MICHIGAN CITY, Ind.--(BUSINESS WIRE)--
(NASDAQ: HBNC) – Horizon Bancorp today announced its unaudited financial
results for the three-month period ended March 31, 2015.
SUMMARY:
-
Net income for the first quarter of 2015 increased 56.8% or $1.9
million compared to the same period in 2014 to $5.4 million or $.55
diluted earnings per share.
-
Total loans increased 24.3% on an annualized basis during the first
quarter of 2015.
-
Commercial loans increased 12.9% on an annualized basis during the
first quarter of 2015.
-
Net interest income for the first quarter of 2015 increased 27.2% or
$3.6 million compared to the same period in 2014.
-
Non-interest income for the first quarter of 2015 increased 28.0% or
$1.5 million compared to the same period in 2014.
-
Net interest margin, excluding the impact of acquisitions (“core net
interest margin”), was 3.47% for the first quarter of 2015 compared to
3.38% for the same period in 2014.
-
Return on average assets was 1.05% for the first quarter of 2015.
-
Return on average common equity was 11.66% for the first quarter of
2015.
-
Horizon’s tangible book value per share rose to $16.80 at March 31,
2015, compared to $16.26 at December 31, 2014 and $15.52 at March 31,
2014. $16.80 is the highest tangible book value per share in the
company’s history.
-
On February 19, 2015, Horizon announced the acquisition of Peoples
Bancorp and its wholly-owned subsidiary, Peoples Federal Savings Bank
of DeKalb County, headquartered in Auburn, Indiana.
-
Horizon’s full-service Carmel, Indiana office opened on February 23,
2015.
Craig Dwight, Chairman and CEO, commented: “I am pleased to announce
Horizon’s 2015 first quarter results, which reflected positive
contributions from all four revenue streams – retail banking, business
banking, mortgage banking and wealth management. Headlining the quarter
was the continued growth of our loan portfolio, an increase in mortgage
activity and the announcement of a strategic partnership whereby Horizon
will acquire Peoples Bancorp, a company with approximately $486.6
million in total assets headquartered in Auburn, Indiana.”
Dwight continued, “Our investments in people and technology along with
an improving economic environment resulted in a strong first quarter of
2015. Net income and diluted earnings per share, excluding non-core
items, increased 38.7% and 30.5%, respectively, compared to the same
period of 2014. Loan growth was solid across all product types, which
continued to help offset net interest margin pressure. Mortgage activity
increased as the recent decrease in interest rates boosted mortgage
warehouse balances and the gain on sale of mortgage loans, continuing to
validate this revenue stream as a quality source of capital generation.”
|
|
| Non-GAAP Reconciliation of Net Income and Diluted Earnings per
Share |
| (Dollar Amounts in Thousands Except per Share Data) |
|
|
| |
|
| |
| | | Three Months Ended |
| | | March 31 |
| | | 2015 |
|
| 2014 |
Non-GAAP Reconciliation of Net Income | | | (Unaudited) |
|
| (Unaudited) |
|
Net income as reported
| | | $ | 5,358 | | | |
$
|
3,417
| |
|
Merger expenses
| | | | 146 | | | | |
311
| |
|
Tax effect
| | |
| (51 | ) |
|
|
|
(109
|
)
|
|
Net income excluding merger expenses
| | | | 5,453 | | | | |
3,619
| |
| | | | | |
|
|
Acquisition related purchase accounting adjustments ("PAUs")
| | | | (1,083 | ) | | | |
(389
|
)
|
|
Tax effect
| | |
| 379 |
|
|
|
|
136
|
|
|
Net income excluding PAUs
| | | | 4,749 | | | | |
3,367
| |
| | | | | |
|
|
Gain on sale of investment securities
| | | | (124 | ) | | | |
-
| |
|
Tax effect
| | |
| 43 |
|
|
|
|
-
|
|
|
Net income excluding gain on sale of investment securities
| | | $ | 4,668 |
|
|
|
$
|
3,367
|
|
| | | | | |
|
Non-GAAP Reconciliation of Diluted
Earnings per Share | | | | | | |
|
Diluted earnings per share as reported
| | | $ | 0.55 | | | |
$
|
0.38
| |
|
Merger expenses
| | | | 0.02 | | | | |
0.03
| |
|
Tax effect
| | |
| (0.01 | ) |
|
|
|
(0.01
|
)
|
|
Diluted earnings per share excluding merger expenses
| | | | 0.56 | | | | |
0.40
| |
| | | | | |
|
|
Acquisition related PAUs
| | | | (0.11 | ) | | | |
(0.04
|
)
|
|
Tax effect
| | |
| 0.04 |
|
|
|
|
0.02
|
|
|
Diluted earnings per share excluding PAUs
| | | | 0.49 | | | | |
0.37
| |
| | | | | |
|
|
Gain on sale of investment securities
| | | | (0.01 | ) | | | |
-
| |
|
Tax effect
| | |
| 0.00 |
|
|
|
|
-
|
|
|
Net income excluding gain on sale of investment securities
| | | $ | 0.48 |
|
|
|
$
|
0.37
|
|
| | | | | | | | | |
|
The following table presents the amount and growth rate of loans by
product type for the three months ended March 31, 2015.
