2.7 million).
P. 17
MESDescription
Weighting applied as at
31 December 2025
Upside case
Reflect inputs and assumptions improving comparative to the
current provisioning model.7%
Central case
Reflect inputs and assumptions similar to the current
provisioning model. 50%
Downside case
Reflect inputs and assumptions deteriorating comparative to
the current provisioning model.33%
Severe downside case
Reflect inputs and assumptions deteriorating severely
comparative to the current provisioning model.10%
7 Finance receivables measured at amortised cost (continued)
The following sensitivity table shows the difference between the reported provision based on the point-in-time
estimate, and the ECL calculated for each scenario, assuming a 100% weightage for that case:
b) Geopolitical overlay:
In addition to the MES overlay, the Bank applies a further overlay to reflect heightened geopolitical risks. Geopolitical risk
refers to the potential for adverse credit outcomes arising from global political and economic tensions that may not be
captured within historical loss experience or baseline forward looking scenarios. This overlay applies an assumed
deterioration in loss rates to reflect the possibility of broader macro level disruption.
At 31 December 2025, the geopolitical overlay is $0.5 million (June 2025: $0.5 million).
Individually assessed ECL (stage 3) - New Zealand
Individually assessed provisions are recognised for exposures where there is objective evidence of impairment and
where the Bank determines that the impact on expected future cash flows can be reliably estimated on a case‑by‑case
basis.
These are predominantly within the Asset Finance and older Business Relationship lending portfolios within the
transport, construction, forestry and agriculture sectors.
ECL (stage 1,2 and 3) - Australia
There have been no material changes to the critical estimates and judgements for ECL in HBA during the period ended
31 December 2025.
P. 18
$m
Increase/(decrease)
in ECL as at
31 December 2025
100% upside case
(14.0)
100% central case
(4.8)
100% downside case
10.5
100% severe downside case
25.6
Total probability weighted ECL per the MES methodology
2.7
7 Finance receivables measured at amortised cost (continued)
(a) Movement in provision for impairment
The following table details the movement from the opening balance to the closing balance of the provision for
impairment losses.
Collectively Assessed
Individually
Assessed
Total$000'sStage 1Stage 2Stage 3
Unaudited - December 2025
Impairment allowance as at 30 June 2025 16,029 7,851 23,104 24,795 71,779
Changes in loss allowance
Transfer between stages
1
(226) (4,937) 944 4,219 —
New and increased provision (net of provision
releases)
1
(1,003) 3,432 3,408 8,645 14,482
Credit impairment charge (1,229) (1,505) 4,352 12,864 14,482
Write-offs — — (8,435) (7,473) (15,908)
Effect of changes in foreign exchange rate 61 29 — 241 331
Impairment allowance as at 31 December 2025
14,861 6,375 19,021 30,427 70,684
Audited - June 2025
Impairment allowance as at 30 June 2024 14,361 5,197 34,281 22,482 76,321
Changes in loss allowance
Transfer between stages
1
(140) (9,070) 7,582 1,628 —
New and increased provision (net of provision
releases)
1
1,832 11,724 36,735 23,102 73,393
Credit impairment charge 1,692 2,654 44,317 24,730 73,393
Write-offs — — (55,494) (22,417) (77,911)
Effect of changes in foreign exchange rate (24) — — — (24)
Impairment allowance as at 30 June 2025
16,029 7,851 23,104 24,795 71,779
1
The increase in provision when a loan moves to a higher stage is included in New and increased provision (net of provision releases) in
the higher stage to which the loan moved. The decrease in provision when a loan moves to a lower stage is included in New and
increased provision (net of provision releases) in the higher stage from which the loan moved.
P. 19
7 Finance receivables measured at amortised cost (continued)
(b) Impact of changes in gross finance receivables held at amortised cost on allowance for ECL
Collectively Assessed
Individually
Assessed
Total$000'sStage 1Stage 2Stage 3
Unaudited - December 2025
Gross finance receivables measured at
amortised cost as at June 2025
3,359,596 236,862 96,957 91,318 3,784,733
Transfer between stages
(67,530) (18,141) 29,561 56,110 —
Additions
591,239 — — — 591,239
Deletions
(762,726) (71,528) (46,912) (31,270) (912,436)
Write-offs
— — (8,435) (7,473) (15,908)
Effect of changes in foreign exchange rate
18,413 1,705 — 2,969 23,087
Gross finance receivables measured at
amortised cost as at 31 December 2025
3,138,992 148,898 71,171 111,654 3,470,715
Audited - June 2025
Gross finance receivables measured at
amortised cost as at June 2024
3,888,443 241,633 116,723 96,468 4,343,267
Transfer between stages (216,671) 79,265 103,381 34,025 —
Additions 1,255,780 — — — 1,255,780
Deletions (1,564,666) (83,543) (67,653) (16,182) (1,732,044)
Write-offs — — (55,494) (22,417) (77,911)
Effect of changes in foreign exchange rate (3,290) (493) — (576) (4,359)
Gross finance receivables measured at
amortised cost as at 30 June 2025
3,359,596 236,862 96,957 91,318 3,784,733
P. 20
8 Borrowings
$000's
Unaudited
December
2025
Audited
June 2025
Deposits
Short-term interest bearing deposits 1,454,848 1,420,664
Non-interest bearing deposits 35,921 38,369
Term deposits 5,421,347 5,073,761
Total deposits 6,912,116 6,532,794
Other borrowings
Unsubordinated notes 20,303 128,747
Subordinated notes 161,789 156,854
Securitised borrowings 372,557 520,048
Certificates of deposit — 19,805
Total other borrowings 554,649 825,454
Total deposits and other borrowings 7,466,765 7,358,248
Deposits, unsubordinated notes and certificates of deposit rank equally and are unsecured.
Movement in other borrowings
$000's
Unaudited
December
2025
Audited
June 2025
Balance as at beginning of period 825,454 2,040,763
Issue of debt — 424,614
Repayment of debt (306,277) (1,632,394)
Total cash movements (306,277) (1,207,780)
Capitalised interest and fee expense (724) (3,354)
Fair value hedge adjustment 732 3,470
Foreign exchange and other movements 35,464 (7,645)
Total non-cash movements 35,472 (7,529)
Balances as at end of period 554,649 825,454
Unsubordinated notes
On 7 October 2025, AU$100 million unsubordinated medium term note (MTN) was fully repaid prior to its maturity on 7
October 2027. Refer to Note 4 – Other income for the loss incurred on early extinguishment of the borrowing.
Securitised borrowings
On 15 September 2025, the Class A and Class B notes of the Heartland Auto Receivables Warehouse Trust 2018‑1
(HARWT) facility were repaid in full, with the facility remaining open for future drawdowns. Additionally, on 31 October
2025, the HARWT facility was extended to 31 October 2027, with its facility limit reduced from $320 million to $268
million.
On 4 December 2025, the Availability Period (being the period during which the undrawn balance is available for use) of
the Seniors Warehouse Trust No. 2 (SWT2) facility was extended to 15 October 2027, while the maturity date remained
unchanged.
P. 21
9 Share capital and dividends
Unaudited
December
2025
Audited
June 2025
000's
Number of
Shares
Number of
Shares
Issued shares
Opening and closing balance 1,030,260 1,030,260
Dividends paid
UnauditedAudited
6 Months to December 202512 Months to June 2025
Date Declared$000'sDate Declared$000's
Dividend to HGH28 August 2025 28,350 28 August 2024 15,000
Dividend to HGH — — 26 February 2025 18,750
Total dividends paid 28,350 33,750
P. 22
10 Other reserves
$000's
Employee
Benefit
Reserve
Common
Control
Reserve
Foreign
Currency
Translation
Reserve
(FCTR)
Fair Value
Reserve
Cash Flow
Hedge
ReserveTotal
Unaudited - December 2025
Balance as at 1 July 2025 — (81,918) (8,578) (4,907) (9,474) (104,877)
Movements attributable to net
investments in foreign operations
— — 36,245 — — 36,245
Net movements attributable to
changes in fair value of debt
investments at FVOCI
— — — (730) — (730)
Movements attributable to cash
flow hedges
— — — — 1,716 1,716
Movements attributable to
changes in fair value of equity
investments at FVOCI
— — — (1) — (1)
Income tax effect — — — 117 (689) (572)
Total other comprehensive
income/(loss) net of income tax
— — 36,245 (614) 1,027 36,658
Share based payments 952 — — — — 952
Recharge of share based
payments due to HGH
1
(952) — — — — (952)
Transfer on disposal of equity
investments at FVOCI
— — — 6,051 — 6,051
Balance as at 31 December 2025 — (81,918) 27,667 530 (8,447) (62,168)
Unaudited - December 2024
Balance as at 1 July 2024 — (81,660) (1,682) (4,653) 4,374 (83,621)
Movements attributable to net
investments in foreign operations
— — 4,824 — — 4,824
Net movements attributable to
changes in fair value of debt
investments at FVOCI
— — — 201 — 201
Movements attributable to cash
flow hedges
— — — — (16,682) (16,682)
Income tax effect — — — 45 3,522 3,567
Total other comprehensive
income/(loss) net of income tax
— — 4,824 246 (13,160) (8,090)
Other movements — (249) — — — (249)
Balance as at 31 December 2024 — (81,909) 3,142 (4,407) (8,786) (91,960)
1
Refer to Note 12 Related party transactions and balances for further details.
P. 23
10 Other reserves (continued)
Employee benefit reserve
Includes amounts which arise on the recognition of the Banking Group's fair value estimate of equity instruments
expected to vest under share-based compensation plan.
FCTR
Exchange differences arising on translation of the Banking Group's foreign operations are accumulated in the Foreign
currency translation reserve and recognised in other comprehensive income. The cumulative amount is reclassified to
profit or loss when a foreign operation is disposed of.
Fair value reserve
This includes unrealised fair value gain/(loss) on debt and equity investments measured at FVOCI and fair value hedge
adjustments on certain such debt investments, net of tax.
Where a debt investment is disposed of, related fair value changes and any unamortised fair value hedge adjustments
previously recorded in equity are reclassified to profit or loss.
Where an equity investment is disposed of, related fair value changes is transferred directly to retained earnings.
Cash flow hedge reserve
This includes fair value gains and losses associated with the effective portion of the designated cash flow hedging
instruments, net of tax.
Where a swap that was previously subject to hedge designation is terminated early and the Banking Group continues to
hold the hedge items, any unamortised effective portion of the hedge adjustment is reclassified to profit or loss over the
remaining term of the related hedged item.
Common control reserve
Common control reserve represents the difference between the consideration paid for the acquisition of Australian
business from HGH and the share capital of the transferred entities based on carrying amounts at the date of transfer in
May 2024.
P. 24
11 Intangible assets
$000's
Unaudited
December
2025
Audited
June 2025
Computer software
Software - cost 78,947 77,360
Software under development 806 1,823
Accumulated amortisation (38,810) (33,181)
Net carrying value of computer software 40,943 46,002
Goodwill 217,743 204,819
Net carrying value of goodwill 217,743 204,819
Total intangible assets 258,686 250,821
Goodwill
For the purposes of impairment testing, goodwill is allocated to cash generating units. A Cash Generating Unit (CGU) is
the smallest identifiable group of assets that generate independent cash inflows. The Banking Group has assessed that
goodwill should be allocated to the smallest identifiable CGU or group of CGUs as follows:
CGUGoodwill
$000's
Unaudited
December
2025
Audited
June 2025
Heartland Bank Limited 29,799 29,799
Heartland Bank Australia Limited 187,944 175,020
Total goodwill 217,743 204,819
There was no indication of impairment and no impairment losses have been recognised against the carrying amount of
goodwill for the six months ended 31 December 2025 (June 2025: nil).
P. 25
12 Related party transactions and balances
(a) Transactions with related parties
The Bank has regular transactions with its ultimate parent company, fellow subsidiaries and subsidiaries (collectively
known as the Heartland Group) on agreed terms. The transactions include the provision of administrative services and
customer operations. Banking facilities are provided by HBL to other Banking Group entities on normal commercial terms
as with other customers. There is no lending from the Banking Group to HGH.
