MICHIGAN CITY, Ind.--(BUSINESS WIRE)--
(NASDAQ: HBNC) – Horizon Bancorp today announced its unaudited financial
results for the three and twelve-month periods ended December 31, 2016.
All share data has been adjusted to reflect Horizon’s three-for-two
stock split announced on October 19, 2016 and issued on November 14,
2016.
SUMMARY:
-
Net income for the year ended December 31, 2016 was $23.9 million or
$1.19 diluted earnings per share compared to $20.5 million or $1.26
diluted earnings per share for the year ended December 31, 2015.
-
Excluding acquisition-related expenses, gain on sale of investment
securities, the death benefit on bank owned life insurance, prepayment
penalties on borrowings and purchase accounting adjustments, net
income for the year ended December 31, 2016 increased 34.5% to $29.2
million or $1.45 diluted earnings per share compared to $21.7 million
or $1.33 diluted earnings per share for the year ended December 31,
2015.
-
Total loans increased 22.0% or $387.0 million during the year ended
December 31, 2016.
-
Total loans, excluding acquired loans, mortgage warehouse loans and
loans held for sale, increased 4.3% or $69.6 million during the year
ended December 31, 2016.
-
Net interest income for the year ended December 31, 2016 increased
15.1% or $11.3 million compared to the year ended December 31, 2015.
-
Net interest margin was 2.92% for the fourth quarter of 2016 compared
to 3.37% for the prior quarter and 3.50% for the same period in 2015.
-
Net interest margin, excluding the impact of the prepayment penalties
on borrowings and purchase accounting adjustments (“core net interest
margin”), was 3.45% for the fourth quarter of 2016 compared to 3.31%
for the prior quarter and 3.38% for the same period in 2015.
-
Non-interest income for the year ended December 31, 2016 increased
24.9% or $7.6 million compared to the year ended December 31, 2015.
-
Horizon’s tangible book value per share rose to $11.48 at December 31,
2016, compared to $11.02 at December 31, 2015.
-
Horizon opened its first loan and deposit production office in Grand
Rapids, Michigan during the fourth quarter of 2016 led by David Quade,
Horizon’s Grand Rapids Market President. In February 2017, we
anticipate moving into our permanent downtown location with a total of
10 professionals where we will provide our full array of products and
services including retail, commercial, private banking, treasury
management, wealth management and mortgage services to customers
throughout the Grand Rapids region.
-
During the fourth quarter of 2016, Horizon began a series of balance
sheet restructuring transactions to improve its overall financial
position, including an increase in net interest margin, return on
average assets and return on average equity. The transactions included
the prepayment of $106.0 million in high fixed-rate borrowings funded
from the sale of available-for-sale investment securities totaling
$168.0 million. Horizon realized a loss of $4.8 million from the early
redemption of the debt which was partially offset by net gains on the
sale of the investment securities.
-
On November 7, 2016, Horizon completed the acquisition of CNB Bancorp
and its wholly-owned subsidiary, The Central National Bank and Trust
Company, headquartered in Attica, Indiana and executed the system
conversion on December 3, 2016.
-
On December 23, 2016, the Office of the Comptroller of the Currency
approved Horizon’s purchase and assumption of certain assets and
liabilities of a single branch of First Farmers Bank & Trust Co.
located in Bargersville, Indiana. This transaction is expected to be
completed on February 3, 2017.
Craig Dwight, Chairman and CEO, commented: “I am very pleased with
Horizon’s 2016 results as evidenced by our organic loan growth; our
ability to complete and integrate three bank acquisitions and our
expansion into two new markets. Horizon’s results for 2016 are a true
testament of the quality of the Horizon team, their work ethic and
ability to move the Company forward. As a result of all the hard work
put forth in 2016, Horizon is positioned well for the coming year.
Horizon’s balanced strategy of organic growth, expansion into new
markets and well-executed acquisitions contributed to record net income
for the year. Core net income was $8.5 million for the fourth quarter
and $29.2 million for the year 2016, an increase of 40.7% and 34.5%,
respectively, over 2015. Core diluted earnings per share were $0.38 for
the fourth quarter and $1.45 for the year 2016, an increase of 14.4% and
9.0%, respectively, over 2015.”
Mr. Dwight continued, “We continued to experience strong growth in our
Kalamazoo and Indianapolis markets where total loans increased $61.6
million during 2016. Also during 2016, Horizon opened loan and deposit
production offices in Fort Wayne, Indiana and Grand Rapids, Michigan.
Consistent with our People First philosophy, Greg Haney, Fort Wayne
Market President, and David Quade, Grand Rapids Market President, bring
significant experience and knowledge to the table. We look forward to
providing exceptional service and sensible advice to our customers in
these dynamic growth markets.”
Dwight added, “In addition to organic growth and expansion in 2016, we
completed the acquisitions of Kosciusko Financial, Inc. (“Kosciusko”)
and LaPorte Bancorp, Inc. (“LaPorte”) during the third quarter and the
acquisition of CNB Bancorp during the fourth quarter. Each of these
acquisitions was consistent with our philosophy of partnering with banks
that hold similar core values and are committed to serving their local
communities. Finally, we received regulatory approval for the purchase
of certain assets and assumption of deposits from First Farmers Bank &
Trust Co.’s Bargersville, Indiana branch which we anticipate to close on
February 3, 2017, enhancing our presence in this attractive and growing
central Indiana market.”
Dwight concluded, “Along with organic growth and acquisitions, we
continue to review our balance sheet to improve the Bank’s overall
financial position.” During the fourth quarter, Horizon began a series
of balance sheet restructuring transactions with the intent of improving
net interest margin, return on average assets and return on average
equity. The transactions included the prepayment of approximately $106.0
million of high fixed-rate borrowings with contractual maturities
ranging from June 2017 through September 2020 and repositioning the
investment securities portfolio to replace certain lower yielding
short-term investments consistent with a more normalized strategy and
maturity periods. “This deleveraging strategy strengthens Horizon’s
balance sheet by lowering outstanding debt and improves key financial
metrics for the benefit of our shareholders,” Dwight commented.
Income Statement Highlights
Net income for the fourth quarter of 2016 was $5.6 million or $0.25
diluted earnings per share compared to $6.2 million or $0.34 diluted
earnings per share for the fourth quarter of 2015. The decrease in net
income and diluted earnings per share from the same period of 2015
reflects an increase in non-interest expense of $4.0 million, partially
offset by an increase in net interest income and non-interest income of
$717,000 and $2.4 million, respectively, and a decrease in income tax
expense of $606,000. The decrease in diluted earnings per share was due
to a decrease in lower net income and an increase in dilutive shares
outstanding as a result of the stock issued in the Kosciusko and LaPorte
Bancorp acquisitions. Excluding acquisition-related expenses, gain on
sale of investment securities, prepayment penalties on borrowings and
purchase accounting adjustments, net income for the fourth quarter of
2016 was $8.5 million or $0.38 diluted earnings per share compared to
$6.0 million or $0.33 diluted earnings per share in the fourth quarter
of 2015.