|
|
| Loan Growth by Type |
| Three Months Ended March 31, 2015 |
|
(Dollars in Thousands)
|
|
|
| |
| |
| |
| |
| Annualized |
| | | March 31 | | December 31 | | Amount | | Percent | | Percent |
| | | 2015 |
| 2014 |
| Change |
| Change |
| Change |
| | | (Unaudited) |
|
|
|
|
|
|
|
|
|
Commercial loans
| | | $ 695,736 | | $ 674,314 | | $ 21,422 | |
3.2%
| |
12.9%
|
|
Residential mortgage loans
| | |
260,390
| |
254,625
| |
5,765
| |
2.3%
| |
9.2%
|
|
Consumer loans
| | |
326,334
| |
320,459
| |
5,875
| |
1.8%
| |
7.4%
|
|
Held for sale loans
| | |
6,229
|
|
6,143
|
|
86
| |
1.4%
| |
5.7%
|
|
Subtotal
| | |
1,288,689
| |
1,255,541
| |
33,148
| |
2.6%
| |
10.7%
|
|
Mortgage warehouse loans
| | |
178,899
|
|
129,156
|
|
49,743
| |
38.5%
| |
156.2%
|
|
Total loans
| | | $ 1,467,588 |
| $ 1,384,697 |
| $ 82,891 | |
6.0%
| |
24.3%
|
| | | | | | | | | | |
|
“The aforementioned loan growth has been critical in maintaining our net
interest margin throughout the low interest rate environment that
continues to persist,” Dwight continued. “Horizon’s core net interest
margin, excluding income from acquisition-related purchase accounting
adjustments, increased from 3.38% in the first quarter of 2014 to 3.47%
in the first quarter of 2015. The core net interest margin decreased
only two basis points from the previous quarter.”
|
|
| Non-GAAP Reconciliation of Net Interest Margin |
|
(Dollar Amounts in Thousands)
|
|
|
|
|
| Three Months Ended |
| | | March 31 |
| December |
| March 31 |
| | | 2015 |
| 2014 |
| 2014 |
Net Interest Margin As Reported | | |
(Unaudited)
|
|
|
|
(Unaudited)
|
|
Net interest income
| | | $ | 16,886 | | |
$
|
16,523
| | |
$
|
13,272
| |
|
Average interest-earning assets
| | | | 1,899,870 | | | |
1,865,750
| | | |
1,598,285
| |
|
Net interest income as a percent of average interest-earning assets
| | | | 3.70 | % | | |
3.64
|
%
| | |
3.48
|
%
|
| | | | | | |
|
Impact of Acquisitions | | | | | | | |
|
Interest income from acquisition-related purchase accounting
| | | | | | | |
|
adjustments
| | | $ | (1,083 | ) | |
$
|
(719
|
)
| |
$
|
(389
|
)
|
| | | | | | |
|
Net Interest Margin Excluding Impact of
Acquisitions | | | | | | | |
|
Net interest income
| | | $ | 15,803 | | |
$
|
15,804
| | |
$
|
12,883
| |
|
Average interest-earning assets
| | | | 1,899,870 | | | |
1,865,750
| | | |
1,598,285
| |
|
Net interest income as a percent of average interest-earning assets
| | | | 3.47 | % | | |
3.49
|
%
| | |
3.38
|
%
|
| | | | | | | | | | | | |
|
Horizon’s loan loss reserve ratio, excluding loans with credit-related
purchase accounting adjustments, stood at 1.22% as of March 31, 2015.
|
|
| Allowance for Loan and Lease Loss Detail |
| As of March 31, 2015 |
|
(Dollars in Thousands, Unaudited)
|
|
|
| |
| |
| |
| |
| | | Horizon | | | | | | |
| | | Legacy |
| Heartland |
| Summit |
| Total |
|
Pre-discount loan balance
| | |
$
|
1,341,040
| | |
$
|
32,854
| | |
$
|
93,760
| | |
$
|
1,467,654
| |
| | | | | | | | |
|
|
Allowance for loan losses (ALLL)
| | | |
16,380
| | | |
254
| | | |
-
| | | |
16,634
| |
|
Loan discount
| | |
|
N/A
|
|
|
|
2,061
|
|
|
|
4,234
|
|
|
|
6,295
|
|
|
Total ALLL+loan discount
| | | |
16,380
| | | |
2,315
| | | |
4,234
| | | |
22,929
| |
| | |
|
|
|
|
|
|
|
|
Loans, net
| | |
$
|
1,324,660
|
|
|
$
|
30,539
|
|
|
$
|
89,526
|
|
|
$
|
1,444,725
|
|
| | | | | | | | |
|
|
ALLL/ pre-discount loan balance
| | | |
1.22
|
%
| | |
0.77
|
%
| | |
0.00
|
%
| | |
1.13
|
%
|
|
Loan discount/ pre-discount loan balance
| | | |
N/A
| | | |
6.27
|
%
| | |
4.52
|
%
| | |
0.43
|
%
|
|
Total ALLL+loan discount/ pre-discount loan balance
| | | |
1.22
|
%
| | |
7.05
|
%
| | |
4.52
|
%
| | |
1.56
|
%
|
| | | | | | | | | | | | | | | | |
|
On February 18, 2015, Horizon entered into an agreement to acquire
Peoples Bancorp and its wholly-owned subsidiary, Peoples Federal Savings
Bank of DeKalb County (collectively, “Peoples”), in a cash and stock
merger. The acquisition is expected to close early in the third quarter
of 2015, subject to regulatory and shareholder approval. Headquartered
in Auburn, Indiana, Peoples serves the greater northeast Indiana and
southwest Michigan markets through 16 full-service banking locations. As
of December 31, 2014, Peoples Bancorp had total assets of $486.6 million.
