Form 10-Q
Table of Contents

 

 

HORIZON BANCORP

 

 

FORM 10-Q

 

 

United States

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

QUARTERLY REPORT UNDER SECTION 13 OR 15 (d)

OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2016

Commission file number 0-10792

 

 

HORIZON BANCORP

(Exact name of registrant as specified in its charter)

 

 

 

Indiana   35-1562417

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification No.)

 

515 Franklin Square, Michigan City, Indiana   46360
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: (219) 879-0211

Former name, former address and former fiscal year, if changed since last report: N/A

 

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  ☒    No  ☐

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  ☒    No  ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check One):

 

Large Accelerated Filer      Accelerated Filer  
Non-accelerated Filer   ☐  Do not check if smaller reporting company    Smaller Reporting Company  

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ☐    No  ☒

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 22,172,103 shares of Common Stock, no par value, at November 9, 2016.

 

 

 


Table of Contents

HORIZON BANCORP

FORM 10-Q

INDEX

 

PART I. FINANCIAL INFORMATION

  

Item 1.

 

Financial Statements (Unaudited)

  
 

Condensed Consolidated Balance Sheets

     3   
 

Condensed Consolidated Statements of Income

     4   
 

Condensed Consolidated Statements of Comprehensive Income

     5   
 

Condensed Consolidated Statement of Stockholders’ Equity

     6   
 

Condensed Consolidated Statements of Cash Flows

     7   
 

Notes to Condensed Consolidated Financial Statements

     8   

Item 2.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

     44   

Item 3.

 

Quantitative and Qualitative Disclosures about Market Risk

     60   

Item 4.

 

Controls and Procedures

     60   

PART II. OTHER INFORMATION

  

Item 1.

 

Legal Proceedings

     61   

Item 1A.  

 

Risk Factors

     61   

Item 2.

 

Unregistered Sales of Equity Securities and Use of Proceeds

     61   

Item 3.

 

Defaults Upon Senior Securities

     61   

Item 4.

 

Mine Safety Disclosures

     61   

Item 5.

 

Other Information

     61   

Item 6.

 

Exhibits

     62   

Signatures

     63   

Index To Exhibits

     64   

 

2


Table of Contents

PART 1 — FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

HORIZON BANCORP AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(Dollar Amounts in Thousands)

 

     September 30
2016
     December 31
2015
 
     (Unaudited)         

Assets

     

Cash and due from banks

   $ 83,721       $ 48,650   

Investment securities, available for sale

     557,213         444,982   

Investment securities, held to maturity (fair value of $194,294 and $193,703)

     187,027         187,629   

Loans held for sale

     7,369         7,917   

Loans, net of allowance for loan losses of $14,524 and $14,534

     2,175,995         1,734,597   

Premises and equipment, net

     67,265         60,798   

Federal Reserve and Federal Home Loan Bank stock

     20,877         13,823   

Goodwill

     74,308         49,600   

Other intangible assets

     9,583         7,371   

Interest receivable

     12,702         10,535   

Cash value of life insurance

     73,661         54,504   

Other assets

     55,929         31,995   
  

 

 

    

 

 

 

Total assets

   $ 3,325,650       $ 2,652,401   
  

 

 

    

 

 

 

Liabilities

     

Deposits

     

Non-interest bearing

   $ 479,771       $ 335,955   

Interest bearing

     1,856,391         1,544,198   
  

 

 

    

 

 

 

Total deposits

     2,336,162         1,880,153   

Borrowings

     569,908         449,347   

Subordinated debentures

     37,418         32,797   

Interest payable

     1,015         507   

Other liabilities

     35,411         22,765   
  

 

 

    

 

 

 

Total liabilities

     2,979,914         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 (Restated - See Note 1) Issued, 22,172,103 and 17,992,986 shares (Restated - See Note 1) Outstanding, 22,143,228 and 17,909,831 shares (Restated - See Note 1)

     —           —     

Additional paid-in capital

     181,901         106,370   

Retained earnings

     161,026         148,685   

Accumulated other comprehensive income (loss)

     2,809         (723
  

 

 

    

 

 

 

Total stockholders’ equity

     345,736         266,832   
  

 

 

    

 

 

 

Total liabilities and stockholders’ equity

   $ 3,325,650       $ 2,652,401   
  

 

 

    

 

 

 

See notes to condensed consolidated financial statements

 

3


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Condensed Consolidated Statements of Income

(Dollar Amounts in Thousands, Except Per Share Data)

 

     Three Months Ended     Nine Months Ended  
     September 30     September 30  
     2016      2015     2016     2015  
     (Unaudited)      (Unaudited)     (Unaudited)     (Unaudited)  

Interest Income

         

Loans receivable

   $ 25,313       $ 20,297      $ 65,854      $ 55,140   

Investment securities

         

Taxable

     2,498         2,156        7,703        6,377   

Tax exempt

     1,151         1,125        3,583        3,281   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total interest income

     28,962         23,578        77,140        64,798   
  

 

 

    

 

 

   

 

 

   

 

 

 

Interest Expense

         

Deposits

     1,875         1,566        4,923        4,035   

Borrowed funds

     2,128         1,729        5,608        4,747   

Subordinated debentures

     549         507        1,556        1,504   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total interest expense

     4,552         3,802        12,087        10,286   
  

 

 

    

 

 

   

 

 

   

 

 

 

Net Interest Income

     24,410         19,776        65,053        54,512   

Provision for loan losses

     455         300        1,219        2,820   
  

 

 

    

 

 

   

 

 

   

 

 

 

Net Interest Income after Provision for Loan Losses

     23,955         19,476        63,834        51,692   
  

 

 

    

 

 

   

 

 

   

 

 

 

Non-interest Income

         

Service charges on deposit accounts

     1,483         1,359        4,056        3,443   

Wire transfer fees

     292         160        588        493   

Interchange fees

     2,016         1,625        5,137        4,093   

Fiduciary activities

     1,653         1,520        4,753        4,033   

Gain on sale of investment securities (includes $0 for the three months ended and $875 for the nine months ended September 30, 2016 and $0 for the three months ended and $124 for the nine months ended September 30, 2015, related to accumulated other comprehensive earnings reclassifications)

     —           —          875        124   

Gain on sale of mortgage loans

     3,528         2,794        9,171        7,815   

Mortgage servicing income net of impairment

     409         246        1,356        725   

Increase in cash value of bank owned life insurance

     449         374        1,145        889   

Death benefit on bank owned life insurance

     —           —          —          145   

Other income

     226         322        708        892   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total non-interest income

     10,056         8,400        27,789        22,652   
  

 

 

    

 

 

   

 

 

   

 

 

 

Non-interest Expense

         

Salaries and employee benefits

     12,210         10,652        32,592        27,541   

Net occupancy expenses

     2,174         1,723        6,011        4,649   

Data processing

     1,616         1,281        3,855        3,170   

Professional fees

     612         409        2,190        1,596   

Outside services and consultants

     2,686         3,209        5,983        4,753   

Loan expense

     1,482         1,351        4,086        3,975   

FDIC insurance expense

     465         423        1,279        1,099   

Other losses

     107         246        510        351   

Other expense

     3,468         2,941        9,616        7,819   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total non-interest expense

     24,820         22,235        66,122        54,953   
  

 

 

    

 

 

   

 

 

   

 

 

 

Income Before Income Tax

     9,191         5,641        25,501        19,391   

Income tax expense (includes $0 for the three months ended and $306 for the nine months ended September 30, 2016 and $0 for the three months ended and $43 for the nine months ended September 30, 2015, related to income tax expense from reclassification items)

     2,589         1,353        7,192        5,017   
  

 

 

    

 

 

   

 

 

   

 

 

 

Net Income

     6,602         4,288        18,309        14,374   

Preferred stock dividend

     —           (31     (42     (94
  

 

 

    

 

 

   

 

 

   

 

 

 

Net Income Available to Common Shareholders

   $ 6,602       $ 4,257      $ 18,267      $ 14,280   
  

 

 

    

 

 

   

 

 

   

 

 

 

Basic Earnings Per Share (Restated - See Note 1)

   $ 0.31       $ 0.24      $ 0.95      $ 0.95   

Diluted Earnings Per Share (Restated - See Note 1)

     0.30         0.24        0.94        0.92   

See notes to condensed consolidated financial statements

 

4


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Condensed Consolidated Statements of Comprehensive Income

(Dollar Amounts in Thousands)

 

     Three Months Ended September 30     Nine Months Ended September 30  
     2016     2015     2016     2015  
     (Unaudited)     (Unaudited)     (Unaudited)     (Unaudited)  

Net Income

   $ 6,602      $ 4,288      $ 18,309      $ 14,374   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other Comprehensive Income (Loss)

        

Change in fair value of derivative instruments:

        

Change in fair value of derivative instruments for the period

     803        (516     158        (334

Income tax effect

     (281     181        (55     117   
  

 

 

   

 

 

   

 

 

   

 

 

 

Changes from derivative instruments

     522        (335     103        (217
  

 

 

   

 

 

   

 

 

   

 

 

 

Change in securities:

        

Unrealized appreciation (depreciation) for the period on AFS securities

     (1,927     1,781        6,712        1,379   

Amortization from transfer of securities from available-for-sale to held-to-maturity securities

     (83     (203     (560     (475

Reclassification adjustment for securities gains realized in income

     —          —          (875     (124

Income tax effect

     704        (552     (1,848     (273
  

 

 

   

 

 

   

 

 

   

 

 

 

Unrealized gains (losses) on securities

     (1,306     1,026        3,429        507   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other Comprehensive Income (Loss), Net of Tax

     (784     691        3,532        290   
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive Income

   $ 5,818      $ 4,979      $ 21,841      $ 14,664   
  

 

 

   

 

 

   

 

 

   

 

 

 

See notes to condensed consolidated financial statements

 

5


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Condensed Consolidated Statement of Stockholders’ Equity

(Unaudited)

(Dollar Amounts in Thousands, Except Per Share Data)

 

                        Accumulated        
           Additional            Other        
     Preferred     Paid-in      Retained     Comprehensive        
     Stock     Capital      Earnings     Income (Loss)     Total  

Balances, January 1, 2016

   $ 12,500      $ 106,370       $ 148,685      $ (723   $ 266,832   

Net income

          18,309          18,309   

Other comprehensive income, net of tax

            3,532        3,532   

Redemption of preferred stock

     (12,500            (12,500

Amortization of unearned compensation

       222             222   

Stock option expense

       247             247   

Stock issued stock plans

       286             286   

Stock issued in KFI acquisition

       14,470             14,470   

Stock issued in LPSB acquisition

       60,306             60,306   

Cash dividends on preferred stock (1.00%)

          (42       (42

Cash dividends on common stock ($.30 per share)

          (5,926       (5,926
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Balances, September 30, 2016

   $ —        $ 181,901       $ 161,026      $ 2,809      $ 345,736   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

See notes to condensed consolidated financial statements

 

6


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Dollar Amounts in Thousands)

 