|
|
| Non-GAAP Reconciliation of Net Income and Diluted Earnings per
Share |
|
(Dollars in Thousands Except per Share Data)
|
|
| |
| |
| |
| |
| | Three Months Ended | | Twelve Months Ended |
| | December 31 | | December 31 |
Non-GAAP Reconciliation of Net Income | | 2016 |
| 2015 |
| 2016 |
| 2015 |
| | (Unaudited) |
| (Unaudited) |
|
Net income as reported
| | $ | 5,603 | | |
$
|
6,175
| | | $ | 23,912 | | |
$
|
20,549
| |
|
Merger expenses
| | | 1,354 | | | |
525
| | | | 6,827 | | | |
4,889
| |
|
Tax effect
| |
| (416 | ) |
|
|
(182
|
)
|
|
| (1,998 | ) |
|
|
(1,585
|
)
|
|
Net income excluding merger expenses
| | | 6,541 | | | |
6,518
| | | | 28,741 | | | |
23,853
| |
| | | | | | | |
|
|
Gain on sale of investment securities
| | | (961 | ) | | |
(65
|
)
| | | (1,836 | ) | | |
(189
|
)
|
|
Tax effect
| |
| 336 |
|
|
|
23
|
|
|
| 643 |
|
|
|
66
|
|
|
Net income excluding gain on sale of investment securities
| | | 5,916 | | | |
6,476
| | | | 27,548 | | | |
23,730
| |
| | | | | | | |
|
|
Death benefit on bank owned life insurance ("BOLI")
| | | - | | | |
-
| | | | - | | | |
(145
|
)
|
|
Tax effect
| |
| - |
|
|
|
-
|
|
|
| - |
|
|
|
51
|
|
|
Net income excluding death benefit on BOLI
| | | 5,916 | | | |
6,476
| | | | 27,548 | | | |
23,636
| |
| | | | | | | |
|
|
Prepayment penalties on borrowings
| | | 4,839 | | | | - | | | | 4,839 | | | | - | |
|
Tax effect
| |
| (1,694 | ) |
|
| - |
|
|
| (1,694 | ) |
|
| - |
|
|
Net income excluding prepayment penalties on borrowings
| | | 9,061 | | | |
6,476
| | | | 30,693 | | | |
23,636
| |
| | | | | | | |
|
|
Acquisition-related purchase accounting adjustments ("PAUs")
| | | (900 | ) | | |
(695
|
)
| | | (2,304 | ) | | |
(2,977
|
)
|
|
Tax effect
| |
| 315 |
|
|
|
243
|
|
|
| 807 |
|
|
|
1,042
|
|
|
Net income excluding PAUs
| | $ | 8,476 |
|
|
$
|
6,024
|
|
| $ | 29,196 |
|
|
$
|
21,701
|
|
| | | | | | | |
|
Non-GAAP Reconciliation of Diluted
Earnings per Share | |
|
Diluted earnings per share as reported
| | $ | 0.25 | | |
$
|
0.34
| | | $ | 1.19 | | |
$
|
1.26
| |
|
Merger expenses
| | | 0.06 | | | |
0.03
| | | | 0.34 | | | |
0.30
| |
|
Tax effect
| |
| (0.02 | ) |
|
|
(0.01
|
)
|
|
| (0.10 | ) |
|
|
(0.10
|
)
|
|
Diluted earnings per share excluding merger expenses
| | | 0.29 | | | |
0.36
| | | | 1.43 | | | |
1.46
| |
| | | | | | | |
|
|
Gain on sale of investment securities
| | | (0.04 | ) | | |
(0.00
|
)
| | | (0.09 | ) | | |
(0.01
|
)
|
|
Tax effect
| |
| 0.02 |
|
|
|
0.00
|
|
|
| 0.03 |
|
|
|
0.00
|
|
|
Net income excluding gain on sale of investment securities
| | | 0.27 | | | |
0.36
| | | | 1.37 | | | |
1.46
| |
| | | | | | | |
|
|
Death benefit on BOLI
| | | - | | | |
-
| | | | - | | | |
(0.01
|
)
|
|
Tax effect
| |
| - |
|
|
|
-
|
|
|
| - |
|
|
|
0.00
|
|
|
Net income excluding death benefit on BOLI
| | | 0.27 | | | |
0.36
| | | | 1.37 | | | |
1.45
| |
| | | | | | | |
|
|
Prepayment penalties on borrowings
| | | 0.22 | | | |
-
| | | | 0.24 | | | |
-
| |
|
Tax effect
| |
| (0.08 | ) |
|
|
-
|
|
|
| (0.08 | ) |
|
|
-
|
|
|
Net income excluding prepayment penalties on borrowings
| | | 0.41 | | | |
0.36
| | | | 1.53 | | | |
1.45
| |
| | | | | | | |
|
|
Acquisition-related PAUs
| | | (0.04 | ) | | |
(0.04
|
)
| | | (0.11 | ) | | |
(0.18
|
)
|
|
Tax effect
| |
| 0.01 |
|
|
|
0.01
|
|
|
| 0.03 |
|
|
|
0.06
|
|
|
Diluted earnings per share excluding PAUs
| | $ | 0.38 |
|
|
$
|
0.33
|
|
| $ | 1.45 |
|
|
$
|
1.33
|
|
| | | | | | | | | | | | | | | |
|
Net income for the year ended December 31, 2016 was $23.9 million or
$1.19 diluted earnings per share compared to $20.5 million or $1.26
diluted earnings per share for the year ended December 31, 2015. The
increase in net income from the previous year reflects an increase in
net interest income and non-interest income of $11.3 million and $7.6
million, respectively, and a decrease in the provision for loan losses
of $1.3 million, partially offset by increases in non-interest expense
of $15.2 million and income tax expense of $1.6 million. The decrease in
diluted earnings per share from the previous year reflects an increase
in diluted shares outstanding from the stock issued in the Kosciusko and
LaPorte Bancorp acquisitions. Excluding acquisition-related expenses,
gain on sale of investment securities, the death benefit on bank owned
life insurance, prepayment penalties on borrowings and purchase
accounting adjustments, net income for the year ended December 31, 2016
was $29.2 million or $1.45 diluted earnings per share compared to $21.7
million or $1.33 diluted earnings per share for the year ended December
31, 2015.
Horizon’s net interest margin was 2.92% during the fourth quarter of
2016, down from 3.37% for the prior quarter and 3.50% for same period of
2015. The decrease in the net interest margin compared to the prior
quarter and the same period of 2015 was primarily due to prepayment
penalties incurred on high fixed-rate borrowings as part of Horizon’s
balance sheet restructuring transaction in the fourth quarter of 2016.
Offsetting this decrease in net interest margin was an increase in the
yield on average loans and a decrease in the cost on average
interest-bearing deposits when comparing the fourth quarter of 2016 to
the same period of 2015. Excluding prepayment penalties on borrowings
and acquisition-related purchase accounting adjustments, the margin
would have been 3.45% for the fourth quarter of 2016 compared to 3.31%
for the prior quarter and 3.38% for the same period of 2015. Interest
expense from the prepayment penalties on borrowings was $4.8 million for
the three months ended December 31, 2016. Interest income from
acquisition-related purchase accounting adjustments was $900,000,
$459,000 and $695,000 for the three months ended December 31, 2016,
September 30, 2016, and December 31, 2015, respectively.
Horizon’s net interest margin was 3.29% for the year ended December 31,
2016, down from 3.56% for year ended December 31, 2015. Excluding
prepayment penalties on borrowings and acquisition-related purchase
accounting adjustments, the margin would have been 3.38% for the year
ended December 31, 2016 compared to 3.42% for the year ended December
31, 2015. Interest expense from the prepayment penalties on borrowings
was $4.8 million for the year ended December 31, 2016. Interest income
from acquisition-related purchase accounting adjustments was $2.3
million and $3.0 million for the years ended December 31, 2016 and 2015,
respectively.