Dwight noted, “This acquisition aligns well with Horizon’s strategic
growth plan by enhancing our existing presence in southwest Michigan and
providing entry into the attractive northeast Indiana market. Peoples
has proudly served its customers for eighty nine years with good advice
and a commitment to community banking. We look forward to continuing
this commitment and are thrilled to partner with their outstanding team
of banking professionals.”
Income Statement Highlights
Net income for the first quarter of 2015 was $5.4 million or $.55
diluted earnings per share compared to $3.4 million or $.38 diluted
earnings per share in the first quarter of 2014. The increase in net
income from the previous year reflects an increase in interest income
primarily due to loan growth and an increase in non-interest income due
to an increase in gain on sale of mortgage loans, interchange fees and
fiduciary activities partially offset by an increase in the provision
expense and non-interest expenses.
Horizon’s net interest margin was 3.70% during the first quarter of
2015, up from 3.64% for the prior quarter and 3.48% for same period of
2014. The increase in net interest margin compared to the prior quarter
and the same period of 2014 was due to acquisition-related purchase
accounting adjustments, lower funding costs and a higher ratio of loans
as a percentage of average earning assets. Excluding purchase accounting
adjustments related to the 2012 Heartland Bancshares, Inc. and the 2014
SCB Bancorp, Inc. acquisitions, the margin would have been 3.47% for the
first quarter of 2015 compared to 3.49% for the prior quarter and 3.38%
for the same period of the prior year. Interest income from
acquisition-related purchase accounting adjustments was $1.1 million,
$719,000, and $389,000 for the three months ended March 31, 2015,
December 31, 2014 and March 31, 2014, respectively.
Residential mortgage lending activity during the first quarter of 2015
generated $2.4 million in income from the gain on sale of mortgage
loans, an increase of $1.0 million from the first quarter of 2014. Total
origination volume in the first quarter of 2015, including loans placed
into portfolio, totaled $88.7 million, representing an increase of 40.7%
from the first quarter of 2014 of $52.6 million. Purchase money mortgage
originations during the first quarter of 2015 represented 50.2% of total
originations compared to 67.6% of originations during the previous
quarter and 70.6% during the first quarter of 2014.
Lending Activity
Total loans increased $82.9 million from $1.4 billion as of December 31,
2014 to $1.5 billion as of March 31, 2015 as mortgage warehouse loans
increased by $50.0 million, residential mortgage loans increased by $5.8
million and consumer loans increased by $5.9 million. Commercial loans
increased $21.4 million or 12.9% on an annualized basis from $674.3
million at December 31, 2014 to $695.7 million at March 31, 2015.
Total loan balances in the Kalamazoo and Indianapolis markets continued
to grow during the first quarter of 2015 to $145.8 million and $132.9
million, respectively, as of March 31, 2015. Kalamazoo’s aggregate loan
balances increased $3.6 million or 10.1% on an annualized basis, and
Indianapolis’ aggregate loan balances increased $9.5 million or 31.2% on
an annualized basis. Combined, these markets contributed $13.1 million
in loan growth during the first three months of 2015 or 19.9% on an
annualized basis.
The provision for loan losses was $614,000 for the three months ended
March 31, 2015 compared to no provision expense for the same period of
2014. The higher provision for loan losses for the first quarter of 2015
compared to the same period of 2014 was primarily due to continued loan
growth.
The ratio of the allowance for loan losses to total loans decreased to
1.13% as of March 31, 2015 from 1.19% as of December 31, 2014 due to an
increase in total loans, partially offset by an increase in the
allowance for loan losses from $16.5 million as of December 31, 2014 to
$16.6 million as of March 31, 2015. The ratio of the allowance for loan
losses to total loans, excluding loans with credit-related purchase
accounting adjustments, was 1.22% as of March 31, 2015.
Non-performing loans totaled $22.4 million as of March 31, 2015 and
December 31, 2014. Compared to December 31, 2014, non-performing real
estate loans and consumer loans increased by $168,000 and $85,000,
respectively, and non-performing commercial loans decreased by $315,000.
As a percentage of total loans, non-performing loans were 1.52% at March
31, 2015, down 10 basis points from 1.62% at December 31, 2014.
