UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM 10-Q

(Mark one)

[X]     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
        EXCHANGE ACT OF 1934 For the quarterly period ended September 30, 2004
                                                            ------------------
                                    OR

[ ]     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
        EXCHANGE ACT OF 1934 For the transition period from
                                to
        -----------------------    -----------------------

Commission File Number:  1-10520


                            HEARTLAND PARTNERS, L.P.
--------------------------------------------------------------------------------
             (Exact Name of Registrant as Specified in Its Charter)


           DELAWARE                                               36-3606475  
--------------------------------------------------------------------------------
  (State or Other Jurisdiction                                (I.R.S.  Employer 
of Incorporation or Organization)                            Identification No.)


330 NORTH JEFFERSON COURT, CHICAGO, ILLINOIS                           60661  
--------------------------------------------------------------------------------
  (Address of Principal Executive Offices)                          (Zip Code)


                                  312/575-0400
--------------------------------------------------------------------------------
              (Registrant's Telephone Number, Including Area Code)


--------------------------------------------------------------------------------
              (Former Name, Former Address and Former Fiscal Year,
                         if Changed Since Last Report)

Indicate by check mark whether the registrant: (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.

                            Yes      X          No          
                                  -------            -------

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).

                            Yes                 No      X   
                                  -------            -------

                            HEARTLAND PARTNERS, L.P.
                               SEPTEMBER 30, 2004



                                TABLE OF CONTENTS


                                                                                                                       
PART I.              FINANCIAL INFORMATION.................................................................................1

           ITEM 1.             FINANCIAL STATEMENTS........................................................................1

                     CONSOLIDATED BALANCE SHEETS...........................................................................1

                     CONSOLIDATED STATEMENTS OF OPERATIONS.................................................................2

                     CONSOLIDATED STATEMENTS OF CASH FLOWS.................................................................3

                     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS............................................................4

           ITEM 2.             Management's Discussion and Analysis of Financial Condition and Results of Operations......14

           ITEM 3.             Quantitative and Qualitative Disclosures About Market Risk.................................30

           ITEM 4.             Controls and Procedures....................................................................30

PART II.             OTHER INFORMATION....................................................................................31

           ITEM 1.             Legal Proceedings..........................................................................31

           ITEM 6.             Exhibits and Reports on Form 8-K...........................................................32

                     SIGNATURES...........................................................................................33

                     EXHIBIT INDEX........................................................................................34













                                       i

                                    PART I.

                              FINANCIAL INFORMATION

ITEM 1.    FINANCIAL STATEMENTS

                            HEARTLAND PARTNERS, L.P.
                           CONSOLIDATED BALANCE SHEETS



                                                                           (dollars in thousands)
                                                                                (Unaudited)
                                                                       September 30,       December 31,
                                                                           2004                2003
                                                                   ----------------------------------------
                                                                                 
Assets:
Cash and cash equivalents.......................................   $             2,484 $             3,926
Accounts receivable (net of allowance of $361
  at September 30, 2004 and $316 at December 31, 2003)..........                 1,699                 233
Due from affiliate (net of allowance of $5,133 at
  September 30, 2004 and December 31, 2003).....................                 4,601               4,601
Prepaid and other assets........................................                   630                 501
                                                                   ----------------------------------------
       Total....................................................                 9,414               9,261
                                                                   ----------------------------------------

Property:
Land ...........................................................                   383                 491
Furniture, fixtures and equipment...............................                   386                 517
   Less accumulated depreciation................................                   264                 282
                                                                   ----------------------------------------
Net land, furniture, fixtures and equipment.....................                   505                 726
Land held for sale, scattered land parcels......................                    70                 621
Land held for sale, former development properties..............                  5,841               6,383
                                                                   ----------------------------------------
       Net properties...........................................                 6,416               7,730
                                                                   ----------------------------------------

Total assets....................................................   $            15,830 $            16,991
                                                                   ========================================

Liabilities:
Accounts payable and accrued expenses                              $               824 $             1,829
Accrued real estate taxes                                                          235                 362
Allowance for claims and liabilities                                             3,821               3,970
Unearned rents and deferred income                                                 907               1,327
Other liabilities                                                                    1                  12
                                                                   ----------------------------------------
       Total liabilities                                                         5,788               7,500
                                                                   ----------------------------------------

Partners' capital:
General Partner                                                                     --                 (2)
Class A Limited Partners - 2,142 units
  authorized and issued and  2,092 outstanding at
  September 30, 2004 and December 31, 2003                                         520                  --
Class B Limited Partner                                                          9,522               9,493
                                                                   ----------------------------------------
       Total partners' capital                                                  10,042               9,491
                                                                   ----------------------------------------
Total liabilities and partners' capital                            $            15,830 $            16,991
                                                                   ========================================


   The accompanying notes are an integral part of these financial statements.


                                       1

                            HEARTLAND PARTNERS, L. P.
                     CONSOLIDATED STATEMENTS OF OPERATIONS


                                                                    (dollars in thousands except per unit data)
                                                                                     (Unaudited)
                                                           For the Three Months                       For the Nine Months
                                                            Ended September 30,                        Ended September 30,

                                                       2004                  2003                  2004                  2003
                                                   --------------        --------------        -------------         --------------
                                                                                                         
INCOME:
Property sales..................................   $         128         $       4,657         $      3,992          $     17,088
Less: Cost of property sale.....................             163                 8,172                1,320                 13,035
                                                   --------------        --------------        -------------         --------------

GROSS (LOSS) PROFIT ON PROPERTY SALES...........            (35)               (3,515)                2,672                  4,053
                                                   --------------        --------------        -------------         --------------

OPERATING EXPENSES:
Selling expenses................................              94                   491                  576                  1,539
General and administrative expenses.............             828                   855                2,529                  2,422
Interest expense................................               5                    95                   28                    301
Bad debt expense................................              --                    --                   45                     --
Real estate taxes...............................               7                    74                   43                    241
Environmental expenses and other charges........         (2,065)                 (180)                (979)                     37
                                                   --------------        --------------        -------------         --------------

TOTAL OPERATING EXPENSES........................         (1,131)                 1,335                2,242                  4,540
                                                   --------------        --------------        -------------         --------------

OPERATING INCOME (LOSS) ........................           1,096               (4,850)                  430                  (487)

OTHER INCOME AND (EXPENSES):
Interest income.................................               8                     6                   18                     21
Rental income...................................              45                    45                  492                    132
Other income   .................................              13                   135                   33                    158
Depreciation....................................            (88)                  (17)                (113)                   (50)
Management fee..................................           (103)                 (103)                (309)                  (309)
                                                   --------------        --------------        -------------         --------------

TOTAL OTHER (EXPENSE) INCOME....................           (125)                    66                  121                   (48)
                                                   --------------        --------------        -------------         --------------

NET INCOME (LOSS) ..............................   $         971         $     (4,784)         $        551          $       (535)
                                                   ==============        ==============        =============         ==============

Net income (loss) allocated to General Partner..   $         --          $        (48)         $          2          $         (5)
                                                   ==============        ==============        =============         ==============
Net income (loss) allocated to
  Class B Limited Partner.......................   $         451         $        (24)         $         29          $         (3)
                                                   ==============        ==============        =============         ==============
Net income (loss) allocated to 
  Class A Limited Partners......................   $         520         $     (4,712)         $        520          $       (527)
                                                   ==============        ==============        =============         ==============
Net income (loss) per Class A 
  Limited Partnership Unit......................   $        0.25         $      (2.25)         $       0.25          $      (0.25)
                                                   ==============        ==============        =============         ==============
Weighted average number of Class A Limited
  Partnership Units outstanding.................           2,092                 2,092                2,092                  2,092
                                                   ==============        ==============        =============         ==============


    The accompanying notes are an integralpart of these financial statements.


                                       2

                            HEARTLAND PARTNERS, L. P.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                           (dollars in thousands)
                                                                                                 (Unaudited)
                                                                                             For the Nine Months
                                                                                             Ended September 30,
                                                                                     2004                           2003
                                                                                 -------------                 -------------
                                                                                                         
CASH FLOW FROM OPERATING ACTIVITIES:
Net income (loss)                                                                $        551                  $      (535)
Adjustments reconciling net income (loss) to net cash (used in)
  provided by operating activities:
Land write off to cost of sales                                                           108                           581
Land held for sale NRV write-down                                                          57                            --
Provisions for bad debts                                                                   45                            --
Depreciation                                                                              113                            50
Net change in allowance for claims and liabilities                               $      (149)                  $      (297)
Net change in assets and liabilities:
   Decrease (increase) in accounts receivable                                         (1,511)                           171
   Decrease in housing inventories, net                                                    --                         4,131
   Decrease in land held for sale, scattered land parcels                                 494                            14
   Decrease in land held for sale, former development properties                          542                         6,067
   Decrease in accounts payable and accrued liabilities                          $    (1,005)                  $    (1,655)
   Net change in other assets and liabilities                                           (687)                         (536)
                                                                                 -------------                 -------------

Net cash (used in) provided by operating activities                                   (1,442)                         7,991
                                                                                 -------------                 -------------

CASH FLOW FROM INVESTING ACTIVITIES:
Purchase PG Oldco, Inc.  Notes                                                             --                         (770)
                                                                                 -------------                 -------------

Net cash used in investing activities                                                      --                         (770)
                                                                                 -------------                 -------------

CASH FLOW FROM FINANCING ACTIVITIES:
Advances on notes payable                                                                  --                         1,076
Payoffs on notes payable                                                                   --                       (4,713)
Distribution to partners                                                                   --                       (2,231)
Increase in restricted cash                                                                --                         (765)
                                                                                 -------------                 -------------

Net cash used in financing activities                                                      --                       (6,633)
                                                                                 -------------                 -------------

Net (decrease) increase in cash                                                  $    (1,442)                           588

Cash at beginning of period                                                             3,926                           709
                                                                                 -------------                 -------------

Cash at end of period                                                            $      2,484                  $      1,297
                                                                                 =============                 =============

NON-CASH ACTIVITIES:
Write off of furniture, fixtures and equipment and
  the related accumulated depreciation                                           $        131                            --
                                                                                 =============                 =============

Note payable to PG Oldco, Inc.  for purchase of HTI promissory notes                       --                  $        500
                                                                                 =============                 =============


    The accompanying notes are an integralpart of these financial statements.


                                       3

                            HEARTLAND PARTNERS, L.P.
                           NOTES TO UNAUDITED INTERIM
                        CONSOLIDATED FINANCIAL STATEMENTS
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004

                                   (Unaudited)

The unaudited consolidated financial statements of Heartland Partners, L.P., a
Delaware limited partnership, and its subsidiaries (collectively, "Heartland" or
the "Company") as of September 30, 2004 and for the three and nine months ended
September 30, 2004 have been prepared pursuant to the Securities and Exchange
Commission ("SEC") rules and regulations and should be read in conjunction with
the financial statements and notes thereto included in the Company's 2003 Annual
Report on Form 10-K (the "2003 Form 10-K"). The following Notes to Consolidated
Financial Statements highlight significant changes to the notes included in the
2003 Form 10-K and present interim disclosures as required by the SEC. The
accompanying consolidated financial statements reflect, in the opinion of
management, all adjustments necessary for a fair presentation of the interim
financial statements. All such adjustments are of a normal and recurring nature.