The Trustees of Heartland Trust (HT) and certain employees of the Banking Group provided their time and skills to the
oversight and operation of HT at no charge.
Related party transactions between the Banking Group members eliminate on consolidation. Related party transactions
outside of the Banking Group are as follows:
$000's
Unaudited
December
2025
Unaudited
December
2024
Heartland Group Holdings Limited
Interest expense (113) (186)
Net deposits/(withdrawals) 14,000 (15,500)
Dividends paid to HGH
1
(28,350) (15,000)
Management fees paid to HGH (2,075) (3,613)
Management fees received from HGH 537 4,341
Recharge of share based payments 952 —
1
Refer to Note 9 - Share capital and dividends for further details.
$000's
Unaudited
December
2025
Unaudited
December
2024
Heartland Trust (HT)
Unclaimed monies paid to HT 104 —
b) Due to related parties
$000's
Unaudited
December
2025
Audited
June 2025
Due to
Heartland Group Holdings Limited
— 792
Total due to related parties — 792
Due from
Heartland Group Holdings Limited
36 —
Total due from related parties 36 —
(c) Other balances with related parties
$000's
Unaudited
December
2025
Audited
June 2025
Heartland Group Holdings Limited
Retail deposits owing to HGH 16,955 2,841
P. 26
13 Fair value
(a) Financial instruments measured at fair value
The following methods and assumptions were used to estimate the fair value of each class of financial asset and liability
measured at fair value on a recurring basis in the statement of financial position.
The Banking Group has an established framework in performing valuations required for financial reporting purposes
including Level 3 fair values. The Banking Group regularly reviews and calibrates significant unobservable inputs and
valuation adjustments in accordance with market participants’ views. If external valuation specialists are engaged to
measure fair values, the Banking Group assesses the evidence obtained from these specialists to support the
conclusion of these valuations. All significant valuations are reported to the Board Audit Committee for approval prior to
its adoption in the interim financial statements.
Investments in debt securities
Investments in public sector securities and corporate bonds are stated at FVOCI or FVTPL, with the fair value being
based on quoted market prices (Level 1 under the fair value hierarchy) or modelled using observable market inputs
(Level 2 under the fair value hierarchy).
Investments valued under Level 2 of the fair value hierarchy are valued either based on quoted market prices or dealer
quotes for similar instruments, or discounted cash flows analysis.
Investments in equity securities
Investments in equity securities where the Banking Group does not have control, joint control or significant influence
are classified at FVTPL. However, where such securities are not held for trading, the Banking Group could make an
irrevocable election to measure them at FVOCI. Any unrealised gain or loss on instrument under such election are
recorded in other comprehensive income.
Investments in listed securities traded in liquid, active markets where prices are readily observable are measured under
Level 1 of the fair value hierarchy with no modelling or assumptions used in the valuation. Investments in unlisted
securities are measured under Level 3 of the fair value hierarchy with the fair value being based on unobservable inputs
using market accepted valuation techniques. Where appropriate, the Banking Group may apply adjustments to the
above-mentioned techniques to determine fair value of a security to reflect the underlying characteristics. These
adjustments are reflective of market participant considerations in valuing the said security.
Finance receivables - reverse mortgages
The Banking Group classifies and measures the reverse mortgage portfolio at FVTPL under NZ IFRS 9 as the review of the
reverse mortgage portfolio valuation determined that the terms and conditions of these loan contracts do not contain a
component of significant insurance risk.
On initial recognition the Banking Group considers the transaction price to represent the fair value of the loan, on the
basis that no reliable fair value can be estimated as there is no relevant active market and fair value cannot be reliably
measured using other valuation techniques under NZ IFRS 13 Fair value measurement.
For subsequent measurement, and at balance date, the Banking Group considered whether the fair value can be
determined by reference to a relevant active market or using a valuation technique that incorporates observable inputs
but has concluded relevant support is not currently available. In the absence of such market evidence the Banking
Group has used the transaction value (cash advanced plus accrued capitalised interest) for subsequent measurement.
The Banking Group has used an actuarial method to determine a proxy for the fair value that incorporates changes in the
portfolio risk and expectations of the portfolio performance. This includes inputs such as mortality and potential move
into care, voluntary exits, house price changes, interest rate margin and the no equity guarantee. This estimate is highly
subjective and a wide range of plausible values are possible. The estimate provides an indication of whether the
transaction value is overstated.
The Banking Group does not consider that the actuarial estimate has moved outside of the original expectation range
on initial recognition. There has been no fair value movement recognised in profit or loss during the period (December
2024: nil). Fair value is not sensitive to the above assumptions due to the nature of reverse mortgage loans. In particular,
given conservative origination loan-to-value ratio and security criteria, a material deterioration in house prices
combined with a material increase in interest rates over a sustained period of time would likely need to occur before any
potential impact to fair value.
P. 27
13 Fair value (continued)
(a) Financial instruments measured at fair value (continued)
Finance receivables - reverse mortgages (continued)
The Banking Group will continue to reassess the existence of a relevant active market and movements in expectations
on an on-going basis.
Derivative financial instruments
Derivative financial instruments are recognised in the financial statements at fair value. Fair values are determined from
observable market prices as at the reporting date, discounted cash flow models or option pricing models as appropriate
(Level 2 under the fair value hierarchy).
The following table analyses financial instruments measured at fair value at the reporting date by the level in the fair
value hierarchy into which each fair value measurement is categorised. The amounts are based on the values
recognised in the statement of financial position.
$000'sLevel 1Level 2Level 3Total
Unaudited - December 2025
Assets
Investments 773,237 — 4,950 778,187
Derivative financial instruments — 5,532 — 5,532
Finance receivables - reverse mortgages — — 3,841,667 3,841,667
Total financial assets measured at fair value 773,237 5,532 3,846,617 4,625,386
Liabilities
Derivative financial instruments — 19,870 — 19,870
Total financial liabilities measured at fair value — 19,870 — 19,870
Audited - June 2025
Assets
Investments 783,272 — 6,772 790,044
Derivative financial instruments — 4,792 — 4,792
Finance receivables - reverse mortgages — — 3,370,949 3,370,949
Total financial assets measured at fair value 783,272 4,792 3,377,721 4,165,785
Liabilities
Derivative financial instruments — 20,660 — 20,660
Total financial liabilities measured at fair value — 20,660 — 20,660
There were no transfers between levels in the fair value hierarchy in the six months ended 31 December 2025
(December 2024: nil).
P. 28
13 Fair value (continued)
(a) Financial instruments measured at fair value (continued)
The movement in Level 3 assets measured at fair value are below:
$000's
Finance Receivables
- Reverse MortgagesInvestmentsTotal
Unaudited - December 2025
As at 30 June 2025 3,370,949 6,772 3,377,721
New loans 424,053 — 424,053
Repayments (278,405) — (278,405)
Capitalised Interest and fees 162,196 — 162,196
Sale of investments — (2,222) (2,222)
Fair value loss on investment — (16) (16)
Foreign exchange gain on translation 162,874 416 163,290
As at 31 December 2025 3,841,667 4,950 3,846,617
Audited - June 2025
As at 30 June 2024 2,897,818 9,432 2,907,250
New loans 643,735 — 643,735
Repayments (424,626) — (424,626)
Capitalised Interest and fees 283,600 — 283,600
Purchase of investments — 251 251
Fair value (loss) on investment — (2,805) (2,805)
Foreign exchange (loss) on translation (29,578) (106) (29,684)
As at 30 June 2025 3,370,949 6,772 3,377,721
P. 29
13 Fair value (continued)
(b) Financial instruments not measured at fair value
The following assets and liabilities of the Banking Group are not measured at fair value in the statement of financial
position.
Cash and cash equivalents
Cash and cash equivalents are measured at amortised cost and their carrying value is considered equivalent to their fair
value due to their short term nature.
Finance receivables measured at amortised cost
The fair value of the Banking Group's finance receivables is calculated using a valuation technique which assumes the
Banking Group's current weighted average lending rates for loans of a similar nature and term.
Finance receivables with a floating interest rate are deemed to be at current market rates. The current amount of credit
provisioning has been deducted from the fair value calculation of finance receivables as a proxy for future losses.
Borrowings
The fair value of deposits, bank borrowings and other borrowings is the present value of future cash flows and is based
on the current market interest rates payable by the Banking Group for debt of similar maturities.
Other financial assets and financial liabilities
The fair value of all other financial instruments is considered equivalent to their carrying value due to their short-term
nature.
The following table sets out financial instruments not measured at fair value where the carrying value does not
approximate fair value, compares their carrying value against their fair value and analyses them by level in the fair value
hierarchy.
Unaudited - December 2025Audited - June 2025
$000's
Fair Value
Hierarchy
Total Fair
Value
Total
Carrying
Value
Fair Value
Hierarchy
Total Fair
Value
Total
Carrying
Value
Assets
Finance receivables measured at
amortised cost
Level 3 3,531,525 3,398,527 Level 3 3,823,238 3,711,450
Total financial assets 3,531,525 3,398,527 3,823,238 3,711,450
Liabilities
DepositsLevel 2 6,930,724 6,912,116 Level 2 6,557,613 6,532,794
Other borrowingsLevel 2 561,935 554,649 Level 2 831,035 825,454
Total financial liabilities 7,492,659 7,466,765 7,388,648 7,358,248
P. 30
Risk Management
14 Enterprise risk management program
There have been no material changes in the Banking Group's policies for managing risk, or material exposures to any
new types of risk since the reporting of the previous Disclosure Statement for the year ended 30 June 2025.
15 Credit risk exposure
(a) Maximum exposure to credit risk at the relevant reporting dates
The following table represents the maximum credit risk exposure, without taking into account any collateral held. The
exposures set out below are based on net carrying amounts as reported in the statement of financial position, where
investments exclude total equity investments and finance receivables measured at amortised cost are presented gross
of provision for losses on guaranteed future value products as they do not give rise to credit risk exposure.
$000's
Unaudited
December
2025
On balance sheet:
Cash and cash equivalents 394,089
Collateral paid 12,867
Investments 773,237
Finance receivables measured at amortised cost 3,400,031
Finance receivables - reverse mortgages 3,841,667
Derivative financial assets 5,532
Other financial assets 6,617
Total on balance sheet credit exposures 8,434,040
Off balance sheet:
Letters of credit, guarantee commitments and performance bonds 2,235
Undrawn facilities available to customers 666,824
Conditional commitments to fund at future dates 6,951
Total off balance sheet credit exposures 676,010
Total credit exposures 9,110,050
(b) Concentration of credit risk by geographic region
$000's
Unaudited
December
2025
New Zealand 5,222,571
Australia 3,812,164
Rest of the world
1
145,999
9,180,734
Provision for impairment (70,684)
Total credit exposures 9,110,050
1
These overseas assets are primarily NZD-denominated investments in AA+ (Standard & Poor's) and high quality investment grade
securities issued by offshore supranational agencies ("Kauri Bonds").
P. 31
15 Credit risk exposure (continued)
(c) Concentration of credit risk by industry sector
The Australian and New Zealand Standard Industrial Classification (ANZSIC) codes have been used as the basis for
categorising customer and investees across industry sectors.
$000's
Unaudited
December
2025
Agriculture 1,067,353
Forestry and fishing 68,526
Mining 2,587
Manufacturing 49,598
Finance and insurance 708,462
Wholesale trade 29,788
Retail trade and accommodation 349,312
Households 5,366,680
Other business services 146,484
Construction 255,918
Rental, hiring and real estate services 178,022
Transport and storage 342,300
Public administration and safety 517,516
Other 98,188
9,180,734
Provision for impairment (70,684)
Total credit exposures 9,110,050
P. 32
15 Credit risk exposure (continued)
(d) Credit exposure to individual counterparties
The Banking Group's aggregate concentration of credit exposure to individual counterparties is calculated based on the
actual credit exposure. Credit exposures to connected persons, the central government or central bank of any country
with a long term credit rating of A- or A3 or above, or its equivalent, and any supranational or quasi-sovereign agency
with a long-term credit rating of A- or A3 or above, or its equivalent are excluded.