Expense Management
Total non-interest expense was $1.6 million higher in the first quarter
of 2015 compared to the same period of 2014. The increase in the first
quarter of 2015 compared to the same period of 2014 was primarily due to
an increase in salaries expense, net occupancy expenses and other
expenses due to overall company growth and market expansion and
increases in commission and bonuses and loan expense due to an increase
in loan volume.
Use of Non-GAAP Financial Measures
Certain information set forth in this press release refers to financial
measures determined by methods other than in accordance with GAAP.
Specifically, we have included non-GAAP financial measures of the net
interest margin and the allowance for loan and lease losses excluding
the impact of acquisition-related purchase accounting adjustments and
net income and diluted earnings per share excluding the impact of
one-time costs related to acquisitions, acquisition-related purchase
accounting adjustments and other events that are considered to be
non-recurring. Horizon believes that these non-GAAP financial measures
are helpful to investors and provide a greater understanding of our
business without giving effect to the purchase accounting impacts and
one-time costs of acquisitions and non-core items, although these
measures are not necessarily comparable to similar measures that may be
presented by other companies and should not be considered in isolation
or as a substitute for the related GAAP measure.
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 Select 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) |
|
|
|
|
| March 31 |
| December 31 |
| September 30 |
| June 30 |
| March 31 |
| | | 2015 |
| 2014 |
| 2014 |
| 2014 |
| 2014 |
| Balance sheet: | | | | | | | | | | |
|
Total assets
| | |
$
|
2,153,965
| | |
$
|
2,076,922
| | |
$
|
2,037,045
| | |
$
|
2,073,251
| | |
$
|
1,806,583
| |
|
Investment securities
| | | |
495,315
| | | |
489,531
| | | |
495,941
| | | |
537,618
| | | |
529,340
| |
|
Commercial loans
| | | |
695,736
| | | |
674,314
| | | |
677,349
| | | |
648,202
| | | |
528,635
| |
|
Mortgage warehouse loans
| | | |
178,899
| | | |
129,156
| | | |
105,133
| | | |
140,896
| | | |
102,146
| |
|
Residential mortgage loans
| | | |
260,390
| | | |
254,625
| | | |
251,739
| | | |
235,523
| | | |
189,893
| |
|
Consumer loans
| | | |
326,334
| | | |
320,459
| | | |
308,800
| | | |
296,873
| | | |
280,120
| |
|
Earning assets
| | | |
1,974,251
| | | |
1,885,576
| | | |
1,860,041
| | | |
1,882,724
| | | |
1,649,653
| |
|
Non-interest bearing deposit accounts
| | | |
285,181
| | | |
267,667
| | | |
278,527
| | | |
270,023
| | | |
238,499
| |
|
Interest bearing transaction accounts
| | | |
905,216
| | | |
930,582
| | | |
881,299
| | | |
919,024
| | | |
840,258
| |
|
Time deposits
| | | |
274,699
| | | |
284,070
| | | |
289,837
| | | |
310,056
| | | |
276,814
| |
|
Borrowings
| | | |
440,415
| | | |
351,198
| | | |
350,113
| | | |
340,201
| | | |
236,043
| |
|
Subordinated debentures
| | | |
32,680
| | | |
32,642
| | | |
32,603
| | | |
32,564
| | | |
32,525
| |
|
Common stockholders' equity
| | | |
186,991
| | | |
181,914
| | | |
177,280
| | | |
174,836
| | | |
157,283
| |
|
Total stockholders’ equity
| | | |
199,491
| | | |
194,414
| | | |
189,780
| | | |
187,336
| | | |
169,783
| |
| | | | | | | | | | |
|
| Income statement: | | | Three months ended |
|
Net interest income
| | |
$
|
16,886
| | |
$
|
16,523
| | |
$
|
16,400
| | |
$
|
16,788
| | |
$
|
13,272
| |
|
Provision for loan losses
| | | |
614
| | | |
978
| | | |
1,741
| | | |
339
| | | |
-
| |
|
Non-interest income
| | | |
7,066
| | | |