1.  Organization

Organization and Purpose; Recent Asset Sales
--------------------------------------------

Heartland was formed on October 6, 1988. Heartland's existence will continue
until December 31, 2065, unless extended or dissolved pursuant to the provisions
of Heartland's partnership agreement. Heartland was originally organized to
engage in the ownership, purchasing, development, leasing, marketing,
construction and sale of real estate properties. In 2003, Heartland sold several
properties in its real estate portfolio, paid off certain of its liabilities and
distributed some of the proceeds thereof to its partners in accordance with the
terms of its partnership agreement. Heartland is now attempting to sell its
remaining real estate holdings. It is pursuing a claim it has against a local
government unit in connection with the acquisition by condemnation of a property
in Milwaukee, Wisconsin. The Company plans to foreclose on the Company's Class B
Interest held by a wholly-owned subsidiary of Heartland Technology, Inc., a
Delaware corporation formerly known as Milwaukee Land Company ("HTI"), that
collateralizes outstanding loans due from HTI. The Company is undertaking to
resolve its remaining liabilities. Heartland's most significant liabilities are
environmental liabilities. Heartland is also a party to litigation involving its
former Chief Executive Officer. The amount and timing of future cash
distributions to the Company's Unitholders will depend on generation of cash
from sales and claims, resolution of liabilities and associated costs. The
Company's 2003 distributions were greater than in any past year. The Company's
Unitholders should not expect the same level of distributions on an annual basis
as occurred in 2003.

HTI Interests, LLC, a Delaware limited liability company and sole general
partner of Heartland (the "General Partner" or "HTII"), is owned 99.9% by HTI
and 0.1% by HTI Principals, Inc., a Delaware corporation owned by four current
members and one former member of HTI's board of directors. CMC Heartland
Partners, a Delaware general partnership ("CMC"), is an operating general
partnership owned 99.99% by Heartland and 0.01% by HTII.


                                       4

                            HEARTLAND PARTNERS, L.P.
                           NOTES TO UNAUDITED INTERIM
                        CONSOLIDATED FINANCIAL STATEMENTS
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004

                                   (Unaudited)

The following table sets forth certain entities formed by Heartland or CMC since
their inception that currently hold real estate and other assets, the date and
purpose of formation, development location and ownership:



                                                  YEAR
               COMPANY                           FORMED                     BUSINESS PURPOSE
               -------                           ------                     ----------------
                                                      
Heartland Development Corporation ("HDC")         1993      General Partner of CMC Heartland Partners I,
                                                              Limited Partnership

CMC Heartland Partners III, LLC   ("CMCIII")      1997      Owned  Kinzie Station Phase I, owns Kinzie Station
                                                              Phase II

CMC Heartland Partners IV, LLC    ("CMCIV")       1998      Owned approximately 7 acres in Fife, Washington

CMC Heartland Partners VII, LLC   ("CMCVII")      1997      Owned lots and homes in the Longleaf Country Club





         COMPANY                DEVELOPMENT LOCATION                     OWNERSHIP
         -------                --------------------                     ---------
                                                                   
         HDC                    Not Applicable                            100% (1)
         CMCIII                 Chicago, Illinois                         100% (2)
         CMCIV                  Fife, Washington                          100% (2)
         CMCVII                 Southern Pines, North Carolina            100% (2)

           (1) Stock wholly owned by Heartland. 
           (2) Membership interest owned by CMC.


2.  Summary of Significant Accounting Policies

Consolidation
-------------

The consolidated financial statements include the accounts of Heartland; CMC,
its 99.99% owned operating partnership; HDC, its wholly-owned subsidiary;
CMCIII, CMCIV, CMCVII, each wholly-owned by CMC. All intercompany transactions
have been eliminated in consolidation.

Accounts Receivable
-------------------

The Company provides an allowance for doubtful accounts against the portion of
accounts receivable that is estimated to be uncollectible. Accounts receivable
in the consolidated balance sheets are shown net of an allowance for doubtful
accounts of $361,000 and $316,000 as of September 30, 2004 and December 31,
2003, respectively.

Fair Value of Financial Instruments
-----------------------------------

The carrying values of cash and cash equivalents, accounts receivable, accounts
payable and accrued expenses are reasonable estimates of their fair values
because of the short maturity of these financial instruments.


                                       5

                            HEARTLAND PARTNERS, L.P.
                           NOTES TO UNAUDITED INTERIM
                        CONSOLIDATED FINANCIAL STATEMENTS
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004

                                   (Unaudited)

Revenue Recognition
-------------------

Land sales are recognized when the Company has received an adequate cash down
payment and all other conditions necessary for profit recognition have been
satisfied.

Property
--------

Properties are carried at their historical cost. Expenditures which
significantly improve the values or extend useful lives of the properties are
capitalized. Predevelopment costs, including real estate taxes, that were
directly identified with a specific development project were capitalized in
prior periods. Interest and related debt issuance costs were capitalized to
qualifying real estate inventories as incurred in prior periods, in accordance
with Statement of Financial Accounting Standards No. 34, "Capitalization of
Interest Costs", and charged to cost of sales as revenue from land sales are
recognized. Repairs and maintenance are charged to expense as incurred.
Depreciation is provided for financial statement purposes over the estimated
useful life of the respective assets ranging from seven (7) years for office
equipment and fixtures to forty (40) years for building and improvements using
the straight-line method.

For properties held for sale, an impairment loss is recognized when the fair
value of the property, less the estimated cost to sell, is less than the
carrying amount of the property.

3.  Notes Payable

Effective February 11, 2004, CMC executed documents for a line of credit
agreement in the amount of $2,000,000 with LaSalle National Bank ("LNB").
Heartland has granted LNB a first lien on certain parcels of land in Chicago,
Illinois which have a carrying value of $5,457,000. As of September 30, 2004,
the Company has not drawn on the LNB line of credit. The line of credit interest
rate is the prime rate of LNB plus 1.5% (6.25% at September 30, 2004). LNB also
requires the Company to maintain net worth (defined as assets minus liabilities)
of $5,500,000, maintain net income of $1,000,000 for any fiscal year beginning
with the year ended December 31, 2003, not make any advances or distributions to
Unitholders or members from funds borrowed under the line of credit, and adhere
to various other covenants described in the Secured Revolving Note document. The
Company was in default under the line of credit agreement because it did not
meet the net income covenant in 2003. However, a waiver of this default was
received from LNB on May 14, 2004. The line of credit matures December 1, 2004.

As of September 30, 2004 and December 31, 2003, Heartland's total consolidated
indebtedness was zero. There can be no assurance that the amounts available from
internally generated funds, cash on hand or disposition of the remaining assets
of the Company will be sufficient to fund Heartland's anticipated operations.
Heartland may be required to seek additional capital in the form of bank
financing. No assurance can be given that such bank financing will be available
or, if available, will be on terms favorable to Heartland. If Heartland is not
successful in obtaining sufficient capital to fund the implementation of its
liquidation strategy and for other expenditures, properties might be sold for
far less than their market value. Any such discounted sale could adversely


                                       6

                            HEARTLAND PARTNERS, L.P.
                           NOTES TO UNAUDITED INTERIM
                        CONSOLIDATED FINANCIAL STATEMENTS
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004

                                   (Unaudited)

affect Heartland's future financial condition and results of operations.
However, the Company's management at this time does not anticipate selling the
Company's remaining properties at substantial discounts from their market value.

4.  Real Estate Sale Activities

Property sales during the nine months ended September 30, 2004 totaled
$3,992,000. Such sales included approximately 2 acres of land in the Kinzie
Station development in Chicago, Illinois for $1,597,000, 6 acres of land at
Petit Point located near Milwaukee, Wisconsin for $1,155,000, approximately 21
acres of land in Rockford, Illinois for $180,000, 7 acres of land in Fife,
Washington for $200,000, approximately 11,777 acres of land scattered over 12
states for approximately $250,000 and other land parcels for approximately
$610,000.

Property sales during the nine months ended September 30, 2003 totaled
$17,088,000. Such sales included 3 acres of land in Kinzie Station North for
$9,850,000, approximately 142 acres in the Menomonee Valley in Milwaukee,
Wisconsin for $3,550,000, 11 acres of land at Plankinton Yard located near
Milwaukee, Wisconsin for $819,000, 7 units in Longleaf for $1,811,000, 1 unit in
Kinzie Station for $310,000, the townhome site in Kinzie Station for $270,000
and various land held for sale parcels for $478,000.

At September 30, 2004 the Company had (i) approximately 4 acres of remaining
property at Kinzie Station in Chicago, Illinois, (ii) approximately 25 acres of
property in Rockford, Illinois, (iii) a 5 acre property in Minneapolis,
Minnesota ("Lite Yard"), (iv) a 20 acre property in Glendale, Wisconsin and (v)
approximately 218 acres of land and easements scattered over 7 states. Heartland
owns approximately 4,000 square feet of office space in Chicago, Illinois. In
addition, although the Company conveyed its property in Menomonee Valley located
in Milwaukee, Wisconsin to the Redevelopment Authority of the City of Milwaukee
("RACM") in connection with a July 2003 condemnation proceeding, it retained the
right to appeal the purchase price and to seek additional consideration. In
April 2004, the Company filed suit against RACM in the Milwaukee County Circuit
Court appealing the amount paid by RACM.

5.  Related Party Transactions

Management Agreement
--------------------

Heartland has a management agreement with HTII pursuant to which Heartland is
required to pay HTII an annual management fee in the amount of $413,000 for the
years ended December 31, 2004 and 2003. The management agreement terminates on
June 27, 2005. The fee for the nine months ended September 30, 2004 has been
paid in full. As of September 30, 2004, the Company has prepaid three months of
the management fee, or approximately $103,000, to HTII.