     Nine Months Ended September 30  
     2016     2015  
     (Unaudited)     (Unaudited)  

Operating Activities

    

Net income

   $ 18,309      $ 14,374   

Items not requiring (providing) cash

    

Provision for loan losses

     1,219        2,820   

Depreciation and amortization

     3,790        3,020   

Share based compensation

     247        216   

Mortgage servicing rights net impairment

     840        389   

Premium amortization on securities available for sale, net

     4,389        2,192   

Gain on sale of investment securities

     (875     (124

Gain on sale of mortgage loans

     (9,171     (7,815

Proceeds from sales of loans

     246,435        247,512   

Loans originated for sale

     (236,719     (239,137

Change in cash value of life insurance

     (1,145     (868

Gain (Loss) on sale of other real estate owned

     118        (214

Net change in

    

Interest receivable

     (687     (1,337

Interest payable

     275        (28

Other assets

     (16,641     (61

Other liabilities

     1,015        1,020   
  

 

 

   

 

 

 

Net cash provided by operating activities

     11,399        21,959   
  

 

 

   

 

 

 

Investing Activities

    

Purchases of securities available for sale

     (152,283     (170,391

Proceeds from sales, maturities, calls, and principal repayments of securities available for sale

     88,330        61,785   

Purchases of securities held to maturity

     (35,598     (26,128

Proceeds from maturities of securities held to maturity

     14,654        7,155   

Change in FHLB stock

     (2,443     268   

Net change in loans

     (26,920     (123,326

Proceeds on the sale of OREO and repossessed assets

     1,524        2,425   

Change in premises and equipment, net

     (1,719     (4,757

Acquisition of Peoples, net of cash received

     —          182,413   

Acquisition of Kosciusko, net of cash received

     30,437        —     

Acquisition of LaPorte, net of cash received

     116,521        —     
  

 

 

   

 

 

 

Net cash provided by (used in) investing activities

     32,503        (70,556
  

 

 

   

 

 

 

Financing Activities

    

Net change in

    

Deposits

     (37,495     79,669   

Borrowings

     46,846        (26,064

Redemption of preferred stock

     (12,500     —     

Proceeds from issuance of stock

     286        4,178   

Dividends paid on common shares

     (5,926     (4,413

Dividends paid on preferred shares

     (42     (94
  

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     (8,831     53,276   
  

 

 

   

 

 

 

Net Change in Cash and Cash Equivalents

     35,071        4,679   

Cash and Cash Equivalents, Beginning of Period

     48,650        43,476   
  

 

 

   

 

 

 

Cash and Cash Equivalents, End of Period

   $ 83,721      $ 48,155   
  

 

 

   

 

 

 

Additional Supplemental Information

    

Interest paid

   $ 11,579      $ 10,292   

Income taxes paid

     7,310        4,900   

Transfer of loans to other real estate owned

     3,035        2,825   

The Company purchased all of the capital stock of Kosciusko for $22,983 on June 1, 2016 and Peoples for $78,147 on July 1, 2015. In conjunction with the acquisition, liabilities were assumed as follows:

    

Fair value of assets acquired

     155,873        485,077   

Less: common stock issued

     14,470        22,641   

Cash paid for the capital stock

     8,513        55,506   

Liabilities assumed

     132,890        406,930   

The Company purchased all of the capital stock of LaPorte Bancorp for $98,634 on July 18, 2016. In conjunction with the acquisition, liabilities were assumed as follows:

    

Fair value of assets acquired

     546,770        —     

Less: common stock issued

     60,306        —     

Cash paid for the capital stock

     38,328        —     

Liabilities assumed

     448,136        —     

See notes to condensed consolidated financial statements

 

7


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

Note 1 - Accounting Policies

The accompanying unaudited condensed consolidated financial statements include the accounts of Horizon Bancorp (“Horizon” or the “Company”) and its wholly-owned subsidiaries, including Horizon Bank, N.A. (“Bank”). All inter-company balances and transactions have been eliminated. The results of operations for the periods ended September 30, 2016 and September 30, 2015 are not necessarily indicative of the operating results for the full year of 2016 or 2015. The accompanying unaudited condensed consolidated financial statements reflect all adjustments that are, in the opinion of Horizon’s management, necessary to fairly present the financial position, results of operations and cash flows of Horizon for the periods presented. Those adjustments consist only of normal recurring adjustments.

Certain information and note disclosures normally included in Horizon’s annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in Horizon’s Annual Report on Form 10-K for 2015 filed with the Securities and Exchange Commission on February 29, 2016. The condensed consolidated balance sheet of Horizon as of December 31, 2015 has been derived from the audited balance sheet as of that date.

On October 18, 2016, the Board of Directors of the Company approved a three-for-two stock split of the Company’s authorized common stock, no par value. All share and per share amounts in the condensed consolidated financial statements and notes thereto have been retroactively adjusted, where necessary, to reflect this three-for-two stock split. The effect of the three-for-two stock split on the outstanding common shares is that shareholders of record as of the close of business on October 31, 2016, the record date, will receive an additional half share of common stock held, with shareholders receiving cash in lieu of any fractional shares. The additional shares issued in the stock split are expected to be payable and issued on November 14, 2016, and that the common shares will begin trading on a split-adjusted basis on or about November 15, 2016.

Basic earnings per share is computed by dividing net income available to common shareholders (net income less dividend requirements for preferred stock and accretion of preferred stock discount) by the weighted-average number of common shares outstanding. Diluted earnings per share reflect the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock. The following table shows computation of basic and diluted earnings per share.

 

     Three Months Ended      Nine Months Ended  
     September 30      September 30  
     2016      2015      2016      2015  
     (Unaudited)      (Unaudited)      (Unaudited)      (Unaudited)  

Basic earnings per share

           

Net income

   $ 6,602       $ 4,288       $ 18,309       $ 14,374   

Less: Preferred stock dividends

     —           31         42         94   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

   $ 6,602       $ 4,257       $ 18,267       $ 14,280   

Weighted average common shares outstanding(1)

     21,538,752         17,408,964         19,252,295         15,044,129   

Basic earnings per share

   $ 0.31       $ 0.24       $ 0.95       $ 0.95   
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted earnings per share

           

Net income available to common shareholders

   $ 6,602       $ 4,257       $ 18,267       $ 14,280   

Weighted average common shares outstanding(1)

     21,538,752         17,408,964         19,252,295         15,044,129   

Effect of dilutive securities:

           

Warrants

     —           321,888         —           436,044   

Restricted stock

     33,650         50,207         27,590         46,092   

Stock options

     79,551         58,823         66,491         54,446   
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted average shares outstanding

     21,651,953         17,839,882         19,346,376         15,580,711   

Diluted earnings per share

   $ 0.30       $ 0.24       $ 0.94       $ 0.92   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)  Adjusted for 3:2 stock split on November 14, 2016

There were no shares for both the three and nine months ended September 30, 2016, respectively, and 3,750 for both the three and nine months ended September 30, 2015 which were not included in the computation of diluted earnings per share because they were non-dilutive.

 

8


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

Horizon has share-based employee compensation plans, which are described in the notes to the financial statements included in the December 31, 2015 Annual Report on Form 10-K.

Note 2 – Acquisitions

On July 1, 2015, Horizon completed the acquisition of Peoples Bancorp, an Indiana corporation (“Peoples”) and Horizon Bank N.A.’s acquisition of Peoples Federal Savings Bank of DeKalb County (“Peoples FSB”), through mergers effective July 1, 2015. Under the terms of the acquisition, the exchange ratio was 1.425 shares of Horizon common stock (the “Exchange Ratio”) and $9.75 in cash for each outstanding share of Peoples common stock. Peoples shareholders owning fewer than 100 shares of common stock received $33.14 in cash for each common share. Peoples shares outstanding at the closing were 2,311,858, and the shares of Horizon common stock issued to Peoples shareholders totaled 3,288,303. Horizon’s stock price was $16.88 per share at the close of business on July 1, 2015. Based upon these numbers, the total value of the consideration for the acquisition was $78.1 million. The Company had approximately $4.9 million in costs related to the acquisition as of December 31, 2015. These expenses were classified in the non-interest expense section of the income statement and primarily located in the salaries and employee benefits, professional services and other expense line items. As a result of the acquisition, the Company increased its deposit base and reduced transaction costs. The Company also expects to reduce cost through economies of scale.

Under the purchase method of accounting, the total estimated purchase price is allocated to Peoples net tangible and intangible assets based on their current estimated fair values on the date of the acquisition. Based on management’s preliminary valuation of the fair value of tangible and intangible assets acquired and liabilities assumed, which are based on estimates and assumptions that are subject to change, the final purchase price for the Peoples acquisition is allocated as follows:

 

ASSETS

  

Cash and due from banks

   $ 205,054   

Investment securities, held to maturity

     2,038   

Commercial

     67,435   

Residential mortgage

     137,331   

Consumer

     19,593   
  

 

 

 

Total loans

     224,359   

Premises and equipment, net

     5,524   

FRB and FHLB stock

     2,743   

Goodwill

     21,424   

Core deposit intangible

     4,394   

Interest receivable

     1,279   

Cash value of life insurance

     13,898   

Other assets

     4,364   
  

 

 

 

Total assets purchased

   $ 485,077   
  

 

 

 

Common shares issued

   $ 55,506   

Cash paid

     22,641   
  

 

 

 

Total estimated purchase price

   $ 78,147   
  

 

 

 

LIABILITIES

  

Deposits

  

Non-interest bearing

   $ 28,251   

NOW accounts

     65,771   

Savings and money market

     125,176   

Certificates of deposits

     131,889   
  

 

 

 

Total deposits

     351,087   

Borrowings

     48,884   

Interest payable

     21   

Other liabilities

     6,938   
  

 

 

 

Total liabilities assumed

   $ 406,930   
  

 

 

 

 

 

 

Of the total purchase price of $78.1 million, $4.4 million has been allocated to core deposit intangible. Additionally, $21.0 million has been allocated to goodwill and none of the purchase price is deductible. The core deposit intangible will be amortized over seven years on a straight line basis.

 

9


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

The Company acquired the $228.6 million loan portfolio at a fair value discount of $4.8 million. The performing portion of the portfolio, $223.4 million, had an estimated fair value of $220.0 million. The excess of expected cash flows above the fair value of the performing portion of loans will be accreted to interest income over the remaining lives of the loans in accordance with ASC 310-20.

The Company acquired certain loans in the acquisition and the transferred loans had evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected.

The loans purchased with evidence of credit deterioration since origination and for which it is probable that all contractually required payments will not be collected are considered to be credit impaired. Evidence of credit quality deterioration as of the purchase date may include information such as past-due and non-accrual status, borrower credit scores and recent loan-to-value percentages. Purchased credit-impaired loans are accounted for under the accounting guidance for loans and debt securities acquired with deteriorated credit quality (ASC 310-30) and initially measured at fair value, which includes estimated future credit losses expected to be incurred over the life of the loan. Accordingly, an allowance for credit losses related to these loans is not carried over and recorded at the acquisition date. Management estimated the cash flows expected to be collected at acquisition using our internal risk models, which incorporate the estimate of current key assumptions, such as default rates, severity and prepayment speeds.