The peak end-of-day aggregate concentration of credit exposure to individual counterparties has been calculated by
determining the maximum end-of-day aggregate amount of credit exposure over the relevant six-month period and
then dividing the amount by the Banking Group's CET1 capital at 31 December 2025.
Unaudited
as at 31
December 2025
Unaudited
Peak End-of-
day over 6
months to 31
December 2025
Total number of exposures to banks
With a long-term credit rating of A- or A3 or above, or its equivalent:
10% to less than 15% of CET1 capital — 1
15% to less than 20% of CET1 capital — —
20% to less than 25% of CET1 capital 1 —
25% to less than 30% of CET1 capital — —
30% to less than 35% of CET1 capital — —
35% to less than 40% of CET1 capital — 1
With a long-term credit rating of at least BBB- or Baa3, or its equivalent, and at
most BBB+ or Baa1, or its equivalent that are greater than 10% CET1 capital
— —
Total number of exposures to non-banks
Total number of exposures to non-banks that are greater than 10% to less than
15% of CET1 capital that have a long-term credit rating of A- or A3 or above.
— —
Total number of exposures to non-banks that are greater than 10% to less than
15% of CET1 capital that do not have a long-term credit rating.
— —
P. 33
16 Asset quality
The disclosures in this note are categorised by the following credit risk concentrations:
CorporateBusiness lending including rural lending.
ResidentialLending secured by a first ranking mortgage over a residential property used primarily for residential
purposes either by the mortgagor or a tenant of the mortgagor.
All OtherThis relates primarily to consumer lending to individuals.
Information is not presented in respect of other financial assets or credit related commitments as the related
allowances for ECL are not material to the Banking Group.
(a) Past due but not individually impaired
$000'sCorporateResidential
1
All OtherTotal
Unaudited - December 2025
Less than 30 days past due 40,167 2,330 38,447 80,944
At least 30 but less than 60 days past due 25,443 2,275 8,156 35,874
At least 60 but less than 90 days past due 16,524 83 2,149 18,756
At least 90 days past due 43,684 21,804 16,474 81,962
Total past due but not individually impaired 125,818 26,492 65,226 217,536
1
Residential finance receivables comprise $24.5 million of past due finance receivables - reverse mortgages which are measured at
FVTPL.
P. 34
16 Asset quality (continued)
(b) Provision for impairment
Collectively Assessed
Individually
Assessed
Total$000'sStage 1Stage 2Stage 3
Unaudited - December 2025
Corporate
Impairment allowance as at 30 June 2025 10,223 5,614 15,827 24,795 56,459
Changes in loss allowance
Transfer between stages
1
(152) (3,408) (659) 4,219 —
New and increased provision (net of provision
releases)
1
(77) 2,955 (313) 8,645 11,210
Credit impairment charge (229) (453) (972) 12,864 11,210
Write-offs — — (3,926) (7,473) (11,399)
Effect of changes in foreign exchange rate 101 29 — 241 371
Impairment allowance as at 31 December 2025 10,095 5,190 10,929 30,427 56,641
Residential
Impairment allowance as at 30 June 2025 179 — — — 179
Changes in loss allowance
Transfer between stages
1
— — — — —
New and increased provision (net of provision
releases)
1
(45) — — — (45)
Credit impairment charge (45) — — — (45)
Write-offs — — — — —
Effect of changes in foreign exchange rate (1) — — — (1)
Impairment allowance as at 31 December 2025 133 — — — 133
All Other
Impairment allowance as at 30 June 2025 5,627 2,237 7,277 — 15,141
Changes in loss allowance
Transfer between stages
1
(74) (1,529) 1,603 — —
New and increased provision (net of provision
releases)
1
(881) 477 3,721 — 3,317
Credit impairment charge (955) (1,052) 5,324 — 3,317
Write-offs — — (4,509) — (4,509)
Effect of changes in foreign exchange rate (39) — — — (39)
Impairment allowance as at 31 December 2025 4,633 1,185 8,092 — 13,910
Total
Impairment allowance as at 30 June 2025 16,029 7,851 23,104 24,795 71,779
Changes in loss allowance
Transfer between stages
1
(226) (4,937) 944 4,219 —
New and increased provision (net of provision
releases)
1
(1,003) 3,432 3,408 8,645 14,482
Credit impairment charge (1,229) (1,505) 4,352 12,864 14,482
Write-offs — — (8,435) (7,473) (15,908)
Effect of changes in foreign exchange rate 61 29 — 241 331
Impairment allowance as at 31 December 2025 14,861 6,375 19,021 30,427 70,684
1
The increase in provision when a loan moves to a higher stage is included in New and increased provision (net of provision releases) in
the higher stage to which the loan moved. The decrease in provision when a loan moves to a lower stage is included in New and
increased provision (net of provision releases) in the higher stage from which the loan moved.
P. 35
16 Asset quality (continued)
(c) Impact of changes in gross finance receivables held at amortised cost on allowance for ECL
Collectively Assessed
Individually
Assessed
Total
$000's
Stage 1Stage 2Stage 3
Unaudited - December 2025
Corporate
Gross finance receivables as at 30 June 2025 2,144,693 220,092 74,173 90,830 2,529,788
Transfer between stages (61,345) (16,302) 21,563 56,084 —
Additions 352,888 — — — 352,888
Deletions (381,399) (65,571) (41,850) (30,932) (519,752)
Write-offs — — (3,926) (7,473) (11,399)
Effect of changes in foreign exchange rate 16,273 1,686 — 2,957 20,916
Gross finance receivables as at 31 December
2025
2,071,110 139,905 49,960 111,466 2,372,441
Residential
Gross finance receivables as at 30 June 2025 216,240 369 998 488 218,095
Transfer between stages 666 (200) (492) 26 —
Additions 1,108 — — — 1,108
Deletions (117,345) — — (338) (117,683)
Write-offs — — — — —
Effect of changes in foreign exchange rate 2,125 19 — 12 2,156
Gross finance receivables as at 31 December
2025
102,794 188 506 188 103,676
All Other
Gross finance receivables as at 30 June 2025 998,663 16,401 21,786 — 1,036,850
Transfer between stages (6,851) (1,639) 8,490 — —
Additions 237,243 — — — 237,243
Deletions (263,982) (5,957) (5,062) — (275,001)
Write-offs — — (4,509) — (4,509)
Effect of changes in foreign exchange rate 15 — — — 15
Gross finance receivables as at 31 December
2025
965,088 8,805 20,705 — 994,598
Total
Gross finance receivables as at 30 June 2025 3,359,596 236,862 96,957 91,318 3,784,733
Transfer between stages (67,530) (18,141) 29,561 56,110 —
Additions 591,239 — — — 591,239
Deletions (762,726) (71,528) (46,912) (31,270) (912,436)
Write-offs — — (8,435) (7,473) (15,908)
Effect of changes in foreign exchange rate 18,413 1,705 — 2,969 23,087
Gross finance receivables as at 31 December
2025
3,138,992 148,898 71,171 111,654 3,470,715
P. 36
16 Asset quality (continued)
The Banking Group’s provision for impairment has decreased by $1.1 million for the period ended 31 December 2025,
driven by the following movements:
Impact of changes in gross exposures on loss allowances - Corporate exposures
•A net decrease in collective provisions of $5.5 million, reflecting improvements in staging mix and specifically,
reductions in Stage 3 gross exposures due to recovery actions undertaken by the Banking Group and subsequent
bad debt write-offs of $3.9 million.
•A net increase in individually assessed provisions of $5.6 million, following transfer (net of repayments) of $25.2
million of receivables into this category. This resulted in additional provisions of $12.9 million on loans within the
secured business lending portfolio, driven by deteriorating economic conditions, and lower valuations of underlying
securities. These increases were partially offset by bad‑debt write‑offs of $7.5 million.
Impact of changes in gross exposures on loss allowances - Residential exposures
The Banking Group’s provision for impairment for residential exposures decreased by $0.1 million, predominantly due to
lower gross exposures arising from customer repayments. There were no other significant changes in gross exposures
or staging during the period.
Impact of changes in gross exposures on loss allowances – All other exposures
The Banking Group’s provision for impairment has reduced by $1.2 million, primarily due to an improvement in the staging
mix and a reduction in overall exposure.
(d) Other asset quality information
As at 31 December 2025 there were $0.1 million undrawn lending commitments available to counterparties for whom
drawn balances are classified as individually impaired. As at 31 December 2025, the Banking Group had $2.8 million
assets under administration.
P. 37
17 Liquidity and funding risk
The Banking Group holds the following liquid assets and committed funding sources for the purpose of managing
liquidity risk:
$000's
Unaudited
December
2025
Cash and cash equivalents 394,089
Investments in debt securities 773,237
Total liquid assets 1,167,326
Undrawn committed bank facilities 333,411
Total liquid assets and committed undrawn funding 1,500,737
Contractual liquidity profile of financial liabilities
The following tables present the Banking Group's financial liabilities by relevant maturity groupings based upon
contractual maturity date. The amounts disclosed in the tables represent undiscounted future principal and interest
cash flows. As a result, the amounts in the tables below may differ to the amounts reported on the statement of
financial position.
The contractual cash flows presented below may differ significantly from actual cash flows. This occurs as a result of
future actions by the Banking Group and its counterparties, such as early repayments or refinancing of term loans and
borrowings. Deposits and other public borrowings include customer savings deposits and transactional accounts, which
are at call. These accounts provide a stable source of long term funding for the Banking Group.
$000's
On
Demand
0-6
Months
6-12
Months
1-2 Years2-5 Years5+ YearsTotal
Unaudited - December 2025
Non-derivative financial liabilities
Deposits 1,036,085 4,376,196 1,240,463 206,760 173,926 — 7,033,430
Other borrowings — 20,042 19,353 269,335 95,326 366,095 770,151
Lease liabilities — 1,771 2,236 4,438 7,194 1,868 17,507
Other financial liabilities — 16,875 — — — — 16,875
Total non-derivative financial
liabilities
1,036,085 4,414,884 1,262,052 480,533 276,446 367,963 7,837,963
Derivative financial liabilities
Inflows from derivatives — 10,280 9,541 14,344 11,511 379 46,055
Outflows from derivatives — 17,004 15,681 19,401 14,032 316 66,434
Total derivative financial liabilities — 6,724 6,140 5,057 2,521 (63) 20,379
Undrawn facilities available to
customers
666,824 — — — — — 666,824
P. 38
18 Interest rate risk
Contractual repricing analysis
The interest rate risk profile of financial assets and liabilities that follows has been prepared on the basis of maturity or
next repricing date, whichever is earlier.
$000's
0-3
Months
3-6
Months
6-12
Months1-2 Years2+ Years
Non-
Interest
BearingTotal
Unaudited - December 2025
Financial assets
Cash and cash equivalents 394,089 — — — — — 394,089
Collateral paid 12,867 — — — — — 12,867
Investments 415,496 14,955 24,931 53,355 264,500 4,950 778,187
Due from related parties — — — — — 36 36
Derivative financial assets — — — — — 5,532 5,532
Finance receivables measured at
amortised cost
1,385,830 263,491 431,934 547,874 769,398 — 3,398,527
Finance receivables - reverse
mortgages
3,841,667 — — — — — 3,841,667
Other financial assets 3,417 — — — — 3,200 6,617
Total financial assets 6,053,366 278,446 456,865 601,229 1,033,898 13,718 8,437,522
Financial liabilities
Deposits 3,460,911 1,873,808 1,200,257 193,044 148,175 35,921 6,912,116
Other borrowings 393,295 — — — 161,354 — 554,649
Derivative financial liabilities — — — — — 19,870 19,870
Lease liabilities — — — — — 15,655 15,655
Other financial liabilities — — — — — 16,875 16,875
Total financial liabilities 3,854,206 1,873,808 1,200,257 193,044 309,529 88,321 7,519,165
Effect of derivatives held for risk
management
716,478 125,000 (230,000) (226,500) (384,978) — —
Net financial assets/(liabilities) 2,915,638 (1,470,362) (973,392) 181,685 339,391 (74,603) 918,357
P. 39
19 Concentrations of funding
(a) Concentration of funding by industry
ANZSIC codes have been used as the basis for categorising customer and investee industry sectors.