|
| |
| |
| |
| |
| |
| Non-GAAP Reconciliation of Net Interest Margin |
|
(Dollars in Thousands, Unaudited)
|
| | | |
|
| | Three Months Ended | | Twelve Months Ended |
| | December 31 | | September 30 | | December 31 | | December 31 |
Net Interest Margin As Reported | | 2016 |
| 2016 |
| 2015 |
| 2016 |
| 2015 |
|
Net interest income
| | $ | 20,939 | | |
$
|
24,410
| | |
$
|
20,222
| | | $ | 85,992 | | |
$
|
74,734
| |
|
Average interest-earning assets
| | | 2,932,145 | | | |
2,957,944
| | | |
2,369,301
| | | | 2,683,383 | | | |
2,166,006
| |
|
Net interest income as a percent of average interest-
| | | | | | | | | | |
|
earning assets ("Net Interest Margin")
| | | 2.92 | % | | |
3.37
|
%
| | |
3.50
|
%
| | | 3.29 | % | | |
3.56
|
%
|
| | | | | | | | | |
|
Impact of Prepayment Penalties on
Borrowings | | | | | | | | | | |
|
Interest expense from prepayment penalties on
| | | | | | | | | | |
|
borrowings
| | $ | 4,839 | | |
$
|
-
| | |
$
|
-
| | | $ | 4,839 | | |
$
|
-
| |
| | | | | | | | | |
|
Impact of Acquisitions | | | | | | | | | | |
|
Interest income from acquisition-related
| | | | | | | | | | |
|
purchase accounting adjustments
| | $ | (900 | ) | |
$
|
(459
|
)
| |
$
|
(695
|
)
| | $ | (2,304 | ) | |
$
|
(2,977
|
)
|
| | | | | | | | | |
|
Excluding Impact of Prepayment Penalties
and Acquisitions | | | | | | | | | | |
|
Net interest income
| | $ | 24,878 | | |
$
|
23,951
| | |
$
|
19,527
| | | $ | 88,527 | | |
$
|
71,757
| |
|
Average interest-earning assets
| | | 2,932,145 | | | |
2,957,944
| | | |
2,369,301
| | | | 2,683,383 | | | |
2,166,006
| |
|
Core Net Interest Margin
| | | 3.45 | % | | |
3.31
|
%
| | |
3.38
|
%
| | | 3.38 | % | | |
3.42
|
%
|
| | | | | | | | | | | | | | | | | | | |
|
Lending Activity
Total loans increased $387.0 million from $1.8 billion as of December
31, 2015 to $2.1 billion as of December 31, 2016 as commercial loans
increased by $265.0 million, residential mortgage loans increased by
$94.7 million and consumer loans increased by $36.1 million. Offsetting
these increases was a decrease in mortgage warehouse loans of $9.0
million as of December 31, 2016. Total loans, excluding acquired loans,
mortgage warehouse loans and loans held for sale, increased 4.3% for the
year ended December 31, 2016. Excluding the mortgage warehouse
relationships acquired through the LaPorte Bancorp merger, Horizon
mortgage warehouse loans decreased by $41.9 million to $102.8 million at
December 31, 2016 compared to $144.7 million at December 31, 2015.
Residential mortgage lending activity during the year ended December 31,
2016 generated $11.7 million in income from the gain on sale of mortgage
loans, an increase of $1.6 million from the same period of 2015. Total
origination volume for the year ended December 31, 2016, including loans
placed into portfolio, totaled $459.8 million, representing an increase
of 8.7% from the same period of 2015. Purchase money mortgage
originations during the fourth quarter of 2016 represented 65.7% of
total originations compared to 66.5% of originations during the previous
quarter and 68.7% during the fourth quarter of 2015.
Loan balances in the Kalamazoo and Indianapolis markets totaled $185.9
million and $206.9 million, respectively, as of December 31, 2016.
Combined, these markets contributed $61.6 million, or 18.6%, in loan
growth during the year ended December 31, 2016.
|
|
| Loan Growth by Type, Excluding Acquired Loans |
| Three Months Ended December 31, 2016 |
|
(Dollars in Thousands)
|
|
| |
| |
| |
| |
| |
| | | | | | | | | | Excluding Acquired Loans |
| | | | | | | | Acquired | | |
| |
| | December 31 | | September 30 | | Amount | | CNB | | Amount | | Percent |
|
|
| 2016 |
| 2016 |
| Change |
| Loans |
| Change |
| Change |
|
|
| (Unaudited) |
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Commercial loans
| | $ | 1,069,957 | |
$
|
1,047,450
| |
$
|
22,507
| | |
$
|
(2,267
|
)
| |
$
|
20,240
| | |
1.9
|
%
|
|
Residential mortgage loans
| | | 531,874 | | |
530,162
| | |
1,712
| | | |
(6,624
|
)
| | |
(4,912
|
)
| |
-0.9
|
%
|
|
Consumer loans
| |
| 398,428 |
|
|
386,031
|
|
|
12,397
|
|
|
|
(1,579
|
)
|
|
|
10,818
|
| |
2.8
|
%
|
|
Subtotal
| | | 2,000,259 | | |
1,963,643
| | |
36,616
| | | |
(10,470
|
)
| | |
26,146
| | |
1.3
|
%
|
|
Held for sale loans
| | | 8,087 | | |
7,369
| | |
718
| | | |
-
| | | |
718
| | |
9.7
|
%
|
|
Mortgage warehouse loans
| |
| 135,727 |
|
|
226,876
|
|
|
(91,149
|
)
|
|
|
-
|
|
|
|
(91,149
|
)
| |
-40.2
|
%
|
|
Total loans
| | $ | 2,144,073 |
|
$
|
2,197,888
|
|
$
|
(53,815
|
)
|
|
$
|
(10,470
|
)
|
|
$
|
(64,285
|
)
| |
-2.9
|
%
|
| | | | | | | | | | | |
|
| Loan Growth by Type, Excluding Acquired Loans |
| Twelve Months Ended December 31, 2016 |
|
(Dollars in Thousands)
|
| | | | | | | | | |
|
| | | | | | | | Acquired | | Excluding Acquired Loans |
| | | | | | | | Kosciusko, | | | | |
| | December 31 | | December 31 | | Amount | | LaPorte and | | Amount | | Percent |
|
|
| 2016 |
| 2015 |
| Change |
| CNB Loans |
| Change |
| Change |
|
|
| (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
Commercial loans
| | $ | 1,069,957 | |
$
|
804,995
| |
$
|
264,962
| | |
$
|
(226,023
|
)
| |
$
|
38,939
| | |
4.8
|
%
|
|
Residential mortgage loans
| | | 531,874 | | |
437,144
| | |
94,730
| | | |
(75,471
|
)
| | |
19,259
| | |
4.4
|
%
|
|
Consumer loans
| |
| 398,428 |
|
|
362,300
|
|
|
36,128
|
|
|
|
(24,699
|
)
|
|
|
11,429
|
| |
3.2
|
%
|
|
Subtotal
| | | 2,000,259 | | |
1,604,439
| | |
395,820
| | | |
(326,193
|
)
| | |
69,627
| | |
4.3
|
%
|
|
Held for sale loans
| | | 8,087 | | |
7,917
| | |
170
| | | |
-
| | | |
170
| | |
2.1
|
%
|
|
Mortgage warehouse loans
| |
| 135,727 |
|
|
144,692
|
|
|
(8,965
|
)
|
|
|
(99,752
|
)
|
|
|
(108,717
|
)
| |
-75.1
|
%
|
|
Total loans
| | $ | 2,144,073 |
|
$
|
1,757,048
|
|
$
|
387,025
|
|
|
$
|
(425,945
|
)
|
|
$
|
(38,920
|
)
| |
-2.2
|
%
|
| | | | | | | | | | | | | | | | | | | | |
|
The provision for loan losses was $623,000 for the fourth quarter of
2016 compared to $342,000 for the same period of 2015. The increase in
the provision for loan losses during the fourth quarter of 2016 was due
to continued loan growth. The provision for loan losses for the year
ended December 31, 2016 was $1.8 million compared to $3.2 million for
the same period of 2015. The decrease in the provision for loan losses
for the year ended December 31, 2016 was due to lower charge-offs,
stable delinquency trends and a decrease in non-performing loans.
The ratio of the allowance for loan losses to total loans decreased to
0.69% as of December 31, 2016 from 0.83% as of December 31, 2015 due to
an increase in total loans. The ratio of the allowance for loan losses
to total loans, excluding loans with credit-related purchase accounting
adjustments, was 0.91% as of December 31, 2016 compared to 0.99% as of
December 31, 2015. Loan loss reserves and credit-related loan discounts
on acquired loans as a percentage of total loans was 1.39% as of
December 31, 2016 compared to 1.32% as of December 31, 2015.