Loans with specific credit-related deterioration, since origination, are recorded at fair value, reflecting the present value of the amounts expected to be collected. Income recognition of these loans is based on reasonable expectation about the timing and amount of cash flows to be collected.

The following table details the acquired loans that are accounted for in accordance with ASC 310-30 as of July 1, 2015.

 

Contractually required principal and interest at acquisition

   $ 5,730   

Contractual cash flows not expected to be collected (nonaccretable differences)

     715   
  

 

 

 

Expected cash flows at acquisition

     5,015   

Interest component of expected cash flows (accretable discount)

     647   
  

 

 

 

Fair value of acquired loans accounted for under ASC 310-30

   $ 4,368   
  

 

 

 

 

10


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

The results of operations of Peoples and Peoples FSB have been included in the Company’s consolidated financial statements since the acquisition dates. The following schedule includes pro forma results for the periods ended September 30, 2016 and 2015 as if the Peoples and Peoples FSB acquisitions had occurred as of the beginning of the comparable prior reporting period.

 

     Three Months Ended      Nine Months Ended  
     September 30      September 30      September 30      September 30  
     2016      2015      2016      2015  

Summary of Operations:

           

Net Interest Income

   $ 24,410       $ 19,776       $ 65,053       $ 60,466   

Provision for Loan Losses

     455         300         1,219         2,880   

Net Interest Income after Provision for Loan Losses

     23,955         19,476         63,834         57,586   

Non-interest Income

     10,056         8,400         27,789         24,545   

Non-Interest Expense

     24,820         22,235         66,122         61,192   

Income before Income Taxes

     9,191         5,641         25,501         20,939   

Income Tax Expense

     2,589         1,353         7,192         5,164   

Net Income

     6,602         4,288         18,309         15,776   

Net Income Available to Common Shareholders

   $ 6,602       $ 4,257       $ 18,267       $ 15,682   

Basic Earnings Per Share

   $ 0.31       $ 0.24       $ 0.95       $ 0.91   

Diluted Earnings Per Share

   $ 0.30       $ 0.24       $ 0.94       $ 0.89   

The pro forma information includes adjustments for interest income on loans, amortization of intangibles arising from the transaction, interest expense on deposits acquired, premises expense for the banking centers acquired and the related income tax effects.

The pro forma financial information is presented for information purposes only and is not indicative of the results of operations that actually would have been achieved had the acquisition been consummated as of that time, nor is it intended to be a projection of future results.

On June 1, 2016, Horizon completed the acquisition of Kosciusko Financial, Inc., an Indiana corporation (“Kosciusko”) and Horizon Bank’s acquisition of Farmers State Bank, a state-chartered bank and wholly owned subsidiary of Kosciusko, through mergers effective June 1, 2016. Under the terms of the Merger Agreement, shareholders of Kosciusko had the option to receive $81.75 per share in cash or 4.5183 shares of Horizon common stock for each share of Kosciusko’s common stock, subject to allocation provisions to assure that in aggregate, Kosciusko shareholders received total consideration that consisted of 65% stock and 35% cash. Kosciusko shareholders owning fewer than 100 shares of common stock received $81.75 in cash for each common share. As a result of Kosciusko stockholder stock and cash elections and the related proration provisions of the Merger Agreement, Horizon issued 873,430 shares of its common stock in the merger. Based upon the June 1, 2016 closing price of $16.57 per share of Horizon common stock, the transaction has an implied valuation of approximately $23.0 million. The Company has had approximately $1.6 million in costs related to the acquisition. These expenses are classified in the non-interest expense section of the income statement and primarily located in the salaries and employee benefits, professional services and other expense line items. As a result of the acquisition, the Company will have an opportunity to increase its deposit base and reduce transaction costs. The Company also expects to reduce cost through economies of scale.

Under the acquisition method of accounting, the total purchase price is allocated to net tangible and intangible assets based on their current estimated fair values on the date of the acquisition. Based on preliminary valuations of the fair value of tangible and intangible assets acquired and liabilities assumed, which are based on assumptions that are subject to change, the purchase price for the Kosciusko acquisition is detailed in the following table. The final valuation numbers were received in September 2016 which changed the goodwill estimate from $6.9 million to $6.4 million.

 

11


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

ASSETS

  

Cash and due from banks

   $ 38,950   

Investment securities, held to maturity

     1,191   

Commercial

     70,006   

Residential mortgage

     26,244   

Consumer

     6,319   
  

 

 

 

Total loans

     102,569   

Premises and equipment, net

     1,466   

FRB and FHLB stock

     582   

Goodwill

     6,443   

Core deposit intangible

     526   

Interest receivable

     636   

Cash value of life insurance

     2,745   

Other assets

     765   
  

 

 

 

Total assets purchased

   $ 155,873   
  

 

 

 

Common shares issued

   $ 14,470   

Cash paid

     8,513   
  

 

 

 

Total estimated purchase price

   $ 22,983   
  

 

 

 

LIABILITIES

  

Deposits

  

Non-interest bearing

   $ 27,871   

NOW accounts

     35,213   

Savings and money market

     26,953   

Certificates of deposits

     32,771   
  

 

 

 

Total deposits

     122,808   

Borrowings

     9,038   

Interest payable

     55   

Other liabilities

     989   
  

 

 

 

Total liabilities assumed

   $ 132,890   
  

 

 

 
 

 

Of the total estimated purchase price of $23.0 million, $526,000 has been allocated to core deposit intangible. Additionally, $6.4 million has been allocated to goodwill and none of the purchase price is deductible. The core deposit intangible will be amortized over seven years on a straight line basis.

The Company acquired loans in the acquisition and the transferred loans had evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected.

Loans purchased with evidence of credit deterioration since origination and for which it is probable that all contractually required payments will not be collected are considered to be credit impaired. Evidence of credit quality deterioration as of the purchase date may include information such as past-due and non-accrual status, borrower credit scores and recent loan-to-value percentages. Purchased credit-impaired loans are accounted for under the accounting guidance for loans and debt securities acquired with deteriorated credit quality (ASC 310-30) and initially measured at fair value, which includes estimated future credit losses expected to be incurred over the life of the loan. Accordingly, an allowance for credit losses related to these loans is not carried over and recorded at the acquisition date. Management estimated the cash flows expected to be collected at acquisition using our internal risk models, which incorporate the estimate of current key assumptions, such as default rates, severity and prepayment speeds.

Loans with specific credit-related deterioration, since origination, are recorded at fair value, reflecting the present value of the amounts expected to be collected. Income recognition of these loans is based on reasonable expectation about the timing and amount of cash flows to be collected.

 

12


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

The following table details the acquired loans that are accounted for in accordance with ASC 310-30 as of June 1, 2016.

 

Contractually required principal and interest at acquisition

   $ 2,682   

Contractual cash flows not expected to be collected (nonaccretable differences)

     25   
  

 

 

 

Expected cash flows at acquisition

     2,657   

Interest component of expected cash flows (accretable discount)

     634   
  

 

 

 

Fair value of acquired loans accounted for under ASC 310-30

   $ 2,023   
  

 

 

 

Final estimates of certain loans, those for which specific credit-related deterioration, since origination, are recorded at fair value, reflecting the present value of the amounts expected to be collected. Income recognition of these loans is based on reasonable expectation about the timing and amount of cash flows to be collected.

Pro-forma statements were not presented due to the immateriality of the transaction.

On July 18, 2016, Horizon completed the acquisition of LaPorte Bancorp, Inc., a Maryland corporation (“LaPorte Bancorp”) and Horizon Bank’s acquisition of The LaPorte Savings Bank, a state-chartered savings bank and wholly owned subsidiary of LaPorte Bancorp, through mergers effective July 18, 2016. Under the terms of the Merger Agreement, shareholders of LaPorte Bancorp had the option to receive $17.50 per share in cash or 0.9435 shares of Horizon common stock for each share of LaPorte Bancorp’s common stock, subject to allocation provisions to assure that in aggregate, LaPorte Bancorp shareholders received total consideration that consisted of 65% stock and 35% cash. As a result of LaPorte Bancorp stockholder stock and cash elections and the related proration provisions of the Merger Agreement, Horizon issued 3,421,488 shares of its common stock in the merger. Based upon the July 18, 2016 closing price of $18.36 per share of Horizon common stock, less the consideration used to pay off LaPorte’s ESOP loan receivable, the transaction has an implied valuation of approximately $98.6 million.

Under the acquisition method of accounting, the total purchase price is allocated to net tangible and intangible assets based on their current estimated fair values on the date of the acquisition. Based on preliminary valuations of the fair value of tangible and intangible assets acquired and liabilities assumed, which are based on assumptions that are subject to change, the purchase price for the LaPorte Bancorp acquisition is detailed in the following table. Final estimates of fair value on the date of acquisition have not been received yet. Prior to the end of the one year measurement period for finalizing the purchase price allocation, if information becomes available which would indicate adjustments are required to the purchase price allocation, such adjustments will be included in the purchase price allocation prospectively. If any adjustments are made to the preliminary assumptions (provisional amounts), disclosures will be made in the notes to the financial statements of the amounts recorded in the current period earnings by line item that have been recorded in previous reporting periods if the adjustments to the provisional amounts had been recognized as of the acquisition date.

 

13


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

ASSETS

  

Cash and due from banks

   $ 154,849   

Investment securities, held to maturity

     23,779   

Commercial

     154,223   

Residential mortgage

     42,603   

Consumer

     16,801   

Mortgage Warehousing

     99,752   
  

 

 

 

Total loans

     313,379   

Premises and equipment, net

     6,022   

FHLB stock

     4,029   

Goodwill

     18,265   

Core deposit intangible

     2,514   

Interest receivable

     844   

Cash value of life insurance

     15,267   

Other assets

     7,822   
  

 

 

 

Total assets purchased

   $ 546,770   
  

 

 

 

Common shares issued

   $ 60,306   

Cash paid

     38,328   
  

 

 

 

Total estimated purchase price

   $ 98,634   
  

 

 

 

LIABILITIES

  

Deposits

  

Non-interest bearing

   $ 66,733   

NOW accounts

     99,346   

Savings and money market

     117,688   

Certificates of deposits

     86,929   
  

 

 

 

Total deposits

     370,696   

Borrowings

     64,793   

Interest payable

     178   

Subordinated debt

     4,504   

Other liabilities

     7,965   
  

 

 

 

Total liabilities assumed

   $ 448,136   
  

 

 

 
 

 

Of the total estimated purchase price of $98.6 million, $2.5 million has been allocated to core deposit intangible. Additionally, $18.3 million has been allocated to goodwill and none of the purchase price is deductible. The core deposit intangible will be amortized over seven years on a straight line basis.

The Company acquired loans in the acquisition and the transferred loans had evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected.