6,738
| | | |
7,390
| | | |
6,627
| | | |
5,522
| |
|
Non-interest expenses
| | | |
16,068
| | | |
15,671
| | | |
15,353
| | | |
16,408
| | | |
14,514
| |
|
Income tax expense
| | |
|
1,912
|
|
|
|
1,664
|
|
|
|
1,738
|
|
|
|
1,890
|
|
|
|
863
|
|
|
Net income
| | | |
5,358
| | | |
4,948
| | | |
4,958
| | | |
4,778
| | | |
3,417
| |
|
Preferred stock dividend
| | |
|
(31
|
)
|
|
|
(31
|
)
|
|
|
(40
|
)
|
|
|
(31
|
)
|
|
|
(31
|
)
|
|
Net income available to common shareholders
| | |
$
|
5,327
|
|
|
$
|
4,917
|
|
|
$
|
4,918
|
|
|
$
|
4,747
|
|
|
$
|
3,386
|
|
| | | | | | | | | | |
|
| Per share data: | | | | | | | | | | | |
|
Basic earnings per share
| | |
$
|
0.58
| | |
$
|
0.53
| | |
$
|
0.53
| | |
$
|
0.52
| | |
$
|
0.39
| |
|
Diluted earnings per share
| | | |
0.55
| | | |
0.51
| | | |
0.51
| | | |
0.50
| | | |
0.38
| |
|
Cash dividends declared per common share
| | | |
0.14
| | | |
0.14
| | | |
0.13
| | | |
0.13
| | | |
0.11
| |
|
Book value per common share
| | | |
20.25
| | | |
19.75
| | | |
19.25
| | | |
19.00
| | | |
18.22
| |
|
Tangible book value per common share
| | | |
16.80
| | | |
16.26
| | | |
15.75
| | | |
15.47
| | | |
15.52
| |
|
Market value - high
| | | |
25.86
| | | |
26.73
| | | |
23.67
| | | |
22.58
| | | |
24.91
| |
|
Market value - low
| | |
$
|
22.38
| | |
$
|
22.83
| | |
$
|
20.65
| | |
$
|
19.57
| | |
$
|
20.27
| |
|
Weighted average shares outstanding - Basic
| | | |
9,216,011
| | | |
9,212,156
| | | |
9,208,707
| | | |
9,182,986
| | | |
8,630,966
| |
|
Weighted average shares outstanding - Diluted
| | | |
9,609,506
| | | |
9,628,240
| | | |
9,588,332
| | | |
9,560,939
| | | |
9,021,786
| |
| | | | | | | | | | |
|
| Key ratios: | | | | | | | | | | | |
|
Return on average assets
| | | |
1.05
|
%
| | |
0.96
|
%
| | |
0.96
|
%
| | |
0.97
|
%
| | |
0.79
|
%
|
|
Return on average common stockholders' equity
| | | |
11.66
| | | |
10.72
| | | |
10.95
| | | |
11.82
| | | |
8.81
| |
|
Net interest margin
| | | |
3.70
| | | |
3.64
| | | |
3.59
| | | |
3.78
| | | |
3.48
| |
|
Loan loss reserve to total loans
| | | |
1.13
| | | |
1.19
| | | |
1.20
| | | |
1.18
| | | |
1.46
| |
|
Non-performing loans to loans
| | | |
1.52
| | | |
1.62
| | | |
1.47
| | | |
1.41
| | | |
1.59
| |
|
Average equity to average assets
| | | |
9.56
| | | |
9.56
| | | |
9.33
| | | |
8.79
| | | |
9.65
| |
|
Bank only capital ratios:
| | | | | | | | |
|
Tier 1 capital to average assets
| | | |
8.75
| | | |
8.80
| | | |
8.63
| | | |
8.78
| | | |
9.11
| |
|
Tier 1 capital to risk weighted assets
| | | |
11.47
| | | |
11.96
| | | |
12.13
| | | |
11.47
| | | |
12.87
| |
|
Total capital to risk weighted assets
| | | |
12.54
| | | |
13.08
| | | |
13.26
| | | |
12.53
| | | |
14.12
| |
| | | | | | | | | | |
|
| Loan data: | | | | | | | | | | | |
|
Substandard loans
| | |
$
|
27,355
| | |
$
|
27,661
| | |
$
|
35,023
| | |
$
|
35,495
| | |
$
|
32,648
| |
|
30 to 89 days delinquent
| | | |
3,945
| | | |
5,082
| | | |
3,310
| | | |
3,671
| | | |
2,613
| |
| | | | | | | | | | |
|
|
90 days and greater delinquent - accruing interest
| | |
$
|
19
| | |
$
|
115
| | |
$
|
62
| | |
$
|
42
| | |
$
|
202
| |
|
Trouble debt restructures - accruing interest
| | | |
4,368
| | | |
4,372
| | | |
5,838
| | | |
5,614
| | | |
4,997
| |
|
Trouble debt restructures - non-accrual
| | | |
4,711
| | | |
2,643
| | | |
3,061
| | | |
3,178
| | | |
3,662
| |
|
Non-accrual loans
| | |
|
13,282
|
|
|
|
15,312
|
|
|
|
10,828
|
|
|
|
9,844
|
|
|
|
8,775
|
|
|
Total non-performing loans
| | |
$
|
22,380
|
|
|
$
|
22,442
|
|
|
$
|
19,789
|
|
|
$
|
18,678
|
|
|
$
|
17,636
|
|
| | | | | | | | | | | | | | | | | | | | |
|
| HORIZON BANCORP |
|
