MICHIGAN CITY, Ind.--(BUSINESS WIRE)--
(NASDAQ: HBNC) – Horizon Bancorp today announced its unaudited financial
results for the three and six-month periods ended June 30, 2014.
SUMMARY:
-
Assets passed the $2.0 billion threshold reaching $2.1 billion as of
June 30, 2014.
-
The quarterly dividend was increased from 11 cents to 13 cents per
share on July 18, 2014.
-
Total loans increased $222.7 million during the quarter and $256.7
million during the first six months of 2014 to $1.3 billion as of June
30, 2014.
-
Commercial loans increased $119.6 million during the quarter and
$143.0 million during the first six months of 2014 to $648.2 million
as of June 30, 2014.
-
Second quarter 2014 net income was $4.8 million or $.50 diluted
earnings per share, an increase of $1.4 million over the previous
quarter.
-
Excluding costs related to the acquisition of SCB Bancorp, Inc. of
$900,000, net income for the second quarter of 2014 was $5.4 million
or $.56 diluted earnings per share.
-
Net income for the first six months of 2014 was $8.2 million or $.88
diluted earnings per share.
-
Excluding costs related to the acquisition of SCB Bancorp, Inc. of
$1.2 million, net income for the first six months of 2014 was $9.0
million or $.96 diluted earnings per share.
-
Net Interest Margin, excluding the impact of acquisitions (“core net
interest margin”), was 3.52% for the second quarter of 2014 compared
to 3.38% in the previous quarter.
-
Return on average assets was 0.98% for the second quarter of 2014 and
0.89% for the first six months of 2014.
-
Return on average common equity was 11.95% for the second quarter of
2014 and 10.40% for the first six months of 2014.
-
Non-performing loans to total loans as of June 30, 2014 were 1.41%
compared to 1.70% as of December 31, 2013 and 2.27% as of June 30,
2013.
Craig M. Dwight, Chairman and CEO, commented: “I am pleased to announce
Horizon’s second quarter 2014 results, which reflect our continued
growth story and a positive contribution from our four key revenue
streams – business banking, retail banking, residential mortgage lending
and wealth and investment management. Horizon’s assets surpassed the
$2.0 billion mark during the quarter through a combination of strategic
assets acquired in the SCB Bancorp, Inc. (“Summit”) transaction and
organic loan growth, most notably in the commercial loan portfolio.
There was also a significant pickup in residential lending activity
compared to the previous quarter. Additionally, Horizon’s core net
interest margin, excluding interest income from acquisition-related
purchase accounting adjustments, increased to 3.52% for the three months
ended June 30, 2014 from 3.38% in the previous quarter.”
“The loan growth we achieved during the quarter was both organic and
strategic in its composition,” Dwight explained. The following tables
present the amounts and growth rates of loans by various markets and
product types:
| Quarterly Loan Growth by Market |
|
(Dollars in Thousands, Unaudited)
|
|
| |
| Acquired |
| |
| |
| |
| Annualized |
| | June 30 | | Summit | | March 31 | | Amount | | Percent | | Percent |
|
|
| 2014 |
| Loans |
| 2014 |
| Change |
| Change |
| Change |
| Indianapolis & Kalamazoo loans
| |
$
|
228,811
| | | |
$
|
202,892
| |
$
|
25,919
| |
12.8%
| |
51.8%
|
|
All other markets loans
| |
|
967,122
|
|
|
|
|
903,237
|
|
|
63,885
| |
7.1%
| |
28.7%
|
|
Pre-acquisition loans
| | |
1,195,933
| | | | |
1,106,129
| | |
89,804
| |
8.1%
| |
32.9%
|
|
Summit loans acquired
| |
|
132,847
|
|
$
|
124,081
|
|
|
-
|
|
|
8,766
| |
7.1%
| |
29.3%
|
|
Total loans
| |
$
|
1,328,780
|
|
|
|
$
|
1,106,129
|
|
$
|
222,651
| |
20.1%
| |
81.6%
|
| | | | | | | | | | | | | | |
|
| Quarterly Loan Growth by Type |
|
(Dollars in Thousands, Unaudited)
|
|
| |
| |
| |
| |
| Excluding Acquired Loans |
| | | | | | | | Acquired | | |
| |
| Annualized |
| | June 30 | | March 31 | | Amount | | Summit | | Amount | | Percent | | Percent |
|
|
| 2014 |
| 2014 |
| Change |
| Loans |
| Change |
| Change |
| Change |
|
Commercial loans
| |
$
|
648,202
| |
$
|
528,635
| |
$
|
119,567
| |
$
|
(70,441)
| |
$
|
49,126
| |
9.3%
| |
37.7%
|
|
Mortgage warehouse loans
| | |
140,896
| | |
102,146
| | |
38,750
| | |
-
| | |
38,750
| |
37.9%
| |
153.9%
|
|
Residential mortgage loans
| | |
235,523
| | |
189,893
| | |
45,630
| | |
(43,448)
| | |
2,182
| |
1.1%
| |
4.7%
|
|
Consumer loans
| | |
296,873
| | |
280,120
| | |
16,753
| | |
(10,192)
| | |
6,561
| |
2.3%
| |
9.5%
|
|
Held for sale loans
| |
|
7,286
|
|
|
5,335
|
|
|
1,951
|
|
|
-
|
|
|
1,951
| |
36.6%
| |
148.3%
|
|
Total loans
| |
|
1,328,780
|
|
|
1,106,129
|
|
|
222,651
|
|
|
(124,081)
|
|
|
98,570
| |
8.9%
| |
36.1%
|
| | | | | | | | | | | | | | | | | | |
|
Dwight continued, “Horizon’s loan growth speaks well of our talented
lending team and the emphasis placed on increasing our presence in
larger markets with significant growth potential. Additionally, we have
achieved this growth without sacrificing our disciplined credit culture,
resulting in a stable level of non-performing assets and low levels of
net loan charge-offs for the first six months of 2014.”
Dwight noted the Bank continues to build core deposits to help maintain
low cost funding. Core deposit accounts, excluding the Summit
acquisition, grew $27.8 million or 2.6% during the second quarter of
2014 and $95.5 million or 9.4% during the first six months of 2014.
Dwight explained, “We are very pleased with our net interest margin
results for the second quarter, which can be attributed to the increase
in higher yielding assets and low cost funding sources. Horizon’s core
net interest margin increased over the first quarter of 2014 during a
period in which industry-wide margin pressure persists.”
On June 18, 2014, Horizon increased its quarterly dividend 18.2% from 11
cents to 13 cents per share. Dwight concluded, “This dividend increase
reflects our commitment to Horizon shareholders by aligning dividends
with profits while striving every day to build long-term shareholder
value. Additionally, the shares issued in the Summit transaction
increased our stock liquidity and market capitalization.”