Non-performing loans to total loans declined 45 basis points to 0.50% at
December 31, 2016 from 0.95% at December 31, 2015. Non-performing loans
totaled $10.7 million as of December 31, 2016 a decrease of $6.0 million
from $16.7 million as of December 31, 2015. Compared to December 31,
2015, non-performing commercial loans decreased by $4.6 million,
non-performing real estate loans decreased by $1.2 million and
non-performing consumer loans decreased $209,000.
|
|
| Non- GAAP Allowance for Loan and Lease Loss Detail |
| As of December 31, 2016 |
|
(Dollars in Thousands, Unaudited)
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| | Horizon | | | | | | | | | | | | | | |
| | Legacy |
| Heartland |
| Summit |
| Peoples |
| Kosciusko |
| LaPorte |
| CNB |
| Total |
|
Pre-discount loan balance
| | $ | 1,636,945 | | |
$
|
16,046
| | |
$
|
55,042
| | |
$
|
148,467
| | |
$
|
81,946
| | |
$
|
202,407
| | |
$
|
10,303
| | | $ | 2,151,156 | |
| | | | | | | | | | | | | | | |
|
|
Allowance for loan losses (ALLL)
| | | 14,833 | | | |
4
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| | | | 14,837 | |
|
Loan discount
| |
| N/A |
|
|
|
1,083
|
|
|
|
2,475
|
|
|
|
3,323
|
|
|
|
997
|
|
|
|
6,971
|
|
|
|
321
|
|
|
| 15,170 |
|
|
ALLL+loan discount
| | | 14,833 | | | |
1,087
| | | |
2,475
| | | |
3,323
| | | |
997
| | | |
6,971
| | | |
321
| | | | 30,007 | |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans, net
| | $ | 1,622,112 |
|
|
$
|
14,959
|
|
|
$
|
52,567
|
|
|
$
|
145,144
|
|
|
$
|
80,949
|
|
|
$
|
195,436
|
|
|
$
|
9,982
|
|
| $ | 2,121,149 |
|
| | | | | | | | | | | | | | | |
|
|
ALLL/ pre-discount loan balance
| | | 0.91 | % | | |
0.02
|
%
| | |
0.00
|
%
| | |
0.00
|
%
| | |
0.00
|
%
| | |
0.00
|
%
| | |
0.00
|
%
| | | 0.69 | % |
|
Loan discount/ pre-discount loan balance
| | | N/A | | | |
6.75
|
%
| | |
4.50
|
%
| | |
2.24
|
%
| | |
1.22
|
%
| | |
3.44
|
%
| | |
3.12
|
%
| | | 0.71 | % |
|
ALLL+loan discount/ pre-discount loan balance
| | | 0.91 | % | | |
6.77
|
%
| | |
4.50
|
%
| | |
2.24
|
%
| | |
1.22
|
%
| | |
3.44
|
%
| | |
3.12
|
%
| | | 1.39 | % |
| | | | | | | | | | | | | | | |
|
Expense Management
Total non-interest expense was $4.0 million higher in the fourth quarter
of 2016 compared to the same period of 2015. The increase was primarily
due to an increase in salaries, net occupancy expenses, data processing,
professional fees, loan expense, and other expense reflecting overall
company growth. Outside services and consultants expense increased
primarily due to the expense associated with the LaPorte and CNB Bancorp
acquisitions. Non-interest expense for the fourth quarter of 2016
included $1.4 million of one- time merger-related expenses due to the
LaPorte Bancorp and CNB Bancorp acquisitions compared to $525,000 in
one-time merger-related expenses during the same period of 2015 due to
the Peoples Bancorp acquisition. Employee benefits expense decreased
$685,000 in the fourth quarter of 2016 compared to the same period in
2015 due to a decrease in a pension liability as a result of the rise in
interest rates and a decrease in the number of participants. FDIC
insurance expense decreased $120,000 in the fourth quarter of 2016 when
compared to the same period of 2015 as the assessment rate schedule was
reduced effective for assessment payments due in the fourth quarter of
2016.
Total non-interest expense was $15.2 million higher for the year ended
December 31, 2016 compared to the same period of 2015. The increase in
non-interest expense was due to an increase in salaries expense of $5.6
million, employee benefits of $664,000, net occupancy expenses of $1.9
million, data processing expense of $1.1 million, professional fees of
$682,000, loan expense of $203,000, other losses of $252,000 and other
expense of $2.6 million due to overall company growth. Outside services
and consultants expense increased $2.1 million primarily due to the
expense associated with the Kosciusko, LaPorte and CNB Bancorp
acquisitions. Non-interest expense for the year ended December 31, 2016
included $6.8 million of one-time merger-related expenses due to the
Kosciusko, LaPorte Bancorp and CNB Bancorp acquisitions compared to $4.9
million in one-time merger-related expenses in the same period of 2015
due to the Peoples Bancorp acquisition.
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, total
loans and loan growth, 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. See the tables and other information contained elsewhere in
this press release for reconciliations of the non-GAAP figures
identified herein and their most comparable GAAP measures.
|
|
| Non-GAAP Reconciliation of Tangible Stockholders' Equity and
Tangible Book Value per Share |
|
(Dollars in Thousands Except per Share Data)
|
|
| |
| |
| |
| |
| |
| | December 31 | | September 30 | | June 30 | | March 31 | | December 31 |
| | 2016 | | 2016 | | 2016 | | 2016 | | 2015 |
| | (Unaudited) | |
(Unaudited)
| |
(Unaudited)
| |
(Unaudited)
| |
|
|
Total stockholders’ equity
| | $ | 340,855 | |
$
|
345,736
| |
$
|
281,002
| |
$
|
261,417
| |
$
|
266,832
|
|
Less: Preferred stock
| | | - | | |
-
| | |
-
| | |
-
| | |
12,500
|
|
Less: Intangible assets
| |
| 86,247 | |
|
83,891
| |
|
65,144
| |
|
56,695
| |
|
56,971
|
|
Total tangible stockholder's equity
| | $ | 254,608 | |
$
|
261,845
| |
$
|
215,858
| |
$
|
204,722
| |
$
|
197,361
|
| | | | | | | | | |
|
|
Common shares outstanding
| | | 22,171,596 | | |
22,143,228
| | |
18,857,301
| | |
17,974,970
| | |
17,909,831
|
| | | | | | | | | |
|
|
Tangible book value per common share
| | $ | 11.48 | |
$
|
11.83
| |
$
|
11.45
| |
$
|
11.39
| |
$
|
11.02
|
| | | | | | | | | | | | | | |
|
About Horizon
Horizon Bancorp is an independent, commercial bank holding company
serving northern and central Indiana and southwest and central Michigan
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) |
| | | | | | | | | |
|
| | December 31 | | September 30 | | June 30 | | March 31 | | December 31 |
| | 2016 |
| 2016 |
| 2016 |
| 2016 |