Loans purchased with evidence of credit deterioration since origination and for which it is probable that all contractually required payments will not be collected are considered to be credit impaired. Evidence of credit quality deterioration as of the purchase date may include information such as past-due and non-accrual status, borrower credit scores and recent loan-to-value percentages. Purchased credit-impaired loans are accounted for under the accounting guidance for loans and debt securities acquired with deteriorated credit quality (ASC 310-30) and initially measured at fair value, which includes estimated future credit losses expected to be incurred over the life of the loan. Accordingly, an allowance for credit losses related to these loans is not carried over and recorded at the acquisition date. Management estimated the cash flows expected to be collected at acquisition using our internal risk models, which incorporate the estimate of current key assumptions, such as default rates, severity and prepayment speeds.

Loans with specific credit-related deterioration, since origination, are recorded at fair value, reflecting the present value of the amounts expected to be collected. Income recognition of these loans is based on reasonable expectation about the timing and amount of cash flows to be collected.

 

14


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

The following table details an estimate of the acquired loans that are accounted for in accordance with ASC 310-30 as of July 18, 2016. Final valuation estimates have not yet been determined for acquired loans as of September 30, 2016. If information becomes available which would indicate adjustments to the purchase price allocation, such adjustments would be made prospectively.

 

Contractually required principal and interest at acquisition

   $ 12,551   

Contractual cash flows not expected to be collected (nonaccretable differences)

     3,411   
  

 

 

 

Expected cash flows at acquisition

     9,140   

Interest component of expected cash flows (accretable discount)

     1,736   
  

 

 

 

Fair value of acquired loans accounted for under ASC 310-30

   $ 7,404   
  

 

 

 

Estimates of certain loans, those for which specific credit-related deterioration, since origination, are recorded at fair value, reflecting the present value of the amounts expected to be collected. Income recognition of these loans is based on reasonable expectation about the timing and amount of cash flows to be collected.

The results of operations of LaPorte Bancorp and The LaPorte Savings Bank have been included in the Company’s consolidated financial statements since the acquisition dates. The following schedule includes pro forma results for the periods ended September 30, 2016 and 2015 as if the LaPorte Bancorp and The LaPorte Savings Bank acquisitions had occurred as of the beginning of the comparable prior reporting periods.

 

     Three Months Ended      Nine Months Ended  
     September 30      September 30      September 30      September 30  
     2016      2015      2016      2015  

Summary of Operations:

           

Net Interest Income

   $ 25,044       $ 23,981       $ 74,512       $ 67,243   

Provision for Loan Losses

     455         400         1,219         3,075   

Net Interest Income after Provision for Loan Losses

     24,589         23,581         73,293         64,168   

Non-interest Income

     11,056         9,099         33,052         24,767   

Non-Interest Expense

     31,611         25,541         80,937         64,956   

Income before Income Taxes

     4,034         7,139         25,408         23,979   

Income Tax Expense

     1,855         1,670         8,070         5,932   

Net Income

     2,179         5,469         17,338         18,047   

Net Income Available to Common Shareholders

   $ 2,179       $ 5,438       $ 17,296       $ 17,953   

Basic Earnings Per Share

   $ 0.10       $ 0.31       $ 0.90       $ 1.19   

Diluted Earnings Per Share

   $ 0.10       $ 0.30       $ 0.89       $ 1.15   

The pro forma information includes adjustments for interest income on loans, amortization of intangibles arising from the transaction, interest expense on deposits acquired, premises expense for the banking centers acquired and the related income tax effects.

The pro forma financial information is presented for information purposes only and is not indicative of the results of operations that actually would have been achieved had the acquisition been consummated as of that time, nor is it intended to be a projection of future results.

 

15


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

Note 3 – Securities

The fair value of securities is as follows:

 

            Gross      Gross         
     Amortized      Unrealized      Unrealized      Fair  
September 30, 2016    Cost      Gains      Losses      Value  

Available for sale

           

U.S. Treasury and federal agencies

   $ 27,383       $ 54       $ (15    $ 27,422   

State and municipal

     62,825         1,321         (107      64,039   

Federal agency collateralized mortgage obligations

     188,072         1,894         (282      189,684   

Federal agency mortgage-backed pools

     272,144         4,240         (411      275,973   

Corporate notes

     32         63         —           95   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total available for sale investment securities

   $ 550,456       $ 7,572       $ (815    $ 557,213   
  

 

 

    

 

 

    

 

 

    

 

 

 

Held to maturity

           

State and municipal

   $ 158,543       $ 6,718       $ (761    $ 164,500   

Federal agency collateralized mortgage obligations

     6,828         144         —           6,972   

Federal agency mortgage-backed pools

     21,656         1,166         —           22,822   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total held to maturity investment securities

   $ 187,027       $ 8,028       $ (761    $ 194,294   
  

 

 

    

 

 

    

 

 

    

 

 

 
            Gross      Gross         
     Amortized      Unrealized      Unrealized      Fair  
December 31, 2015    Cost      Gains      Losses      Value  

Available for sale

           

U.S. Treasury and federal agencies

   $ 5,940       $ 3       $ (17    $ 5,926   

State and municipal

     73,829         1,299         (33      75,095   

Federal agency collateralized mortgage obligations

     157,291         567         (1,655      156,203   

Federal agency mortgage-backed pools

     206,970         2,080         (1,346      207,704   

Corporate notes

     32         22         —           54   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total available for sale investment securities

   $ 444,062       $ 3,971       $ (3,051    $ 444,982   
  

 

 

    

 

 

    

 

 

    

 

 

 

Held to maturity

           

U.S. Treasury and federal agencies

   $ 5,859       $ 93       $ —         $ 5,952   

State and municipal

     146,331         5,375         (253      151,453   

Federal agency collateralized mortgage obligations

     9,051         27         (124      8,954   

Federal agency mortgage-backed pools

     26,388         1,141         (185      27,344   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total held to maturity investment securities

   $ 187,629       $ 6,636       $ (562    $ 193,703   
  

 

 

    

 

 

    

 

 

    

 

 

 

Based on evaluation of available evidence, including recent changes in market interest rates, credit rating information, and information obtained from regulatory filings, management believes the declines in fair value for these securities are temporary. While these securities are held in the available for sale portfolio and held-to-maturity, Horizon intends, and has the ability, to hold them until the earlier of a recovery in fair value or maturity.

Should the impairment of any of these securities become other than temporary, the cost basis of the investment will be reduced and the resulting loss recognized in net income in the period the other-than-temporary impairment is identified. At September 30, 2016, no individual investment security had an unrealized loss that was determined to be other-than-temporary.

The unrealized losses on the Company’s investments in securities of state and municipal governmental agencies, U.S. Treasury and federal agencies, federal agency collateralized mortgage obligations, and federal agency mortgage-backed pools were caused by interest rate volatility and not a decline in credit quality. The contractual terms of those investments do not permit the issuer to settle the securities at a price less than the amortized cost basis of the investments. The Company expects to recover the amortized cost basis over the term of the securities. Because the Company does not intend to sell the investments and it is not likely that the Company will be required to sell the investments before recovery of their amortized cost basis, which may be at maturity, the Company did not consider those investments to be other-than-temporarily impaired at September 30, 2016.

 

16


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

The amortized cost and fair value of securities available for sale and held to maturity at September 30, 2016 and December 31, 2015, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

     September 30, 2016      December 31, 2015  
     Amortized      Fair      Amortized      Fair  
     Cost      Value      Cost      Value  

Available for sale

           

Within one year

   $ 6,921       $ 6,953       $ 7,192       $ 7,232   

One to five years

     52,105         52,482         38,197         38,894   

Five to ten years

     12,934         13,325         16,807         17,152   

After ten years

     18,280         18,796         17,605         17,797   
  

 

 

    

 

 

    

 

 

    

 

 

 
     90,240         91,556         79,801         81,075   

Federal agency collateralized mortgage obligations

     188,072         189,684         157,291         156,203   

Federal agency mortgage-backed pools

     272,144         275,973         206,970         207,704   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total available for sale investment securities

   $ 550,456       $ 557,213       $ 444,062       $ 444,982   
  

 

 

    

 

 

    

 

 

    

 

 

 

Held to maturity

           

Within one year

   $ —         $ —         $ —         $ —     

One to five years

     22,801         23,965         17,815         18,403   

Five to ten years

     88,924         93,501         106,167         110,026   

After ten years

     46,818         47,034         28,208         28,976   
  

 

 

    

 

 

    

 

 

    

 

 

 
     158,543         164,500         152,190         157,405   

Federal agency collateralized mortgage obligations

     6,828         6,972         9,051         8,954   

Federal agency mortgage-backed pools

     21,656         22,822         26,388         27,344   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total held to maturity investment securities

   $ 187,027       $ 194,294       $ 187,629       $ 193,703   
  

 

 

    

 

 

    

 

 

    

 

 

 

The following table shows the gross unrealized losses and the fair value of the Company’s investments, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position.

 

     Less than 12 Months     12 Months or More     Total  
     Fair      Unrealized     Fair      Unrealized     Fair      Unrealized  
September 30, 2016    Value      Losses     Value      Losses     Value      Losses  

U.S. Treasury and federal agencies

   $ 6,594       $ (15   $ —         $ —        $ 6,594       $ (15

State and municipal

     26,360         (868     —           —          26,360         (868

Federal agency collateralized mortgage obligations

     48,837         (184     12,304         (98     61,141         (282

Federal agency mortgage-backed pools

     47,054         (365     6,779         (46     53,833         (411
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total temporarily impaired securities

   $ 128,845       $ (1,432   $ 19,083       $ (144   $ 147,928       $ (1,576
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 
     Less than 12 Months     12 Months or More     Total  
     Fair      Unrealized     Fair      Unrealized     Fair      Unrealized  
December 31, 2015    Value      Losses     Value      Losses     Value      Losses  

U.S. Treasury and federal agencies

   $ 5,468       $ (17   $ —         $ —        $ 5,468       $ (17

State and municipal

     17,353         (280     446         (6     17,799         (286

Federal agency collateralized mortgage obligations

     89,459         (1,124     25,428         (655     114,887         (1,779

Federal agency mortgage-backed pools

     113,244         (1,212     16,506         (319     129,750         (1,531
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total temporarily impaired securities

   $ 225,524       $ (2,633   $ 42,380       $ (980   $ 267,904       $ (3,613
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

 

     Three Months Ended September 30      Nine Months Ended September 30  
     2016      2015      2016      2015  

Sales of securities available for sale (Unaudited)

           

Proceeds

   $ —         $ —         $ 25,077       $ 13,332   

Gross gains

     —           —           1,060         147   

Gross losses

     —           —           (185      (23

 

17


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

Note 4 Loans

 

     September 30      December 31  
     2016      2015  

Commercial

     

Working capital and equipment

   $ 440,599       $ 381,245   

Real estate, including agriculture

     564,602         391,668   

Tax exempt

     12,621         8,674   

Other

     29,628         23,408   
  

 

 

    

 

 

 

Total

     1,047,450         804,995   

Real estate

     

1–4 family

     523,721         433,015   

Other

     6,441         4,129   
  

 

 

    

 

 

 

Total

     530,162         437,144   

Consumer

     

Auto

     167,541         168,397   

Recreation

     5,458         5,365   

Real estate/home improvement

     55,505         47,015   

Home equity

     140,156         127,113   

Unsecured

     4,230         4,120   

Other

     13,141         10,290   
  

 

 

    

 

 

 

Total

     386,031         362,300   

Mortgage warehouse

     226,876         144,692   
  

 

 

    

 

 

 

Total loans

     2,190,519         1,749,131   

Allowance for loan losses

     (14,524      (14,534
  

 

 

    

 

 

 

Loans, net

   $ 2,175,995       $ 1,734,597   
  

 

 

    

 

 

 

Commercial

Commercial loans are primarily based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected, and the collateral securing these loans may fluctuate in value. Most commercial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee; however, some short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.