$000's
Unaudited
December
2025
Agriculture 110,769
Forestry and fishing 14,568
Manufacturing 15,384
Mining 108
Finance and insurance 1,650,972
Wholesale trade 9,878
Retail trade and accommodation 34,738
Households 4,671,592
Rental, hiring and real estate services 50,679
Construction 27,855
Other business services 642,205
Transport and storage 6,415
Public administration and safety 156,557
Other 75,045
Total funding 7,466,765
(b) Concentration of funding by geographical area
$000's
Unaudited
December
2025
New Zealand 4,250,410
Australia 3,142,732
Rest of the world 73,623
Total funding 7,466,765
P. 40
Other Disclosures
20 Capital adequacy and regulatory liquidity ratios - unaudited
The Reserve Bank of New Zealand (RBNZ) minimum regulatory capital requirements for banks have been established
under the RBNZ Capital Adequacy Framework, outlined in the "Banking Prudential Requirements" (BPRs) documents.
These documents are based on the international framework developed by the Bank for International Settlements
Committee on Banking Supervision, commonly known as Basel III. These requirements define what is acceptable as
capital and provide methods for measuring risks incurred by the banks in New Zealand. Basel III consists of three pillars:
•Pillar One covers the capital requirements for banks for credit, operational, and market risks;
•Pillar Two covers all other material risks not already included in Pillar One; and
•Pillar Three relates to market disclosure.
RBNZ Capital Adequacy
Heartland Bank Limited must manage the capital requirements of the Banking Group and the New Zealand Banking
Group in line with the Conditions of Registration (CoR) issued by the RBNZ. Refer to New Zealand Banking Group
disclosures - unaudited for further details.
The Banking Group has calculated its Risk Weighted Exposures (RWEs) and minimum regulatory capital requirements in
accordance with the CoR and the BPR documents, where relevant. In doing so, the Banking Group has applied the
following methodology:
•Calculated the total credit risk - Risk Weighted Assets (RWAs) for the New Zealand operations as per BPR 130:
Credit Risk RWAs;
•Calculated the total credit risk RWAs for HBA and its subsidiaries as per Australian Prudential Standard (APS)112
Capital Adequacy: Standardised Approach to Credit Risk (APS112) and APS180 Capital Adequacy: Counterparty
Credit Risk (APS180);
•Calculated the Banking Group's capital requirement for market risk exposure as per BPR140: Market Risk;
•Calculated the Banking Group's capital requirement for operational risk as per BPR150: Standardised Operational
Risk.
Total regulatory capital is divided into Tier 1 and Tier 2 capital. Tier 1 capital comprises Common Equity Tier 1 (CET1)
capital and Additional Tier 1 (AT1) capital. Tier 1 capital primarily consists of shareholder's equity and other capital
instruments acceptable to the RBNZ as per BPR110: Capital Definitions (BPR110), less intangible assets, cash flow
hedge reserves, deferred tax assets, and other prescribed deductions. Tier 2 as per BPR110 comprises eligible
subordinated debt securities and revaluation reserves.
Regulatory capital adequacy ratios are calculated by expressing capital as a percentage of RWEs. As a Condition of
Registration, the Bank must comply with the following minimum requirements set by the RBNZ:
•Total capital of the Banking Group and New Zealand Banking Group must not be less than 11% of RWE
1
•Tier 1 capital of the Banking Group and New Zealand Banking Group must not be less than 9% of RWE
1
•CET1 capital of the Banking Group and New Zealand Banking Group must not be less than 6.5% of RWE
1
1
Includes the RBNZ’s 2% capital overlay attached to the Bank’s CoR.
In addition, if the Prudential Capital Buffer (PCB) Ratio of the Banking Group is less than 3.5%, the Bank must limit
aggregate distributions, other than discretionary payments payable to holders of AT1 capital instruments, to the limits
set out within the Bank's CoR.
Including the PCB, the Banking Group's minimum total capital requirement is 14.5%. On 17 December 2025, the RBNZ
released its decisions on the new capital settings applying to deposit takers. This requires Group 2 deposit takers in
New Zealand to gradually transition their Total Capital ratio to 14.0% by December 2028. The Banking Group's Total
Capital ratio is 17.11% as at 31 December 2025, above this minimum requirement. The RBNZ is set to release a range of
information relating to these decisions in early 2026.
Subsequent to 31 December 2025, the RBNZ have issued revised CoR that, effective 1 March 2026, reducing the Banking
Group and New Zealand Banking Group’s regulatory capital overlay from 2.00% to 0.50%. The effect of this is reducing
the Banking Group and New Zealand Banking Group’s minimum capital ratios as follows:
•Total capital ratio from 11.0% to 9.5%
•Tier 1 capital ratio from 9.0% to 7.5%
•CET1 capital ratio from 6.5% to 5.0%
P. 41
20 Capital adequacy and regulatory liquidity ratios - unaudited (continued)
Capital management
The Board has overall responsibility for ensuring the Banking Group has adequate capital in relation to its risk profile and
establishes minimum internal capital levels and limits above the regulatory minimum.
The Banking Group's objectives for the management of capital are to:
•Maintain a strong capital base to cover the inherent risks of the business in excess of that required by credit ratings
agencies to maintain a strong credit rating;
•Support the future development and growth of the business; and
•Comply at all times with the regulatory capital requirements set by the RBNZ, whereas the Australian Banking Group
must comply at all times with the regulatory capital requirements set by APRA.
The Bank's Capital Management Framework includes its:
•Internal Capital Adequacy Assessment Process (ICAAP);
•Capital Stress Testing Policy; and
•Capital Management Plan (CMP)
The Banking Group has an ICAAP that complies with the requirements set out in BPR100: Capital Adequacy (BPR100)
and follows its CoR. The ICAAP identifies the capital required to be held against other material risks, such as strategic
business risk, reputational risk, regulatory risk, and additional credit risk. Stress testing conducted following the Capital
Stress Testing Policy assists in this process.
The Banking Group actively monitors their capital adequacy through Group Asset and Liability Committee (GALCO) and
report this regularly to the Board. This includes forecasting capital requirements to ensure that future capital
requirements can be executed on time. The Banking Group uses a mix of capital instruments to reduce single-source
reliance and optimise its mix of capital. The Board reviews the ICAAP, CMP, and Capital Stress Testing Policy annually.
P. 42
20 Capital adequacy and regulatory liquidity ratios - unaudited (continued)
The capital adequacy tables set out on the following pages summarise the composition of regulatory capital and the
capital adequacy ratios for the Banking Group as at 31 December 2025.
(a) Capital
$000's
Unaudited
December
2025
Tier 1 Capital
CET1 capital
Paid-up ordinary shares issued by the Banking Group plus related share premium 1,045,060
Retained earnings (net of appropriations) 268,444
Accumulated other comprehensive income and other disclosed reserves
1
(89,835)
Less deductions from CET1 capital
Intangible assets (258,686)
Deferred tax assets (19,535)
Cash flow hedge reserve 8,447
Reverse Mortgage LVR greater than 100%
2
(1,949)
Adjustment under the corresponding deductions approach - individual stakes exceeding 10% (4,830)
Total CET1 capital 947,116
AT1 capital —
Total Tier 1 capital 947,116
Tier 2 Capital
NZD subordinated notes
3
100,000
Foreign exchange translation reserve 27,667
Total Tier 2 capital 127,667
Total capital 1,074,783
1
Excludes Foreign exchange translation reserve which is included within Tier 2 Capital.
2
Australian reverse mortgage loan-to-value ratios (LVRs) for capital adequacy purposes are required to be calculated in accordance
with APS112 Capital Adequacy: Standardised Approach to Credit Risk, which requires the property valuation to be the value at
origination or, where relevant, on a subsequent formal revaluation. This has the effect of generally overstating LVRs in Australia as
property values are not periodically updated (as compared to New Zealand) and therefore, some reverse mortgages in Australia are
calculated with a LVR greater than 100% under this methodology. Had the Australian reverse mortgage property values been valued on
the same basis as New Zealand reverse mortgage property values for LVR purposes, there would be no loans with LVR greater than
100%.
3
Classified as a liability under NZ GAAP and excludes capitalised transaction costs.
(b) Capital structure
The following details summarise each instrument included within Total Capital. None of these instruments are subject
to phase-out from eligibility as capital under the RBNZ's Basel III transitional arrangements.
Ordinary shares
In accordance with BPR110, ordinary share capital is classified as CET1 capital. The ordinary shares have no par value.
Each ordinary share of the Bank carries the right to vote on a poll at meetings of shareholders, the right to an equal
share in dividends authorised by the Board and the right to an equal share in the distribution of the surplus assets of the
Bank in the event of liquidation.
Retained earnings
Retained earnings is the accumulated profit or loss that has been retained in the Banking Group. Retained earnings is
classified as CET1 capital.
P. 43
20 Capital adequacy and regulatory liquidity ratios - unaudited (continued)
(b) Capital structure (continued)
Reserves classified as CET1 capital
Fair value reserveThe fair value reserve comprises the changes in the fair value of investments, net of tax.
Cash flow hedge reserveThe hedging reserve comprises the fair value gains and losses associated with the
effective portion of designated cash flow hedging instruments, net of tax. Where the
hedge item relating to the reserve is held against items which are not recorded at fair value
on the balance sheet, the reserve is a deduction from CET1 capital.
Common control reserveCommon control reserve represents the difference between the consideration paid and
the share capital of the transferred entities based on carrying amounts at the date of
transfer.
Tier 2 capital
Tier 2 capital comprises foreign exchange translation reserve and subordinated debt securities as per BPR110.
Subordinated notes - Tier 2 capital
NZD Subordinated notes
On 28 April 2023, HBL issued $100 million of subordinated unsecured notes (NZD Subordinated notes) to New Zealand
investors and certain overseas institutional investors pursuant to the terms of the Subordinated Unsecured Notes Deed
Poll in accordance with the laws of New Zealand. NZD Subordinated notes are treated as Tier 2 capital under HBL
regulatory capital requirements and will mature on 28 April 2033.
Interest payable
The interest rate is a fixed rate of 7.51% for a period of 5 years until 28 April 2028, after which it will reset to quarterly
floating rate equal to the sum of the applicable 3-month Bank Bill Rate plus 3.2% Issue Margin. The quarterly payment of
interest in respect of the subordinated notes are subject to HBL being solvent at the time of, and immediately following
the interest payment.
Early Redemption
HBL may choose to repay all or some of the subordinated notes for their face value together with accrued interest (if
any) on 28 April 2028 or any interest payment date thereafter. Early redemption of all the subordinated notes for certain
tax or regulatory events is permitted on an interest payment date. Early redemption is subject to certain conditions,
including HBL obtaining the RBNZ prior written approval and HBL being solvent at the time.
Ranking
The claims of the holders of the subordinated notes will rank:
-Behind the claims of all depositors and other creditors of HBL;
-equally with the claims of other holders of any other securities and obligations that rank equally with the
subordinated notes and;
-ahead of the rights of the HBL's shareholders and holders of any other securities and obligations of HBL that
rank behind the subordinated notes.
Foreign exchange translation reserve
The foreign exchange reserve arises from the translation of financial statements of foreign operations into the
presentation currency of the reporting entity. This reserve includes the cumulative gains and losses resulting from the
translation of assets, liabilities, income, and expenses at different exchange rates.