                                       7

                            HEARTLAND PARTNERS, L.P.
                           NOTES TO UNAUDITED INTERIM
                        CONSOLIDATED FINANCIAL STATEMENTS
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004

                                   (Unaudited)

Conflicts of Interest of General Partner and its Officers and Directors
-----------------------------------------------------------------------

The officers and directors of HTI, the officers of Heartland and the managers of
HTII, including Lawrence S. Adelson, Chairman of the Board, President and Chief
Executive Officer of HTI and Chief Executive Officer of Heartland and Richard P.
Brandstatter, President of the Company, will not devote their entire business
time to the affairs of Heartland. The Heartland Partnership Agreement provides
that (i) whenever a conflict of interest exists or arises between the General
Partner or any of its affiliates, on the one hand, and Heartland, or any
Unitholder on the other hand, or (ii) whenever the Heartland Partnership
Agreement or any other agreement contemplated therein provides that the General
Partner shall act in a manner which is, or provide terms which are, fair and
reasonable to Heartland, or any Unitholder, the General Partner shall resolve
such conflict of interest, take such action or provide such terms, considering
in each case the relative interests of each party (including its own interest)
to such conflict, agreement, transaction or situation and the benefits and
burdens relating to such interests, any customary or accepted industry
practices, and any applicable generally accepted accounting practices or
principles. Thus, unlike the strict duty of a fiduciary who must act solely in
the best interests of his beneficiary, the Heartland Partnership Agreement
permits the General Partner to consider the interests of all parties to a
conflict of interest, including the General Partner. The Heartland Partnership
Agreement also provides that, in certain circumstances, the General Partner will
act in its sole discretion, in good faith or pursuant to other appropriate
standards. The General Partner has sole authority over the timing and amount of
distributions as well as dissolution of the partnership.

Claims Against HTI Purchased by Heartland
-----------------------------------------

On April 16, 2004, the Company purchased the claims that an unrelated third
party maintained against HTI, the former general partner of Heartland, for
$70,000 which is included in general and administrative expense for the nine
months ended September 30, 2004. The Company purchased these claims because it
believes the value was reasonable and to preserve an orderly liquidation of HTI
given HTI's ownership of the limited liability companies which hold the
Company's Class B and General Partner interests.

Other
-----

A senior partner of a law firm who provides services to the Company owns
approximately 7.5% of the outstanding shares of HTI stock. Lawrence S. Adelson,
Chief Executive Officer of the Company, owns 119,500 shares, or approximately
7.15% of the outstanding shares, of HTI stock. Lawrence S. Adelson, Chief
Executive Officer of the Company and Richard P. Brandstatter, President of the
Company, are employees and directors of HTI.

6.  Legal Proceedings and Contingencies

At September 30, 2004 and December 31, 2003, Heartland's allowance for claims
and liabilities was approximately $3,821,000 and $3,970,000, respectively.


                                       8

                            HEARTLAND PARTNERS, L.P.
                           NOTES TO UNAUDITED INTERIM
                        CONSOLIDATED FINANCIAL STATEMENTS
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004

                                   (Unaudited)

Edwin Jacobson Lawsuit
----------------------

On August 19, 2002, the former President and Chief Executive Officer of CMC,
Edwin Jacobson, filed two lawsuits against the Company, CMC and certain officers
and/or managers of the General Partner. One of the lawsuits alleges CMC breached
the terms of his employment contract and that the officers and/or board members
wrongfully interfered with his contract. Jacobson is seeking compensatory and
punitive damages ($1,000,000 in salary and $11,000,000 in incentive
compensation). Jacobson asked the court to enforce his contract and enjoin the
Company from selling property or making distributions to the Unitholders until
the Company has appraised its properties and paid him according to the terms of
his employment contract. Jacobson's second lawsuit was for defamation. On
January 31, 2003, the Company filed motions to dismiss the amended lawsuits. On
May 29, 2003, the court dismissed, with prejudice, the defamation lawsuit
against the Company, CMC and certain officers and/or managers of the General
Partner. At the same time, the court dismissed, with prejudice, Jacobson's
motion to enjoin the Company from selling its real estate. Jacobson also filed a
motion for summary judgment on his contract claims which the court denied. CMC
has filed a counterclaim alleging breach of fiduciary duty and a motion to
dismiss the tortious interference with a contract count. CMC is vigorously
defending itself against the remaining lawsuit and, in the opinion of
management, has valid defenses against the remaining lawsuit relating to the
Company's alleged breach of Jacobson's employment contract. At this time, the
probability that a liability will be incurred and the amount of any potential
liability cannot be determined. This litigation may not be resolved in the
Company's favor, and the Company may incur significant costs associated
therewith. If the Company is required to pay substantial amounts with respect to
the Jacobson litigation, the Company may not be left with any cash or other
property to distribute to the Unitholders. The parties have agreed to voluntary,
non-binding mediation, scheduled for the end of November 2004.

Environmental Claims and Liabilities
------------------------------------

The Company periodically evaluates the environmental liabilities associated with
its properties on a regular basis. The Company records an allowance, or reserve,
for known potential environmental claims and liabilities, including remediation,
legal and consulting fees, to the extent it is probable that a liability has
been incurred and the amount of the liability can be reasonably estimated. The
reserve amount does not include any estimated amounts for unknown claims and
liabilities. The Company estimates its reserve for known environmental claims
and liabilities independent from any claims the Company may have for recovery
against third parties, including from governmental sponsored clean-up funds. If
the Company cannot reasonably estimate the amount of an environmental claim or
liability, but (i) the Company's management is able to determine that the amount
of the liability is likely to fall within a range and (ii) no amount within that
range can be determined to be the better estimate, then the Company records the
reserve at the minimum amount of the range. On September 27, 2004 CMC and US
Borax ("Borax") entered into an agreement to share costs related to the "Lite
Yard" site (see below). The Company recorded a receivable for the amount due
under the settlement agreement of $1,699,000.


                                       9

                            HEARTLAND PARTNERS, L.P.
                           NOTES TO UNAUDITED INTERIM
                        CONSOLIDATED FINANCIAL STATEMENTS
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004

                                   (Unaudited)

At September 30, 2004 and December 31, 2003, the reserve for environmental
claims and liabilities was $3,821,000 and $3,970,000 respectively, which
represents the minimum amount of the range of the Company's estimate of
environmental claims and liabilities. Heartland has estimated the upper range of
the Company's environmental claims and liabilities to be approximately
$7,395,000.

Lite Yard
---------

CMC owns a 5 acre site in Minneapolis, Minnesota that is impacted with arsenic
and lead. The Company filed suit against Borax on July 23, 2003, in the United
States District Court for the District of Minnesota for contribution. Borax,
which discontinued operations in 1968, is a former operator of a
pesticide/herbicide facility on the property. This matter was settled pursuant
to a Confidential Settlement Agreement and Release dated September 27, 2004,
between the Company and Borax. Pursuant to the settlement agreement, Borax has
agreed to pay a portion of the Company's past and future response costs at the
site. At September 30, 2004 and December 31, 2003, the Company's aggregate
allowance for claims and liabilities for this site is $2,842,000 and $3,415,000,
respectively. At September 30, 2004, the Company recorded a receivable for the
amount due under the Borax settlement agreement of $1,699,000.

On September 3, 2004, the United States Environmental Protection Agency
("USEPA") issued an order to the Company and to Borax to remediate arsenic in
the soils of a nearby residential neighborhood. This matter is not covered by
the Confidential Settlement Agreement and Release between the Company and Borax.
The Company has offered $300,000 to USEPA to settle the Company's obligations
under the order. This amount does not represent the entire estimated cost of the
cleanup being under taken by USEPA. USEPA could seek substantial penalties
against the Company as well as costs of remediation. At September 30, 2004 and
December 31, 2003, the Company's aggregate allowance for claims and liabilities
related to this site is $380,000 and $0, respectively.

Miles City Yard
---------------

By letter dated June 10, 2004, the Montana Department of Environmental Quality
demanded the Company perform a remedial investigation of a railyard in Miles
City, Montana previously owned and operated by the Chicago, Milwaukee, St. Paul
and Pacific Railroad. On September 7, 2004, Trinity Railcar Repair, Inc.
("Trinity") filed suit against the Company and CMC in Custer County, Montana
state court, for contribution under state environmental law, for indemnification
under sale agreements between the Company's predecessors and Trinity's
predecessors and for injunctive relief prohibiting the Company from dissolving
or making any distributions to its Unitholders. On September 14, 2004, Trinity
filed a motion for a preliminary injunction prohibiting the Company from
liquidating or making distributions to its Unitholders. The Company has filed a
motion to dismiss Trinity's complaint. On October 29, 2004, the Custer County,
Montana court issued an order that purports to enjoin the Company from
dissipating assets and making any distributions to its Unitholders pending the
resolution of Trinity's motion for preliminary injunction. The court
additionally set a hearing on the Company's motion to dismiss the complaint for
December 2, 2004 and a hearing on the preliminary injunction for January 10,


                                       10

                            HEARTLAND PARTNERS, L.P.
                           NOTES TO UNAUDITED INTERIM
                        CONSOLIDATED FINANCIAL STATEMENTS
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004

                                   (Unaudited)

2005. In the event that the court ultimately grants Trinity's request for a
preliminary injunction, the Company may not be able to make any distributions,
including liquidating distributions, to its Unitholders unless and until the
underlying environmental dispute between the Company and Trinity has been
resolved. At September 30, 2004, the Company's aggregate allowance for claims
and liabilities for this site is $205,000.

Other Environmental Matters
---------------------------

Under environmental laws, liability for hazardous substance contamination is
imposed on the current owners and operators of the contaminated site, as well as
the owner or the operator of the site at the time the hazardous substance was
disposed or otherwise released. In most cases, this liability is imposed without
regard to fault. Currently, the Company has known environmental liabilities
associated with certain of its properties arising out of the activities of its
predecessor or certain of its predecessor's lessees and may have further
material environmental liabilities as yet unknown. The majority of the Company's
known environmental liabilities stem from the use of petroleum products, such as
motor oil and diesel fuel, in the operation of a railroad or in operations
conducted by its predecessor's lessees.

The Montana Department of Environmental Quality ("DEQ") has asserted that the
Company is liable for some or all of the investigation and remediation of
certain properties in Montana sold by its predecessor's reorganization trustee
prior to the consummation of its predecessor's reorganization. The Company has
denied liability at certain of these sites based on the reorganization bar of
the Company's predecessor. The Company's potential liability for the
investigation and remediation of these sites was discussed in detail at a
meeting with DEQ in April 1997. While the DEQ has not formally changed its
position, the DEQ has not elected to file suit.

At three separate sites, the Company has been notified that releases arising out
of the operations of a lessee, former lessee or other third party have been
reported to government agencies. At each of these sites, the third party is
voluntarily cooperating with the appropriate agency by investigating the extent
of any such contamination and performing the appropriate remediation, if any.

In addition to the environmental matters set forth above, there may be other
properties, (i) with environmental liabilities not yet known to the Company,
(ii) with potential environmental liabilities for which the Company has no
reasonable basis to estimate, or (iii) which the Company believes the Company is
not reasonably likely to ultimately bear the liability, but the investigation or
remediation of which may require future expenditures. The Company's management
is not able to express an opinion at this time whether the environmental
expenditures for these properties will or will not be material.

The Company has given notice to its insurers, which issued policies to the
Milwaukee Road railroad, of certain of the Company's environmental liabilities.
Due to the high deductibles on these policies, the Company has not yet demanded
that any insurer indemnify or defend the Company. Consequently, the Company's


                                       11

                            HEARTLAND PARTNERS, L.P.
                           NOTES TO UNAUDITED INTERIM
                        CONSOLIDATED FINANCIAL STATEMENTS
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004

                                   (Unaudited)

management has not formed an opinion regarding the legal sufficiency of the
Company's claims for insurance coverage.