Commercial real estate loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves larger loan principal amounts and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets, the general economy or fluctuations in interest rates. The properties securing the Company’s commercial real estate portfolio are diverse in terms of property type, and are monitored for concentrations of credit. Management monitors and evaluates commercial real estate loans based on collateral, cash flow and risk grade criteria. As a general rule, the Company avoids financing single purpose projects unless other underwriting factors are present to help mitigate risk. In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied loans.

 

18


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

Real Estate and Consumer

With respect to residential loans that are secured by 1-4 family residences and are generally owner occupied, the Company generally establishes a maximum loan-to-value ratio and requires private mortgage insurance if that ratio is exceeded. Home equity loans are typically secured by a subordinate interest in 1-4 family residences, and consumer loans are secured by consumer assets such as automobiles or recreational vehicles. Some consumer loans are unsecured such as small installment loans and certain lines of credit. Repayment of these loans is primarily dependent on the personal income of the borrowers, which can be impacted by economic conditions in their market areas such as unemployment levels. Repayment can also be impacted by changes in property values on residential properties. Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers.

Mortgage Warehousing

Horizon’s mortgage warehouse lending has specific mortgage companies as customers of Horizon Bank. Individual mortgage loans originated by these mortgage companies are funded as a secured borrowing with a pledge of collateral under Horizon’s agreement with the mortgage company. Each individual mortgage and the related mortgagee are underwritten by Horizon to the end investor guidelines and is assigned to Horizon until the loan is sold to the secondary market by the mortgage company. In addition, Horizon takes possession of each original note and forwards such note to the end investor once the mortgage company has sold the loan. At the time a loan is transferred to the secondary market, the mortgage company reacquires the loan under its option within the agreement. Due to the reacquire feature contained in the agreement, the transaction does not qualify as a sale and therefore is accounted for as a secured borrowing with a pledge of collateral pursuant to the agreement with the mortgage company. When the individual loan is sold to the end investor by the mortgage company, the proceeds from the sale of the loan are received by Horizon and used to pay off the loan balance with Horizon along with any accrued interest and any related fees. The remaining balance from the sale is forwarded to the mortgage company. These individual loans typically are sold by the mortgage company within 30 days and are seldom held more than 90 days. Interest income is accrued during this period and collected at the time each loan is sold. Fee income for each loan sold is collected when the loan is sold, and no costs are deferred due to the term between each loan funding and related payoff, which is typically less than 30 days.

Based on the agreements with each mortgage company, at any time a mortgage company can reacquire from Horizon its outstanding loan balance on an individual mortgage and regain possession of the original note. Horizon also has the option to request that the mortgage company reacquire an individual mortgage. Should this occur, Horizon would return the original note and reassign the assignment of the mortgage to the mortgage company. Also, in the event that the end investor would not be able to honor the purchase commitment and the mortgage company would not be able to reacquire its loan on an individual mortgage, Horizon would be able to exercise its rights under the agreement.

 

19


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

The following table shows the recorded investment of individual loan categories.

 

     Loan             Deferred      Recorded  
September 30, 2016    Balance      Interest Due      Fees / (Costs)      Investment  

Owner occupied real estate

   $ 321,762       $ 1,151       $ 1,192       $ 324,105   

Non owner occupied real estate

     457,555         627         529         458,711   

Residential spec homes

     7,949         20         6         7,975   

Development & spec land loans

     39,798         79         74         39,951   

Commercial and industrial

     218,414         1,992         171         220,577   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial

     1,045,478         3,869         1,972         1,051,319   

Residential mortgage

     506,545         1,599         2,556         510,700   

Residential construction

     21,061         38         —           21,099   

Mortgage warehouse

     226,876         498         —           227,374   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate

     754,482         2,135         2,556         759,173   

Direct installment

     66,495         178         (439      66,234   

Direct installment purchased

     124         —           —           124   

Indirect installment

     147,829         296         —           148,125   

Home equity

     172,905         665         (883      172,687   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer

     387,353         1,139         (1,322      387,170   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

     2,187,313         7,143         3,206         2,197,662   

Allowance for loan losses

     (14,524      —           —           (14,524
  

 

 

    

 

 

    

 

 

    

 

 

 

Net loans

   $ 2,172,789       $ 7,143       $ 3,206       $ 2,183,138   
  

 

 

    

 

 

    

 

 

    

 

 

 
     Loan             Deferred      Recorded  
December 31, 2015    Balance      Interest Due      Fees / (Costs)      Investment  

Owner occupied real estate

   $ 268,281       $ 613       $ 1,328       $ 270,222   

Non owner occupied real estate

     326,399         306         497         327,202   

Residential spec homes

     5,018         9         17         5,044   

Development & spec land loans

     18,183         33         26         18,242   

Commercial and industrial

     184,911         1,246         335         186,492   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial

     802,792         2,207         2,203         807,202   

Residential mortgage

     414,924         1,275         2,470         418,669   

Residential construction

     19,751         34         —           19,785   

Mortgage warehouse

     144,692         480         —           145,172   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate

     579,367         1,789         2,470         583,626   

Direct installment

     54,341         168         (359      54,150   

Direct installment purchased

     153         —           —           153   

Indirect installment

     151,523         323         —           151,846   

Home equity

     157,164         628         (522      157,270   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer

     363,181         1,119         (881      363,419   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

     1,745,340         5,115         3,792         1,754,247   

Allowance for loan losses

     (14,534      —           —           (14,534
  

 

 

    

 

 

    

 

 

    

 

 

 

Net loans

   $ 1,730,806       $ 5,115       $ 3,792       $ 1,739,713   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

20


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

Note 5 – Accounting for Certain Loans Acquired in a Transfer

The Company acquired loans in acquisitions and the transferred loans had evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected.

Loans purchased with evidence of credit deterioration since origination and for which it is probable that all contractually required payments will not be collected are considered to be credit impaired. Evidence of credit quality deterioration as of the purchase date may include information such as past-due and non-accrual status, borrower credit scores and recent loan-to-value percentages. Purchased credit-impaired loans are accounted for under the accounting guidance for loans and debt securities acquired with deteriorated credit quality (ASC 310-30) and initially measured at fair value, which includes estimated future credit losses expected to be incurred over the life of the loan. Accordingly, an allowance for credit losses related to these loans is not carried over and recorded at the acquisition date. Management estimated the cash flows expected to be collected at acquisition using our internal risk models, which incorporate the estimate of current key assumptions, such as default rates, severity and prepayment speeds. Amounts for LaPorte were estimated as of September 30, 2016 as the final analysis of loans with deterioration was not completed.

The carrying amounts of those loans included in the balance sheet amounts of loans receivable are as follows:

 

     September 30      September 30      September 30      September 30      September 30      September 30  
     2016      2016      2016      2016      2016      2016  
     Heartland      Summit      Peoples      Kosciusko      LaPorte      Total  

Commercial

   $ 867       $ 5,323       $ 724       $ 1,667       $ 5,731       $ 14,312   

Real estate

     605         989         204         492         1,673         3,963   

Consumer

     2         9         —           —           —           11   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Outstanding balance

   $ 1,474       $ 6,321       $ 928       $ 2,159       $ 7,404       $ 18,286   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Carrying amount, net of allowance of $0

                  $ 18,286   
                 

 

 

 
     December 31      December 31      December 31      December 31      December 31      December 31  
     2015      2015      2015      2015      2015      2015  
     Heartland      Summit      Peoples      Kosciusko      LaPorte      Total  

Commercial

   $ 1,633       $ 5,567       $ 1,061       $ —         $ —         $ 8,261   

Real estate

     693         1,216         179         —           —           2,088   

Consumer

     6         35         —           —           —           41   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Outstanding balance

   $ 2,332       $ 6,818       $ 1,240       $ —         $ —         $ 10,390   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Carrying amount, net of allowance of $63

                  $ 10,327   
                 

 

 

 

Accretable yield, or income expected to be collected for the nine months ended September 30, is as follows:

 

     Nine Months Ended September 30, 2016  
     Heartland     Summit     Peoples     Kosciusko     LaPorte      Total  

Balance at January 1

   $ 795      $ 708      $ 555      $ —        $ —         $ 2,058   

Additions

     —          —          —          634        1,736         2,370   

Accretion

     (127     (139     (92     (38     —           (396

Reclassification from nonaccretable difference

     —          —          —          —          —           —     

Disposals

     (74     (35     (59     (23     —           (191
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Balance at September 30

   $ 594      $ 534      $ 404      $ 573      $ 1,736       $ 3,841   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 
     Nine Months Ended September 30, 2015  
     Heartland     Summit     Peoples     Kosciusko     LaPorte      Total  

Balance at January 1

   $ 2,400      $ 1,268      $ —        $ —        $ —         $ 3,668   

Additions

     —          —          647        —          —           647   

Accretion

     (272     (254     —          —          —           (526

Reclassification from nonaccretable difference

     —          —          —          —          —           —     

Disposals

     (1,210     (237     —          —          —           (1,447
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Balance at September 30

   $ 918      $ 777      $ 647      $ —        $ —         $ 2,342   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

During the nine months ended September 30, 2016 and 2015, the Company decreased the allowance for loan losses on purchased loans by a recovery to the income statement of $0 and $87,000, respectively.

 

21


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

Note 6 – Allowance for Loan Losses

The historical loss experience is determined by portfolio segment and is based on the actual loss history experienced by the Company over the prior one to five years. Management believes the five-year historical loss experience methodology is appropriate in the current economic environment, as it captures loss rates that are comparable to the current period being analyzed. The actual allowance for loan loss activity is provided below.