|
| Allocation of the Allowance for Loan and Lease Losses |
(Dollars in Thousands, Unaudited)
|
|
|
|
|
| March 31 |
| December 31 |
| September 30 |
| June 30 |
| March 31 |
| | | 2015 |
| 2014 |
| 2014 |
| 2014 |
| 2014 |
|
Commercial
| | | $ | 7,876 | |
$
|
7,910
| |
$
|
7,515
| |
$
|
6,958
| |
$
|
7,236
|
|
Real estate
| | | | 3,281 | | |
2,508
| | |
3,304
| | |
2,367
| | |
2,813
|
|
Mortgage warehousing
| | | | 1,272 | | |
1,132
| | |
1,300
| | |
1,559
| | |
1,665
|
|
Consumer
| | | | 4,205 | | |
4,951
| | |
4,041
| | |
4,776
| | |
4,388
|
|
Unallocated
| | |
| - |
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total
| | | $ | 16,634 |
|
$
|
16,501
|
|
$
|
16,160
|
|
$
|
15,660
|
|
$
|
16,102
|
| | | | | | | | | | | | | | | |
|
| Net Charge-offs (Recoveries) |
(Dollars in Thousands, Unaudited)
|
|
|
|
|
| Three months ended |
| | | March 31 |
| December 31 |
| September 30 |
| June 30 |
| March 31 |
| | | 2015 |
| 2014 |
| 2014 |
| 2014 |
| 2014 |
|
Commercial
| | | $ | (11 | ) | |
$
|
199
| |
$
|
1,006
| |
$
|
185
| |
$
|
(361
|
)
|
|
Real estate
| | | | 20 | | | |
101
| | |
19
| | |
169
| | |
18
| |
|
Mortgage warehousing
| | | | - | | | |
-
| | |
-
| | |
-
| | |
-
| |
|
Consumer
| | |
| 472 |
|
|
|
336
|
|
|
217
|
|
|
426
|
|
|
233
|
|
|
Total
| | | $ | 481 |
|
|
$
|
636
|
|
$
|
1,242
|
|
$
|
780
|
|
$
|
(110
|
)
|
| | | | | | | | | | | | | | | | | |
|
| Total Non-performing Loans |
(Dollars in Thousands, Unaudited)
|
|
|
|
|
| March 31 |
| December 31 |
| September 30 |
| June 30 |
| March 31 |
| | | 2015 |
| 2014 |
| 2014 |
| 2014 |
| 2014 |
|
Commercial
| | | $ | 11,540 | |
$
|
11,855
| |
$
|
9,323
| |
$
|
8,243
| |
$
|
7,313
|
|
Real estate
| | | | 6,062 | | |
5,894
| | |
6,312
| | |
6,672
| | |
6,357
|
|
Mortgage warehousing
| | | | - | | |
-
| | |
-
| | |
-
| | |
-
|
|
Consumer
| | |
| 4,778 |
|
|
4,693
|
|
|
4,154
|
|
|
3,763
|
|
|
3,966
|
|
Total
| | | $ | 22,380 |
|
$
|
22,442
|
|
$
|
19,789
|
|
$
|
18,678
|
|
$
|
17,636
|
| | | | | | | | | | | | | | | |
|
| Other Real Estate Owned and Repossessed Assets |
(Dollars in Thousands, Unaudited)
|
|
|
|
|
| March 31 |
| December 31 |
| September 30 |
| June 30 |
| March 31 |
| | | 2015 |
| 2014 |
| 2014 |
| 2014 |
| 2014 |
|
Commercial
| | | $ | 307 | |
$
|
411
| |
$
|
376
| |
$
|
452
| |
$
|
812
|
|
Real estate
| | | | 219 | | |
636
| | |
875
| | |
752
| | |
867
|
|
Mortgage warehousing
| | | | - | | |
-
| | |
-
| | |
-
| | |
-
|
|
Consumer
| | |
| 223 |
|
|
154
|
|
|
3
|
|
|
23
|
|
|
39
|
|
Total
| | | $ | 749 |
|
$
|
1,201
|
|
$
|
1,254
|
|
$
|
1,227
|
|
$
|
1,718
|
| | | | | | | | | | | | | | | |
|
| HORIZON BANCORP AND SUBSIDIARIES |
| Average Balance Sheets |
(Dollar Amounts in Thousands, Unaudited)
|
|
|
|
| | |
|
| Three Months Ended |
|
| Three Months Ended |
| | | | | March 31, 2015 | | | March 31, 2014 |
| | | | | Average |
| |
| Average | | | Average |
| |
| Average |
| | | | | Balance |
| Interest |
| Rate | | | Balance |
| Interest |
| Rate |
| | | | | | | | | | | | | | | |
|
| ASSETS | | | | | | | | | | | | | | | |
|
Interest-earning assets
| | | | | | | | | | | | | | |
|
Federal funds sold
| | |
$
|
4,804
| | |
$
|
2
| |
0.17
|
%
| | |
$
|
7,439
| | |
$
|
4
| |
0.22
|
%
|
|
Interest-earning deposits
| | | |
10,772
| | | |
3
| |
0.11
|
%
| | | |
5,722
| | | |
3
| |
0.21
|
%
|
|
Investment securities - taxable
| | | |
360,554
| | | |
2,149
| |
2.42
|
%
| | | |
386,793
| | | |
2,383
| |
2.50
|
%
|
|
Investment securities - non-taxable (1)
| | | |
140,748
| | | |
1,077
| |
4.31
|
%
| | | |
147,840
| | | |
1,123
| |
4.28
|
%
|
|
Loans receivable (2)(3)
| | |
|
1,382,992
|
|
|
|
16,862
| |
4.96
|
%
| | |
|