| 2015 |
| Balance sheet: | | | | | | | | | | |
|
Total assets
| |
$
|
3,141,156
| | |
$
|
3,325,650
| | |
$
|
2,918,080
| | |
$
|
2,627,918
| | |
$
|
2,652,401
| |
|
Investment securities
| | |
633,025
| | | |
744,240
| | | |
628,935
| | | |
642,767
| | | |
632,611
| |
|
Commercial loans
| | |
1,069,957
| | | |
1,047,450
| | | |
874,580
| | | |
797,754
| | | |
804,995
| |
|
Mortgage warehouse loans
| | |
135,727
| | | |
226,876
| | | |
205,699
| | | |
119,876
| | | |
144,692
| |
|
Residential mortgage loans
| | |
531,874
| | | |
530,162
| | | |
493,626
| | | |
442,806
| | | |
437,144
| |
|
Consumer loans
| | |
398,428
| | | |
386,031
| | | |
363,920
| | | |
359,636
| | | |
362,300
| |
|
Earning assets
| | |
2,801,030
| | | |
2,963,005
| | | |
2,591,208
| | | |
2,379,830
| | | |
2,403,482
| |
|
Non-interest bearing deposit accounts
| | |
496,248
| | | |
479,771
| | | |
397,412
| | | |
343,025
| | | |
335,955
| |
|
Interest bearing transaction accounts
| | |
1,499,120
| | | |
1,367,285
| | | |
1,213,659
| | | |
1,118,617
| | | |
1,177,651
| |
|
Time deposits
| | |
475,842
| | | |
489,106
| | | |
471,190
| | | |
416,837
| | | |
366,547
| |
|
Borrowings
| | |
267,489
| | | |
569,908
| | | |
492,883
| | | |
430,507
| | | |
449,347
| |
|
Subordinated debentures
| | |
37,456
| | | |
37,418
| | | |
32,874
| | | |
32,836
| | | |
32,797
| |
|
Common stockholders' equity
| | |
340,855
| | | |
345,736
| | | |
281,002
| | | |
261,417
| | | |
254,332
| |
|
Total stockholders’ equity
| | |
340,855
| | | |
345,736
| | | |
281,002
| | | |
261,417
| | | |
266,832
| |
| | | | | | | | | |
|
| Income statement: | | Three months ended |
|
Net interest income
| |
$
|
20,939
| | |
$
|
24,410
| | |
$
|
20,869
| | |
$
|
19,774
| | |
$
|
20,222
| |
|
Provision for loan losses
| | |
623
| | | |
455
| | | |
232
| | | |
532
| | | |
342
| |
|
Non-interest income
| | |
10,185
| | | |
10,056
| | | |
9,869
| | | |
7,864
| | | |
7,750
| |
|
Non-interest expenses
| | |
23,289
| | | |
24,820
| | | |
21,555
| | | |
19,747
| | | |
19,240
| |
|
Income tax expense
| |
|
1,609
|
|
|
|
2,589
|
|
|
|
2,625
|
|
|
|
1,978
|
|
|
|
2,215
|
|
|
Net income
| | |
5,603
| | | |
6,602
| | | |
6,326
| | | |
5,381
| | | |
6,175
| |
|
Preferred stock dividend
| |
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(42
|
)
|
|
|
(31
|
)
|
|
Net income available to common shareholders
| |
$
|
5,603
|
|
|
$
|
6,602
|
|
|
$
|
6,326
|
|
|
$
|
5,339
|
|
|
$
|
6,144
|
|
| | | | | | | | | |
|
| Per share data: | | | | | | | | | | |
|
Basic earnings per share
| |
$
|
0.25
| | |
$
|
0.31
| | |
$
|
0.35
| | |
$
|
0.30
| | |
$
|
0.34
| |
|
Diluted earnings per share
| | |
0.25
| | | |
0.30
| | | |
0.34
| | | |
0.30
| | | |
0.34
| |
|
Cash dividends declared per common share
| | |
0.11
| | | |
0.10
| | | |
0.10
| | | |
0.10
| | | |
0.10
| |
|
Book value per common share
| | |
15.37
| | | |
15.61
| | | |
14.90
| | | |
14.54
| | | |
14.20
| |
|
Tangible book value per common share
| | |
11.48
| | | |
11.83
| | | |
11.45
| | | |
11.39
| | | |
11.02
| |
|
Market value - high
| | |
28.41
| | | |
20.01
| | | |
16.76
| | | |
18.59
| | | |
18.77
| |
|
Market value - low
| |
$
|
17.84
| | |
$
|
16.61
| | |
$
|
15.87
| | |
$
|
15.41
| | |
$
|
15.72
| |
|
Weighted average shares outstanding - Basic
| | |
22,155,549
| | | |
21,538,752
| | | |
18,268,880
| | | |
17,924,124
| | | |
17,905,871
| |
|
Weighted average shares outstanding - Diluted
| | |
22,283,722
| | | |
21,651,953
| | | |
18,364,167
| | | |
18,012,726
| | | |
18,020,615
| |
| | | | | | | | | |
|
| Key ratios: | | | | | | | | | | |
|
Return on average assets
| | |
0.69
|
%
| | |
0.80
|
%
| | |
0.94
|
%
| | |
0.83
|
%
| | |
0.94
|
%
|
|
Return on average common stockholders' equity
| | |
6.49
| | | |
7.88
| | | |
9.43
| | | |
8.26
| | | |
9.53
| |
|
Net interest margin
| | |
2.92
| | | |
3.37
| | | |
3.48
| | | |
3.45
| | | |
3.50
| |
|
Loan loss reserve to total loans
| | |
0.69
| | | |
0.66
| | | |
0.73
| | | |
0.83
| | | |
0.83
| |
|
Non-performing loans to loans
| | |
0.50
| | | |
0.58
| | | |
0.68
| | | |
0.87
| | | |
0.95
| |
|
Average equity to average assets
| | |
10.59
| | | |
10.18
| | | |
9.94
| | | |
10.16
| | | |
10.32
| |
|
Bank only capital ratios:
| | | | | | | | |
|
Tier 1 capital to average assets
| | |
10.14
| | | |
9.65
| | | |
9.39
| | | |
8.98
| | | |
8.77
| |
|
Tier 1 capital to risk weighted assets
| | |
13.77
| | | |
12.73
| | | |
12.51
| | | |
12.33
| | | |
11.80
| |
|
Total capital to risk weighted assets
| | |
14.41
| | | |
13.34
| | | |
13.23
| | | |
13.10
| | | |
12.57
| |
| | | | | | | | | |
|
| Loan data: | | | | | | | | | | |
|
Substandard loans
| |
$
|
30,361
| | |
$
|
33,914
| | |
$
|
28,629
| | |
$
|
23,600
| | |
$
|
25,127
| |
|
30 to 89 days delinquent
| | |
6,315
| | | |
3,821
| | | |
2,887
| | | |
2,149
| | | |
5,011
| |
| | | | | | | | | |
|
|
90 days and greater delinquent - accruing interest
| |
$
|
241
| | |
$
|
59
| | |
$
|
24
| | |
$
|
1
| | |
$
|
28
| |
|
Trouble debt restructures - accruing interest
| | |
1,492
| | | |
1,523
| | | |
1,256
| | | |
1,231
| | | |
1,218
| |
|
Trouble debt restructures - non-accrual
| | |
1,014
| | | |
1,164
| | | |
1,466
| | | |
2,857
| | | |
3,172
| |
|
Non-accrual loans
| |
|
7,936
|
|
|
|
10,091
|
|
|
|
10,426
|
|
|
|
10,895
|
|
|
|
12,262
|
|
|
Total non-performing loans
| |
$
|
10,683
|
|
|
$
|
12,837
|
|
|
$
|
13,172
|
|
|
$
|
14,984
|
|
|
$
|
16,680
|
|
|
| |
| |
| HORIZON BANCORP |
| Financial Highlights |
| (Dollars in thousands except share and per share data and ratios,
Unaudited) |
| | | |
|
| | December 31 | | December 31 |
| | 2016 |
| 2015 |
| Balance sheet: | | | | |
|
Total assets
| |
$
|
3,141,156
| | |
$
|
2,652,401
| |
|
Investment securities
| | |
633,025
| | | |
632,611
| |
|
Commercial loans
| | |
1,069,957
| | | |
804,995
| |
|
Mortgage warehouse loans
| | |
135,727
| | | |
144,692
| |
|
Residential mortgage loans
| | |
531,874
| | | |
437,144
| |
|
Consumer loans
| | |
398,428
| | | |
362,300
| |
|
Earning assets
| | |
2,801,030
| | | |