P. 44
20 Capital adequacy and regulatory liquidity ratios - unaudited (continued)
(c) Credit risk for the Banking Group
On balance sheet exposures
Total Exposure
After Credit Risk
Mitigation
$000's
Risk Weight
%
Risk Weighted
Exposure
$000's
Unaudited - December 2025
Sovereigns and central banks 408,544 0 % —
Multilateral development banks and other international
organisations
156,049 0 % —
9,105 20 % 1,821
Public sector entities 137,084 20 % 27,417
Banks 13,967 10 % 1,397
458,785 20 % 91,757
— 30 % —
14,276 50 % 7,138
Corporate 17,524 20 % 3,505
206,867 85 % 175,837
1,708,266 100 % 1,708,266
8,462 150 % 12,693
Residential mortgages not past due
10,338 20 % 2,068
5,815 25 % 1,454
4,306 30 % 1,292
78,248 35 % 27,387
3,964 40 % 1,586
271 45 % 122
— 65 % —
Reverse mortgages 660,143 40 % 264,057
2,955,596 50 % 1,477,798
62,293 80 % 49,834
139,912 100 % 139,912
— 150 % —
Past due residential mortgages 2,626 100 % 2,626
19,749 150 % 29,624
Other past due assets 123 20 % 25
9,198 30 % 2,759
49,816 100 % 49,816
60,500 150 % 90,750
Equity holdings in the Business Growth Fund that qualify for
250% risk weight
— 250 % —
Equity holdings (not deducted from capital) included in the
NZX50 or overseas equivalent index
— 300 % —
All other equity holdings (not deducted from capital) 120 400 % 480
Other assets 1,294,551 100 % 1,294,551
Non risk weighted assets 285,000 0 % —
Total on balance sheet exposures 8,781,498 5,465,972
P. 45
20 Capital adequacy and regulatory liquidity ratios - unaudited (continued)
(c) Credit risk for the Banking Group (continued)
Off balance sheet exposures
$000's
Total
Exposure
$000's
Credit
Conversion
Factor
%
Credit
Equivalent
Amount
$000's
Average
Risk
Weight
%
Risk
Weighted
Exposure
$000's
Unaudited - December 2025
Direct credit substitute — 100 % — 0 % —
Commitments with certain drawdown as per APS 112 199,123 100 % 199,123 50 % 99,686
Performance-related contingency 2,235 50 % 1,117 100 % 1,117
Other commitments where original maturity is more
than one year
317,076 50 % 158,538 78 % 124,431
Other commitments where original maturity is less
than or equal to one year
— 20 % — 0 % —
Other commitments that cancel automatically when
the creditworthiness of the counterparty
deteriorates or that can be cancelled
unconditionally at any time without prior notice
35,479 0 % — 0 % —
Other commitments as per APS 112 122,097 40 % 48,840 50 % 24,191
Counterparty credit risk
1
Foreign exchange contracts — N/A — 0 % —
Interest rate contracts 1,111,478 N/A 1,692 35 % 597
Credit valuation adjustmentN/AN/AN/AN/A 528
Total off balance sheet exposures 1,787,488 409,310 250,550
1
The credit equivalent amount for market related contracts was calculated using the current exposure method.
Qualifying Central Counterparty (QCCP) exposures
As at 31 December 2025, the Banking Group does not have any exposures arising from trades settled on Qualifying
Central Counterparties.
P. 46
20 Capital adequacy and regulatory liquidity ratios - unaudited (continued)
(d) Additional mortgage information – LVR range
$000's
On Balance
Sheet
Exposures
Off Balance
Sheet
Exposures
1
Total
Exposures
Unaudited - December 2025
Does not exceed 80% 3,894,771 439,250 4,334,021
Exceeds 80% and not 90% 22,826 818 23,644
Exceeds 90% 27,613 — 27,613
Total exposures for the Banking Group 3,945,210 440,068 4,385,278
1
Off balance sheet exposures means unutilised limits.
At 31 December 2025, there were no Welcome Home loans whose credit risk is mitigated by the Crown included in
“Exceeds 90% residential mortgages”. For capital adequacy calculations only the value of the first mortgages over
residential property is included in the LVR calculation, in accordance with BPR131.
(e) Reconciliation of mortgage related amounts
$000'sNote
Unaudited
December 2025
Gross finance receivables - reverse mortgages13 3,841,667
Loans and advances - loans with residential mortgages16(c) 100,139
Loans and advances - corporate lending secured on residential mortgages16(c) 3,537
On balance sheet residential mortgage exposures subject to the standardised
approach
3,945,343
Less: collective provision for impairment16(b) (133)
On balance sheet residential mortgage exposures after collective provision20(d) 3,945,210
Off balance sheet mortgage exposures subject to the standardised approach20(d) 440,068
Total residential exposures subject to the standardised approach 4,385,278
(f) Credit risk mitigation
As at 31 December 2025, the Banking Group had $0.7 million of Welcome Home Loans (June 2025: $0.9 million), $6.3
million of BFGS loans (June 2025: $16.3 million) and NIWE loans of $21.9 million (June 2025: $25.4 million) whose credit
risk is mitigated by the Crown.
The Banking Group also has eligible collateral paid from its correspondent banks in relation to derivatives it holds on its
balance sheet, however no benefit has been attributed to the risk weighted assets held against these exposures.
(g) Operational risk
The Banking Group's implied RWEs in the below table are calculated in accordance with BPR150: Standardised
Operational Risk.
$000's
Implied Risk
Weighted
Exposure
Total
Operational
Risk Capital
Requirement
Unaudited - December 2025
Operational risk 455,588 36,447
P. 47
20 Capital adequacy and regulatory liquidity ratios - unaudited (continued)
(h) Market risk
Market risk is the risk that market interest rates or foreign exchange rates will change and impact on the Banking
Group's earnings due to either mismatches between repricing dates of interest bearing assets and liabilities and/or
differences between customer pricing and wholesale rates.
$000's
Implied Risk
Weighted
Exposure
Aggregate
Capital
Charge
Unaudited - December 2025
Market risk end-of-period capital charge
Equity risk 120 10
Interest rate risk 110,281 8,823
Foreign currency risk — —
Market risk peak end-of-day capital charge
Equity risk 6,962 557
Interest rate risk 137,068 10,965
Foreign currency risk 39 3
The Banking Group's aggregate market exposure is derived in accordance with BPR140. Peak end-of-day capital charge
disclosure is derived by taking the highest daily market exposure over the six months ended 31 December 2025. Interest
rate, foreign exchange, and equity risks are calculated daily using a combination of static monthly and daily data sets.
(i) Total capital requirement
$000's
Total
Exposure
After Credit
Risk
Mitigation
Risk
Weighted
Exposure or
Implied Risk
Weighted
Exposure
Total Capital
Requirement
Unaudited - December 2025
Total credit risk + equity 10,568,986 5,716,522 628,817
Operational riskN/A 455,588 50,115
Market riskN/A 110,401 12,144
Total 10,568,986 6,282,511 691,076
Total capital requirement in the above table is based on 9.0% RBNZ minimum and includes an additional 2.0% overlay in
accordance with the Bank's Conditions of Registration.
P. 48
20 Capital adequacy and regulatory liquidity ratios - unaudited (continued)
(j) Capital ratios
%
Unaudited
December
2025
Unaudited
December
2024
Capital ratios compared to minimum ratio requirements
1
Common Equity Tier 1 capital ratio 15.08 % 14.36 %
Minimum Common Equity Tier 1 capital ratio 6.50 % 6.50 %
Tier 1 capital ratio 15.08 % 14.36 %
Minimum Tier 1 capital ratio 9.00 % 9.00 %
Total capital ratio 17.11 % 16.01 %
Minimum Total capital ratio 11.00 % 11.00 %
Prudential capital buffer ratio
2
Prudential capital buffer ratio 6.08 % 5.01 %
Buffer trigger ratio 3.50 % 2.50 %
1
The minimum ratios above include an additional 2.0% overlay in accordance with the Bank's Conditions of Registration.
2
Effective 1 July 2025, the prudential capital buffer ratio was increased from 2.5% to 3.5%, in accordance with the Bank's Conditions of
Registration.
(k) Solo capital adequacy
%
Unaudited
December
2025
Unaudited
December
2024
Capital ratios
Common Equity Tier 1 capital ratio 14.67 % 12.92 %
Tier 1 capital ratio 14.67 % 12.92 %
Total capital ratio 16.97 % 15.05 %
(l) Capital for other material risks
As at 31 December 2025, the Banking Group has identified no material risks requiring additional capital allocation (June
2025: nil).
(m) Regulatory liquidity ratios
RBNZ requires banks to hold minimum amounts of liquid assets to help ensure they effectively manage their liquidity
risks. The mismatch ratio is a measure of a bank’s liquid assets, adjusted for contractual cash inflows and outflows
during a one-month or one-week period of stress. It is expressed as a ratio over the bank’s total funding. The Banking
Group must maintain its one-month and one-week mismatch ratios above zero on a daily basis. The below one-month
and one-week mismatch ratios are averaged over the quarter.
RBNZ requires banks to hold a minimum amount of funding from stable sources called core funding. The minimum
amount of core funding is 75% of a bank's total loans. The Banking Group must maintain its core funding ratio above the
regulatory minimum. The below measure of the core funding ratio is averaged over the quarter.
Unaudited
Average for the 3 Months Ended
December 2025September 2025
One-week mismatch ratio 13.91 % 13.79 %
One-month mismatch ratio 13.66 % 13.41 %
Core funding ratio 90.23 % 90.91 %
P. 49
21 Insurance business, securitisation, funds management and other fiduciary
activities
Securitisation
As at 31 December 2025, the Banking Group had $700.3 million securitised assets (June 2025: $727.6 million).
The reduction in the Banking Group's securitised assets balance is mainly related to the repurchase of $62.3 million of
motor loan receivables from HARWT by HBL.
On 15 September 2025, the Banking Group fully repaid the Class A and B notes of HARWT, with the remaining loan
balance, represented by finance receivables under the securitisation arrangement, continues to be funded through
additional advances (Class C notes) by HBL.
There have been no other material changes to the Banking Group's involvement in the securitisation activities.
Insurance business
The Banking Group no longer conducts any insurance business following the cancellation of MIL's insurer license by
RBNZ effective 27 June 2025.
Risk management
The Banking Group has in place policies and procedures to ensure that the fiduciary activities identified above are
conducted in an appropriate manner. It is considered that these policies and procedures will ensure that any difficulties
arising from these activities will not impact adversely on the Banking Group. The policies and procedures include
comprehensive and prominent disclosure of information regarding products, and formal and regular review of
operations and policies by management and internal auditors.
22 Contingent liabilities and commitments
The Banking Group in the ordinary course of business will be subject to claims and proceedings against it whereby the
validity of the claim will only be confirmed by uncertain future events. In such circumstances the contingent liabilities
are possible obligations, or present obligations if known, where the transfer of economic benefit is uncertain or cannot
be reliably measured. Contingent liabilities are not recognised, but are disclosed, unless they are remote. Where some
loss is probable, provisions have been made on a case by case basis.
Credit related commitments arising in respect of the Banking Group's operations were:
$000's
Unaudited
December
2025
Audited
June 2025
Letters of credit, guarantee commitments and performance bonds 2,235 5,507
Total 2,235 5,507
Undrawn facilities available to customers 666,824 565,735
Conditional commitments to fund at future dates 6,951 11,095
Total commitments 673,775 576,830
23 Events after reporting date
The Bank resolved to pay a cash dividend to its parent company HGH of $28 million on its ordinary shares on 25 February
2026.
Subsequent to 31 December 2025, the RBNZ have issued revised CoR that, effective 1 March 2026, reducing the Banking
Group and New Zealand Banking Group’s regulatory capital overlay from 2.00% to 0.50%. Please refer to Note 20 -
Capital adequacy and regulatory liquidity ratios and New Zealand Banking Group disclosures section for further details.