 

     Three Months Ended      Nine Months Ended  
     September 30      September 30  
     2016      2015      2016      2015  
     (Unaudited)      (Unaudited)      (Unaudited)      (Unaudited)  

Balance at beginning of the period

   $ 14,226       $ 16,421       $ 14,534       $ 16,501   

Loans charged-off:

           

Commercial

           

Owner occupied real estate

     4         56         182         1,478   

Non owner occupied real estate

     (1      —           471         16   

Residential development

     —           —           —           —     

Development & Spec Land Loans

     —           —           —           —     

Commercial and industrial

     8         38         47         291   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial

     11         94         700         1,785   

Real estate

           

Residential mortgage

     12         101         127         287   

Residential construction

     —           —           —           —     

Mortgage warehouse

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate

     12         101         127         287   

Consumer

           

Direct Installment

     55         51         159         206   

Direct Installment Purchased

     —           —           —           —     

Indirect Installment

     296         218         851         783   

Home Equity

     32         262         271         766   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer

     383         531         1,281         1,755   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans charged-off

     406         726         2,108         3,827   

Recoveries of loans previously charged-off:

           

Commercial

           

Owner occupied real estate

     2         8         31         94   

Non owner occupied real estate

     1         1         55         1   

Residential development

     2         —           6         —     

Development & Spec Land Loans

     —           —           —           —     

Commercial and industrial

     12         8         107         41   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial

     17         17         199         136   

Real estate

           

Residential mortgage

     12         5         75         10   

Residential construction

     —           —           —           —     

Mortgage warehouse

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate

     12         5         75         10   

Consumer

           

Direct Installment

     26         15         70         91   

Direct Installment Purchased

     —           —           —           —     

Indirect Installment

     160         112         400         347   

Home Equity

     34         24         135         90   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total consumer

     220         151         605         528   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loan recoveries

     249         173         879         674   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net loans charged-off (recovered)

     157         553         1,229         3,153   
  

 

 

    

 

 

    

 

 

    

 

 

 

Provision charged to operating expense

           

Commercial

     165         532         (471      2,580   

Real estate

     102         (955      (147      (51

Consumer

     188         723         1,837         291   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total provision charged to operating expense

     455         300         1,219         2,820   
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance at the end of the period

   $ 14,524       $ 16,168       $ 14,524       $ 16,168   
  

 

 

    

 

 

    

 

 

    

 

 

 

Certain loans are individually evaluated for impairment, and the Company’s general practice is to proactively charge down impaired loans to the fair value, which is the appraised value less estimated selling costs, of the underlying collateral.

 

22


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

Consistent with regulatory guidance, charge-offs on all loan segments are taken when specific loans, or portions thereof, are considered uncollectible. The Company’s policy is to promptly charge these loans off in the period the uncollectible loss is reasonably determined.

For all loan portfolio segments except 1-4 family residential properties and consumer, the Company promptly charges-off loans, or portions thereof, when available information confirms that specific loans are uncollectible based on information that includes, but is not limited to, (1) the deteriorating financial condition of the borrower, (2) declining collateral values, and/or (3) legal action, including bankruptcy, that impairs the borrower’s ability to adequately meet its obligations. For impaired loans that are considered to be solely collateral dependent, a partial charge-off is recorded when a loss has been confirmed by an updated appraisal or other appropriate valuation of the collateral.

The Company charges-off 1-4 family residential and consumer loans, or portions thereof, when the Company reasonably determines the amount of the loss. The Company adheres to timeframes established by applicable regulatory guidance which provides for the charge-down or specific allocation of 1-4 family first and junior lien mortgages to the net realizable value less costs to sell when the value is known but no later than when a loan is 180 days past due. Pursuant to such guidelines, the Company also charges-off unsecured open-end loans when the loan is 90 days past due, and charges down to the net realizable value other secured loans when they are 90 days past due. Loans at these respective delinquency thresholds for which the Company can clearly document that the loan is both well-secured and in the process of collection, such that collection in full will occur regardless of delinquency status, are not charged off.

The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment analysis:

 

September 30, 2016    Commercial      Real Estate      Mortgage
Warehousing
     Consumer      Total  

Allowance For Loan Losses

              

Ending allowance balance attributable to loans:

              

Individually evaluated for impairment

   $ —         $ —         $ —         $ —         $ —     

Collectively evaluated for impairment

     6,222         1,947         1,337         5,018         14,524   

Loans acquired with deteriorated credit quality

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total ending allowance balance

   $ 6,222       $ 1,947       $ 1,337       $ 5,018       $ 14,524   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Loans:

              

Individually evaluated for impairment

   $ 5,855       $ —         $ —         $ —         $ 5,855   

Collectively evaluated for impairment

     1,045,464         531,799         227,374         387,170         2,191,807   

Loans acquired with deteriorated credit quality

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total ending loans balance

   $ 1,051,319       $ 531,799       $ 227,374       $ 387,170       $ 2,197,662   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
December 31, 2015    Commercial      Real Estate      Mortgage
Warehousing
     Consumer      Total  

Allowance For Loan Losses

              

Ending allowance balance attributable to loans:

              

Individually evaluated for impairment

   $ 202       $ —         $ —         $ —         $ 202   

Collectively evaluated for impairment

     6,739         2,476         1,007         3,856         14,078   

Loans acquired with deteriorated credit quality

     254         —           —           —           254   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total ending allowance balance

   $ 7,195       $ 2,476       $ 1,007       $ 3,856       $ 14,534   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Loans:

              

Individually evaluated for impairment

   $ 7,019       $ —         $ —         $ —         $ 7,019   

Collectively evaluated for impairment

     798,454         438,454         145,172         363,419         1,745,499   

Loans acquired with deteriorated credit quality

     1,729         —           —           —           1,729   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total ending loans balance

   $ 807,202       $ 438,454       $ 145,172       $ 363,419       $ 1,754,247   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

23


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

Note 7 – Non-performing Loans and Impaired Loans

The following table presents the non-accrual, loans past due over 90 days still on accrual, and troubled debt restructured (“TDRs”) by class of loans:

 

September 30, 2016    Non-accrual      Loans Past
Due Over 90
Days Still
Accruing
     Non-
Performing
TDRs
     Performing
TDRs
     Total Non-
Performing
Loans
 

Commercial

              

Owner occupied real estate

   $ 566       $ —         $ —         $ —         $ 566   

Non owner occupied real estate

     2,734         —           240         60         3,034   

Residential development

     —           —           —           —           —     

Development & Spec Land Loans

     137         —           —           —           137   

Commercial and industrial

     1,740         —           —           —           1,740   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial

     5,177         —           240         60         5,477   

Real estate

              

Residential mortgage

     1,094         44         870         863         2,871   

Residential construction

     —           —           238         —           238   

Mortgage warehouse

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate

     1,094         44         1,108         863         3,109   

Consumer

              

Direct Installment

     1,505         —           —           —           1,505   

Direct Installment Purchased

     —           —           —           —           —     

Indirect Installment

     970         15         —           —           985   

Home Equity

     1,345         —           175         241         1,761   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Consumer

     3,820         15         175         241         4,251   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 10,091       $ 59       $ 1,523       $ 1,164       $ 12,837   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
December 31, 2015    Non-accrual      Loans Past
Due Over 90
Days Still
Accruing
     Non-
Performing
TDRs
     Performing
TDRs
     Total Non-
Performing
Loans
 

Commercial

              

Owner occupied real estate

   $ 1,749       $ —         $ —         $ —         $ 1,749   

Non owner occupied real estate

     3,034         —           1,915         60         5,009   

Residential development

     —           —           —           —           —     

Development & Spec Land Loans

     71         —           —           —           71   

Commercial and industrial

     176         —           —           —           176   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial

     5,030         —           1,915         60         7,005   

Real estate

              

Residential mortgage

     4,354         1         824         808         5,987   

Residential construction

     —           —           250         —           250   

Mortgage warehouse

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate

     4,354         1         1,074         808         6,237   

Consumer

              

Direct Installment

     541         —           —           —           541   

Direct Installment Purchased

     —           —           —           —           —     

Indirect Installment

     601         27         —           —           628   

Home Equity

     1,736         —           183         350         2,269   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Consumer

     2,878         27         183         350         3,438   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 12,262       $ 28       $ 3,172       $ 1,218       $ 16,680   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

24


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

Included in the $10.1 million of non-accrual loans and the $1.5 million of non-performing TDRs at September 30, 2016 were $1.2 million and $238,000, respectively, of loans acquired for which accretable yield was recognized.

From time to time, the Bank obtains information that may lead management to believe that the collection of payments may be doubtful on a particular loan. In recognition of this, it is management’s policy to convert the loan from an “earning asset” to a non-accruing loan. The entire balance of a loan is considered delinquent if the minimum payment contractually required to be made is not received by the specified due date. Further, it is management’s policy to generally place a loan on a non-accrual status when the payment is delinquent in excess of 90 days or the loan has had the accrual of interest discontinued by management. The officer responsible for the loan and the Chief Operations Officer or the senior collection officer must review all loans placed on non-accrual status. Subsequent payments on non-accrual loans are recorded as a reduction of principal, and interest income is recorded only after principal recovery is reasonably assured. Non-accrual loans are returned to accrual status when, in the opinion of management, the financial position of the borrower indicates there is no longer any reasonable doubt as to the timely collection of interest or principal in accordance with the loan terms. The Company requires a period of satisfactory performance of not less than six months before returning a non-accrual loan to accrual status.

A loan becomes impaired when, based on current information, it is probable that a creditor will be unable to collect all amounts due according to the contractual terms of the loan agreement. When a loan is classified as impaired, the degree of impairment must be recognized by estimating future cash flows from the debtor. The present value of these cash flows is computed at a discount rate based on the interest rate contained in the loan agreement. However, if a particular loan has a determinable market value for its collateral, the creditor may use that value. Also, if the loan is secured and considered collateral dependent, the creditor may use the fair value of the collateral. Interest income on loans individually classified as impaired is recognized on a cash basis after all past due and current principal payments have been made.

Smaller-balance, homogeneous loans are evaluated for impairment in total. Such loans include residential first mortgage loans secured by 1–4 family residences, residential construction loans, automobile, home equity, second mortgage loans and mortgage warehouse loans. Commercial loans and mortgage loans secured by other properties are evaluated individually for impairment. When analysis of borrower operating results and financial condition indicate that underlying cash flows of a borrower’s business are not adequate to meet its debt service requirements, the loan is evaluated for impairment. Often this is associated with a delay or shortfall in payments of 30 days or more. Loans are generally moved to non-accrual status when they are 90 days or more past due. These loans are often considered impaired. Impaired loans, or portions thereof, are charged off when deemed uncollectible.

Loans for which it is probable that the Company will not collect all principal and interest due according to contractual terms, including TDRs, are measured for impairment. Allowable methods for determining the amount of impairment include estimating fair value using the fair value of the collateral for collateral-dependent loans.

The Company’s TDRs are considered impaired loans and included in the allowance methodology using the guidance for impaired loans. At September 30, 2016, the type of concessions the Company has made on restructured loans has been temporary rate reductions and/or reductions in monthly payments and there have been no restructured loans with modified recorded balances. Any modification to a loan that is a concession and is not in the normal course of lending is considered a restructured loan. A restructured loan is returned to accruing status after six consecutive payments but is still reported as TDR unless the loan bears interest at a market rate. As of September 30, 2016, the Company had $2.7 million in TDRs and $1.5 million were performing according to the restructured terms and zero TDRs were returned to accrual status during the first nine months of 2016. There was $84,000 of specific reserves allocated to TDRs at September 30, 2016 based on the discounted cash flows or when appropriate the fair value of the collateral.