2,403,482
| |
|
Non-interest bearing deposit accounts
| | |
496,248
| | | |
335,955
| |
|
Interest bearing transaction accounts
| | |
1,499,120
| | | |
1,177,651
| |
|
Time deposits
| | |
475,842
| | | |
366,547
| |
|
Borrowings
| | |
267,489
| | | |
449,347
| |
|
Subordinated debentures
| | |
37,456
| | | |
32,797
| |
|
Common stockholders' equity
| | |
340,855
| | | |
254,332
| |
|
Total stockholders’ equity
| | |
340,855
| | | |
266,832
| |
| | | |
|
| Income statement: | | Twelve Months Ended |
|
Net interest income
| |
$
|
85,992
| | |
$
|
74,734
| |
|
Provision for loan losses
| | |
1,842
| | | |
3,162
| |
|
Non-interest income
| | |
37,974
| | | |
30,402
| |
|
Non-interest expenses
| | |
89,411
| | | |
74,193
| |
|
Income tax expense
| |
|
8,801
|
|
|
|
7,232
|
|
|
Net income
| | |
23,912
| | | |
20,549
| |
|
Preferred stock dividend
| |
|
(42
|
)
|
|
|
(125
|
)
|
|
Net income available to common shareholders
| |
$
|
23,870
|
|
|
$
|
20,424
|
|
| | | |
|
| Per share data: | | | | |
|
Basic earnings per share
| |
$
|
1.19
| | |
$
|
1.94
| |
|
Diluted earnings per share
| | |
1.19
| | | |
1.89
| |
|
Cash dividends declared per common share
| | |
0.41
| | | |
0.39
| |
|
Book value per common share
| | |
15.37
| | | |
14.20
| |
|
Tangible book value per common share
| | |
11.48
| | | |
11.02
| |
|
Market value - high
| | |
28.41
| | | |
18.77
| |
|
Market value - low
| |
$
|
15.41
| | |
$
|
14.92
| |
|
Weighted average shares outstanding - Basic
| | |
19,987,728
| | | |
15,765,444
| |
|
Weighted average shares outstanding - Diluted
| | |
20,082,410
| | | |
16,197,312
| |
| | | |
|
| Key ratios: | | | | |
|
Return on average assets
| | |
0.81
|
%
| | |
0.87
|
%
|
|
Return on average common stockholders' equity
| | |
8.23
| | | |
9.87
| |
|
Net interest margin
| | |
3.29
| | | |
3.56
| |
|
Loan loss reserve to total loans
| | |
0.69
| | | |
0.83
| |
|
Non-performing loans to loans
| | |
0.50
| | | |
0.95
| |
|
Average equity to average assets
| | |
10.22
| | | |
9.30
| |
|
Bank only capital ratios:
| | |
|
Tier 1 capital to average assets
| | |
10.14
| | | |
8.69
| |
|
Tier 1 capital to risk weighted assets
| | |
13.77
| | | |
11.89
| |
|
Total capital to risk weighted assets
| | |
14.41
| | | |
12.68
| |
| | | |
|
| Loan data: | | | | |
|
Substandard loans
| |
$
|
30,361
| | |
$
|
25,233
| |
|
30 to 89 days delinquent
| | |
6,315
| | | |
5,012
| |
| | | |
|
|
90 days and greater delinquent - accruing interest
| |
$
|
241
| | |
$
|
28
| |
|
Trouble debt restructures - accruing interest
| | |
1,492
| | | |
1,218
| |
|
Trouble debt restructures - non-accrual
| | |
1,014
| | | |
3,172
| |
|
Non-accrual loans
| |
|
7,936
|
|
|
|
12,262
|
|
|
Total non-performing loans
| |
$
|
10,683
|
|
|
$
|
16,680
|
|
|
| |
| |
| |
| |
| |
| HORIZON BANCORP |
| Allocation of the Allowance for Loan and Lease Losses |
(Dollars in Thousands, Unaudited)
|
| | | | | | | | | |
|
| | December 31 | | September 30 | | June 30 | | March 31 | | December 31 |
| | 2016 |
| 2016 |
| 2016 |
| 2016 |
| 2015 |
|
Commercial
| | $ | 6,579 | |
$
|
6,222
| |
$
|
6,051
| |
$
|
6,460
| |
$
|
7,195
|
|
Real estate
| | | 2,090 | | |
1,947
| | |
2,102
| | |
1,794
| | |
2,476
|
|
Mortgage warehousing
| | | 1,254 | | |
1,337
| | |
1,080
| | |
1,014
| | |
1,007
|
|
Consumer
| |
| 4,914 |
|
|
5,018
|
|
|
4,993
|
|
|
4,968
|
|
|
3,856
|
|
Total
| | $ | 14,837 |
|
$
|
14,524
|
|
$
|
14,226
|
|
$
|
14,236
|
|
$
|
14,534
|
|
| |
| Net Charge-offs (Recoveries) |
(Dollars in Thousands, Unaudited)
|
| |
|
| | Three months ended |
| | December 31 |
| September 30 |
| June 30 |
| March 31 |
| December 31 |
| | 2016 |
| 2016 |
| 2016 |
| 2016 |
| 2015 |
|
Commercial
| | $ | 49 | |
$
|
(5
|
)
| |
$
|
101
| | |
$
|
403
| |
$
|
1,595
| |
|
Real estate
| | | 64 | | |
-
| | | |
(31
|
)
| | |
83
| | |
(59
|
)
|
|
Mortgage warehousing
| | | - | | |
-
| | | |
-
| | | |
-
| | |
-
| |
|
Consumer
| |
| 197 |
|
|
162
|
|
|
|
172
|
|
|
|
344
|
|
|
440
|
|
|
Total
| | $ | 310 |
|
$
|
157
|
|
|
$
|
242
|
|
|
$
|
830
|
|
$
|
1,976
|
|
|
| |
| |
| |
| |
| |
| Total Non-performing Loans |
(Dollars in Thousands, Unaudited)
|
| | | | | | | | | |
|
| | December 31 | | September 30 | | June 30 | | March 31 | | December 31 |
| | 2016 |
| 2016 |
| 2016 |
| 2016 |
| 2015 |
|
Commercial
| | $ | 2,432 | |
$
|
5,419
| |
$
|
4,330
| |
$
|
5,774
| |
$
|
7,005
|
|
Real estate
| | | 5,022 | | |
4,251
| | |
5,659
| | |
5,974
| | |
6,237
|
|
Mortgage warehousing
| | | - | | |
-
| | |
-
| | |
-
| | |
-
|
|
Consumer
| |
| 3,229 |
|
|
3,108
|
|
|
3,183
|
|
|
3,236
|
|
|
3,438
|
|
Total
| | $ | 10,683 |
|
$
|
12,778
|
|
$
|
13,172
|
|
$
|
14,984
|
|
$
|
16,680
|
|
| |
| |
| |
| |
| |
| Other Real Estate Owned and Repossessed Assets |
(Dollars in Thousands, Unaudited)
|
| | | | | | | | | |
|
| | December 31 | | September 30 | | June 30 | | March 31 | | December 31 |
| | 2016 |
| 2016 |
| 2016 |
| 2016 |
| 2015 |
|
Commercial
| | $ | 542 | |
$
|
542
| |
$
|
542
| |
$
|
424
| |
$
|
161
|
|
Real estate
| | | 2,648 | | |
3,182
| | |
2,925
| | |
3,393
| | |
3,046
|
|
Mortgage warehousing
| | | - | | |
-
| | |
-
| | |
-
| | |
-
|
|
Consumer
| |
| 26 |
|
|
67
|
|
|
69
|
|
|
-
|
|
|
-
|
|
Total
| | $ | 3,216 |
|
$
|
3,791
|
|
$
|
3,536
|
|
$
|
3,817
|
|
$
|
3,207
|
|
| | |
| |
|
| |
| HORIZON BANCORP AND SUBSIDIARIES |
| Average Balance Sheets |
(Dollar Amounts in Thousands, Unaudited)
|
| | | | | | |
|
| | | | Three Months Ended | | | Three Months Ended |
| | | | December 31, 2016 | | | December 31, 2015 |
| | | | Average |
| |
| Average | | | Average |
| |
| Average |
| | | | Balance |
| Interest |
| Rate | | | Balance |
| Interest |
| Rate |
| | | | | | | | | | | | | | |
|
| ASSETS | | | | | | | | | | | | | | |
|
Interest-earning assets
| | | | | | | | | | | | | |
|
Federal funds sold
| |
$
|
27,034
| | |
$
|
42
| |
0.62
|
%
| | |
$
|
4,285
| | |
$
|
2
| |
0.19
|
%
|
|
Interest-earning deposits
| | |
33,901
| | | |
73
| |
0.86
|
%
| | | |
20,265
| | | |
5
| |
0.10
|
%
|
|
Investment securities - taxable
| | |
496,794
| | | |