There were no other events subsequent to the reporting period, not already disclosed within these interim financial
statements, that would materially affect the Banking Group's financial position, results of its operations or its state of
affairs in subsequent periods.
P. 50
New Zealand Banking Group disclosures - unaudited
For the six months ended 31 December 2025
Basis of preparation
These disclosures are presented for the New Zealand Banking Group ("NZ Banking Group") for six months ended 31
December 2025.
In accordance with the Conditions of Registration (CoR)for Heartland Bank Limited, the NZ Banking Group is defined as
all entities included in its Banking Group that are incorporated or otherwise established in New Zealand, but not
including Marac Insurance Limited (MIL), which is consistent with the consolidation of subsidiaries for capital ratio
calculations. As such, MIL and Heartland Bank Australia Limited (HBA)and its subsidiaries do not form part of the NZ
Banking Group and are, therefore, excluded from consolidation for purposes of these disclosures.
The disclosures have been prepared based on the accounting policies that are consistent with the Banking Group
financial statements, with the exception of principles of aggregation.
The CoR contains specific requirements applicable to the NZ Banking Group. These disclosures are mainly focused on
the NZ Banking Group's enterprise risk management including market, liquidity, balance sheet structure and operational
risks, and contain relevant information that is considered appropriate by the Directors and is in accordance with the CoR
requirements for the NZ Banking Group applicable as at 31 December 2025.
These disclosures are presented in New Zealand dollars which is the NZ Banking Group's functional and presentation
currency. Unless otherwise indicated, amounts are rounded to the nearest thousand dollars.
1 Enterprise Risk Management
There have been no material changes in the Banking Group's policies for managing risk, or material exposures to any
new types of risk since the reporting of the previous Disclosure Statement for the year ended 30 June 2025.
P. 51
New Zealand Banking Group disclosures - unaudited (continued)
2 Capital adequacy and regulatory liquidity ratios
The RBNZ minimum regulatory capital requirements for banks have been established under the RBNZ Capital Adequacy
Framework, outlined in the "Banking Prudential Requirements" (BPRs) documents. These documents are based on the
international framework developed by the Bank for International Settlements Committee on Banking Supervision,
commonly known as Basel III. These requirements define what is acceptable as capital and provide methods of
measuring the risks incurred by the banks in New Zealand. Basel III consists of three pillars:
•Pillar One covers the capital requirements for banks for credit, operational, and market risks;
•Pillar Two covers all other material risks not already included in Pillar One; and
•Pillar Three relates to market disclosure.
RBNZ Capital Adequacy Framework
The NZ Banking Group has calculated its Risk Weighted Exposures (RWEs) and minimum regulatory capital
requirements in accordance with the CoR and the BPR documents, where relevant. In doing so, the Banking Group has
applied the following methodology:
•Calculated the total credit risk as Risk Weighted Assets (RWAs) for the NZ Banking Group as per BPR 130: Credit
Risk RWAs;
•Calculated the NZ Banking Group's capital requirement for market risk exposure as per BPR140: Market Risk;
•Calculated the NZ Banking Group's capital requirement for operational risk as per BPR150: Standardised Operational
Risk.
Total regulatory capital is divided into Tier 1 and Tier 2 capital. Tier 1 capital comprises Common Equity Tier 1 (CET1)
capital and Additional Tier 1 (AT1) capital. Tier 1 capital primarily consists of shareholder's equity and other capital
instruments acceptable to the RBNZ as per BPR110: Capital Definitions, less intangible assets, cash flow hedge reserves,
deferred tax assets, and other prescribed deductions. Tier 2 as per BPR110: Capital Definitions comprises eligible
subordinated debt securities.
Regulatory capital adequacy ratios are calculated by expressing capital as a percentage of RWEs. As a Condition of
Registration (1AA), the NZ Banking Group must comply with the following minimum requirements set by the RBNZ:
•Total capital must not be less than 11% of RWE
1
•Tier 1 capital must not be less than 9% of RWE
1
•CET1 capital must not be less than 6.5% of RWE
1
•NZ Banking Group capital must not be less than NZ$30 million
1
Includes the RBNZ’s 2% capital overlay attached to the Bank’s CoR.
In addition, if the Prudential Capital Buffer (PCB) Ratio is less than 3.5%, the NZ Banking Group must limit aggregate
distributions, other than discretionary payments payable to holders of AT1 capital instruments, to the limits set out
within the Bank's CoR.
Including the PCB, the Banking Group's minimum total capital requirement is 14.5%. On 17 December 2025, the RBNZ
released its decisions on the new capital settings applying to deposit takers. This requires Group 2 deposit takers in
New Zealand to gradually transition their Total Capital ratio to 14.0% by December 2028. The NZ Banking Group's Total
Capital ratio is 16.97% as at 31 December 2025, above this minimum requirement. The RBNZ is set to release a range of
information relating to these decisions in early 2026.
Subsequent to 31 December 2025, the RBNZ have issued revised CoR that, effective 1 March 2026, reducing the NZ
Banking Group’s regulatory capital overlay from 2.00% to 0.50%. The effect of this is reducing the NZ Banking Group’s
minimum capital ratios as follows:
•Total capital ratio from 11.0% to 9.5%
•Tier 1 capital ratio from 9.0% to 7.5%
•CET1 capital ratio from 6.5% to 5.0%
P. 52
New Zealand Banking Group disclosures - unaudited (continued)
2 Capital adequacy and regulatory liquidity ratios (continued)
Capital management
The Board has overall responsibility for ensuring the NZ Banking Group has adequate capital in relation to its risk profile
and establishes minimum internal capital levels and limits above the regulatory minimum.
The Bank’s objectives for the management of capital are to:
•Maintain a strong capital base to cover the inherent risks of the business in excess of that required by credit ratings
agencies to maintain a strong credit rating;
•Support the future development and growth of the business; and
•Comply at all times with the regulatory capital requirements set by the RBNZ.
The Bank's Capital Management Framework includes its:
•Internal Capital Adequacy Assessment Process (ICAAP);
•Capital Stress Testing Policy; and
•Capital Management Plan (CMP)
The Bank has an ICAAP which complies with the requirements set out in BPR100 and is in accordance with its CoR. The
ICAAP identifies the capital required to be held against other material risks, being strategic business risk, reputational
risk, regulatory risk and additional credit risk which is assisted through stress testing conducted in accordance with the
Capital Stress Testing policy.
The Bank actively monitors its capital adequacy through ALCO and reports this on a regular basis to the Board. This
includes forecasting capital requirements to ensure any future capital requirements can be executed in a timely
manner. The Banking Group uses a mix of capital instruments to reduce single source reliance and to optimise the
Banking Group's mix of capital. ICAAP, CMP and Capital Stress Testing Policy are reviewed annually by the Board.
The capital adequacy tables set out on the following pages summarise the composition of regulatory capital and the
capital adequacy ratios for the NZ Banking Group as at 31 December 2025.
(a) Capital
$000's
Unaudited
December
2025
Tier 1 Capital
CET1 capital
Paid-up ordinary shares issued by the Banking Group plus related share premium 1,045,060
Retained earnings (net of appropriations) 143,041
Accumulated other comprehensive income and other disclosed reserves (8,074)
Less deductions from CET1 capital
Intangible assets (69,772)
Deferred tax assets (19,540)
Cash flow hedge reserve 8,447
Adjustment under the corresponding deductions approach
- Investments in unconsolidated subsidiaries (462,123)
Total CET1 capital 637,039
AT1 capital —
Total Tier 1 capital 637,039
Tier 2 Capital
Tier 2 capital instruments
1
100,000
Total Tier 2 capital 100,000
Total capital 737,039
1
Classified as a liability under NZ GAAP and excludes capitalised transaction costs. Refer to Note 20 - Capital adequacy and regulatory
liquidity ratios - unaudited of the Banking Group's Financial statements for further details.
Refer to Note 20 - Capital adequacy and regulatory liquidity ratios - unaudited of the Banking Group's Financial
statements for further details for the capital structure.
P. 53
New Zealand Banking Group disclosures - unaudited (continued)
2 Capital adequacy and regulatory liquidity ratios (continued)
(b) Credit risk
On balance sheet exposures
Total Exposure
After Credit Risk
Mitigation
Risk Weight
Risk Weighted
Exposure
$000's%$000's
Unaudited - December 2025
Sovereigns and central banks 45,042 0 % —
Multilateral development banks and other international
organisations
156,049 0 % —
9,105 20 % 1,821
Public sector entities 137,084 20 % 27,417
Banks 231,296 20 % 46,259
12,868 50 % 6,434
Corporate 17,524 20 % 3,505
1,643,321 100 % 1,643,321
Residential mortgages not past due
74,260 35 % 25,991
3,196 40 % 1,278
Reverse mortgages 660,143 40 % 264,057
595,308 50 % 297,654
62,293 80 % 49,834
8,088 100 % 8,088
Past due residential mortgages 2,444 100 % 2,444
Other past due assets 123 20 % 25
9,198 30 % 2,759
49,816 100 % 49,816
29,628 150 % 44,442
Equity holdings in the Business Growth Fund that qualify for
250% risk weight
— 250 % —
Equity holdings (not deducted from capital) included in the
NZX50 or overseas equivalent index
— 300 % —
All other equity holdings (not deducted from capital) 120 400 % 480
Other assets 1,287,235 100 % 1,287,235
Non risk weighted assets 551,435 0 % —
Total on balance sheet exposures 5,585,576 3,762,860
P. 54
New Zealand Banking Group disclosures - unaudited (continued)
2 Capital adequacy and regulatory liquidity ratios (continued)
(b) Credit risk (continued)
Off balance sheet exposures
Total
Exposure
Credit
Conversion
Factor
Credit
Equivalent
Amount
Average
Risk Weight
Risk
Weighted
Exposure
$000's%$000's%$000's
Unaudited - December 2025
Direct credit substitute — 100 % — 0 % —
Performance-related contingency 2,235 50 % 1,117 100 % 1,117
Other commitments where original maturity is
more than one year
317,076 50 % 158,538 78 % 124,431
Other commitments that cancel automatically
when the creditworthiness of the
counterparty deteriorates or that can be
cancelled unconditionally at any time without
prior notice
35,479 0 % — 0 % —
Counterparty credit risk
1
Foreign exchange contracts — N/A — 0 % —
Interest rate contracts 1,111,478 N/A 1,692 35 % 597
Credit valuation adjustmentN/AN/AN/AN/A 528
Total off balance sheet exposures 1,466,268 161,347 126,673
1
The credit equivalent amount for market related contracts was calculated using the current exposure method.
Qualifying Central Counterparty (QCCP) exposures
As at 31 December 2025, the NZ Banking Group does not have any exposures arising from trades settled on Qualifying
Central Counterparties.
(c) Additional mortgage information - LVR range
$000's
On Balance
Sheet
Exposures
Off Balance
Sheet
Exposures
2
Total
Exposure
Unaudited - December 2025
Does not exceed 80% 1,397,225 118,848 1,516,073
Exceeds 80% and not 90% 6,776 — 6,776
Exceeds 90% 1,731 — 1,731
Total exposures 1,405,732 118,848 1,524,580
2
Off balance sheet exposures means unutilised limits.
P. 55
New Zealand Banking Group disclosures - unaudited (continued)
2 Capital adequacy and regulatory liquidity ratios (continued)
(c) Additional mortgage information - LVR range (continued)
As at 31 December 2025, there were no Welcome Home loans whose credit risk is mitigated by the Crown included in
“Exceeds 90% residential mortgages”. For capital adequacy calculations only the value of the first mortgages over
residential property is included in the LVR calculation, in accordance with BPR131.