7.  Compensation and Benefits

Effective March 1, 2002, an employment agreement with Lawrence S. Adelson, Chief
Executive Officer of CMC, was approved by the HTII Board of Managers. The term
of the employment agreement is from March 1, 2002 to June 27, 2005 and his
salary is $200,000 per year. His incentive compensation is the economic (but not
tax) equivalent of ownership of 100,000 (non-voting) Heartland Class A
Partnership Units and is payable at the time of any distributions to the
Unitholders. The Phantom Units awarded under the incentive compensation plan are
accounted for in accordance with Accounting Principles Board Opinion No. 25,
"Accounting for Stock Issued to Employees" and related Interpretations.
Compensation expense is recognized when the amount of the underlying
distribution is probable and estimable. No compensation expense related to these
Phantom Units has been recorded in the consolidated statements of operations for
the nine months ended September 30, 2004. Compensation expense of $105,000 has
been recognized in the consolidated statement of operations for the nine months
ended September 30, 2003.

Effective January 1, 2002, the CMC Heartland Partners 2002 Incentive Plan ("2002
CMC Plan") was approved by the Company. The aggregate benefits payable under the
2002 CMC Plan will be computed by multiplying 2% by the net proceeds from the
sale of certain land parcels for the period January 1, 2002 to December 31,
2004. Three officers of the Company are eligible for benefits under the 2002 CMC
Plan. For the nine months ended September 30, 2004 and 2003, the Company has
recognized $75,000 and $321,000, respectively, as compensation expense under the
2002 CMC Plan, all of which has been paid to the three officers. Also, the 2002
CMC Plan granted three officers the economic (but not tax) equivalent of
ownership of 10,000 (non-voting) Heartland Class A Partnership Units payable at
the time of any distributions to the Unitholders. The Phantom Units awarded
under the CMC Plan are accounted for in accordance with Accounting Principles
Board Opinion No. 25, "Accounting for Stock Issued to Employees" and related
Interpretations. Compensation expense is recognized when the amount of the
underlying distribution is probable and estimable. No compensation expense
related to these Phantom Units has been recorded in the consolidated statements
of operations for the nine months ended September 30, 2004. Compensation expense
related to these phantom Units of $31,500 has been recognized in the
consolidated statements of operations for the nine months ended September 30,
2003.

8.  Potential Liquidation of Heartland Partners, L.P.

The Company's management expects to sell to unrelated third parties the
remainder of its properties with a view towards eventually dissolving the
partnership within the next two years. If such sales do occur, the Company may
subsequently determine to liquidate the Company pursuant to the dissolution and
liquidation provisions of its partnership agreement. The Company might also


                                       12

                            HEARTLAND PARTNERS, L.P.
                           NOTES TO UNAUDITED INTERIM
                        CONSOLIDATED FINANCIAL STATEMENTS
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004

                                   (Unaudited)

determine to liquidate in the context of a bankruptcy proceeding if the Company
believes that such a proceeding would likely serve to maximize value for the
Company's Unitholders by providing greater certainty with respect to the
satisfaction of, or provision for, the Company's known and contingent
liabilities. The Unitholders will not have control over the divestiture of the
Company's remaining assets or the liquidation process. The Company cannot make
any assurance that changes in its policies will serve fully the interests of all
Unitholders or that the Unitholders will receive any liquidating distributions
of cash or other property.





















                                       13

                            HEARTLAND PARTNERS, L.P.
                               SEPTEMBER 30, 2004

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

Forward-Looking Statements

This report includes forward-looking statements intended to qualify for the safe
harbor from liability established by the Private Securities Litigation Reform
Act of 1995. These forward-looking statements generally can be identified by
phrases such as Heartland or the Company, or its management "believes,"
"expects," "anticipates," "foresees," "forecasts," "estimates," or other words
or phrases of similar import. Similarly, statements in this report that describe
the Company's plans, outlook, objectives, intentions or goals are also
forward-looking statements. Forward-looking statements are not guarantees of
future performance. They involve risks and uncertainties that are difficult to
predict. The Company's actual future results, actions, performance or
achievement of results and the value of the partnership Units may differ
materially from what is forecasted in any forward-looking statements. We caution
you not to put undue reliance on any forward-looking statement in these
documents. The Company does not undertake any obligation to update or publicly
release any revisions to forward-looking statements to reflect events,
circumstances or changes in expectations after the date of this report.

Risk Factors

Real Estate Investment Risks; General Economic Conditions Affecting Real Estate
Industry
-------------------------------------------------------------------------------

The Company faces risks associated with local real estate conditions in areas
where the Company owns properties. These risks include, but are not limited to:
liability for environmental hazards; changes in general or local economic
conditions; changes in real estate and zoning laws; changes in income taxes,
real estate taxes, or federal or local taxes; floods, earthquakes, and other
acts of nature; and other factors beyond the Company's control. The illiquidity
of real estate investments generally may impair the Company's ability to respond
promptly to changing circumstances. The inability of management to respond
promptly to changing circumstances could adversely affect the Company's
financial condition and ability to make distributions to the Unitholders.

The real estate industry generally is highly cyclical and is affected by changes
in national, global and local economic conditions and events, such as employment
levels, availability of financing, interest rates, consumer confidence and the
demand for housing and other types of construction. Sellers of real estate are
subject to various risks, many of which are outside the control of the seller,
including real estate market conditions, changing demographic conditions,
adverse weather conditions and natural disasters, such as hurricanes and
tornadoes, changes in government regulations or requirements and increases in
real estate taxes and other local government fees. The occurrence of any of the
foregoing could have a material adverse effect on the financial condition of
Heartland.

Environmental Liabilities
-------------------------

Under various federal, state and local laws, ordinances, and regulations, the
owner or operator of real property may be liable for the costs of removal or
remediation of hazardous or toxic substances located on or in, or emanating


                                       14

                            HEARTLAND PARTNERS, L.P.
                               SEPTEMBER 30, 2004

from, such property, as well as costs of investigation and property damages.
Such laws often impose such liability without regard to whether the owner or
operator knew of, or was responsible for, the presence of such hazardous or
toxic substances. The presence of such substances, or the failure to properly
remediate such substances, may adversely affect the owner or operator's ability
to sell or lease a property or borrow using the property as collateral. Other
statutes may require the removal of underground storage tanks. Noncompliance
with these and other environmental, health or safety requirements may result in
substantial costs to us or may result in the need to cease or alter operations
on the property and may reduce the value of the property or our ability to sell
it.

In addition, the Company acquired its real estate portfolio from the successors
to the Chicago, Milwaukee, St. Paul and Pacific Railroad (the "Milwaukee Road")
under a Conveyance Agreement dated June 27, 1990, (the "Conveyance Agreement").
The Milwaukee Road emerged from reorganization in 1985. Under the Conveyance
Agreement, the Company agreed to assume certain environmental liabilities of the
Milwaukee Road which survived the Milwaukee Road's reorganization proceedings.

Environmental laws may impose liability on a previous owner or operator of a
property that owned or operated the property at a time when hazardous or toxic
substances were disposed on, or released from, the property. A conveyance of the
property, therefore, does not relieve the owner or operator from liability. The
Company cannot assure that environmental liability claims will not arise in the
future.

Heartland is subject to federal and state requirements for protection of the
environment, including those for discharge of hazardous materials and
remediation of contaminated sites. Heartland is in the process of assessing its
environmental exposure, including obligations and commitments for remediation of
contaminated sites and assessments of ranges and probabilities of recoveries
from other responsible parties. Because of the regulatory complexities and risk
of unidentified contaminants on its properties, the potential exists for
remediation costs to be materially different from the costs Heartland has
estimated. Some of the property owned by the Company consists of land formerly
used for railroad purposes. Other properties were leased to tenants that used
hazardous materials in their businesses. Any contamination of that property may
affect adversely the Company's ability to sell such property.

For a discussion of the amount and methodology used to determine the amount of
the Company's reserve for environmental liabilities and claims and certain risks
associated therewith, see "Summary of Significant Accounting Estimates - Reserve
for Environmental Liabilities".

Notes Receivable from HTI
-------------------------

HTI owes Heartland, in the aggregate, approximately $9,734,000 under the 2000
Notes and the PG Oldco Notes, both of which are secured by the Class B Interest.
Heartland has recorded an allowance for doubtful accounts of approximately
$5,133,000 related thereto. Upon either the acquisition of the Class B Interest
pursuant to a proposed settlement agreement or the foreclosure on the Class B
Interest, the receivable amount in respect of the 2000 Notes and the PG Oldco
Notes reflected in the "Due from Affiliate" account will be reduced to zero, and
the Class B Interest and the Class B Interest's capital account balance will be


                                       15

                            HEARTLAND PARTNERS, L.P.
                               SEPTEMBER 30, 2004

cancelled. If cancelled, the Class B Interest will no longer be entitled to
receive any distributions of cash or other property from Heartland. Although
Heartland's management believes it is unlikely, there can be no assurance that
either the settlement agreement will be approved by HTI's stockholders or that
Heartland will be able to foreclose on the Class B Interest. If the Class B
Interest is not foreclosed upon and cancelled, it will be entitled to receive
distributions in accordance with the terms of the Partnership Agreement.

Pending Litigation
------------------

The Jacobson litigation may not be resolved in the Company's favor, and the
Company may incur significant costs associated therewith. If the Company is
required to pay substantial amounts with respect to the Jacobson litigation, the
Company may not be left with any cash or other property to distribute to the
Unitholders.

As discussed in "Item 1. Legal Proceedings", a state court in Montana has issued
an order that purports to enjoin the Company from making any distributions to
its Unitholders until the plaintiff's petition for injunctive relief is decided
by the court. In the event that the court ultimately grants the plaintiff's
request for a preliminary injunction, the Company may not be able to make any
distributions, including liquidating distributions, to its Unitholders unless
and until the underlying environmental dispute between the parties has been
resolved.

Access to Financing
-------------------

As of September 30, 2004, Heartland's total consolidated indebtedness was zero.
There can be no assurance that the amounts available from internally generated
funds, cash on hand and sale of assets will be sufficient to fund Heartland's
anticipated operations. Heartland may be required to seek additional capital in
the form of bank financing. No assurance can be given that such financing will
be available or, if available, will be on terms favorable to Heartland. If
Heartland is not successful in obtaining sufficient capital to fund the
implementation of its liquidation strategy and for other expenditures,
properties might be sold for far less than their market value. Any such
discounted sale could adversely affect Heartland's future results of operations
and future cash flows. However, the Company's management at this time does not
anticipate selling the Company's remaining properties at substantial discounts
from their market value.

Period-to-Period Fluctuations
-----------------------------

Heartland's sales activity varies from period to period, and the ultimate
success of this sales activity cannot always be determined from results in prior
periods. Thus, the timing and amount of revenues arising from this sales
activity are subject to considerable uncertainty. The inability of Heartland to
manage effectively their cash flows from operations would have an adverse effect
on their ability to service any future debt, and to meet working capital
requirements.