Income Statement Highlights
Net income for the second quarter of 2014 was $4.8 million or $.50
diluted earnings per share compared to $5.7 million or $.62 diluted
earnings per share in the second quarter of 2013. The decrease in net
income from the previous year reflects the decline in net interest
margin, lower non-interest income due to a decline in gain on sale of
mortgage loans and an increase in non-interest expenses primarily due to
an increase in salaries and employee benefits, transaction expenses
related to the Summit acquisition and an increase in expenses due to
overall company growth. Additionally, the decrease in diluted earnings
per share reflects the shares issued to Summit shareholders as part of
the transaction. Excluding transaction expenses related to the Summit
acquisition of $900,000, net income would have been $5.4 million or $.56
diluted earnings per share for the second quarter of 2014.
Net income for the six months ended June 30, 2014 was $8.2 million or
$.88 diluted earnings per share compared to $11.0 million or $1.20
diluted earnings per share for the six months ended June 30, 2013.
Excluding transaction expenses related to the Summit acquisition of $1.2
million, net income would have been $9.0 million or $.96 diluted
earnings per share for the first six months of 2014.
Horizon’s net interest margin was 3.78% during the second quarter of
2014, up from 3.48% for the prior quarter and down from 4.21% for same
period of 2013. The increase in net interest margin compared to the
previous quarter was primarily due to an increase in higher yielding
average loan balances, specifically commercial loans and mortgage
warehouse loans, as well as an increase in interest income from
acquisition-related purchase accounting adjustments. The decrease in net
interest margin compared to the same period of the prior year was
primarily due to lower yields on new loans and repricing earning assets
and a decrease in interest income from acquisition-related purchase
accounting adjustments. Excluding purchase accounting adjustments
related to the 2012 Heartland Bancshares, Inc. and the Summit
acquisitions, the margin would have been 3.52% for the three-month
period ending June 30, 2014 compared to 3.38% for the previous quarter
and 3.61% for the same period of 2013. Interest income from
acquisition-related purchase accounting adjustments was $1.2 million,
$389,000 and $2.4 million for the three months ended June 30, 2014,
March 31, 2014 and June 30, 2013, respectively.
Horizon’s net interest margin was 3.62% for the six months ending June
30, 2014, down from 4.17% for same period of 2013. Excluding interest
income from acquisition-related purchase accounting adjustments, the
margin would have been 3.43% for the six months ending June 30, 2014
compared to 3.66% for same period of 2013. Interest income from
acquisition-related purchase accounting adjustments was $1.6 million and
$4.2 million for the six months ended June 30, 2014 and June 30, 2013,
respectively.
Residential mortgage lending activity during the second quarter of 2014
generated $2.5 million in income from the gain on sale of mortgage
loans, an increase of $1.1 million from the previous quarter and a
decrease of $270,000 from the second quarter of 2013. Total origination
volume in the second quarter of 2014, including loans placed into
portfolio, totaled $82.5 million, representing an increase of 56.8% from
the previous quarter of $52.6 million and a decrease of 29.9% from the
second quarter of 2013 of $117.7 million.
Purchase money mortgage originations during the second quarter of 2014
represented 77.5% of total originations compared to 70.6% of
originations during the previous quarter and 66.0% during the second
quarter of 2013.
Lending Activity
Total loans increased $256.7 million from December 31, 2013 to $1.3
billion at June 30, 2014 as mortgage warehouse loans increased by $42.7
million, residential mortgage loans increased by $49.6 million and
consumer loans increased by $17.3 million. Commercial loans increased
$143.0 million or 28.3% from $505.2 million at December 31, 2013 to
$648.2 million at June 30, 2014.
Total loan balances in the Kalamazoo and Indianapolis markets continued
to grow during the second quarter of 2014 to $127.1 million and $101.7
million, respectively, as of June 30, 2014. Kalamazoo’s aggregate loan
balances increased $6.7 million or 5.5% and Indianapolis’ aggregate loan
balances increased $19.3 million or 23.4% during the second quarter of
2014. Additionally, Lansing market loans were $132.8 million as of June
30, 2014, an increase of $8.8 million or 7.1% from $124.1 million as of
the Summit transaction completion date on April 3, 2014.
The provision for loan losses was $339,000 for the second quarter and
the first six months of 2014, which was $390,000 lower than the
provision for the second quarter of 2013 and $2.5 million lower than the
provision for the first six months of 2013. The lower provision for loan
losses in the second quarter and for the first six months of 2014
compared to the same periods of 2013 was due to the improvement of
non-performing and substandard loans.
The ratio of the allowance for loan losses to total loans decreased to
1.18% as of June 30, 2014 from 1.49% as of December 31, 2013 due to the
increase in total loans from both organic growth and the Summit
acquisition. The decrease in allowance for loan losses from $16.0
million as of December 31, 2013 to $15.7 million as of June 30, 2014 was
due to net charge-offs of $670,000 during the first six months of 2014,
partially offset by a provision for loan losses of $339,000 during the
same period.
Non-performing loans totaled $18.7 million as of June 30, 2014, up from
$18.3 million as of December 31, 2013. Compared to December 31, 2013,
non-performing commercial loans and real estate loans increased by
$772,000 and $527,000, respectively, partially offset by a decrease of
$898,000 in non-performing consumer loans. The increase in
non-performing loans was primarily due to the addition of non-performing
loans as a result of the Summit acquisition in the amount of $859,000 as
of June 30, 2014. As a percentage of total loans, non-performing loans
were 1.41% at June 30, 2014, down 29 basis points from 1.70% at December
31, 2013.
At June 30, 2014, loans acquired in the Summit acquisition represented
$859,000 in non-performing, $2.9 million in substandard and $463,000 in
delinquent loans.
Expense Management
Total non-interest expense was $2.1 million higher in the first six
months of 2014 compared to the first six months of 2013 and $1.9 million
higher in the second quarter of 2014 compared to the previous quarter.
The increase in non-interest expense was primarily related to the Summit
acquisition expenses in the amount of $1.2 million for the first six
months of 2014 and $900,000 for the second quarter of 2014 as well as
overall company growth.