(d) Reconciliation of mortgage related amounts
$000's
Unaudited
December
2025
Gross finance receivables - reverse mortgages 1,327,857
Loans and advances - loans with residential mortgages 74,468
Loans and advances - corporate lending secured on residential mortgages 3,537
On balance sheet residential mortgage exposures subject to the standardised approach 1,405,862
Less: collective provision for impairment (130)
On balance sheet residential mortgage exposures after collective provision 1,405,732
Off balance sheet mortgage exposures subject to the standardised approach 118,848
Total residential exposures subject to the standardised approach 1,524,580
(e) Credit risk mitigation
As at 31 December 2025, the NZ Banking Group had $0.7 million of Welcome Home Loans (June 2025: $0.9 million), $6.3
million of BFGS loans (June 2025: $16.3 million) and $21.9 million of NIWE loans (June 2025: $25.4 million) whose credit
risk is mitigated by the Crown.
The NZ Banking Group also has eligible collateral paid from its correspondent banks in relation to derivatives it holds on
its balance sheet, however no benefit has been attributed to the risk weighted assets held against these exposures.
(f) Operational risk
NZ Banking Group's implied RWEs in the below table are calculated in accordance with BPR150: Standardised
Operational Risk.
$000's
Implied Risk
Weighted
Exposure
Total
Operational
Risk Capital
Requirement
Unaudited - December 2025
Operational risk 342,792 27,423
P. 56
New Zealand Banking Group disclosures - unaudited (continued)
2 Capital adequacy and regulatory liquidity ratios (continued)
(g) Market risk
Market risk is the risk that market interest rates or foreign exchange rates will change and impact on the NZ Banking
Group's earnings due to either mismatches between repricing dates of interest-bearing assets and liabilities and/or
differences between customer pricing and wholesale rates.
$000's
Implied Risk
Weighted
Exposure
Aggregate
Capital
Charge
Unaudited - December 2025
Market risk end-of-period capital charge
Equity risk 120 10
Interest rate risk 110,281 8,823
Foreign currency risk — —
Market risk peak end-of-day capital charge
Equity risk 6,962 557
Interest rate risk 137,068 10,965
Foreign currency risk 39 3
NZ Banking Group's aggregate market exposure is derived in accordance with BPR140. Peak end-of-day capital charge
disclosure is derived by taking the highest daily market exposure over the six months ended 31 December 2025. Interest
rate, foreign exchange, and equity risks are calculated daily using a combination of static monthly and daily data sets.
(h) Total capital requirement
$000's
Total
Exposure
After
Credit Risk
Mitigation
Risk
Weighted
Exposure
or Implied
Risk
Weighted
Exposure
Total Capital
Requirement
Unaudited - December 2025
Total credit risk + equity 7,051,844 3,889,533 427,849
Operational riskN/A 342,792 37,707
Market riskN/A 110,401 12,144
Total 7,051,844 4,342,726 477,700
Total capital requirement in the above table is based on 9.0% RBNZ minimum and includes an additional 2.0% overlay in
accordance with the Bank's Conditions of Registration.
(i) Capital for other material risks
As at 31 December 2025, the NZ Banking Group has identified no material risks requiring additional capital allocation
(December 2024: nil).
P. 57
New Zealand Banking Group disclosures - unaudited (continued)
2 Capital adequacy and regulatory liquidity ratios (continued)
(j) Capital ratios
%
Unaudited
December
2025
Unaudited
December
2024
Capital ratios compared to minimum ratio requirements
1
Common Equity Tier 1 capital ratio 14.67 % 12.92 %
Minimum Common Equity Tier 1 capital ratio 6.50 % 6.50 %
Tier 1 capital ratio 14.67 % 12.92 %
Minimum Tier 1 capital ratio 9.00 % 9.00 %
Total capital ratio 16.97 % 15.05 %
Minimum Total capital ratio 11.00 % 11.00 %
Prudential capital buffer ratio
2
Prudential capital buffer ratio 5.67 % 3.92 %
Buffer trigger ratio 3.50 % 2.50 %
1
The minimum ratios above include an additional 2.0% overlay in accordance with the Bank's Conditions of Registration.
2
Effective 1 July 2025, the prudential capital buffer ratio was increased from 2.5% to 3.5%, in accordance with the Bank's Conditions of
Registration.
P. 58
New Zealand Banking Group disclosures - unaudited (continued)
2 Capital adequacy and regulatory liquidity ratios (continued)
(k) Regulatory liquidity ratios
RBNZ requires banks to hold minimum amounts of liquid assets to help ensure they effectively manage their liquidity
risks. The mismatch ratio is a measure of a bank’s liquid assets, adjusted for contractual cash inflows and outflows
during a 1-month or 1-week period of stress. It is expressed as a ratio over the bank’s total funding. The NZ Banking
Group must maintain its 1-month and 1-week mismatch ratios above zero on a daily basis. The below 1-month and 1-week
mismatch ratios are averaged over the quarter.
RBNZ requires banks to hold a minimum amount of funding from stable sources called core funding. The minimum
amount of core funding is 75% of a bank’s total loans. The NZ Banking Group must maintain its core funding ratio above
the regulatory minimum on a daily basis. The below measure of the core funding ratio is averaged over the quarter.
Refer to section 11B of the Conditions of Registration for further details.
Unaudited
Average for the 3 Months Ended
December 2025September 2025
One-week mismatch ratio 11.95 % 10.49 %
One-month mismatch ratio 11.90 % 10.27 %
Core funding ratio 91.14 % 91.44 %
3 Credit exposures to individual counterparties
The NZ Banking Group's aggregate concentration of credit exposure to individual counterparties is calculated based on
the actual credit exposure. Credit exposures to connected persons, the central government or central bank of any
country with a long term credit rating of A- or A3 or above, or its equivalent, and any supranational or quasi-sovereign
agency with a long-term credit rating of A- or A3 or above, or its equivalent are excluded.
The peak end-of-day aggregate concentration of credit exposure to individual counterparties has been calculated by
determining the maximum end-of-day aggregate amount of credit exposure over the relevant six month period and then
dividing the amount by the NZ Banking Group's CET1 capital as at 31 December 2025.
P. 59
New Zealand Banking Group disclosures - unaudited (continued)
3 Credit exposures to individual counterparties (continued)
Credit exposure to individual counterparties (continued)
Unaudited
as at 31
December 2025
Unaudited
Peak End-of-
day over 6
months to 31
December 2025
Total number of exposures to banks
With a long-term credit rating of A- or A3 or above, or its equivalent:
10% to less than 15% of CET1 capital — 1
15% to less than 20% of CET1 capital — —
20% to less than 25% of CET1 capital — —
25% to less than 30% of CET1 capital — —
30% to less than 35% of CET1 capital 1 —
35% to less than 40% of CET1 capital — 1
With a long-term credit rating of at least BBB- or Baa3, or its equivalent, and at
most BBB+ or Baa1, or its equivalent
— —
Total number of exposures to non-banks
Total number of exposures to non-banks that are greater than 10% to less than
15% of CET1 capital that do not have a long-term credit rating.
— —
Related party transactions and balances
Transactions with related parties
The NZ Banking Group's ultimate parent company is HGH.
The Bank has regular transactions with its ultimate parent company, fellow subsidiaries and subsidiaries (collectively
known as the Heartland Group) on agreed terms. The transactions include the provision of administrative services and
customer operations. Banking facilities are provided by HBL to other NZ Banking Group entities on normal commercial
terms as with other customers. There is no lending from the NZ Banking Group to HGH.
P. 60
Amendments to Conditions of Registration
Changes in Conditions of Registration
Effective from 1 July 2025, the Reserve Bank of New Zealand (RBNZ) amended the Bank’s Conditions of Registration
(CoR) as follows:
ConditionChange Summary
1B
Raising the threshold for the Prudential Capital Buffer (PCB) ratio for the Banking Group and the
NZ Banking Group from 2.5% to 3.5%, which affects how HBL can distribute earnings (other than
discretionary payments payable to holders of Additional Tier 1 capital instruments).
If the PCB thresholds are below the limits, HBL must limit shareholder distributions according to
the table below and follow the Capital Buffer Response Framework in Part D of BPR120: Capital
Adequacy Process Requirements.
Effective from 1 December 2025, the Reserve Bank of New Zealand (RBNZ) amended the Bank’s Conditions of
Registration (CoR) as follows:
19
For qualifying new mortgage lending in respect of property-investment residential mortgage
loans, the cap for loans with a loan-to-valuation (LVR) more than 70%, increased from 5%,
effective for LVR measurement period ending on or after 31 December 2024, to 10%, effective
for LVR measurement period ending on or after 31 May 2026.
20
For qualifying new mortgage lending in respect of non-property-investment residential
mortgage loans, the cap for loans with a LVR more than 80%, increased from 20%, effective for
LVR measurement period ending on or after 31 December 2024, to 25%, effective for LVR
measurement period ending on or after 31 May 2026.
As at 31 December 2025, there have been no other changes to the Conditions of Registration.
P. 61
PCB Ratio Range (New)
PCB Ratio Range
(Previous)
Distribution LimitResponse Framework
0%- 0.5%0% - 0.5%—%Stage 3
>0.5% - 2%>0.5% - 1%30%Stage 2
>2.0% - 3.0%>1% - 2%60%Stage 1
>3%- 3.5%>2% - 2.5%No limitNone
Credit Ratings
As at the date of signing this Disclosure Statement, the Bank's credit rating issued by Fitch Australia Pty Ltd (Fitch
Ratings) was BBB stable. This BBB credit rating was issued on 14 October 2015 and is applicable to long term unsecured
obligations payable in New Zealand, in New Zealand dollars. This BBB stable credit rating was affirmed by Fitch Ratings
for the Bank and HBA on 20 October 2025.
The following is a summary of the descriptions of the ratings categories for rating agencies for the rating of long-term
senior unsecured obligations:
Fitch Ratings
Standard &
Poor’s
Moody’s
Investors
Service
Description of Grade
AAAAAAAaa
Ability to repay principal and interest is extremely strong. This is
the highest investment category.
AAAAAa
Very strong ability to repay principal and interest in a timely
manner.
AAA
Strong ability to repay principal and interest although somewhat
susceptible to adverse changes in economic, business, or financial
conditions.
BBBBBBBaa
Adequate ability to repay principal and interest. More vulnerable to
adverse changes.
BBBBBa
Significant uncertainties exist which could affect the payment of
principal and interest on a timely basis.
BBBGreater vulnerability and therefore greater likelihood of default.
CCCCCCCaa
Likelihood of default considered high. Timely repayment of
principal and interest is dependent on favourable financial
conditions.
CC-CCC-CCa-CHighest risk of default.
RD to DD-Obligations currently in default.
Credit ratings from Fitch Ratings and Standard & Poor’s may be modified by the addition of a plus or minus sign to show
relative status within the major rating categories. Moody’s Investors Service apply numerical modifiers 1, 2, and 3 to
show relative standing within the major rating categories, with 1 indicating the higher end and 3 the lower end of the
rating category.
Other Material Matters
There are no material matters relating to the business or affairs of the Bank or the Banking Group that are not already
contained elsewhere in this Disclosure Statement which would, if disclosed in this Disclosure Statement, materially
affect the decision of a person to subscribe for debt securities of which the Bank or any member of the Banking Group is
the issuer.
P. 62
PwC New Zealand, PwC Tower, 15 Customs Street West,
Private Bag 92162, Auckland, 1142, New Zealand
+64 9 355 8000
pwc.co.nz
Independent auditor’s review report
To the shareholder of Heartland Bank Limited
Report on the Interim Financial Statements and the Supplementary
Information (excluding the information relating to capital adequacy
and regulatory liquidity requirements disclosed in accordance with
Schedule 9)
Our conclusion
We have reviewed the interim financial statements (the Financial Statements) for the six month period ended 31
December 2025 of Heartland Bank Limited (the Bank) and the entities it controlled at 31 December 2025 or from
time to time during the period (together, the Banking Group) as required by clause 25 of the Registered Bank
Disclosure Statements (New Zealand Incorporated Registered Banks) Order 2014 (as amended) (the Order) and the
supplementary information disclosed in accordance with Schedules 5, 7, 13, 16 and 18 of the Order (the
Supplementary Information), excluding the information relating to capital adequacy and regulatory liquidity
requirements disclosed in accordance with Schedule 9 of the Order, contained in the half year disclosure statement
(the Disclosure Statement).