Potential Liquidation of Assets
-------------------------------

The Company's management expects to sell to unrelated third parties the
remainder of its properties with a view towards eventually dissolving the
partnership within the next two years. If such sales do occur, the Company may


                                       16

                            HEARTLAND PARTNERS, L.P.
                               SEPTEMBER 30, 2004

subsequently determine to liquidate the Company pursuant to the dissolution and
liquidation provisions of its partnership agreement. The Company might also
determine to liquidate in the context of a bankruptcy proceeding if the Company
believes that such a proceeding would likely serve to maximize value for the
Company's Unitholders by providing greater certainty with respect to the
satisfaction of, or provision for, the Company's known and contingent
liabilities. The Unitholders will not have control over the divestiture of the
Company's remaining assets or the liquidation process. The Company cannot make
any assurance that changes in its policies will serve fully the interests of all
Unitholders or that the Unitholders will receive any liquidating distributions
of cash or other property.

Risks Related to the Class A Units
----------------------------------

The market value of the Class A units could decrease based on the Company's
performance, market perception and conditions. The market value of the Class A
units may be based primarily upon the market's perception of the Company's
growth potential and current and future cash distributions, and may be
secondarily based upon the real estate market value of the Company's underlying
assets. The market price of the Class A units may be influenced by the
distributions on the Class A units relative to market interest rates. Rising
interest rates may lead potential buyers of the Class A units to expect a higher
distribution rate, which would adversely affect the market price of the Class A
units. In addition, if the Company were to borrow, rising interest rates could
result in increased expense, thereby adversely affecting the cash flow and the
Company's ability to service its indebtedness and make distributions.

The Class A units have been traded since June 20, 1990. The Company believes
that factors such as (but not limited to) announcements of developments related
to the Company's business, fluctuations in the Company's quarterly or annual
operating results, failure to meet expectations, and general economic
conditions, could cause the price of the Company's units to fluctuate
substantially. In recent years the stock market has experienced extreme price
fluctuations, which have often been unrelated to the operating performance of
the underlying companies. Such fluctuations could adversely affect the market
price of the Class A units.

The Class A units are currently traded on the American Stock Exchange under the
symbol "HTL". The Class A units are thinly traded. There are no assurances that
the Company will maintain its listing on the exchange. If the Class A units
should be delisted from the exchange, it is likely that it could materially
and/or adversely effect any future liquidity in the Class A units.

Summary of Significant Accounting Estimates

The Company's most significant accounting estimates relate to the net realizable
value of assets, potential environmental liabilities, the Jacobson litigation
and the treatment of certain loans from Heartland to the General Partner.


                                       17

                            HEARTLAND PARTNERS, L.P.
                               SEPTEMBER 30, 2004

Net Realizable Value of Assets
------------------------------

For properties held for sale, an impairment loss is recognized when the fair
value of the property, less the estimated cost to sell, is less than the
carrying amount of the property. In the second quarter of 2004, an impairment
loss of $57,000 was recognized as a component of cost of sales.

Reserve for Environmental Liabilities
-------------------------------------

           Estimation of Amount of Reserve for Environmental Claims and
           Liabilities:

The Company periodically evaluates the environmental liabilities associated with
its properties on a regular basis. The Company records an allowance, or reserve,
for known potential environmental claims and liabilities, including remediation,
legal and consulting fees, to the extent it is probable that a liability has
been incurred and the amount of the liability can be reasonably estimated. The
reserve amount does not include any estimated amounts for unknown claims and
liabilities. The Company estimates its reserve for known environmental claims
and liabilities independent from any claims the Company may have for recovery
against third parties, including from governmental sponsored clean-up funds. If
the Company cannot reasonably estimate the amount of an environmental claim or
liability, but (i) the Company's management is able to determine that the amount
of the liability is likely to fall within a range and (ii) no amount within that
range can be determined to be the better estimate, then the Company records the
reserve at the minimum amount of the range. On September 27, 2004 CMC and US
Borax ("Borax") entered into an agreement to share costs related to the "Lite
Yard" site (see below). The Company recorded a receivable for the amount due
under the settlement agreement of $1,699,000. At September 30, 2004 and December
31, 2003, the reserve for environmental claims and liabilities was $3,821,000
and $3,970,000 respectively, which represents the minimum amount of the range of
the Company's estimate of environmental claims and liabilities. Heartland has
estimated the upper range of the Company's environmental claims and liabilities
to be approximately $7,395,000.

           Actual Costs Likely to Exceed Amount of Reserve:

If the Company were to use a different approach than that described above, the
amount of the reserve could be materially higher. Additionally, the Company
believes it is likely that the actual amount of the Company's environmental
claims and liabilities, when fully resolved or provided for, will be higher than
the reserve amount because it is unlikely that, as a whole, such claims and
liabilities will be less expensive to resolve than the amount of the low end of
such range. Also, as noted above, the Company does not include in the amount of
the reserve any estimated amounts for unknown claims and liabilities. This means
that as new claims arise the amount of the reserve will generally need to be
increased. For example, as the Company incurs environmental remediation and
other costs for new environmental claims, the Company pays for, and records as
an operating expense, the amount of such costs and accrues an environmental
reserve if necessary. However, because new environmental claims arise
periodically, the amount of the Company's reserve for environmental claims and
liabilities has not historically declined, but rather has remained flat or
increased over time.

The Company expects to sell to unrelated third parties its remaining properties
with a view towards eventually dissolving the partnership within the next two
years. If such sales do occur, the Company may then adopt a plan of dissolution.


                                       18

                            HEARTLAND PARTNERS, L.P.
                               SEPTEMBER 30, 2004

Prior to any such dissolution, the Company will have to make a provision for all
of its potential environmental liabilities, including known liabilities and
unknown liabilities that are likely to arise or become known within at least ten
years after the date of dissolution. In connection with any future dissolution
of the Company, the Company may determine it to be in the best interests of the
Company and the Unitholders to purchase environmental liability insurance or to
pay a third party to assume the Company's environmental liabilities if it
appears that the cost to do so will likely be less than the cost of maintaining
the Company's overhead to resolve and manage the environmental claims and
remediation process going forward. The Company has had preliminary discussions
with environmental claims management firms regarding the potential cost at which
such firms would agree to assume the Company's known and unknown environmental
liabilities. Based on these preliminary discussions, the Company believes that
the cost associated with the assumption by a third party of such environmental
liabilities could be in excess of $10,000,000. At this time, however, the
Company has not yet determined whether it would be more cost effective to
undertake such an arrangement or to manage for its own account the environmental
claims and remediation process going forward.

In connection with the Company's efforts to obtain environmental insurance or
transfer its environmental claims and liabilities to third parties, the Company
engaged an outside consultant to estimate the potential environmental exposure
based on an "expected value" methodology. While an expected value methodology is
an accepted approach to valuation, it incorporates certain assumptions,
including estimates for unknown claims and liabilities, and, as a result, is not
recognized under generally accepted accounting standards. The expected value for
the Company's current portfolio estimated by the outside consultant is
approximately $5,410,000, with an upper range of $8,710,000.

           Factors and Properties Affecting the Amount of the Company's
           Environmental Liabilities:

Under environmental laws, liability for hazardous substance contamination is
imposed on the current owners and operators of the contaminated site, as well as
the owner or the operator of the site at the time the hazardous substance was
disposed or otherwise released. In most cases, this liability is imposed without
regard to fault. Currently, the Company has known environmental liabilities
associated with certain of its properties arising out of the activities of its
predecessor or certain of its predecessor's lessees and may have further
material environmental liabilities as yet unknown. The majority of the Company's
known environmental liabilities stem from the use of petroleum products, such as
motor oil and diesel fuel, in the operation of a railroad or in operations
conducted by its predecessor's lessees.

From time to time contaminants are discovered on property the Company now owns.
Some of these may have resulted from the historical activities of the Milwaukee
Road. In other cases the property was leased to a tenant who released
contaminants onto the property. The Company's property may also be polluted by a
release or migration of contaminants onto the Company's property by unrelated
third parties. The Company has not investigated all of its properties and does
not know how many of them may be contaminated.


                                       19

                            HEARTLAND PARTNERS, L.P.
                               SEPTEMBER 30, 2004

The Company's practice when it sells land is to sell the property "as is, where
is" without any representation or indemnification for environmental conditions;
however, the Company has one active site, Miles City, Montana, where it has
agreed to indemnify the buyer for certain environmental concerns. There are
other cases in which the Company has had a claim arising out of alleged
contamination on sold property. In some, but not all, of these instances, the
Company has been successful in asserting the bar arising out of the bankruptcy
proceedings of the Milwaukee Road railroad.

The Company may be responsible for certain liabilities that arise from the
historical operations of the Milwaukee Road railroad that have nothing to do
with the ownership of property. The Company has been, for example, named as a
"potentially liable party" or had claims asserted by a private party in four
landfill-clean-up cases in which there is an allegation that the Milwaukee Road
railroad generated or transported materials to the landfill. Additional claims
may arise in the future. In certain of these cases, the Company has asserted the
bar arising out of the bankruptcy proceedings of the Milwaukee Road.

The Montana Department of Environmental Quality ("DEQ") has asserted that the
Company is liable for some or all of the investigation and remediation of
certain properties in Montana sold by its predecessor's reorganization trustee
prior to the consummation of its predecessor's reorganization. The Company has
denied liability at certain of these sites based on the reorganization bar of
the Company's predecessor. The Company's potential liability for the
investigation and remediation of these sites was discussed in detail at a
meeting with DEQ in April 1997. While DEQ has not formally changed its position,
DEQ has not elected to file suit.

At three separate sites, the Company has been notified that releases arising out
of the operations of a lessee, former lessee or other third party have been
reported to government agencies. At each of these sites, the third party is
voluntarily cooperating with the appropriate agency by investigating the extent
of any such contamination and performing the appropriate remediation, if any.

CMC owns a 5 acre site in Minneapolis, Minnesota that is impacted with arsenic
and lead. The Company filed suit against Borax on July 23, 2003, in the United
States District Court for the District of Minnesota for contribution. Borax,
which discontinued operations in 1968, is a former operator of a
pesticide/herbicide facility on the property. By a Confidential Settlement
Agreement and Release dated September 27, 2004, the Company and Borax settled
this matter with Borax agreeing to pay a portion of the Company's past and
future response costs at the site. At September 30, 2004 and December 31, 2003,
the Company's aggregate allowance for claims and liabilities for this site is
$2,842,000 and $3,415,000, respectively. At September 30, 2004, the Company
recorded a receivable for the amount due under the Borax settlement agreement of
$1,699,000.