 

25


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

The following table presents commercial loans individually evaluated for impairment by class of loan:

 

                      Three Months Ending     Nine Months Ending  
September 30, 2016   Unpaid
Principal
Balance
    Recorded
Investment
    Allowance For
Loan Loss
Allocated
    Average
Balance in
Impaired
Loans
    Cash/Accrual
Interest
Income
Recognized
    Average
Balance in
Impaired
Loans
    Cash/Accrual
Interest
Income
Recognized
 

With no recorded allowance

             

Commercial

             

Owner occupied real estate

  $ 994      $ 995      $ —        $ 1,029      $ —        $ 1,062      $ —     

Non owner occupied real estate

    3,106        3,120        —          3,150        1        3,776        3   

Residential development

    —          —          —          —          —          —          —     

Development & Spec Land Loans

    —          —          —          —          —          —          —     

Commercial and industrial

    1,740        1,740        —          1,984        —          878        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

    5,840        5,855        —          6,163        1        5,716        3   

With an allowance recorded

             

Commercial

             

Owner occupied real estate

    —          —          —          —          —          —          —     

Non owner occupied real estate

    —          —          —          —          —          —          —     

Residential development

    —          —          —          —          —          —          —     

Development & Spec Land Loans

    —          —          —          —          —          —          —     

Commercial and industrial

    —          —          —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

    —          —          —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 5,840      $ 5,855      $ —        $ 6,163      $ 1      $ 5,716      $ 3   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                      Three Months Ending     Nine Months Ending  
September 30, 2015   Unpaid
Principal
Balance
    Recorded
Investment
    Allowance For
Loan Loss
Allocated
    Average
Balance in
Impaired
Loans
    Cash/Accrual
Interest
Income
Recognized
    Average
Balance in
Impaired
Loans
    Cash/Accrual
Interest
Income
Recognized
 

With no recorded allowance

             

Commercial

             

Owner occupied real estate

  $ 1,235      $ 1,238      $ —        $ 1,262      $ 1      $ 1,041      $ 10   

Non owner occupied real estate

    2,798        2,801        —          2,815        1        2,846        4   

Residential development

    —          —          —          —          —          —          —     

Development & Spec Land Loans

    —          —          —          —          —          —          —     

Commercial and industrial

    239        239        —          583        4        415        4   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

    4,272        4,278        —          4,660        6        4,302        18   

With an allowance recorded

             

Commercial

             

Owner occupied real estate

    2,967        2,966        598        2,968        —          2,191        55   

Non owner occupied real estate

    2,817        2,828        550        2,858        —          2,942        —     

Residential development

    —          —          —          —          —          —          —     

Development & Spec Land Loans

    —          —          —          —          —          —          —     

Commercial and industrial

    776        776        451        776        —          836        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

    6,560        6,570        1,599        6,602        —          5,969        55   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 10,832      $ 10,848      $ 1,599      $ 11,262      $ 6      $ 10,271      $ 73   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

26


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

The following table presents the payment status by class of loan:

 

September 30, 2016    30 - 59 Days
Past Due
    60 - 89 Days
Past Due
    Greater than 90
Days Past Due
    Total Past Due     Loans Not Past
Due
    Total  

Commercial

            

Owner occupied real estate

   $ 282      $ 17      $ —        $ 299      $ 321,463      $ 321,762   

Non owner occupied real estate

     180        103        —          283        457,272        457,555   

Residential development

     —          —          —          —          7,949        7,949   

Development & Spec Land Loans

     32        —          —          32        39,766        39,798   

Commercial and industrial

     361        267        —          628        217,786        218,414   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

     855        387        —          1,242        1,044,236        1,045,478   

Real estate

            

Residential mortgage

     982        210        43        1,235        505,310        506,545   

Residential construction

     —          —          —          —          21,061        21,061   

Mortgage warehouse

     —          —          —          —          226,876        226,876   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

     982        210        43        1,235        753,247        754,482   

Consumer

            

Direct Installment

     42        30        —          72        66,423        66,495   

Direct Installment Purchased

     —          —          —          —          124        124   

Indirect Installment

     805        49        15        869        146,960        147,829   

Home Equity

     436        26        —          462        172,443        172,905   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer

     1,283        105        15        1,403        385,950        387,353   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 3,120      $ 702      $ 58      $ 3,880      $ 2,183,433      $ 2,187,313   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Percentage of total loans

     0.14     0.03     0.00     0.18     99.82  

 

December 31, 2015    30 - 59 Days
Past Due
    60 - 89 Days
Past Due
    Greater than 90
Days Past Due
    Total Past Due     Loans Not Past
Due
    Total  

Commercial

            

Owner occupied real estate

   $ 481      $ 18      $ —        $ 499      $ 267,782      $ 268,281   

Non owner occupied real estate

     49        —          —          49        326,350        326,399   

Residential development

     —          —          —          —          5,018        5,018   

Development & Spec Land Loans

     —          —          —          —          18,183        18,183   

Commercial and industrial

     32        —          —          32        184,879        184,911   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

     562        18        —          580        802,212        802,792   

Real estate

            

Residential mortgage

     1,121        344        1        1,466        413,458        414,924   

Residential construction

     —          —          —          —          19,751        19,751   

Mortgage warehouse

     —          —          —          —          144,692        144,692   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

     1,121        344        1        1,466        577,901        579,367   

Consumer

            

Direct Installment

     106        10        —          116        54,225        54,341   

Direct Installment Purchased

     —          —          —          —          153        153   

Indirect Installment

     1,186        268        27        1,481        150,042        151,523   

Home Equity

     1,193        203        —          1,396        155,768        157,164   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer

     2,485        481        27        2,993        360,188        363,181   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 4,168      $ 843      $ 28      $ 5,039      $ 1,740,301      $ 1,745,340   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Percentage of total loans

     0.24     0.05     0.00     0.29     99.71  

The entire balance of a loan is considered delinquent if the minimum payment contractually required to be made is not received by the specified due date.

Horizon Bank’s processes for determining credit quality differ slightly depending on whether a new loan or a renewed loan is being underwritten, or whether an existing loan is being re-evaluated for credit quality. The latter usually occurs upon receipt of current financial information or other pertinent data that would trigger a change in the loan grade.

 

27


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

  For new and renewed commercial loans, the Bank’s Credit Department, which acts independently of the loan officer, assigns the credit quality grade to the loan. Loan grades for loans with an aggregate credit exposure that exceeds the authorities in the respective markets (ranging from $1,000,000 to $2,500,000) are validated by the Loan Committee, which is chaired by the Chief Credit Officer (CCO).

 

  Commercial loan officers are responsible for reviewing their loan portfolios and report any adverse material change to the CCO or Loan Committee. When circumstances warrant a change in the credit quality grade, loan officers are required to notify the CCO and the Credit Department of the change in the loan grade. Downgrades are accepted immediately by the CCO, however, lenders must present their factual information to either the Loan Committee or the CCO when recommending an upgrade.

 

  The CCO, or his designee, meets weekly with loan officers to discuss the status of past-due loans and classified loans. These meetings are also designed to give the loan officers an opportunity to identify an existing loan that should be downgraded to a classified grade.

 

  Monthly, senior management meets with the Watch Committee, which reviews all of the past due, classified, and impaired loans and the relative trends of these assets. This committee also reviews the actions taken by management regarding foreclosure mitigation, loan extensions, troubled debt restructures, other real estate owned and personal property repossessions. The information reviewed in this meeting acts as a precursor for developing management’s analysis of the adequacy of the Allowance for Loan and Lease Losses.

For residential real estate and consumer loans, Horizon uses a grading system based on delinquency. Loans that are 90 days or more past due, on non-accrual, or are classified as a TDR are graded “Substandard.” After being 90 to 120 days delinquent a loan is charged off unless it is well secured and in the process of collection. If the latter case exists, the loan is placed on non-accrual. Occasionally a mortgage loan may be graded as “Special Mention.” When this situation arises, it is because the characteristics of the loan and the borrower fit the definition of a Risk Grade 5 described below, which is normally used for grading commercial loans. Loans not graded Substandard are considered Pass.

Horizon Bank employs a nine-grade rating system to determine the credit quality of commercial loans. The first five grades represent acceptable quality, and the last four grades mirror the criticized and classified grades used by the bank regulatory agencies (special mention, substandard, doubtful, and loss). The loan grade definitions are detailed below.

Risk Grade 1: Excellent (Pass)

Loans secured by liquid collateral, such as certificates of deposit, reputable bank letters of credit, or other cash equivalents; loans that are guaranteed or otherwise backed by the full faith and credit of the United States government or an agency thereof, such as the Small Business Administration; or loans to any publicly held company with a current long-term debt rating of A or better.

Risk Grade 2: Good (Pass)

Loans to businesses that have strong financial statements containing an unqualified opinion from a CPA firm and at least three consecutive years of profits; loans supported by unaudited financial statements containing strong balance sheets, five consecutive years of profits, a five-year satisfactory relationship with the Bank, and key balance sheet and income statement trends that are either stable or positive; loans secured by publicly traded marketable securities where there is no impediment to liquidation; loans to individuals backed by liquid personal assets and unblemished credit history; or loans to publicly held companies with current long-term debt ratings of Baa or better.

Risk Grade 3: Satisfactory (Pass)

Loans supported by financial statements (audited or unaudited) that indicate average or slightly below average risk and having some deficiency or vulnerability to changing economic conditions; loans with some weakness but offsetting features of other support are readily available; loans that are meeting the terms of repayment, but which may be susceptible to deterioration if adverse factors are encountered.

 

28


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

Loans may be graded Satisfactory when there is no recent information on which to base a current risk evaluation and the following conditions apply:

 

    At inception, the loan was properly underwritten, did not possess an unwarranted level of credit risk, and the loan met the above criteria for a risk grade of Excellent, Good, or Satisfactory;

 

    At inception, the loan was secured with collateral possessing a loan value adequate to protect the Bank from loss.

 

    The loan has exhibited two or more years of satisfactory repayment with a reasonable reduction of the principal balance.

 

    During the period that the loan has been outstanding, there has been no evidence of any credit weakness. Some examples of weakness include slow payment, lack of cooperation by the borrower, breach of loan covenants, or the borrower is in an industry known to be experiencing problems. If any of these credit weaknesses is observed, a lower risk grade may be warranted.

Risk Grade 4 Satisfactory/Monitored:

Loans in this category are considered to be of acceptable credit quality, but contain greater credit risk than Satisfactory loans. Borrower displays acceptable liquidity, leverage, and earnings performance within the Bank’s minimum underwriting guidelines. The level of risk is acceptable but conditioned on the proper level of loan officer supervision. Loans that normally fall into this grade include acquisition, construction and development loans and income producing properties that have not reached stabilization.