Use of Non-GAAP Financial Measures
Certain information set forth in this press release refers to a
financial measure determined by methods other than in accordance with
GAAP. Specifically, we have included a non-GAAP financial measure of the
net interest margin excluding the impact of acquisitions. Horizon
believes that this non-GAAP financial measure is helpful to investors
and provides a greater understanding of our business without giving
effect to the purchase accounting impacts of acquisitions, although this
measure is not necessarily comparable to similar measures that may be
presented by other companies and it should not be considered in
isolation or as a substitute for the related GAAP measure.
| Non-GAAP Reconciliation of Net Interest Margin |
|
(Dollar Amounts in Millions, Unaudited)
|
|
| Three Months Ended |
| Six Months Ended |
| | |
| |
| | | |
| |
| | June 30, 2014 |
| March 31, 2014 |
| June 30, 2013 | | June 30, 2014 |
| June 30, 2013 |
Net Interest Margin As Reported | | | | | | | | | | |
|
Net interest income
| |
$
|
16.8
| | |
$
|
13.3
| | |
$
|
16.6
| | |
$
|
30.1
| | |
$
|
32.6
| |
|
Average interest-earning assets
| | |
1,832.6
| | | |
1,598.3
| | | |
1,626.2
| | | |
1,715.9
| | | |
1,631.0
| |
|
Net interest income as a percent of average interest earning assets
| | |
3.78
|
%
| | |
3.48
|
%
| | |
4.21
|
%
| | |
3.62
|
%
| | |
4.17
|
%
|
| | | | | | | | | |
|
Impact of Acquisitions | | | | | | | | | | |
|
Interest income from acquisition-related purchase accounting
| | | | | | | | | | |
|
adjustments
| |
$
|
(1.2
|
)
| |
$
|
(0.4
|
)
| |
$
|
(2.4
|
)
| |
$
|
(1.6
|
)
| |
$
|
(4.1
|
)
|
| | | | | | | | | |
|
Net Interest Margin Excluding Impact of
Acquisitions | | | | | | | | | | |
|
Net interest income
| |
$
|
15.6
| | |
$
|
12.9
| | |
$
|
14.2
| | |
$
|
28.5
| | |
$
|
28.4
| |
|
Average interest-earning assets
| | |
1,832.6
| | | |
1,598.3
| | | |
1,626.2
| | | |
1,715.9
| | | |
1,631.0
| |
|
Net interest income as a percent of average interest earning assets
| | |
3.52
|
%
| | |
3.38
|
%
| | |
3.61
|
%
| | |
3.43
|
%
| | |
3.66
|
%
|
| | | | | | | | | | | | | | | | | | | |
|
About Horizon
Horizon Bancorp is a locally owned, independent, commercial bank holding
company serving Northern and Central Indiana and Southwest and CentralMichigan through its commercial banking subsidiary Horizon Bank, NA.
Horizon also offers mortgage-banking services throughout the Midwest.
Horizon Bancorp may be reached online at www.horizonbank.com.
Its common stock is traded on the NASDAQ Global Market under the symbol
HBNC.
Forward Looking Statements
This press release may contain forward-looking statements regarding the
financial performance, business prospects, growth and operating
strategies of Horizon. For these statements, Horizon claims the
protections of the safe harbor for forward-looking statements contained
in the Private Securities Litigation Reform Act of 1995. Statements in
this press release should be considered in conjunction with the other
information available about Horizon, including the information in the
filings we make with the Securities and Exchange Commission.
Forward-looking statements provide current expectations or forecasts of
future events and are not guarantees of future performance. The
forward-looking statements are based on management’s expectations and
are subject to a number of risks and uncertainties. We have tried,
wherever possible, to identify such statements by using words such as
“anticipate,” “estimate,” “project,” “intend,” “plan,” “believe,” “will”
and similar expressions in connection with any discussion of future
operating or financial performance. Although management believes that
the expectations reflected in such forward-looking statements are
reasonable, actual results may differ materially from those expressed or
implied in such statements. Risks and uncertainties that could cause
actual results to differ materially include risk factors relating to the
banking industry and the other factors detailed from time to time in
Horizon’s reports filed with the Securities and Exchange Commission,
including those described in its Form 10-K. Undue reliance should not be
placed on the forward-looking statements, which speak only as of the
date hereof. Horizon does not undertake, and specifically disclaims any
obligation, to publicly release the result of any revisions that may be
made to update any forward-looking statement to reflect the events or
circumstances after the date on which the forward-looking statement is
made, or reflect the occurrence of unanticipated events, except to the
extent required by law.
HORIZON BANCORP |
Financial Highlights |
(Dollars in thousands except share and per share data and
ratios, Unaudited) |
|
|
|
| June 30 |
| March 31 |
| December 31 |
| September 30 |
| June 30 |
| | 2014 |
| 2014 |
| 2013 |
| 2013 |
| 2013 |
| Balance sheet: | | | | | | | | | | |
|