On September 3, 2004, the United States Environmental Protection Agency
("USEPA") issued an order to the Company and to Borax to remediate arsenic in
the soils of a nearby residential neighborhood. This matter is not covered by
the Confidential Settlement Agreement and Release between the Company and Borax.
The Company has offered $300,000 to USEPA to settle the Company's obligations
under the order. This amount does not represent the entire estimated cost of the
cleanup being under taken by USEPA. USEPA could seek substantial penalties
against the Company as well as costs of remediation. At September 30, 2004 and


                                       20

                            HEARTLAND PARTNERS, L.P.
                               SEPTEMBER 30, 2004

December 31, 2003, the Company's aggregate allowance for claims and liabilities
related to this site is $380,000 and $0, respectively.

The Canadian Pacific Railroad, formerly known as the Soo Line Railroad Company,
has asserted that the Company is liable for, among other things, the remediation
of releases of petroleum or other regulated materials at six different sites
located in Iowa, Minnesota and Wisconsin that Canadian Pacific acquired from the
Company. The Company has denied liability based on the underlying asset purchase
agreement. The environmental claims are all currently being handled by Canadian
Pacific, and the Company understands that Canadian Pacific has paid settlements
on certain of these claims. Because Canadian Pacific has been handling these
matters exclusively, the Company has made no determination as to the merits of
the claims and is unable to determine their materiality.

In November 1995, the Company settled a claim with respect to the so-called
"Wheeler Pit" site near Janesville, Wisconsin. The Company's only outstanding
obligation under the settlement is to pay 32% of the monitoring costs for
twenty-five years beginning in 1992. At Septemebr 30, 2004, Heartland's
allowance for claims and liabilities for this site is $131,000. The Company has
not paid any portion of this obligation for this site to date.

In addition to the environmental matters set forth above, there may be other
properties with environmental liabilities not yet known to the Company, with
potential environmental liabilities for which the Company has no reasonable
basis to estimate, or for which the Company believes it is not reasonably likely
to ultimately bear responsibility for the liability but the investigation or
remediation of which may require future expenditures. Management is not able to
express an opinion at this time whether the environmental expenditures for these
properties will or will not be material.

The Company has given notice to insurers, which issued policies to the Milwaukee
Road railroad of certain of the Company's environmental liabilities. Due to the
high deductibles on these policies, the Company has not yet demanded that any
insurer indemnify or defend the Company. Consequently, management has not formed
an opinion regarding the legal sufficiency of the Company's claims for insurance
coverage.

Treatment of Certain Loans from HTI to Heartland
------------------------------------------------

As of September 30, 2004, HTI owes Heartland and CMC an aggregate of $9,734,000
of which $8,464,000 relates to promissory notes issued in December 2000 (the
"2000 Notes"). The notes are collateralized by a security interest in the Class
B Interest (the "Collateral") and bear interest at 13% per annum. The Company
also received as additional consideration for the 2000 Notes a Series C Warrant
that entitles Heartland to purchase 320,000 shares of HTI common stock at an
exercise price of $1.05 per share. HTI's stock was trading in the
over-the-counter market (after its delisting from the American Stock Exchange)
at less than $0.01 per share as of June 30, 2004. On February 25, 2002, the
Company and CMC demanded immediate payment in full of all obligations due under
the 2000 Notes from HTI.

PG Oldco, Inc., a creditor of HTI under notes in an aggregate principal amount
of $2,200,000 ("PG Oldco Notes"), also had a security interest in the Collateral
and had commenced steps to protect its interest. Under a Lien Subordination and


                                       21

                            HEARTLAND PARTNERS, L.P.
                               SEPTEMBER 30, 2004

Inter-Creditor Agreement ("Inter-Creditor Agreement") by and among Heartland,
CMC, PG Oldco, Inc. and HTI, Heartland and CMC had a first and prior security
interest in the Collateral and the proceeds thereof up to the Senior Debt
Priority Amount (as defined in the Inter-Creditor Agreement). PG Oldco, Inc. had
a first and prior security interest in the Collateral and the proceeds thereof
for all amounts in excess of the Senior Debt Priority Amount. On May 23, 2003
Heartland purchased from PG Oldco, Inc. the PG Oldco Notes for approximately
$1,270,000. The purchase price consisted of $770,000 in cash paid on May 23,
2003 and a note payable for $500,000 due October 31, 2003. This note and accrued
interest were paid in full on October 31, 2003. The purchase price of $1,270,000
for the PG Oldco Notes was recorded as an increase in "Due from Affiliate" on
the Company's financial statements.

At September 30, 2004, HTI owes Heartland and CMC, in the aggregate,
approximately $9,734,000. Heartland has recorded an allowance for doubtful
accounts of approximately $5,133,000 on the 2000 Notes and PG Oldco Notes
receivable balance of $9,734,000. Heartland has recorded an allowance for
doubtful accounts against the 2000 Notes and PG Oldco Notes because HTI has
indicated to Heartland that it does not have the means to repay the amounts owed
under the 2000 Notes and PG Oldco Notes. The $5,000,000 allowance for doubtful
accounts that was recorded in the fourth quarter of 2003 was a result of the
Company's closing the sale of its Fife, Washington property at a price of
$13,250,000 and then distributing $2.30 a Unit in December 2003 which reduced
the estimated amount of potential future distributions distributable to the
Class B Interest. Because Heartland intends to acquire the Class B Interest from
HTI either pursuant to a proposed settlement agreement between HTI and certain
of its creditors or upon a foreclosure of the Class B Interest, as discussed
below, Heartland has determined that the amount of the allowance for doubtful
accounts should reflect the value of the Class B Interest based on the estimated
amount of potential future cash distributions distributable in respect of the
Class B Interest upon a liquidation of Heartland (assuming that the Class B
Interest is not cancelled and remains outstanding). Such estimated potential
distributions were based on a variety of assumptions made by Heartland's
management. If a proposed settlement agreement is entered into among all of
HTI's creditors (with the exception of Heartland and Edwin Jacobson) and is
approved by HTI's stockholders, Heartland will acquire the Class B Interest from
HTI in exchange for a release of HTI's obligations under the 2000 Notes and PG
Oldco Notes. In the event that the proposed settlement agreement is not approved
by HTI's other creditors, Heartland anticipates that it will exercise its rights
under the 2000 Notes, the PG Oldco Notes, the related security agreements and
applicable law to foreclose on the Class B Interest. Upon either the acquisition
of the Class B Interest pursuant to the proposed settlement agreement or the
foreclosure on the Class B Interest, the receivable amount in respect of the
2000 Notes and the PG Oldco Notes reflected in the "Due from Affiliate" account
will be reduced to zero, and the Class B Interest and the Class B Interest's
capital account balance will be cancelled. If cancelled, the Class B Interest
will no longer be entitled to receive any distributions of cash or other
property from Heartland. Although Heartland's management believes it is
unlikely, there can be no assurance that either the settlement agreement will be
approved by HTI's stockholders or that Heartland will be able to foreclose on
the Class B Interest. If the Class B Interest is not foreclosed upon and
cancelled, it will be entitled to receive distributions in accordance with the
terms of the partnership agreement.


                                       22

                            HEARTLAND PARTNERS, L.P.
                               SEPTEMBER 30, 2004

Jacobson Litigation
-------------------

Edwin Jacobson, the former President and C.E.O. of CMC, has sued the Company
claiming that it owes him additional salary and incentive compensation based on
the terms of his employment contract. He has demanded $12,000,000 ($1,000,000
salary and $11,000,000 incentive compensation) in damages. The Company has
denied Mr. Jacobson's claims and has countersued to recover past payments made
to him and to collect $332,000 in principal and interest under a note Jacobson
made to the Company. The Company offered to settle the lawsuits in exchange for
forgiving Jacobson's debt to the Company. When it made the offer, the Company
established an allowance against the Note Receivable of $316,000. CMC has made
no other provision for this potential liability.

Critical Accounting Policies

The following section is a summary of critical accounting policies that require
management estimates and judgements.

o      The Company provides an allowance for doubtful accounts against the
       portion of accounts receivable that is estimated to be uncollectible.
       Accounts receivable in the consolidated balance sheets are shown net of
       an allowance for doubtful accounts of $361,000 as of September 30, 2004.
       Due from affiliate on the consolidated balance sheets are shown net of an
       allowance for doubtful accounts of $5,133,000 as of September 30, 2004.

o      Land sales are recognized when the Company has received an adequate cash
       down payment and all other conditions necessary for profit recognition
       have been satisfied.

o      Heartland evaluates environmental liabilities associated with its
       properties on a regular basis. An allowance is provided with regard to
       potential environmental liabilities, including remediation, legal and
       consulting fees, when it is probable that a liability has been incurred
       and the amount of the liability can be reasonably estimated. The amount
       of any liability is evaluated independently from any claim the Company
       may have for recovery. If the amount of the liability cannot be
       reasonably estimated but management is able to determine that the amount
       of the liability is likely to fall within a range, and no amount within
       that range can be determined to be the better estimate, then an allowance
       in the minimum amount of the range is established.

o      For properties held for sale, an impairment loss is recognized when the
       fair value of the property, less the estimated cost to sell, is less than
       the carrying amount of the property.


RESULTS OF OPERATIONS

Operations for the three and nine months ended September 30, 2004 resulted in
net income of $520,000 and $520,000 or $0.25 and $0.25 per Class A Unit,
respectively. Operations for the three months ended September 30, 2003 resulted
in a net loss of ($4,712,000) or ($2.25) per Class A Unit, and operations for
the nine months ended September 30, 2003 resulted in net loss of ($527,000) or
($0.25) per Class A Unit.

                                       23

                            HEARTLAND PARTNERS, L.P.
                               SEPTEMBER 30, 2004

THREE MONTHS ENDED SEPTEMBER 30, 2004 COMPARED TO THREE MONTHS ENDED
SEPTEMBER 30, 2003

Property Sales. Property sales decreased $4,529,000, or 97%, to $128,000 for the
three months ended September 30, 2004 from $4,657,000 for the three months ended
September 30, 2003. In the third quarter of 2003, the Company closed sales of
approximately 142 acres in the Menomonee Valley and the Plankinton Yard in
Milwaukee Wisconsin for $3,986,000. The Company did not close any major sales in
the third quarter of 2004.

Cost of Property Sales. Cost of property sales decreased $8,009,000, or 98%, to
$163,000 for the three months ended September 30, 2004 from $8,172,000 for the
three months ended September 30, 2003. The 142 acres in the Menomonee Valley in
Milwaukee Wisconsin that were sold in the third quarter of 2003 had a carrying
value of $7,656,000 that was recognized as cost of sales. The Company did not
close any major sales in the third quarter of 2004.

Gross Profit on Property Sales. Gross profit on property sales increased
$3,480,000, or 99%, to a loss of $35,000 for the three months ended September
30, 2004 from a loss of $3,515,000 for the three months ended September 30,
2003. This increase was primarily the result of the book loss of $4,106,000
recorded on the sale of approximately 142 acres in the Menomonee Valley in 2003.