1,050,491
|
|
|
|
12,954
| |
5.00
|
%
|
| |
Total interest-earning assets (1)
| | | |
1,899,870
| | | |
20,093
| |
4.39
|
%
| | | |
1,598,285
| | | |
16,467
| |
4.29
|
%
|
| | | | | | | | | | | | | | | |
|
|
Non-interest-earning assets
| | | | | | | | | | | | | | |
|
Cash and due from banks
| | | |
28,994
| | | | | | | | |
24,890
| | | | | |
|
Allowance for loan losses
| | | |
(16,489
|
)
| | | | | | | |
(16,166
|
)
| | | | |
|
Other assets
| | |
|
157,553
|
| | | | | | |
|
138,322
|
| | | | |
| | | | | | | | | | | | | | | |
|
| | | | |
$
|
2,069,928
|
| | | | | | |
$
|
1,745,331
|
| | | | |
| | | | | | | | | | | | | | | |
|
| LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | | | | | | | | |
|
Interest-bearing liabilities
| | | | | | | | | | | | | | |
|
Interest-bearing deposits
| | |
$
|
1,215,862
| | |
$
|
1,232
| |
0.41
|
%
| | |
$
|
1,079,514
| | |
$
|
1,277
| |
0.48
|
%
|
|
Borrowings
| | | |
337,430
| | | |
1,479
| |
1.78
|
%
| | | |
228,138
| | | |
1,422
| |
2.53
|
%
|
|
Subordinated debentures
| | |
|
32,657
|
|
|
|
496
| |
6.16
|
%
| | |
|
32,502
|
|
|
|
496
| |
6.19
|
%
|
| |
Total interest-bearing liabilities
| | | |
1,585,949
| | | |
3,207
| |
0.82
|
%
| | | |
1,340,154
| | | |
3,195
| |
0.97
|
%
|
| | | | | | | | | | | | | | | |
|
|
Non-interest-bearing liabilities
| | | | | | | | | | | | | | |
|
Demand deposits
| | | |
271,158
| | | | | | | | |
223,974
| | | | | |
|
Accrued interest payable and
| | | | | | | | | | | | | | |
|
other liabilities
| | | |
14,989
| | | | | | | | |
12,807
| | | | | |
|
Shareholders' equity
| | |
|
197,832
|
| | | | | | |
|
168,396
|
| | | | |
| | | | | | | | | | | | | | | |
|
| | | | |
$
|
2,069,928
|
| | | | | | |
$
|
1,745,331
|
| | | | |
| | | | | | | | | | | | | | | |
|
|
Net interest income/spread
| | | | |
$
|
16,886
| |
3.57
|
%
| | | | |
$
|
13,272
| |
3.32
|
%
|
| | | | | | | | | | | | | | | |
|
|
Net interest income as a percent
| | | | | | | | | | | | | | |
|
of average interest earning assets (1)
| | | | | | |
3.70
|
%
| | | | | | |
3.48
|
%
|
| | | | | | | | | | | | | |
|
|
(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)
|
|
|
|
|
| March 31 |
|
| December 31 |
| | | 2015 |
|
| 2014 |
| | | (Unaudited) |
|
|
|
| Assets | | | | | | |
|
Cash and due from banks
| | | $ | 38,676 | | |
$
|
43,476
|
|
Investment securities, available for sale
| | | | 331,033 | | | |
323,764
|
|
Investment securities, held to maturity (fair value of $171,405 and
$169,904)
| | | | 164,282 | | | |
165,767
|
|
Loans held for sale
| | | | 6,229 | | | |
6,143
|
|
Loans, net of allowance for loan losses of $16,634 and $16,501 | | | | 1,444,725 | | | |
1,362,053
|
|
Premises and equipment, net
| | | | 53,989 | | | |
52,461
|
| Federal Reserve and Federal Home Loan Bank stock
| | | | 11,348 | | | |
11,348
|
|
Goodwill
| | | | 28,176 | | | |
28,176
|
|
Other intangible assets
| | | | 3,738 | | | |
3,965
|
|
Interest receivable
| | | | 8,431 | | | |
8,246
|
|
Cash value life insurance
| | | | 39,640 | | | |
39,382
|
|
Other assets
| | |
| 23,698 |
|
|
|
32,141
|
|
Total assets
| | | $ | 2,153,965 |
|
|
$
|
2,076,922
|
| Liabilities | | | | | | |
|
Deposits
| | | | | | |
|
Non-interest bearing
| | | $ | 285,181 | | |
$
|
267,667
|
|
Interest bearing
| | |
| 1,179,915 |
|
|
|
1,214,652
|
|
Total deposits
| | | | 1,465,096 | | | |
1,482,319
|
|
Borrowings
| | | | 440,415 | | | |
351,198
|
|
Subordinated debentures
| | | | 32,680 | | | |
32,642
|
|
Interest payable
| | | | 504 | | | |
497
|
|
Other liabilities
| | |
| 15,779 |
|
|
|
15,852
|
|
Total liabilities
| | |
| 1,954,474 |
|
|
|
1,882,508
|
| 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, 9,289,916 and 9,278,916 shares