Total assets
| |
$
|
2,073,251
| | |
$
|
1,806,583
| | |
$
|
1,758,276
| | |
$
|
1,781,024
| | |
$
|
1,785,907
| |
|
Investment securities
| | |
537,618
| | | |
529,340
| | | |
518,501
| | | |
524,054
| | | |
492,363
| |
|
Commercial loans
| | |
648,202
| | | |
528,635
| | | |
505,189
| | | |
499,584
| | | |
502,230
| |
|
Mortgage warehouse loans
| | |
140,896
| | | |
102,146
| | | |
98,156
| | | |
113,591
| | | |
154,962
| |
|
Residential mortgage loans
| | |
235,523
| | | |
189,893
| | | |
185,958
| | | |
189,254
| | | |
182,610
| |
|
Consumer loans
| | |
296,873
| | | |
280,120
| | | |
279,525
| | | |
278,990
| | | |
277,864
| |
|
Earning assets
| | |
1,882,724
| | | |
1,649,653
| | | |
1,604,794
| | | |
1,624,251
| | | |
1,638,923
| |
|
Non-interest bearing deposit accounts
| | |
270,023
| | | |
238,499
| | | |
231,096
| | | |
223,354
| | | |
213,700
| |
|
Interest bearing transaction accounts
| | |
919,024
| | | |
840,258
| | | |
779,966
| | | |
816,167
| | | |
772,790
| |
|
Time deposits
| | |
310,056
| | | |
276,814
| | | |
280,458
| | | |
288,799
| | | |
310,766
| |
|
Borrowings
| | |
340,201
| | | |
236,043
| | | |
256,296
| | | |
242,505
| | | |
282,837
| |
|
Subordinated debentures
| | |
32,564
| | | |
32,525
| | | |
32,486
| | | |
32,448
| | | |
32,409
| |
|
Common stockholders' equity
| | |
174,836
| | | |
157,283
| | | |
152,020
| | | |
150,959
| | | |
147,665
| |
|
Total stockholders’ equity
| | |
187,336
| | | |
169,783
| | | |
164,520
| | | |
163,459
| | | |
160,165
| |
| | | | | | | | | |
|
| Income statement: | | Three months ended |
|
Net interest income
| |
$
|
16,788
| | |
$
|
13,272
| | |
$
|
14,129
| | |
$
|
14,669
| | |
$
|
16,575
| |
|
Provision for loan losses
| | |
339
| | | |
-
| | | |
(997
|
)
| | |
104
| | | |
729
| |
|
Non-interest income
| | |
6,627
| | | |
5,522
| | | |
5,687
| | | |
5,910
| | | |
6,849
| |
|
Non-interest expenses
| | |
16,408
| | | |
14,514
| | | |
15,610
| | | |
14,061
| | | |
14,795
| |
|
Income tax expense
| |
|
1,890
|
|
|
|
863
|
|
|
|
1,088
|
|
|
|
1,629
|
|
|
|
2,235
|
|
|
Net income
| | |
4,778
| | | |
3,417
| | | |
4,115
| | | |
4,785
| | | |
5,665
| |
|
Preferred stock dividend
| |
|
(31
|
)
|
|
|
(31
|
)
|
|
|
(63
|
)
|
|
|
(66
|
)
|
|
|
(96
|
)
|
|
Net income available to common shareholders
| |
$
|
4,747
|
|
|
$
|
3,386
|
|
|
$
|
4,052
|
|
|
$
|
4,719
|
|
|
$
|
5,569
|
|
| | | | | | | | | |
|
| Per share data: | | | | | | | | | | |
|
Basic earnings per share
| |
$
|
0.52
| | |
$
|
0.39
| | |
$
|
0.47
| | |
$
|
0.55
| | |
$
|
0.65
| |
|
Diluted earnings per share
| | |
0.50
| | | |
0.38
| | | |
0.45
| | | |
0.52
| | | |
0.62
| |
|
Cash dividends declared per common share
| | |
0.13
| | | |
0.11
| | | |
0.11
| | | |
0.11
| | | |
0.10
| |
|
Book value per common share
| | |
19.00
| | | |
18.22
| | | |
17.64
| | | |
17.52
| | | |
17.14
| |
|
Tangible book value per common share
| | |
15.47
| | | |
15.52
| | | |
14.97
| | | |
14.82
| | | |
14.42
| |
|
Market value - high
| | |
22.58
| | | |
24.91
| | | |
26.09
| | | |
25.04
| | | |
20.45
| |
|
Market value - low
| |
$
|
19.57
| | |
$
|
20.27
| | |
$
|
21.07
| | |
$
|
20.74
| | |
$
|
18.97
| |
|
Weighted average shares outstanding - Basic
| | |
9,182,986
| | | |
8,630,966
| | | |
8,623,360
| | | |
8,618,969
| | | |
8,617,466
| |
|
Weighted average shares outstanding - Diluted
| | |
9,560,939
| | | |
9,021,786
| | | |
9,020,289
| | | |
9,019,211
| | | |
8,974,103
| |
| | | | | | | | | |
|
| Key ratios: | | | | | | | | | | |
|
Return on average assets
| | |
0.98
|
%
| | |
0.79
|
%
| | |
0.93
|
%
| | |
1.09
|
%
| | |
1.29
|
%
|
|
Return on average common stockholders' equity
| | |
11.95
| | | |
8.81
| | | |
10.44
| | | |
12.60
| | | |
14.67
| |
|
Net interest margin
| | |
3.78
| | | |
3.48
| | | |
3.60
| | | |
3.78
| | | |
4.21
| |
|
Loan loss reserve to total loans
| | |
1.18
| | | |
1.46
| | | |
1.49
| | | |
1.64
| | | |
1.67
| |
|
Non-performing loans to loans
| | |
1.41
| | | |
1.59
| | | |
1.70
| | | |
2.09
| | | |
2.27
| |
|
Average equity to average assets
| | |
8.79
| | | |
9.65
| | | |
9.46
| | | |
9.22
| | | |
9.34
| |
|
Bank only capital ratios:
| | | | | | | | | | |
|
Tier 1 capital to average assets
| | |
8.82
| | | |
9.11
| | | |
9.18
| | | |
9.00
| | | |
8.77
| |
|
Tier 1 capital to risk weighted assets
| | |
11.48
| | | |
12.87
| | | |
13.42
| | | |
13.17
| | | |
12.37
| |
|
Total capital to risk weighted assets
| | |
12.54
| | | |
14.12
| | | |
14.67
| | | |
14.42
| | | |
13.63
| |
| | | | | | | | | |
|
| Loan data: | | | | | | | | | | |
|
Substandard loans
| |
$
|
35,495
| | |
$
|
32,648
| | |
$
|
34,721
| | |
$
|
44,420
| | |
$
|
51,773
| |
|
30 to 89 days delinquent
| | |
3,671
| | | |
2,613
| | | |
3,452
| | | |
2,692
| | | |
4,083
| |
| | | | | | | | | |
|
|
90 days and greater delinquent - accruing interest
| |
$
|
42
| | |
$
|
202
| | |
$
|
48
| | |
$
|
2
| | |
$
|
122
| |
|
Trouble debt restructures - accruing interest