Selling Expenses. Selling expenses decreased $397,000, or 81%, to $94,000 for
the three months ended September 30, 2004 from $491,000 for the three months
ended September 30, 2003. This decrease was primarily the result of the decrease
in the Longleaf community sales expenses of $114,000 resulting from the
Company's sale of all of its property in Longleaf in December 2003, and the
decrease of $273,000 in legal, consulting, security, architecture and surveying
expenses from 2003 to 2004 because of reduced activity in 2004.

General and Administrative Expenses. General and administrative expenses
decreased $27,000, or 3%, to $828,000 for the three months ended September 30,
2004 from $855,000 for the three months ended September 30, 2003. The decrease
was primarily due to a decrease in salaries and payroll taxes from 2003 to 2004
of $114,000 as the Company reduced the total number of employees at Heartland
from eight to four as of September 30, 2004. This was offset by an increase of
$36,000 in insurance expense from 2003 to 2004. There was a substantial increase
in the Company's premium for partnership liability insurance that was renewed in
September 2003.

Interest Expense. Interest expense decreased $90,000, or 95%, to $5,000 for the
three months ended September 30, 2004 from $95,000 for the three months ended
September 30, 2003. This decrease was primarily the result of no outstanding
debt during the three months ended September 30, 2004.

Real Estate Taxes. Real estate taxes decreased $67,000, or 91%, to ($7,000) for
the three months ended September 30, 2004 from $74,000 for the three months
ended September 30, 2003. The decrease was the result of the Company owning
fewer properties in 2004 due to the number of sales that took place in 2003 as
well as the sale of 11,777 acres of various parcels of land held for sale in
June 2004 in which the purchaser assumed liability for all outstanding property
taxes.

                                       24

                            HEARTLAND PARTNERS, L.P.
                               SEPTEMBER 30, 2004

Environmental Expenses and Other Charges. Environmental expenses and other
charges decreased $1,885,000, or 1,047%, to ($2,065,000) for the three months
ended September 30, 2004 compared to ($180,000) for the three months ended
September 30, 2003. This change was primarily due to an agreement between the
Company and Borax pursuant to which Borax has agreed to pay a portion of the
clean-up costs associated with the Lite Yard site in Minneapolis, MN.

Net Income. Net income increased $5,755,000, or 120%, to a net income of
$971,000 for the three months ended September 30, 2004 compared to a net loss of
($4,784,000) for the three months ended September 30, 2003. This change was
primarily due to a receivable recorded as a result of the Borax settlement
agreement of $1,699,000 in the third quarter of 2004 which resulted in an
increase of net income while there was a net write down of over $4.1 million
related to the sale of the Menomonee Valley property in the third quarter of
2003 that reduced net income.

NINE MONTHS ENDED SEPTEMBER 30, 2004 COMPARED TO NINE MONTHS ENDED
SEPTEMBER 30, 2003

Property Sales. Property sales decreased $13,096,000, or 77%, to $3,992,000 for
the nine months ended September 30, 2004 from $17,088,000 for the nine months
ended September 30, 2003. In the first nine months of 2003 the Company sold
several major properties, including the Menomonee Valley property for $3.5
million and approximately 3 acres of land in Kinzie Station North ("Kinzie North
Acreage") for $9,850,000.

Cost of Property Sales. Cost of property sales decreased $11,715,000, or 90%, to
$1,320,000 for the nine months ended September 30, 2004 from $13,035,000 for the
nine months ended September 30, 2003. This decrease was primarily the result of
the decrease in the cost of property sales related to the Kinzie North Acreage
sale, which totaled approximately $3,111,000, and the Menomonee Valley property,
which totaled approximately $7,656,000.

Gross Profit on Property Sales. Gross profit on property sales decreased
$1,381,000, or 34%, to $2,672,000 for the nine months ended September 30, 2004
from $4,053,000 for the nine months ended September 30, 2003. This decrease was
primarily the result of the decrease in the net gross profit recognized of
approximately $2,633,000 on the Kinzie North Acreage and Menomonee Valley sales
offset by an increase in the gross profit recognized on the sale of the 21 acres
in Rockford, Illinois and 7 acres in Fife, Washington in 2004.

Selling Expenses. Selling expenses decreased $963,000, or 63%, to $576,000 for
the nine months ended September 30, 2004 from $1,539,000 for the nine months
ended September 30, 2003. This decrease was primarily the result of the decrease
in broker sales commissions of $52,000 because of decreased sales in 2004, the
decrease in the Longleaf community sales expenses of $355,000 resulting from the
Company's sale of all of its property in Longleaf in December 2003, the decrease
of $461,000 in legal, consulting, security, architecture and surveying expenses
from 2003 to 2004 because of reduced activity in 2004 and the decrease of
$71,000 of Model Home rent from 2003 to 2004 as there was no model home rent
paid in 2004.

General and Administrative Expenses. General and administrative expenses
increased $107,000, or 4%, to $2,529,000 for the nine months ended September 30,
2004 from $2,422,000 for the nine months ended September 30, 2003. This was


                                       25

                            HEARTLAND PARTNERS, L.P.
                               SEPTEMBER 30, 2004

primarily the result of an increase of $108,000 in insurance expense from 2003
to 2004. There was a substantial increase in the Company's premium for
partnership liability insurance that was renewed in September 2003. Also, on
April 16, 2004, the Company purchased the claims that an unrelated third party
had against HTI, the former general partner of Heartland, for $70,000.

Interest Expense. Interest expense decreased $273,000, or 91%, to $28,000 for
the nine months ended September 30, 2004 compared to $301,000 for the nine
months ended September 30, 2003. This decrease was primarily the result of no
outstanding debt during the nine months ended September 30, 2004. However, the
Company in March 2004 paid a fee to LaSalle National Bank related to the line of
credit agreement.

Bad Debt Expense. Bad debt expense increased $45,000, or 100%, to $45,000 for
the nine months ended September 30, 2004 from $0 for the nine months ended
September 30, 2003. The Company determined that the $45,000 owed by NC One, LLC
related to the sale of the Longleaf Community on December 31, 2003 was deemed
uncollectible.

Real Estate Taxes. Real estate taxes decreased $198,000, or 82%, to $43,000 for
the nine months ended September 30, 2004 from $241,000 for the nine months ended
September 30, 2003. The decrease was the result of the Company owning fewer
properties in 2004 due to the number of sales that took place in 2003 as well as
the sale of 11,777 acres of various parcels of land held for sale in June 2004
in which the purchaser assumed liability for all outstanding property taxes.

Environmental Expenses and Other Charges. Environmental expenses and other
charges decreased $1,016,000 to ($979,000) for the nine months ended September
30, 2004 from $37,000 for the nine months ended September 30, 2003. This change
was primarily due to an agreement between the Company and Borax pursuant to
which Borax has agreed to pay a portion of the clean-up costs associated with
the Lite Yard site in Minneapolis, MN.

Rental Income. Total rental income increased $360,000, or 273%, to $492,000 for
the nine months ended September 30, 2004 from $132,000 for the nine months ended
September 30, 2003. This increase was the result of the Company recognizing
$360,000 of deferred rental income as rental income in January 2004 related to
the sale of the Petit Point property located near Milwaukee, Wisconsin to an
unrelated third party. The Company had received prepaid rent from a lease on
this property that it was able to retain as a condition of the closing.

Net Income. Net income increased $1,086,000, or 203%, to a net income of
$551,000 for the nine months ended September 30, 2004 from a net loss of
($535,000) for the nine months ended September 30, 2003. The increase in net
income was primarily due to (i) a decrease in gross profit on property sales
from the sale of former development properties in 2004 compared to 2003,
primarily the $6,739,000 gross profit on the Kinzie North Acreage sale, (ii) a
receivable of $1,699,000 related to the Borax settlement in the third quarter of
2004 which resulted in an increase of net income and (iii) a net write down of
over $4.1 million related to the sale of the Menomonee Valley property in the
third quarter of 2003 that reduced net income.


                                       26

                            HEARTLAND PARTNERS, L.P.
                               SEPTEMBER 30, 2004

LIQUIDITY AND CAPITAL RESOURCES

Cash flow for operating activities has been derived primarily from proceeds of
property sales, rental income and interest income. Cash was $2,484,000 at
September 30, 2004 and $3,926,000 at December 31, 2003.

Net cash (used in) provided by operating activities was ($1,442,000) and
$7,991,000 for the nine months ended September 30, 2004 and 2003, respectively.
Cash provided by operating activities in 2004 compared to 2003 decreased by
$9,433,000 which is primarily attributable to the sale in February 2003 of the
Kinzie North Acreage at a sales price of $9,850,000 which increased 2003 cash
flow with no comparable closing taking place in 2004.

No distributions were made during the nine months ended September 30, 2004. As
of September 30, 2004, the Unitholders' capital account balance was $520,000,
the Class B Interest's capital account balance was $9,522,000, and the General
Partner's capital account balance was $0.

Gross proceeds from property sales were $3,992,000 and $17,088,000 for the nine
months ended September 30, 2004 and 2003, respectively. During the period
between 2004 and 2006, the Company expects proceeds from property sales to
consist primarily of the sale of the remaining Kinzie Station North acreage,
Kinzie Station Phase II property, remaining sites in Wisconsin, Illinois and
Minnesota that in prior years had been designated as development properties and
land held for sale acreage.

The cost of property sales for the nine months ended September 30, 2004 and 2003
was $1,320,000 or 33% of sales proceeds and $13,035,000 or 76% of sales
proceeds, respectively. The Company is no longer selling, building or closing
homes in any homebuilding communities as of December 31, 2003.

As of September 30, 2004, Heartland had designated 4 sites, or approximately 54
acres with a book value of approximately $5,841,000, for sale which in prior
years had been designated for development. This is an average of $108,000 per
acre.

At September 30, 2004, land held for sale consists of 218 acres of scattered
land parcels and easements with a book value of $70,000 of which a portion of
the acreage is under contract to be sold to unrelated third parties for
approximately $70,000. It is anticipated that the closing of these sales will
take place in the year 2005. The remaining unsold acreage could have
environmental liabilities related to past operations of the railroad or prior
lessees. The Company is in the process of determining how to resolve these
issues.

Heartland's management believes it will have sufficient funds available from its
land sales activities for operating and selling expenses as it liquidates the
remaining assets of the Company. However, effective February 11, 2004, Heartland
obtained a $2,000,000 line of credit with LaSalle National Bank ("LNB"). As of
September 30, 2004, the Company had not drawn on the line of credit. The line of
credit will mature December 1, 2004 and bears interest at the LNB prime rate
plus 1.5% (6.25% at September 30, 2004). The LNB line of credit is secured by
the Kinzie Station North and Kinzie Station Phase II properties that are located
in Chicago, Illinois. LNB also requires the Company to maintain net worth
(defined as assets minus liabilities) of $5,500,000, maintain net income of


                                       27

                            HEARTLAND PARTNERS, L.P.
                               SEPTEMBER 30, 2004

$1,000,000 for any fiscal year beginning with the year ended December 31, 2003,
not make any advances or distributions to Unitholders or members from funds
borrowed under the line of credit, and adhere to various other covenants
described in the Secured Revolving Note document. The Company was in default
under the line of credit agreement because it did not meet the net income
covenant in 2003. However, a waiver of this default was received from LNB on May
14, 2004.