2,221
| |
1.78
|
%
| | | |
452,628
| | | |
2,337
| |
2.05
|
%
|
|
Investment securities - non-taxable (1)
| | |
219,937
| | | |
1,338
| |
3.36
|
%
| | | |
174,768
| | | |
1,213
| |
4.17
|
%
|
|
Loans receivable (2)(3)
| |
|
2,154,479
|
|
|
|
25,715
| |
4.76
|
%
| | |
|
1,717,355
|
|
|
|
20,233
| |
4.69
|
%
|
| |
Total interest-earning assets (1)
| | |
2,932,145
| | | |
29,389
| |
4.07
|
%
| | | |
2,369,301
| | | |
23,790
| |
4.10
|
%
|
| | | | | | | | | | | | | | |
|
|
Non-interest-earning assets
| | | | | | | | | | | | | |
|
Cash and due from banks
| | |
40,788
| | | | | | | | |
33,621
| | | | | |
|
Allowance for loan losses
| | |
(14,593
|
)
| | | | | | | |
(15,739
|
)
| | | | |
|
Other assets
| |
|
283,410
|
| | | | | | |
|
213,386
|
| | | | |
| | | | | | | | | | | | | | |
|
| | | |
$
|
3,241,750
|
| | | | | | |
$
|
2,600,569
|
| | | | |
| | | | | | | | | | | | | | |
|
| LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | | | | |
|
Interest-bearing liabilities
| | | | | | | | | | | | | |
|
Interest-bearing deposits
| |
$
|
1,949,549
| | |
$
|
1,693
| |
0.35
|
%
| | |
$
|
1,604,394
| | |
$
|
1,524
| |
0.38
|
%
|
|
Borrowings
| | |
382,177
| | | |
6,199
| |
6.45
|
%
| | | |
324,496
| | | |
1,539
| |
1.88
|
%
|
|
Subordinated debentures
| |
|
38,084
|
|
|
|
558
| |
5.83
|
%
| | |
|
32,773
|
|
|
|
505
| |
6.11
|
%
|
| |
Total interest-bearing liabilities
| | |
2,369,810
| | | |
8,450
| |
1.42
|
%
| | | |
1,961,663
| | | |
3,568
| |
0.72
|
%
|
| | | | | | | | | | | | | | |
|
|
Non-interest-bearing liabilities
| | | | | | | | | | | | | |
|
Demand deposits
| | |
504,274
| | | | | | | | |
349,127
| | | | | |
|
Accrued interest payable and
| | | | | | | | | | | | |
|
other liabilities
| | |
24,322
| | | | | | | | |
21,468
| | | | | |
|
Stockholders' equity
| |
|
343,344
|
| | | | | | |
|
268,311
|
| | | | |
| | | | | | | | | | | | | | |
|
| | | |
$
|
3,241,750
|
| | | | | | |
$
|
2,600,569
|
| | | | |
| | | | | | | | | | | | | | |
|
|
Net interest income/spread
| | | |
$
|
20,939
| |
2.65
|
%
| | | | |
$
|
20,222
| |
3.38
|
%
|
| | | | | | | | | | | | | | |
|
|
Net interest income as a percent
| | | | | | | | | | | | | |
|
of average interest earning assets (1)
| | | | |
2.92
|
%
| | | | | | |
3.50
|
%
|
|
(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)
|
| | | | | | |
|
| | | | Twelve Months Ended | | | Twelve Months Ended |
| | | | December 31, 2016 | | | December 31, 2015 |
| | | | Average |
| |
| Average | | | Average |
| |
| Average |
| | | | Balance |
| Interest |
| Rate | | | Balance |
| Interest |
| Rate |
| ASSETS | | | | | | | | | | | | | | |
|
Interest-earning assets
| | | | | | | | | | | | | |
|
Federal funds sold
| |
$
|
17,142
| | |
$
|
95
| |
0.55
|
%
| | |
$
|
10,264
| | |
$
|
11
| |
0.11
|
%
|
|
Interest-earning deposits
| | |
34,506
| | | |
278
| |
0.81
|
%
| | | |
14,045
| | | |
10
| |
0.07
|
%
|
|
Investment securities - taxable
| | |
490,274
| | | |
9,666
| |
1.97
|
%
| | | |
394,976
| | | |
8,700
| |
2.20
|
%
|
|
Investment securities - non-taxable (1)
| | |
192,881
| | | |
4,921
| |
3.59
|
%
| | | |
152,931
| | | |
4,494
| |
4.32
|
%
|
|
Loans receivable (2)(3)
| |
|
1,948,580
|
|
|
|
91,569
| |
4.71
|
%
| | |
|
1,593,790
|
|
|
|
75,373
| |
4.74
|
%
|
| |
Total interest-earning assets (1)
| | |
2,683,383
| | | |
106,529
| |
4.05
|
%
| | | |
2,166,006
| | | |
88,588
| |
4.20
|
%
|
| | | | | | | | | | | | | | |
|
|
Non-interest-earning assets
| | | | | | | | | | | | | |
|
Cash and due from banks
| | |
37,549
| | | | | | | | |
31,692
| | | | | |
|
Allowance for loan losses
| | |
(14,439
|
)
| | | | | | | |
(16,351
|
)
| | | | |
|
Other assets
| |
|
255,129
|
| | | | | | |
|
179,138
|
| | | | |
| | | | | | | | | | | | | | |
|
| | | |
$
|
2,961,622
|
| | | | | | |
$
|
2,360,485
|
| | | | |
| | | | | | | | | | | | | | |
|
| LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | | | | |
|
Interest-bearing liabilities
| | | | | | | | | | | | | |
|
Interest-bearing deposits
| |
$
|
1,752,326
| | |
$
|
6,616
| |
0.38
|
%
| | |
$
|
1,438,026
| | |
$
|
5,559
| |
0.39
|
%
|
|
Borrowings
| | |
425,444
| | | |
11,807
| |
2.78
|
%
| | | |
336,618
| | | |
6,286
| |
1.87
|
%
|
|
Subordinated debentures
| |
|
49,834
|
|
|
|
2,114
| |
4.24
|
%
| | |
|
32,717
|
|
|
|
2,009
| |
6.14
|
%
|
| |
Total interest-bearing liabilities
| | |
2,227,604
| | | |
20,537
| |
0.92
|
%
| | | |
1,807,361
| | | |
13,854
| |
0.77
|
%
|
| | | | | | | | | | | | | | |
|
|
Non-interest-bearing liabilities
| | | | | | | | | | | | | |
|
Demand deposits
| | |
417,900
| | | | | | | | |
317,246
| | | | | |
|
Accrued interest payable and
| | | | | | | | | | | | | |
|
other liabilities
| | |
13,574
| | | | | | | | |
16,364
| | | | | |
|
Stockholders' equity
| |
|
302,544
|
| | | | | | |
|
219,514
|
| | | | |
| | | | | | | | | | | | | | |
|
| | | |
$
|
2,961,622
|
| | | | | | |
$
|
2,360,485
|
| | | | |
| | | | | | | | | | | | | | |
|
|
Net interest income/spread
| | | |
$
|
85,992
| |
3.13
|
%
| | | | |
$
|
74,734
| |
3.43
|
%
|
| | | | | | | | | | | | | | |
|
|
Net interest income as a percent
| | | | | | | | | | | | | |
|
of average interest earning assets (1)
| | | | |
3.29
|
%
| | | | | | |
3.56
|
%
|
(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)
|
| | | |
|
| | December 31 | | December 31 |
| | 2016 |
| 2015 |
| | (Unaudited) |
| Assets | | | | |
|
Cash and due from banks
| | $ | 70,832 | | |
$
|
48,650
| |
|
Investment securities, available for sale
| | | 439,831 | | | |
444,982
| |
|
Investment securities, held to maturity (fair value of $195,093 and
$193,703)
| | | 193,194 | | | |
187,629
| |
|
Loans held for sale
| | | 8,087 | | | |
7,917
| |
|
Loans, net of allowance for loan losses of $14,837 and $14,534 | | | 2,121,149 | | | |
1,734,597
| |
|
Premises and equipment, net
| | | 66,357 | | | |
60,798
| |
| Federal Reserve and Federal Home Loan Bank stock
| | | 23,932 | | | |
13,823
| |
| Goodwill | | | 77,052 | | | |
49,600
| |
|
Other intangible assets
| | | 9,195 | | | |
7,371
| |
|
Interest receivable
| | | 12,713 | | | |