| | |
5,614
| | | |
4,997
| | | |
5,053
| | | |
3,507
| | | |
5,086
| |
|
Trouble debt restructures - non-accrual
| | |
3,178
| | | |
3,662
| | | |
3,427
| | | |
5,986
| | | |
6,586
| |
|
Non-accrual loans
| |
|
9,844
|
|
|
|
8,775
|
|
|
|
9,749
|
|
|
|
12,986
|
|
|
|
13,855
|
|
|
Total non-performing loans
| |
$
|
18,678
|
|
|
$
|
17,636
|
|
|
$
|
18,277
|
|
|
$
|
22,481
|
|
|
$
|
25,649
|
|
| | | | | | | | | | | | | | | | | | | |
|
HORIZON BANCORP |
Financial Highlights |
(Dollars in thousands except share and per share data and
ratios, Unaudited) |
|
|
|
| June 30 |
| June 30 |
| | 2014 |
| 2013 |
| Balance sheet: | | | | |
|
Total assets
| |
$
|
2,073,251
| | |
$
|
1,785,907
| |
|
Investment securities
| | |
537,618
| | | |
492,363
| |
|
Commercial loans
| | |
648,202
| | | |
502,230
| |
|
Mortgage warehouse loans
| | |
140,896
| | | |
154,962
| |
|
Residential mortgage loans
| | |
235,523
| | | |
182,610
| |
|
Consumer loans
| | |
296,873
| | | |
277,864
| |
|
Earning assets
| | |
1,882,724
| | | |
1,638,923
| |
|
Non-interest bearing deposit accounts
| | |
270,023
| | | |
213,700
| |
|
Interest bearing transaction accounts
| | |
919,024
| | | |
772,790
| |
|
Time deposits
| | |
310,056
| | | |
310,766
| |
|
Borrowings
| | |
340,201
| | | |
282,837
| |
|
Subordinated debentures
| | |
32,564
| | | |
32,409
| |
|
Common stockholders' equity
| | |
174,836
| | | |
147,665
| |
|
Total stockholders’ equity
| | |
187,336
| | | |
160,165
| |
| | | |
|
| Income statement: | | Six months ended |
|
Net interest income
| |
$
|
30,060
| | |
$
|
32,585
| |
|
Provision for loan losses
| | |
339
| | | |
2,813
| |
|
Non-interest income
| | |
12,149
| | | |
14,309
| |
|
Non-interest expenses
| | |
30,922
| | | |
28,774
| |
|
Income tax expense
| |
|
2,753
|
|
|
|
4,331
|
|
|
Net income
| | |
8,195
| | | |
10,976
| |
|
Preferred stock dividend
| |
|
(63
|
)
|
|
|
(242
|
)
|
|
Net income available to common shareholders
| |
$
|
8,132
|
|
|
$
|
10,734
|
|
| | | |
|
| Per share data: | | | | |
|
Basic earnings per share
| |
$
|
0.91
| | |
$
|
1.25
| |
|
Diluted earnings per share
| | |
0.88
| | | |
1.20
| |
|
Cash dividends declared per common share
| | |
0.24
| | | |
0.20
| |
|
Book value per common share
| | |
19.00
| | | |
17.14
| |
|
Tangible book value per common share
| | |
15.47
| | | |
14.42
| |
|
Market value - high
| | |
24.91
| | | |
20.87
| |
|
Market value - low
| |
$
|
19.57
| | |
$
|
18.97
| |
|
Weighted average shares outstanding - Basic
| | |
8,908,492
| | | |
8,617,466
| |
|
Weighted average shares outstanding - Diluted
| | |
9,293,423
| | | |
8,977,408
| |
| | | |
|
| Key ratios: | | | | |
|
Return on average assets
| | |
0.89
|
%
| | |
1.25
|
%
|
|
Return on average common stockholders' equity
| | |
10.40
| | | |
14.31
| |
|
Net interest margin
| | |
3.62
| | | |
4.17
| |
|
Loan loss reserve to total loans
| | |
1.18
| | | |
1.67
| |
|
Non-performing loans to loans
| | |
1.41
| | | |
2.27
| |
|
Average equity to average assets
| | |
9.20
| | | |
9.25
| |
|
Bank only capital ratios:
| | | | |
|
Tier 1 capital to average assets
| | |
8.82
| | | |
8.77
| |
|
Tier 1 capital to risk weighted assets
| | |
11.48
| | | |
12.37
| |
|
Total capital to risk weighted assets
| | |
12.54
| | | |
13.63
| |
| | | |
|
| Loan data: | | | | |
|
Substandard loans
| |
$
|
35,495
| | |
$
|
51,773
| |
|
30 to 89 days delinquent
| | |
3,671
| | | |
4,083
| |
| | | |
|
|
90 days and greater delinquent - accruing interest
| |
$
|
42
| | |
$
|
122
| |
|
Trouble debt restructures - accruing interest
| | |
5,614
| | | |
5,086
| |
|
Trouble debt restructures - non-accrual
| | |
3,178
| | | |
6,586
| |
|
Non-accrual loans
| |
|
9,844
|
|
|
|
13,855
|
|
|
Total non-performing loans
| |
$
|
18,678
|
|
|
$
|
25,649
|
|
| | | | | | | |
|
HORIZON BANCORP |
|
|
Allocation of the Allowance for Loan and Lease Losses |
(Dollars in Thousands, Unaudited)
|
|
|
|
| June 30 |
| March 31 |
| December 31 |
| September 30 |
| June 30 |
| | 2014 |
| 2014 |
| 2013 |
| 2013 |
| 2013 |
|
Commercial
| | $ | 6,958 | |
$
|
7,236
| |
$
|
6,663
| |
$
|
7,663
| |
$
|
7,526
|
|
Real estate
| | | 2,367 | | |
2,813
| | |
3,462
| | |
3,238
| | |
3,734
|
|
Mortgage warehousing
| | | 1,559 | | |
1,665
| | |
1,638
| | |
1,686
| | |
1,610
|
|
Consumer
| | | 4,776 | | |
4,388
| | |
4,229
| | |
5,261
| | |
6,010
|
|
Unallocated
| |
| - |
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total
| | $ | 15,660 |
|
$
|
16,102
|
|
$
|
15,992
|
|
$
|
17,848
|
|
$
|
18,880
|
| | | | | | | | | | | | | | |
|
Net Charge-offs (Recoveries) |
(Dollars in Thousands, Unaudited)
|
|
| |
| | Three months ended |
| | June 30 |
| March 31 |
| December 31 |
| September 30 |
| June 30 |
| | 2014 |
| 2014 |
| 2013 |
| 2013 |
| 2013 |
|
Commercial
| | $ | 185 | |
$
|
(361
|
)
| |
$
|
214
| |
$
|
604
| |
$
|
699
|
|
Real estate
| | | 169 | | |
18
| | | |
350
| | |
40
| | |
411
|
|
Mortgage warehousing