Real Estate Sale Activities

The Company sold several properties in its real estate portfolio in 2003,
including its last active development project, which was located in North
Carolina. At September 30, 2004 the Company had remaining property of
approximately 4 acres at Kinzie Station in Chicago, Illinois, an approximately
25 acre property in Rockford, Illinois, a 5 acre property in Minneapolis, MN
("Lite Yard") and approximately 218 acres of land and easements scattered over
7 states. Heartland owns approximately 4,000 square feet of office space in
Chicago, Illinois. In addition, although the Company conveyed its property in
Menomonee Valley to the Redevelopment Authority of the City of Milwaukee
("RACM") in 2003, it retained the right to appeal the purchase price and to seek
additional consideration. The Company exercised such right to appeal in April
2004 by filing suit in the Milwaukee County Circuit Court against RACM appealing
the condemnation award.

Kinzie Station

Heartland has developed a 2.68 acre site in the City of Chicago, part of a
larger development known as Kinzie Station, which is bisected by railroad tracks
running east and west. Zoning approval for the construction of 381 residential
units on this 2.68 acre site was received in 1997. On March 28, 2001, zoning
approval to increase the total number of residential units from 381 to 442 units
was received from the City of Chicago. At December 31, 2003 on the south side of
the tracks, Heartland had the following 2 parcels of land: an industrial parcel,
which the Company sold on February 26, 2004 for $1,597,000, and a parcel known
as Kinzie Station Phase II, which consists of 1.45 acre site on which the
Company has appropriate zoning to construct a 267 unit residential tower
building. The Company has entered into an agreement, subject to certain
contingencies, to sell Kinzie Station Phase II to a developer.

To the north, the Company owned approximately 7 acres of land and 4 acres of air
rights as of January 1, 2003 ("Kinzie Station North"). Kinzie Station North
consisted of 3 parcels (roughly 4 acres) zoned for residential units, one parcel
zoned for a grocery store, and another parcel for a city park. A consortium of
residential developers has entered into an agreement with the Company to
purchase the Kinzie Station North residential acreage. On February 11, 2003,
this consortium closed the sale of the 2 parcels for an aggregate purchase price
of $9,850,000. The remaining residential site is under contract for $2,850,000
but is contingent on the vacation of a city street by the City of Chicago. The
Company's management believes that this vacation could take place during 2004.
The Company has entered into a contract, subject to certain contingencies, to
sell the grocery store site for $2,850,000.


                                       28

                            HEARTLAND PARTNERS, L.P.
                               SEPTEMBER 30, 2004

Fife, Washington

In Fife, Washington, the Company owned approximately 7 acres along which the
Wapato creek runs. The sale of this property closed in June 2004 for $200,000.

Menomonee Valley

The Company owned approximately 142 acres of property in the Menomonee River
Valley in Milwaukee, Wisconsin. The property is located next to Miller Park, the
home stadium of the Milwaukee Brewers baseball team. The Company had proposed a
mixed use development to include retail and entertainment uses complementary to
the baseball park as a recreational destination. The City of Milwaukee had
stated that it believed industrial development would be more appropriate for the
site, and RACM announced it would seek to acquire the Company's property through
eminent domain if necessary.

On June 10, 2003, RACM delivered to the Company an appraisal of the Company's
property in the Menomonee Valley in Milwaukee as an initial step in RACM's
condemnation of the property. The RACM appraisal valued the property at
$3,550,000. On July 30, 2003, the Company received $3,550,000 in cash and a
release for all environmental matters related to the property from RACM, and the
Company conveyed title to the property to RACM. The Company obtained an
appraisal in the amount of $10,500,000. The Company reserved the right to bring
suit for additional consideration. The Company exercised such right in April
2004 by filing suit in the Milwaukee County Circuit Court against RACM appealing
the condemnation award. Any additional compensation received in the future will
be recognized as income in the period received.

Property Sales and Leasing Activities

The Company has the right to sell easements for fiber optic lines along or
across 83 miles of rail right of way running from downtown Chicago west to
Elgin, Illinois and northwest to Fox Lake, Illinois. The Company shall receive
2/3 of the proceeds of any sale.

The remainder of Heartland's inventory of land currently held for sale consists
of approximately 218 acres of scattered land parcels and easements located
throughout 7 states. The book value of this inventory is approximately $70,000.
The majority of the land (former railroad rights-of-way or station grounds)
comprises small parcels of land. Some of Heartland's sites, located in small
rural communities or outlying mid-cities, are leased to third parties for
agricultural use and may be improved with the lessee's structures.

Economic and Other Conditions Generally

The real estate industry is highly cyclical and is affected by changes in local,
national, and global economic conditions and events, such as employment levels,
availability of financing, interest rates, consumer confidence and the demand
for housing and other types of construction. Sellers of real estate are subject
to various risks, many of which are outside the control of the seller, including
real estate market conditions, changing demographic conditions, adverse weather
conditions and natural disasters, such as hurricanes and tornadoes, changes in
government regulations or requirements, increases in real estate taxes and other


                                       29

                            HEARTLAND PARTNERS, L.P.
                               SEPTEMBER 30, 2004

local government fees and availability and cost of land. The occurrence of any
of the foregoing could have a material adverse effect on the financial condition
and results of operations of Heartland.

Interest Rate Sensitivity

The Company's total consolidated indebtedness at September 30, 2004 was zero. If
the Company did have outstanding borrowings under its line of credit with LNB,
the Company would have paid interest on such outstanding borrowings at the LNB
prime rate plus 1.5%. As of September 30, 2004 the Company did not have any
other financial instruments for which there was a significant exposure to
interest rate changes.

ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

See "Management's Discussion and Analysis of Financial Condition and Results of
Operations," "Access to Financing," "Economic and Other Conditions Generally"
and "Interest Rate Sensitivity," which information is hereby incorporated by
reference into this Item 3. The Company is not subject to significant foreign
currency exchange rate risk, commodity price risk or other relevant market price
risks.

ITEM 4.    ITEM 4.  CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

Heartland's Chief Executive Officer and Chief Financial Officer have evaluated
the Company's disclosure controls and procedures (as defined in Rules 13a-15(e)
and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the
"Exchange Act") as of the end of the period covered by this report and they have
concluded that these controls and procedures are adequate to ensure that
information required to be disclosed by Heartland in the reports that it files
or submits under the Exchange Act is recorded, processed, summarized and
reported, within the time periods specified in the Securities and Exchange
Commission's rules and forms.

Changes in Internal Control over Financial Reporting

There have been no changes in internal control over financial reporting (as
defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred
during the first nine months of 2004 that have materially affected, or are
reasonably likely to materially affect, the Company's internal control over
financial reporting.



                                       30

                            HEARTLAND PARTNERS, L.P.
                               SEPTEMBER 30, 2004


                                    PART II.

                                OTHER INFORMATION

ITEM 1.    LEGAL PROCEEDINGS

By letter dated June 10, 2004, the Montana Department of Environmental Quality
demanded the Company perform a remedial investigation of a railyard in Miles
City, Montana previously owned and operated by the Chicago, Milwaukee, St. Paul
and Pacific Railroad. On September 7, 2004, Trinity Railcar Repair, Inc.
("Trinity") filed suit against the Company and CMC in Custer County, Montana
state court, for contribution under state environmental law, for indemnification
under sale agreements between the Company's predecessors and Trinity's
predecessors and for injunctive relief prohibiting the Company from dissolving
or making any distributions to its Unitholders. On September 14, 2004, Trinity
filed a motion for a preliminary injunction prohibiting the Company from
liquidating or making distributions to its Unitholders. The Company has filed a
motion to dismiss Trinity's complaint. On October 29, 2004, the Custer County,
Montana court issued an order that purports to enjoin the Company from
dissipating assets and making any distributions to its Unitholders pending the
resolution of Trinity's motion for preliminary injunction. The court
additionally set a hearing on the Company's motion to dismiss the complaint for
December 2, 2004 and a hearing on the preliminary injunction for January 10,
2005. In the event that the court ultimately grants Trinity's request for a
preliminary injunction, the Company may not be able to make any distributions,
including liquidating distributions, to its Unitholders unless and until the
underlying environmental dispute between the Company and Trinity has been
resolved. At September 30, 2004, the Company's aggregate allowance for claims
and liabilities for this site is $205,000.







                                       31

                            HEARTLAND PARTNERS, L.P.
                               SEPTEMBER 30, 2004

ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits:

Exhibit No.           Description
-----------           -----------

31.1*                 Certification of Chief Executive Officer pursuant to
                      Section 302 of the Sarbanes-Oxley Act of 2002.

31.2*                 Certification of Chief Financial Officer pursuant to
                      Section 302 of the Sarbanes-Oxley Act of 2002.

32.1*                 Certification of Chief Executive Officer pursuant to 18
                      U.S.C. 1350, as adopted pursuant to Section 906 of the
                      Sarbanes-Oxley Act of 2002.

32.2*                 Certification of Chief Financial Officer pursuant to 18
                      U.S.C. 1350, as adopted pursuant to Section 906 of the
                      Sarbanes-Oxley Act of 2002.

*Attached hereto.

(b)    Reports on Form 8-K:

On July 27, 2004, the Company filed a report on Form 8-K announcing the
appointment of Richard P. Brandstatter to the Board of Managers of HTI
Interests, LLC, the general partner of the Company.






                                       32


                            HEARTLAND PARTNERS, L.P.
                               SEPTEMBER 30, 2004

                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended,
the registrant has duly caused this Report to be signed on its behalf by the
undersigned thereunto duly authorized.



                                               HEARTLAND PARTNERS, L.P.
                                               ------------------------
                                                     (Registrant)

Date:  November 15, 2004                       By /s/ Lawrence S. Adelson
                                                  ----------------------------
                                                  Lawrence S. Adelson
                                                  Chief Executive Officer


Date  November 15, 2004                        By /s/ Daniel L. Bernardi
                                                  ----------------------------
                                                  Daniel L. Bernardi
                                                  Chief Financial Officer
















                                       33


                                  EXHIBIT INDEX


Exhibit No.           Description
-----------           -----------

31.1                  Certification of Chief Executive Officer pursuant to
                      Section 302 of the Sarbanes-Oxley Act of 2002.


31.2                  Certification of Chief Financial Officer pursuant to
                      Section 302 of the Sarbanes-Oxley Act of 2002.

32.1                  Certification of Chief Executive Officer pursuant to 18
                      U.S.C. 1350, as adopted pursuant to Section 906 of the
                      Sarbanes-Oxley Act of 2002.

32.2                  Certification of Chief Financial Officer pursuant to 18
                      U.S.C. 1350, as adopted pursuant to Section 906 of the
                      Sarbanes-Oxley Act of 2002.













                                       34