| | | | | | |
|
Outstanding, 9,232,163 and 9,213,036 shares
| | | | - | | | |
-
|
|
Additional paid-in capital
| | | | 46,064 | | | |
45,916
|
|
Retained earnings
| | | | 138,500 | | | |
134,477
|
|
Accumulated other comprehensive income (loss)
| | |
| 2,427 |
|
|
|
1,521
|
|
Total stockholders’ equity
| | |
| 199,491 |
|
|
|
194,414
|
|
Total liabilities and stockholders’ equity
| | | $ | 2,153,965 |
|
|
$
|
2,076,922
|
| | | | | | | |
|
| HORIZON BANCORP AND SUBSIDIARIES |
| Condensed Consolidated Statements of Income |
(Dollar Amounts in Thousands, Except Per Share Data)
|
|
|
|
|
| Three Months Ended |
| | | March 31 |
| | | 2015 |
|
| 2014 |
| | | (Unaudited) |
|
| (Unaudited) |
| Interest Income | | | |
|
| |
|
Loans receivable
| | | $ | 16,862 | | | |
$
|
12,954
| |
|
Investment securities
| | | | | | |
|
Taxable
| | | | 2,154 | | | | |
2,390
| |
|
Tax exempt
| | |
| 1,077 |
|
|
|
|
1,123
|
|
|
Total interest income
| | |
| 20,093 |
|
|
|
|
16,467
|
|
| Interest Expense | | | | | | |
|
Deposits
| | | | 1,232 | | | | |
1,277
| |
|
Borrowed funds
| | | | 1,479 | | | | |
1,422
| |
|
Subordinated debentures
| | |
| 496 |
|
|
|
|
496
|
|
|
Total interest expense
| | |
| 3,207 |
|
|
|
|
3,195
|
|
| Net Interest Income | | | | 16,886 | | | | |
13,272
| |
|
Provision for loan losses
| | |
| 614 |
|
|
|
|
-
|
|
| Net Interest Income after Provision for Loan Losses | | |
| 16,272 |
|
|
|
|
13,272
|
|
| Non-interest Income | | | | | | |
|
Service charges on deposit accounts
| | | | 999 | | | | |
923
| |
|
Wire transfer fees
| | | | 151 | | | | |
112
| |
|
Interchange fees
| | | | 1,102 | | | | |
959
| |
|
Fiduciary activities
| | | | 1,297 | | | | |
1,048
| |
|
Gain on sale of investment securities (includes $124 and $0 for the
three
| | | | | | |
|
months ended March 31, 2015 and 2014, respectively, related to
| | | | | | |
|
accumulated other comprehensive earnings reclassifications)
| | | | 124 | | | | |
-
| |
|
Gain on sale of mortgage loans
| | | | 2,379 | | | | |
1,411
| |
|
Mortgage servicing income net of impairment
| | | | 179 | | | | |
207
| |
|
Increase in cash value of bank owned life insurance
| | | | 258 | | | | |
233
| |
|
Death benefit on bank owned life insurance
| | | | 145 | | | | |
-
| |
|
Other income
| | |
| 432 |
|
|
|
|
629
|
|
|
Total non-interest income
| | |
| 7,066 |
|
|
|
|
5,522
|
|
| Non-interest Expense | | | | | | |
|
Salaries and employee benefits
| | | | 8,504 | | | | |
7,483
| |
|
Net occupancy expenses
| | | | 1,551 | | | | |
1,424
| |
|
Data processing
| | | | 923 | | | | |
870
| |
|
Professional fees
| | | | 527 | | | | |
608
| |
|
Outside services and consultants
| | | | 626 | | | | |
661
| |
|
Loan expense
| | | | 1,257 | | | | |
1,015
| |
| FDIC insurance expense
| | | | 337 | | | | |
256
| |
|
Other losses
| | | | (45 | ) | | | |
38
| |
|
Other expense
| | |
| 2,388 |
|
|
|
|
2,159
|
|
|
Total non-interest expense
| | |
| 16,068 |
|
|
|
|
14,514
|
|
| Income Before Income Tax | | | | 7,270 | | | | |
4,280
| |
|
Income tax expense (includes $43 and $0 for the three months ended
| | | | | | |
| March 31, 2015 and 2014, respectively, related to income tax expense
| | | | | | |
|
from reclassification items)
| | |
| 1,912 |
|
|
|
|
863
|
|
| Net Income | | | | 5,358 | | | | |
3,417
| |
|
Preferred stock dividend
| | |
| (31 | ) |
|
|
|
(31
|
)
|
| Net Income Available to Common Shareholders | | | $ | 5,327 |
|
|
|
$
|
3,386
|
|
| Basic Earnings Per Share | | | $ | 0.58 | | | |
$
|
0.39
| |
| Diluted Earnings Per Share | | | | 0.55 | | | | |
0.38
| |
| | | | | | | | | |
|

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