| | | - | | |
-
| | | |
-
| | |
-
| | |
-
|
|
Consumer
| |
| 426 |
|
|
233
|
|
|
|
295
|
|
|
492
|
|
|
304
|
|
Total
| | $ | 780 |
|
$
|
(110
|
)
|
|
$
|
859
|
|
$
|
1,136
|
|
$
|
1,414
|
| | | | | | | | | | | | | | | |
|
Total Non-performing Loans |
(Dollars in Thousands, Unaudited)
|
|
|
|
| June 30 |
| March 31 |
| December 31 |
| September 30 |
| June 30 |
| | 2014 |
| 2014 |
| 2013 |
| 2013 |
| 2013 |
|
Commercial
| | $ | 8,243 | |
$
|
7,313
| |
$
|
7,471
| |
$
|
7,887
| |
$
|
9,466
|
|
Real estate
| | | 6,672 | | |
6,357
| | |
6,145
| | |
8,093
| | |
9,366
|
|
Mortgage warehousing
| | | - | | |
-
| | |
-
| | |
-
| | |
-
|
|
Consumer
| |
| 3,763 |
|
|
3,966
|
|
|
4,661
|
|
|
6,501
|
|
|
6,817
|
|
Total
| | $ | 18,678 |
|
$
|
17,636
|
|
$
|
18,277
|
|
$
|
22,481
|
|
$
|
25,649
|
| | | | | | | | | | | | | | |
|
Other Real Estate Owned and Repossessed Assets |
(Dollars in Thousands, Unaudited)
|
|
|
|
| June 30 |
| March 31 |
| December 31 |
| September 30 |
| June 30 |
| | 2014 |
| 2014 |
| 2013 |
| 2013 |
| 2013 |
|
Commercial
| | $ | 452 | |
$
|
812
| |
$
|
830
| |
$
|
954
| |
$
|
629
|
|
Real estate
| | | 752 | | |
867
| | |
1,277
| | |
385
| | |
429
|
|
Mortgage warehousing
| | | - | | |
-
| | |
-
| | |
-
| | |
-
|
|
Consumer
| |
| 23 |
|
|
39
|
|
|
14
|
|
|
44
|
|
|
37
|
|
Total
| | $ | 1,227 |
|
$
|
1,718
|
|
$
|
2,121
|
|
$
|
1,383
|
|
$
|
1,095
|
| | | | | | | | | |
|
HORIZON BANCORP AND SUBSIDIARIES |
Average Balance Sheets |
(Dollar Amounts in Thousands, Unaudited)
|
|
|
|
| |
| Three Months Ended |
| Three Months Ended |
| | | | June 30, 2014 | | June 30, 2013 |
| | | | Average |
| |
| Average | | Average |
| |
| Average |
| | | | Balance |
| Interest |
| Rate | | Balance |
| Interest |
| Rate |
| | | | | | | | | | | | | |
|
| ASSETS | | | | | | | | | | | | | | |
|
Interest-earning assets
| | | | | | | | | | | | |
|
Federal funds sold
| |
$
|
9,062
| | |
$
|
5
| |
0.22
|
%
| |
$
|
5,690
| | |
$
|
3
| |
0.21
|
%
|
|
Interest-earning deposits
| | |
7,987
| | | |
4
| |
0.20
|
%
| | |
10,289
| | | |
5
| |
0.19
|
%
|
|
Investment securities - taxable
| | |
403,910
| | | |
2,386
| |
2.37
|
%
| | |
369,382
| | | |
2,039
| |
2.21
|
%
|
|
Investment securities - non-taxable (1)
| | |
145,591
| | | |
1,096
| |
4.25
|
%
| | |
131,474
| | | |
1,024
| |
4.53
|
%
|
|
Loans receivable (2)(3)
| |
|
1,266,026
|
|
|
|
16,631
| |
5.27
|
%
| |
|
1,109,345
|
|
|
|
16,906
| |
6.12
|
%
|
| |
Total interest-earning assets (1)
| | |
1,832,576
| | | |
20,122
| |
4.51
|
%
| | |
1,626,180
| | | |
19,977
| |
5.05
|
%
|
| | | | | | | | | | | | | |
|
|
Noninterest-earning assets
| | | | | | | | | | | | |
|
Cash and due from banks
| | |
28,106
| | | | | | | |
23,544
| | | | | |
|
Allowance for loan losses
| | |
(15,808
|
)
| | | | | | |
(19,572
|
)
| | | | |
|
Other assets
| |
|
129,608
|
| | | | | |
|
133,658
|
| | | | |
| | | | | | | | | | | | | |
|
| | | |
$
|
1,974,482
|
| | | | | |
$
|
1,763,810
|
| | | | |
| | | | | | | | | | | | | |
|
| LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | | | | | | |
|
Interest-bearing liabilities
| | | | | | | | | | | | |
|
Interest-bearing deposits
| |
$
|
1,229,025
| | |
$
|
1,355
| |
0.44
|
%
| |
$
|
1,091,285
| | |
$
|
1,445
| |
0.53
|
%
|
|
Borrowings
| | |
273,968
| | | |
1,478
| |
2.16
|
%
| | |
240,681
| | | |
1,456
| |
2.43
|
%
|
|
Subordinated debentures
| |
|
32,541
|
|
|
|
501
| |
6.18
|
%
| |
|
32,172
|
|
|
|
501
| |
6.25
|
%
|
| |
Total interest-bearing liabilities
| | |
1,535,534
| | | |
3,334
| |
0.87
|
%
| | |
1,364,138
| | | |
3,402
| |
1.00
|
%
|
| | | | | | | | | | | | | |
|
|
Noninterest-bearing liabilities
| | | | | | | | | | | | |
|
Demand deposits
| | |
253,093
| | | | | | | |
218,433
| | | | | |
|
Accrued interest payable and
| | | | | | | | | | | | |
|
other liabilities
| | |
12,245
| | | | | | | |
16,492
| | | | | |
|
Shareholders' equity
| |
|
173,610
|
| | | | | |
|
164,747
|
| | | | |
| | | | | | | | | | | | | |
|
| | | |
$
|
1,974,482
|
| | | | | |
$
|
1,763,810
|
| | | | |
| | | | | | | | | | | | | |
|
|
Net interest income/spread
| | | |
$
|
16,788
| |
3.63
|
%
| | | |
$
|
16,575
| |
4.05
|
%
|
| | | | | | | | | | | | | |
|
|
Net interest income as a percent
| | | | | | | | | | | | |
|
of average interest earning assets (1)
| | | | | |
3.78
|
%
| | | | | |
4.21
|
%
|
| | | | | | | | | | | | | |
|
|
(1)
|
|
Securities balances represent daily average balances for the fair
value of securities. The average rate is calculated based on the
daily average balance for the amortized cost of securities. The
average rate is presented on a tax equivalent basis.
|
|
(2)
| |
Includes fees on loans. The inclusion of loan fees does not have a
material effect on the average interest rate.
|
|
(3)
| |
Non-accruing loans for the purpose of the computations above are
included in the daily average loan amounts outstanding. Loan totals
are shown net of unearned income and deferred loan fees.