The Financial Statements comprise the statement of financial position as at 31 December 2025, the related
statement of comprehensive income, statement of changes in equity and statement of cash flows for the six month
period then ended and selected explanatory notes.
Based on our review, nothing has come to our attention that causes us to believe that the accompanying:
•Financial Statements have not been prepared, in all material respects, in accordance with New Zealand
Equivalent to International Accounting Standard 34 Interim Financial Reporting (NZ IAS 34) and International
Accounting Standard 34 Interim Financial Reporting (IAS 34); and
•Supplementary Information that is required to be disclosed in accordance with Schedules 5, 7, 13, 16 and 18 of the
Order:
–does not present fairly, in all material respects, the matters to which it relates; or
–is not disclosed, in all material respects, in accordance with those schedules.
Basis for conclusion
We conducted our review in accordance with the New Zealand Standard on Review Engagements 2410 (Revised)
Review of Financial Statements Performed by the Independent Auditor of the Entity (NZ SRE 2410 (Revised)).
Our responsibilities are further described in the Auditor’s responsibilities for the review of the Financial
Statements and the Supplementary Information section of our report.
64 PwC – Independent auditor’s review report
We are independent of the Banking Group in accordance with Professional and Ethical Standard 1 International
Code of Ethics for Assurance Practitioners (including International Independence Standards) (New Zealand)
issued by the New Zealand Auditing and Assurance Standards Board (PES 1), as applicable to audits and reviews of
public interest entities. We have also fulfilled our other ethical responsibilities in accordance with PES 1.
In our capacity as auditor and assurance practitioner, our firm provides audit, review and other assurance services.
In addition, certain partners and employees of our firm may deal with the Banking Group on normal terms within
the ordinary course of trading activities of the business. The firm has no other relationship with, or interests in, the
Banking Group.
Responsibilities of the Directors for the Disclosure Statement
The Directors are responsible, on behalf of the Bank, for the preparation and fair presentation of the Financial
Statements in accordance with clause 25 of the Order, NZ IAS 34 and IAS 34 and for such internal control as the
Directors determine is necessary to enable the preparation and fair presentation of the Financial Statements and
the Supplementary Information that are free from material misstatement, whether due to fraud or error.
In addition, the Directors are responsible on behalf of the Bank for the preparation and fair presentation of the
Disclosure Statement which includes:
•all of the information prescribed in Schedule 3 of the Order; and
•the information prescribed in Schedules 5, 7, 9, 13, 16 and 18 of the Order.
Auditor’s responsibilities for the review of the Financial Statements and the
Supplementary Information
Our responsibility is to express a conclusion on the Financial Statements and the Supplementary Information based
on our review. NZ SRE 2410 (Revised) requires us to conclude whether anything has come to our attention that
causes us to believe that the:
•Financial Statements, taken as a whole, have not been prepared, in all material respects, in accordance with NZ
IAS 34 and IAS 34; an
d
•S
upplementary Information that is required to be disclosed in accordance with Schedules 5, 7, 13, 16 and 18 of the
Order:
–does not present fairly, in all material respects, the matters to which it relates; or
–is not disclosed, in all material respects, in accordance with those schedules; or
–if applicable, has not been prepared, in all material respects, in accordance with any conditions of
registration relating to disclosure requirements imposed under section 74(4)(c) of the Banking
(Prudential Supervision) Act 1989.
A review in accordance with NZ SRE 2410 (Revised) is a limited assurance engagement. We perform procedures,
consisting of making enquiries, primarily of persons responsible for financial and accounting matters, and applying
analytical and other review procedures. The procedures performed in a review are substantially less than those
performed in an audit conducted in accordance with International Standards on Auditing (New Zealand) and
International Standards on Auditing and consequently do not enable us to obtain assurance that we might identify
in an audit. Accordingly, we do not express an audit opinion on the Financial Statements and the Supplementary
Information.
65 PwC – Independent auditor’s review report
Who we report to
This report is made solely to the Bank’s shareholder. Our review work has been undertaken so that we might state
those matters which we are required to state to them in our review report and for no other purpose. To the fullest
extent permitted by law, we do not accept or assume responsibility to anyone other than the Bank and the Bank’s
shareholder for our review procedures, for this report, or for the conclusions we have formed.
The engagement partner on the review resulting in this independent auditor’s review report is Karen Shires.
For and on behalf of
PricewaterhouseCoopers Auckland
25 February 2026
PwC New Zealand, PwC Tower, 15 Customs Street West,
Private Bag 92162, Auckland 1142, New Zealand
T: +64
9 355 8000
pwc.co.nz
Independent Assurance Report
To the shareholder of Heartland Bank Limited
Limited assurance report on compliance with the information
required on capital adequacy and regulatory liquidity requirements
Our conclusion
We have undertaken a limited assurance engagement on Heartland Bank Limited’s (the Bank) compliance, in all
material respects, with clause 22 of the Registered Bank Disclosure Statements (New Zealand Incorporated
Registered Banks) Order 2014 (as amended) (the Order) which requires information prescribed in Schedule 9 of the
Order relating to capital adequacy and regulatory liquidity requirements to be disclosed in its half year Disclosure
Statement for the six month period ended 31 December 2025 (the Disclosure Statement). The Disclosure Statement
containing the information prescribed in Schedule 9 of the Order relating to capital adequacy and regulatory
liquidity requirements will accompany our report, for the purpose of reporting to the Bank’s shareholder.
Based on the procedures we have performed and the evidence we have obtained, nothing has come to our attention
that causes us to believe that the Bank’s information relating to capital adequacy and regulatory liquidity
requirements, included in the Disclosure Statement in compliance with clause 22 of the Order and disclosed in note
20 of the interim financial statements, is not, in all material respects, disclosed in accordance with Schedule 9 of the
Order.
Basis for conclusion
We have conducted our engagement in accordance with Standard on Assurance Engagements 3100 (Revised)
Compliance Engagements (SAE 3100 (Revised)) issued by the New Zealand Auditing and Assurance Standards
Board.
We believe that the evidence we have obtained is sufficient and appropriate to provide a basis for our conclusion.
Directors’ responsibilities
The Directors are responsible on behalf of the Bank for compliance with the Order, including clause 22 of the Order
which requires information relating to capital adequacy and regulatory liquidity requirements prescribed in
Schedule 9 of the Order to be included in the Disclosure Statement, for the identification of risks that may threaten
compliance with that clause, controls that would mitigate those risks and monitoring ongoing compliance.
67 PwC – Independent Assurance Report
Our independence and quality management
We have complied with the independence and other ethical requirements of Professional and Ethical Standard 1
International Code of Ethics for Assurance Practitioners (including International Independence Standards) (New
Zealand) issued by the New Zealand Auditing and Assurance Standards Board, which is founded on the
fundamental principles of integrity, objectivity, professional competence and due care, confidentiality and
professional behaviour.
We apply Professional and Ethical Standard 3 Quality Management for Firms that Perform Audits or Reviews of
Financial Statements, or Other Assurance or Related Services Engagements, which requires our firm to design,
implement and operate a system of quality management including policies or procedures regarding compliance
with ethical requirements, professional standards and applicable legal and regulatory requirements.
In our capacity as auditor and assurance practitioner, our firm provides audit, review and other assurance services.
In addition, certain partners and employees of our firm may deal with the Banking Group on normal terms within
the ordinary course of trading activities of the business. The firm has no other relationship with, or interests in, the
Banking Group.
Assurance practitioner’s responsibilities
Our responsibility is to express a limited assurance conclusion on whether the Bank’s information relating to capital
adequacy and regulatory liquidity requirements, included in the Disclosure Statement in compliance with clause 22
of the Order is not, in all material respects, disclosed in accordance with Schedule 9 of the Order. SAE 3100
(Revised) requires that we plan and perform our procedures to obtain limited assurance about whether anything
has come to our attention that causes us to believe that the Bank’s information relating to capital adequacy and
regulatory liquidity requirements, included in the Disclosure Statement in compliance with clause 22 of the Order,
is not, in all material respects, disclosed in accordance with Schedule 9 of the Order.
In a limited assurance engagement, the assurance practitioner performs procedures, primarily consisting of
discussion and enquiries of management and others within the entity, as appropriate, and observation and walk-
throughs, and evaluates the evidence obtained. The procedures selected depend on our judgement, including
identifying areas where the risk of material non-compliance with clause 22 of the Order in respect of the
information relating to capital adequacy and regulatory liquidity requirements is likely to arise.
Given the circumstances of the engagement we:
• obtained an understanding of the process, models, data and internal controls implemented over the preparation
of the information relating to capital adequacy and regulatory liquidity requirements;
• obtained an understanding of the Bank’s compliance framework and internal control environment to ensure the
information relating to capital adequacy and regulatory liquidity requirements is in compliance with the Reserve
Bank of New Zealand’s (the RBNZ) prudential requirements for banks;
• obtained an understanding and assessed the impact of any matters of non-compliance with the RBNZ’s
prudential requirements for banks that relate to capital adequacy and regulatory liquidity requirements and
inspected relevant correspondence with the RBNZ;
• performed analytical and other procedures on the information relating to capital adequacy and regulatory
liquidity requirements disclosed in accordance with Schedule 9 of the Order, and considered its consistency with
the interim financial statements; and
• agreed the information relating to capital adequacy and regulatory liquidity requirements disclosed in accordance
with Schedule 9 of the Order to information extracted from the Bank’s models, accounting records or other
supporting documentation.
The procedures performed in a limited assurance engagement vary in nature and timing from, and are less in extent
than for, a reasonable assurance engagement and consequently the level of assurance obtained in a limited
assurance engagement is substantially lower than the assurance that would have been obtained had a reasonable
68 PwC – Independent Assurance Report
assurance engagement been performed. Accordingly, we do not express a reasonable assurance opinion on
compliance with the compliance requirements.
Inherent limitations
Because of the inherent limitations of an assurance engagement, together with the internal control structure, it is
possible that fraud, error or non-compliance with the compliance requirements may occur and not be detected.
A limited assurance engagement on the Bank's information relating to capital adequacy and regulatory liquidity
requirements prescribed in Schedule 9 of the Order to be included in the Disclosure Statement in compliance with
clause 22 of the Order does not provide assurance on whether compliance will continue in the future.
Use of report
This report has been prepared for use by the Bank’s shareholder for the purpose of establishing that these
compliance requirements have been met.
Our report should not be used for any other purpose. To the fullest extent permitted by law, we do not accept or
assume responsibility for any reliance on this report to anyone other than the Bank and the Bank’s shareholder, or
for any purpose other than that for which it was prepared.
The engagement partner on the engagement resulting in this independent assurance report is Karen Shires.
PricewaterhouseCoopers Auckland
25 February 2026
Data sourced from publicly available filings. Our datasets may not be complete. Automated analysis can produce errors. If you believe any data on this page is incorrect, please contact us at hello@nzxplorer.co.nz. For informational purposes only. Not investment advice.
Other issuers discussed similar conditions around this time
Matched by meaning across NZX announcement text, not keywords — based on our semantic index of announcement bodies.
- NPH — Napier Port Holdings Limited: 2026 Half Year Results2026-05-19
“NPH | Napier Port Holdings Limited | 2026-05-19 | HALFYR | 2026 Half Year Results…”
- ALF — Allied Farmers Limited: Half Year Results to 31 December 20252026-02-26
“ALF | Allied Farmers Limited | 2026-02-26 | HALFYR | Half Year Results to 31 December 2025…”
- MEL — Meridian Energy Limited: Meridian Energy Limited 2026 Interim Results2026-02-24
“MEL | Meridian Energy Limited | 2026-02-24 | HALFYR | Meridian Energy Limited 2026 Interim Results…”