10,535
| |
|
Cash value of life insurance
| | | 74,134 | | | |
54,504
| |
|
Other assets
| |
| 44,680 |
|
|
|
31,995
|
|
|
Total assets
| | $ | 3,141,156 |
|
|
$
|
2,652,401
|
|
| Liabilities | | | | |
|
Deposits
| | | | |
|
Non-interest bearing
| | $ | 496,248 | | |
$
|
335,955
| |
|
Interest bearing
| |
| 1,974,962 |
|
|
|
1,544,198
|
|
|
Total deposits
| | | 2,471,210 | | | |
1,880,153
| |
|
Borrowings
| | | 267,489 | | | |
449,347
| |
|
Subordinated debentures
| | | 37,456 | | | |
32,797
| |
|
Interest payable
| | | 472 | | | |
507
| |
|
Other liabilities
| |
| 23,674 |
|
|
|
22,765
|
|
|
Total liabilities
| |
| 2,800,301 |
|
|
|
2,385,569
|
|
| Commitments and contingent liabilities | | | | |
| Stockholders’ Equity | | | | |
|
Preferred stock, Authorized, 1,000,000 shares
| | | | |
|
Series B shares $.01 par value, $1,000 liquidation value
| | |
|
Issued 0 and 12,500 shares
| | | - | | | |
12,500
| |
|
Common stock, no par value
| | | | |
|
Authorized, 66,000,000 shares
| | | | |
|
Issued, 22,190,846 and 17,992,986 shares
| | | | |
|
Outstanding, 22,171,596 and 17,909,831 shares
| | | - | | | |
-
| |
|
Additional paid-in capital
| | | 182,326 | | | |
106,370
| |
|
Retained earnings
| | | 164,173 | | | |
148,685
| |
|
Accumulated other comprehensive (loss)
| |
| (5,644 | ) |
|
|
(723
|
)
|
|
Total stockholders’ equity
| |
| 340,855 |
|
|
|
266,832
|
|
|
Total liabilities and stockholders’ equity
| | $ | 3,141,156 |
|
|
$
|
2,652,401
|
|
|
| |
| |
| HORIZON BANCORP AND SUBSIDIARIES |
| Condensed Consolidated Statements of Income |
(Dollar Amounts in Thousands, Except Per Share Data, Unaudited)
|
| | | |
|
| | Three Months Ended | | Twelve Months Ended |
| | December 31 |
| December 31 |
| | 2016 |
| 2015 |
| 2016 |
| 2015 |
| | (Unaudited) |
| (Unaudited) |
| (Unaudited) |
| (Unaudited) |
| Interest Income | | |
| | | |
| |
|
Loans receivable
| | $ | 25,715 | |
$
|
20,233
| | | $ | 91,569 | | |
$
|
75,373
| |
|
Investment securities
| | | | | | | | |
|
Taxable
| | | 2,336 | | |
2,344
| | | | 10,039 | | | |
8,721
| |
|
Tax exempt
| |
| 1,338 |
|
|
1,213
|
|
|
| 4,921 |
|
|
|
4,494
|
|
|
Total interest income
| |
| 29,389 |
|
|
23,790
|
|
|
| 106,529 |
|
|
|
88,588
|
|
| Interest Expense | | | | | | | | |
|
Deposits
| | | 1,693 | | |
1,524
| | | | 6,616 | | | |
5,559
| |
|
Borrowed funds
| | | 6,199 | | |
1,539
| | | | 11,807 | | | |
6,286
| |
|
Subordinated debentures
| |
| 558 |
|
|
505
|
|
|
| 2,114 |
|
|
|
2,009
|
|
|
Total interest expense
| |
| 8,450 |
|
|
3,568
|
|
|
| 20,537 |
|
|
|
13,854
|
|
| Net Interest Income | | | 20,939 | | |
20,222
| | | | 85,992 | | | |
74,734
| |
|
Provision for loan losses
| |
| 623 |
|
|
342
|
|
|
| 1,842 |
|
|
|
3,162
|
|
| Net Interest Income after Provision for Loan Losses | |
| 20,316 |
|
|
19,880
|
|
|
| 84,150 |
|
|
|
71,572
|
|
| Non-interest Income | | | | | | | | |
|
Service charges on deposit accounts
| | | 1,348 | | |
1,364
| | | | 5,404 | | | |
4,807
| |
|
Wire transfer fees
| | | 218 | | |
140
| | | | 806 | | | |
633
| |
|
Interchange fees
| | | 1,905 | | |
1,498
| | | | 7,042 | | | |
5,591
| |
|
Fiduciary activities
| | | 1,868 | | |
1,604
| | | | 6,621 | | | |
5,637
| |
|
Gain on sale of investment securities (includes $961 for the three
months
| | | | | | |
|
ended and $1,836 for the twelve months ended December 31, 2016 and
$65 for
| | | | | | |
|
the three months ended and $189 for the twelve months ended December
31,
| | | | | | |
|
2015 related to accumulated other comprehensive earnings
reclassifications)
| | | 961 | | |
65
| | | | 1,836 | | | |
189
| |
|
Gain on sale of mortgage loans
| | | 2,504 | | |
2,240
| | | | 11,675 | | | |
10,055
| |
|
Mortgage servicing income net of impairment
| | | 552 | | |
268
| | | | 1,908 | | | |
993
| |
|
Increase in cash value of bank owned life insurance
| | | 498 | | |
360
| | | | 1,643 | | | |
1,249
| |
|
Death benefit on bank owned life insurance
| | | - | | |
-
| | | | - | | | |
145
| |
|
Other income
| |
| 331 |
|
|
211
|
|
|
| 1,039 |
|
|
|
1,103
|
|
|
Total non-interest income
| |
| 10,185 |
|
|
7,750
|
|
|
| 37,974 |
|
|
|
30,402
|
|
| Non-interest Expense | | | | | | | | |
|
Salaries and employee benefits
| | | 11,421 | | |
10,171
| | | | 44,013 | | | |
37,712
| |
|
Net occupancy expenses
| | | 2,311 | | |
1,751
| | | | 8,322 | | | |
6,400
| |
|
Data processing
| | | 1,512 | | |
1,081
| | | | 5,367 | | | |
4,251
| |
|
Professional fees
| | | 562 | | |
474
| | | | 2,752 | | | |
2,070
| |
|
Outside services and consultants
| | | 1,880 | | |
982
| | | | 7,863 | | | |
5,735
| |
|
Loan expense
| | | 1,496 | | |
1,404
| | | | 5,582 | | | |
5,379
| |
| FDIC insurance expense
| | | 280 | | |
400
| | | | 1,559 | | | |
1,499
| |
|
Other losses
| | | 174 | | |
81
| | | | 684 | | | |
432
| |
|
Other expense
| |
| 3,653 |
|
|
2,896
|
|
|
| 13,269 |
|
|
|
10,715
|
|
|
Total non-interest expense
| |
| 23,289 |
|
|
19,240
|
|
|
| 89,411 |
|
|
|
74,193
|
|
| Income Before Income Tax | | | 7,212 | | |
8,390
| | | | 32,713 | | | |
27,781
| |
|
Income tax expense (includes $336 for the three months ended and
$643 for the
| | | | | | |
|
twelve months ended December 31, 2016 and $23 for the three months
ended
| | | | | | |
|
and $66 for the twelve months ended December 31, 2015, related to
income tax
| | | | | | |
|
expense from reclassification items)
| |
| 1,609 |
|
|
2,215
|
|
|
| 8,801 |
|
|
|
7,232
|
|
| Net Income | | | 5,603 | | |
6,175
| | | | 23,912 | | | |
20,549
| |
|
Preferred stock dividend
| |
| - |
|
|
(31
|
)
|
|
| (42 | ) |
|
|
(125
|
)
|
| Net Income Available to Common Shareholders | | $ | 5,603 |
|
$
|
6,144
|
|
| $ | 23,870 |
|
|
$
|
20,424
|
|
| Basic Earnings Per Share | | $ | 0.25 | |
$
|
0.34
| | | $ | 1.19 | | |
$
|
1.30
| |
| Diluted Earnings Per Share | | | 0.25 | | |
0.34
| | | | 1.19 | | | |
1.26
| |

View source version on businesswire.com: http://www.businesswire.com/news/home/20170125006245/en/
Horizon Bancorp
Mark E. Secor
Chief Financial Officer
(219)
873-2611
Fax: (219) 874-9280
Source: Horizon Bancorp