|
| |
|
HORIZON BANCORP AND SUBSIDIARIES |
Average Balance Sheets |
(Dollar Amounts in Thousands, Unaudited)
|
|
|
|
| | |
| Six Months Ended |
| Six Months Ended |
| | | | June 30, 2014 | | June 30, 2013 |
| | | | Average |
| |
| Average | | Average |
| |
| Average |
| | | | Balance |
| Interest |
| Rate | | Balance |
| Interest |
| Rate |
| ASSETS | | | | | | | | | | | | | |
|
Interest-earning assets
| | | | | | | | | | | | |
|
Federal funds sold
| |
$
|
7,842
| | |
$
|
9
| |
0.23
|
%
| |
$
|
9,171
| | |
$
|
10
| |
0.22
|
%
|
|
Interest-earning deposits
| | |
6,855
| | | |
7
| |
0.21
|
%
| | |
8,920
| | | |
9
| |
0.20
|
%
|
|
Investment securities - taxable
| | |
395,406
| | | |
4,769
| |
2.43
|
%
| | |
372,394
| | | |
4,050
| |
2.19
|
%
|
|
Investment securities - non-taxable (1)
| | |
146,709
| | | |
2,219
| |
4.07
|
%
| | |
126,758
| | | |
1,991
| |
4.95
|
%
|
|
Loans receivable (2)(3)
| |
|
1,159,127
|
|
|
|
29,585
| |
5.15
|
%
| |
|
1,113,770
|
|
|
|
33,346
| |
6.05
|
%
|
| |
Total interest-earning assets (1)
| | |
1,715,939
| | | |
36,589
| |
4.39
|
%
| | |
1,631,013
| | | |
39,406
| |
5.02
|
%
|
| | | | | | | | | | | | | |
|
|
Noninterest-earning assets
| | | | | | | | | | | | |
|
Cash and due from banks
| | |
26,507
| | | | | | | |
23,780
| | | | | |
|
Allowance for loan losses
| | |
(15,987
|
)
| | | | | | |
(19,124
|
)
| | | | |
|
Other assets
| |
|
133,408
|
| | | | | |
|
134,689
|
| | | | |
| | | | | | | | | | | | | |
|
| | | |
$
|
1,859,867
|
| | | | | |
$
|
1,770,358
|
| | | | |
| | | | | | | | | | | | | |
|
| LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | | | | | | |
|
Interest-bearing liabilities
| | | | | | | | | | | | |
|
Interest-bearing deposits
| |
$
|
1,154,682
| | |
$
|
2,632
| |
0.46
|
%
| |
$
|
1,102,991
| | |
$
|
2,925
| |
0.53
|
%
|
|
Borrowings
| | |
250,761
| | | |
2,900
| |
2.33
|
%
| | |
242,364
| | | |
2,904
| |
2.42
|
%
|
|
Subordinated debentures
| |
|
32,522
|
|
|
|
997
| |
6.18
|
%
| |
|
32,265
|
|
|
|
992
| |
6.20
|
%
|
| |
Total interest-bearing liabilities
| | |
1,437,965
| | | |
6,529
| |
0.92
|
%
| | |
1,377,620
| | | |
6,821
| |
1.00
|
%
|
| | | | | | | | | | | | | |
|
|
Noninterest-bearing liabilities
| | | | | | | | | | | | |
|
Demand deposits
| | |
238,579
| | | | | | | |
211,568
| | | | | |
|
Accrued interest payable and
| | | | | | | | | | | | |
|
other liabilities
| | |
12,191
| | | | | | | |
17,384
| | | | | |
|
Shareholders' equity
| |
|
171,132
|
| | | | | |
|
163,786
|
| | | | |
| | | | | | | | | | | | | |
|
| | | |
$
|
1,859,867
|
| | | | | |
$
|
1,770,358
|
| | | | |
| | | | | | | | | | | | | |
|
|
Net interest income/spread
| | | |
$
|
30,060
| |
3.47
|
%
| | | |
$
|
32,585
| |
4.02
|
%
|
| | | | | | | | | | | | | |
|
|
Net interest income as a percent
| | | | | | | | | | | | |
|
of average interest earning assets (1)
| | | | | |
3.62
|
%
| | | | | |
4.17
|
%
|
| | | | | | | | | | | | | |
|
|
(1)
|
|
Securities balances represent daily average balances for the fair
value of securities. The average rate is calculated based on the
daily average balance for the amortized cost of securities. The
average rate is presented on a tax equivalent basis.
|
|
(2)
| |
Includes fees on loans. The inclusion of loan fees does not have a
material effect on the average interest rate.
|
|
(3)
| |
Non-accruing loans for the purpose of the computations above are
included in the daily average loan amounts outstanding. Loan totals
are shown net of unearned income and deferred loan fees.
|
| |
|
HORIZON BANCORP AND SUBSIDIARIES |
Condensed Consolidated Balance Sheets |
(Dollar Amounts in Thousands)
|
|
|
|
| June 30 |
| December 31 |
| | 2014 |
| 2013 |
| | (Unaudited) |
|
|
| Assets | | | | |
|
Cash and due from banks
| | $ | 50,804 | |
$
|
31,721
| |
|
Investment securities, available for sale
| | | 366,289 | | |
508,591
| |
|
Investment securities, held to maturity (fair value of $173,200 and
$9,910)
| | | 171,329 | | |
9,910
| |
|
Loans held for sale
| | | 7,286 | | |
3,281
| |
|
Loans, net of allowance for loan losses of $15,660 and $15,992 | | | 1,305,834 | | |
1,052,836
| |
|
Premises and equipment, net
| | | 50,853 | | |
46,194
| |
| Federal Reserve and Federal Home Loan Bank stock
| | | 16,326 | | |
14,184
| |
|
Goodwill
| | | 28,034 | | |
19,748
| |
|
Other intangible assets
| | | 4,422 | | |
3,288
| |
|
Interest receivable
| | | 8,280 | | |
7,501
| |
|
Cash value life insurance
| | | 38,860 | | |
36,190
| |
|
Other assets
| |
| 24,934 |
|
|
24,832
|
|
|
Total assets
| | $ | 2,073,251 |
|
$
|
1,758,276
|
|
| Liabilities | | | | |
|
Deposits
| | | | |
|
Non-interest bearing
| | $ | 270,023 | |
$
|
231,096
| |
|
Interest bearing
| |
| 1,229,080 |
|
|
1,060,424
|
|
|
Total deposits
| | | 1,499,103 | | |
1,291,520
| |
|
Borrowings
| | | 340,201 | | |
256,296
| |
|
Subordinated debentures
| | | 32,564 | | |
32,486
| |
|
Interest payable
| | | 508 | | |
506
| |
|
Other liabilities
| |
| 13,539 |
|
|
12,948
|
|
|
Total liabilities
| |
| 1,885,915 |
|
|
1,593,756
|
|
| Commitments and contingent liabilities | | | | |
| Stockholders’ Equity | | | | |
|
Preferred stock, Authorized, 1,000,000 shares
| | | | |
|
Series B shares $.01 par value, $1,000 liquidation value
| | | | |
|
Issued 12,500 shares
| | | 12,500 | | |
12,500
| |
|
Common stock, no par value
| | | | |
|
Authorized, 22,500,000 shares
| | | | |
|
Issued, 9,274,416 and 8,706,971 shares
| | | | |
|
Outstanding, 9,201,786 and 8,630,966 shares
| | | - | | |
-
| |
|
Additional paid-in capital
| | | 45,438 | | |
32,496
| |
|
Retained earnings
| | | 127,154 | | |
121,253
| |
|
Accumulated other comprehensive income (loss)
| |
| 2,244 |
|
|
(1,729
|
)
|
|
Total stockholders’ equity
| |
| 187,336 |
|
|
164,520
|
|
|
Total liabilities and stockholders’ equity
| | $ | 2,073,251 |
|
$
|
1,758,276
|
|
| | | | | | |
|
HORIZON BANCORP AND SUBSIDIARIES |
Condensed Consolidated Statements of Income |
(Dollar Amounts in Thousands, Except Per Share Data)
|
|
|
|
| Three Months Ended June 30 |
| Six Months Ended June 30 |
| | 2014 |
| 2013 |
| 2014 |
| 2013 |
| | (Unaudited) |
| (Unaudited) |
| (Unaudited) |
| (Unaudited) |
| Interest Income | | | | | | | | |
|
Loans receivable
| | $ | 16,631 | | |
$
|
16,906
| | | $ | 29,585 | | |
$
|
33,346
| |
|
Investment securities
| | | | | | | | |
|
Taxable
| | | 2,395 | | | |
2,047
| | | | 4,785 | | | |
4,069
| |
|
Tax exempt
| |
| 1,096 |
|
|
|
1,024
|
|
|
| 2,219 |
|
|
|
1,991
|
|
|
Total interest income
| |
| 20,122 |
|
|
|
19,977
|
|
|
| 36,589 |
|
|
|
39,406
|
|
| Interest Expense | | | | | | | | |
|
Deposits
| | | 1,355 | | | |
1,445
| | | | 2,632 | | | |
2,925
| |
|
Borrowed funds
| | | 1,478 | | | |
1,456
| | | | 2,900 | | | |
2,904
| |
|
Subordinated debentures
| |
| 501 |
|
|
|
501
|
|
|
| 997 |
|
|
|
992
|
|
|
Total interest expense
| |
| 3,334 |
|
|
|
3,402
|
|
|
| 6,529 |
|
|
|
6,821
|
|
| Net Interest Income | | | 16,788 | | | |
16,575
| | | | 30,060 | | | |
32,585
| |
|
Provision for loan losses
| |
| 339 |
|
|
|
729
|
|
|
| 339 |
|
|
|
2,813
|
|
| Net Interest Income after Provision for Loan Losses | |
| 16,449 |
|
|
|
15,846
|
|
|
| 29,721 |
|
|
|
29,772
|
|
| Non-interest Income | | | | | | | | |
|
Service charges on deposit accounts
| | | 1,038 | | | |
988
| | | | 1,961 | | | |
1,901
| |
|
Wire transfer fees
| | | 145 | | | |
203
| | | | 257 | | | |
393
| |
|
Interchange fees
| | | 1,254 | | | |
1,060
| | | | 2,213 | | | |
1,926
| |
|
Fiduciary activities
| | | 1,199 | | | |
1,047
| | | | 2,247 | | | |
2,187
| |
|
Gain on sale of investment securities (includes $0 for the three and
six months ended
| | | | | | | | |
| June 30, 2014 and $0 for the three months ended and $368 for the six
months ended
| | | | | | | | |
| June 30, 2013, related to accumulated other comprehensive earnings
reclassifications)
| | | - | | | |
-
| | | | - | | | |
368
| |
|
Gain on sale of mortgage loans
| | | 2,537 | | | |
2,807
| | | | 3,948 | | | |
5,913
| |
|
Mortgage servicing income net of impairment
| | | 233 | | | |
302
| | | | 440 | | | |
465
| |
|
Increase in cash value of bank owned life insurance
| | | 252 | | | |
257
| | | | 485 | | | |
509
| |
|
Other income
| |
| (31 | ) |
|
|
185
|
|
|
| 598 |
|
|
|
647
|
|
|
Total non-interest income
| |
| 6,627 |
|
|
|
6,849
|
|
|
| 12,149 |
|
|
|
14,309
|
|
| Non-interest Expense | | | | | | | | |
|
Salaries and employee benefits
| | | 8,293 | | | |
7,721
| | | | 15,776 | | | |
15,225
| |
|
Net occupancy expenses
| | | 1,360 | | | |
1,295
| | | | 2,784 | | | |
2,606
| |
|
Data processing
| | | 937 | | | |
818
| | | | 1,807 | | | |
1,418
| |
|
Professional fees
| | | 419 | | | |
454
| | | | 1,027 | | | |
953
| |
|
Outside services and consultants
| | | 1,298 | | | |
486
| | | | 1,959 | | | |
1,198
| |
|
Loan expense
| | | 1,272 | | | |
1,402
| | | | 2,287 | | | |
2,516
| |
| FDIC insurance expense
| | | 285 | | | |
268
| | | | 541 | | | |
551
| |
|
Other losses
| | | 95 | | | |
163
| | | | 133 | | | |
91
| |
|
Other expense
| |
| 2,449 |
|
|
|
2,188
|
|
|
| 4,608 |
|
|
|
4,216
|
|
|
Total non-interest expense
| |
| 16,408 |
|
|
|
14,795
|
|
|
| 30,922 |
|
|
|
28,774
|
|
| Income Before Income Tax | | | 6,668 | | | |
7,900
| | | | 10,948 | | | |
15,307
| |
|
Income tax expense (includes $0 for the three and six months ended
June 30, 2014 | | | | | | | | |
|
and $0 for the three months ended and $129 for the six months ended
June 30, 2013,
| | | | | | | | |
|
related to income tax expense from reclassification items)
| |
| 1,890 |
|
|
|
2,235
|
|
|
| 2,753 |
|
|
|
4,331
|
|
| Net Income | | | 4,778 | | | |
5,665
| | | | 8,195 | | | |
10,976
| |
|
Preferred stock dividend and discount accretion
| |
| (31 | ) |
|
|
(96
|
)
|
|
| (63 | ) |
|
|
(242
|
)
|
| Net Income Available to Common Shareholders | | $ | 4,747 |
|
|
$
|
5,569
|
|
| $ | 8,132 |
|
|
$
|
10,734
|
|
| Basic Earnings Per Share | | $ | 0.52 | | |
$
|
0.65
| | | $ | 0.91 | | |
$
|
1.25
| |
| Diluted Earnings Per Share | | | 0.50 | | | |
0.62
| | | | 0.88 | | | |
1.20
| |
| | | | | | | |
|

Horizon Bancorp
Mark E. Secor
Chief Financial Officer
(219)
873-2611
Fax: (219) 874-9280
Source: Horizon Bancorp