Risk Grade 4W Management Watch:

Loans in this category are considered to be of acceptable quality, but with above normal risk. Borrower displays potential indicators of weakness in the primary source of repayment resulting in a higher reliance on secondary sources of repayment. Balance sheet may exhibit weak liquidity and/or high leverage. There is inconsistent earnings performance without the ability to sustain adverse economic conditions. Borrower may be operating in a declining industry or the property type, as for a commercial real estate loan, may be high risk or in decline. These loans require an increased level of loan officer supervision and monitoring to assure that any deterioration is addressed in a timely fashion.

Risk Grade 5: Special Mention

Loans which possess some credit deficiency or potential weakness which deserves close attention. Such loans pose an unwarranted financial risk that, if not corrected, could weaken the loan by adversely impacting the future repayment ability of the borrower. The key distinctions of a Special Mention classification are that (1) it is indicative of an unwarranted level of risk and (2) weaknesses are considered “potential,” not “defined,” impairments to the primary source of repayment. These loans may be to borrowers with adverse trends in financial performance, collateral value and/or marketability, or balance sheet strength.

Risk Grade 6: Substandard

One or more of the following characteristics may be exhibited in loans classified Substandard:

 

    Loans which possess a defined credit weakness. The likelihood that a loan will be paid from the primary source of repayment is uncertain. Financial deterioration is under way and very close attention is warranted to ensure that the loan is collected without loss.

 

    Loans are inadequately protected by the current net worth and paying capacity of the obligor.

 

    The primary source of repayment is gone, and the Bank is forced to rely on a secondary source of repayment, such as collateral liquidation or guarantees.

 

29


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

    Loans have a distinct possibility that the Bank will sustain some loss if deficiencies are not corrected.

 

    Unusual courses of action are needed to maintain a high probability of repayment.

 

    The borrower is not generating enough cash flow to repay loan principal; however, it continues to make interest payments.

 

    The lender is forced into a subordinated or unsecured position due to flaws in documentation.

 

    Loans have been restructured so that payment schedules, terms, and collateral represent concessions to the borrower when compared to the normal loan terms.

 

    The lender is seriously contemplating foreclosure or legal action due to the apparent deterioration in the loan.

 

    There is a significant deterioration in market conditions to which the borrower is highly vulnerable.

Risk Grade 7: Doubtful

One or more of the following characteristics may be present in loans classified Doubtful:

 

    Loans have all of the weaknesses of those classified as Substandard. However, based on existing conditions, these weaknesses make full collection of principal highly improbable.

 

    The primary source of repayment is gone, and there is considerable doubt as to the quality of the secondary source of repayment.

 

    The possibility of loss is high but because of certain important pending factors which may strengthen the loan, loss classification is deferred until the exact status of repayment is known.

Risk Grade 8: Loss

Loans are considered uncollectible and of such little value that continuing to carry them as assets is not feasible. Loans will be classified Loss when it is neither practical nor desirable to defer writing off or reserving all or a portion of a basically worthless asset, even though partial recovery may be possible at some time in the future.

 

30


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

The following table presents loans by credit grades.

 

September 30, 2016    Pass     Special
Mention
    Substandard     Doubtful     Total  

Commercial

          

Owner occupied real estate

   $ 305,849      $ 5,258      $ 10,655      $ —        $ 321,762   

Non owner occupied real estate

     450,811        344        6,400        —          457,555   

Residential development

     7,949        —          —          —          7,949   

Development & Spec Land Loans

     39,571        —          227        —          39,798   

Commercial and industrial

     207,998        1,419        8,997        —          218,414   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

     1,012,178        7,021        26,279        —          1,045,478   

Real estate

          

Residential mortgage

     503,821        —          2,724        —          506,545   

Residential construction

     20,823        —          238        —          21,061   

Mortgage warehouse

     226,876        —          —          —          226,876   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

     751,520        —          2,962        —          754,482   

Consumer

          

Direct Installment

     64,990        —          1,505        —          66,495   

Direct Installment Purchased

     124        —          —          —          124   

Indirect Installment

     146,844        —          985        —          147,829   

Home Equity

     171,152        —          1,753        —          172,905   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Consumer

     383,110        —          4,243        —          387,353   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 2,146,808      $ 7,021      $ 33,484      $ —        $ 2,187,313   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Percentage of total loans

     98.15     0.32     1.53     0.00  
December 31, 2015    Pass     Special
Mention
    Substandard     Doubtful     Total  

Commercial

          

Owner occupied real estate

   $ 257,181      $ 4,954      $ 6,146      $ —        $ 268,281   

Non owner occupied real estate

     320,216        585        5,598        —          326,399   

Residential development

     5,018        —          —          —          5,018   

Development & Spec Land Loans

     18,112        —          71        —          18,183   

Commercial and industrial

     180,581        693        3,637        —          184,911   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

     781,108        6,232        15,452        —          802,792   

Real estate

          

Residential mortgage

     408,937        —          5,987        —          414,924   

Residential construction

     19,501        —          250        —          19,751   

Mortgage warehouse

     144,692        —          —          —          144,692   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

     573,130        —          6,237        —          579,367   

Consumer

          

Direct Installment

     53,800        —          541        —          54,341   

Direct Installment Purchased

     153        —          —          —          153   

Indirect Installment

     150,895        —          628        —          151,523   

Home Equity

     154,895        —          2,269        —          157,164   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Consumer

     359,743        —          3,438        —          363,181   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 1,713,981      $ 6,232      $ 25,127      $ —        $ 1,745,340   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Percentage of total loans

     98.20     0.36     1.44     0.00  

 

31


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

Note 8 – Repurchase Agreements

The Company transfers various securities to customers in exchange for cash at the end of each business day and agrees to acquire the securities at the end of the next business day for the cash exchanged plus interest. The process is repeated at the end of each business day until the agreement is terminated. The securities underlying the agreement remained under the Bank’s control.

The following table shows repurchase agreements accounted for as secured borrowings (in thousands):

 

September 30, 2016

   Remaining Contractual Maturity of the Agreements  
     Overnight
and
Continuous
    Up to one
year
     One to three
years
     Three to
five years
     Five to ten
years
    Beyond ten
years
    Total  

Repurchase Agreements and repurchase-to-maturity transactions

                 

Repurchase Agreements

   $ 62,703      $ 35,000       $ 50,000       $ 10,000       $ —        $ —        $ 157,703   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Securities lending transactions

                 

U.S. Treasury and federal agencies

     4,025        —           —           —           —          —          4,025   

Federal agency collateralized mortgage obligations

     50,255        —           316         258         21,514        30,621        102,964   

Federal agency mortgage-backed pools

     14,501        —           89         2,146         20,778        29,388        66,902   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total

     68,781        —           405         2,404         42,292        60,009        173,891   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total borrowings

   $ (6,078   $ 35,000       $ 49,595       $ 7,596       $ (42,292   $ (60,009   $ (16,188
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Gross amount of recognized liabilities for repurchase agreements and securities lending

                  $ 157,703   
                 

 

 

 

Note 9 – Derivative Financial Instruments

Cash Flow Hedges

As a strategy to maintain acceptable levels of exposure to the risk of changes in future cash flow due to interest rate fluctuations, the Company entered into interest rate swap agreements for a portion of its floating rate debt. The agreements provide for the Company to receive interest from the counterparty at three month LIBOR and to pay interest to the counterparty at a weighted average fixed rate of 6.14% on a notional amount of $30.5 million at September 30, 2016 and December 31, 2015. Under the agreements, the Company pays or receives the net interest amount monthly, with the monthly settlements included in interest expense.

Management has designated the interest rate swap agreement as a cash flow hedging instrument. For derivative instruments that are designated and qualify as a cash flow hedge, the effective portion of the gain or loss on the derivative is reported as a component of other comprehensive income and reclassified into earnings in the same period or periods during which the hedged transaction affects earnings. Gains and losses on the derivative representing either hedge ineffectiveness or hedge components excluded from the assessment of effectiveness are recognized in current earnings. At September 30, 2016, the Company’s cash flow hedge was effective and is not expected to have a significant impact on the Company’s net income over the next 12 months.

Fair Value Hedges

Fair value hedges are intended to reduce the interest rate risk associated with the underlying hedged item. The Company enters into fixed rate loan agreements as part of its lending policy. To mitigate the risk of changes in fair value based on fluctuations in interest rates, the Company has entered into interest rate swap agreements on individual loans, converting the fixed rate loans to a variable rate. For derivative instruments that are designated and qualify as a fair value hedge, the gain or loss on the derivative as well as the offsetting gain or loss on the hedged item attributable to the hedged risk are recognized in current earnings. At September 30, 2016, the Company’s fair value hedges were effective and are not expected to have a significant impact on the Company’s net income over the next 12 months.

 

32


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

The change in fair value of both the hedge instruments and the underlying loan agreements are recorded as gains or losses in interest income. The fair value hedges are considered to be highly effective and any hedge ineffectiveness was deemed not material. The notional amounts of the loan agreements being hedged were $118.1 million at September 30, 2016 and $117.3 million at December 31, 2015.

Other Derivative Instruments

The Company enters into non-hedging derivatives in the form of mortgage loan forward sale commitments with investors and commitments to originate mortgage loans as part of its mortgage banking business. At September 30, 2016, the Company’s fair value of these derivatives were recorded and over the next 12 months are not expected to have a significant impact on the Company’s net income.

The change in fair value of both the forward sale commitments and commitments to originate mortgage loans were recorded and the net gains or losses included in the Company’s gain on sale of loans.

The following tables summarize the fair value of derivative financial instruments utilized by Horizon:

 

     Asset Derivatives      Liability Derivatives  
     September 30, 2016      September 30, 2016  
Derivatives designated as hedging instruments (Unaudited)    Balance Sheet
Location
     Fair Value      Balance Sheet
Location
     Fair Value  

Interest rate contracts

     Loans       $ —           Other liabilities       $ 4,563   

Interest rate contracts

     Other Assets         4,563         Other liabilities         3,002   
     

 

 

       

 

 

 

Total derivatives designated as hedging instruments

        4,563            7,565   
     

 

 

       

 

 

 

Derivatives not designated as hedging instruments

           

Mortgage loan contracts

     Other assets         787         Other liabilities         —     
     

 

 

       

 

 

 

Total derivatives not designated as hedging instruments

        787            —     
     

 

 

       

 

 

 

Total derivatives

      $ 5,350          $ 7,565   
     

 

 

       

 

 

 
     Asset Derivatives      Liability Derivatives  
     December 31, 2015      December 31, 2015  
Derivatives designated as hedging instruments (Unaudited)    Balance Sheet
Location
     Fair Value      Balance Sheet
Location
     Fair Value  

Interest rate contracts

     Loans       $ —           Other liabilities       $ 1,782   

Interest rate contracts

     Other Assets         1,782         Other liabilities         3,141   
     

 

 

       

 

 

 

Total derivatives designated as hedging instruments

        1,782            4,923   
     

 

 

       

 

 

 

Derivatives not designated as hedging instruments

           

Mortgage loan contracts

     Other assets         642         Other liabilities         —     
     

 

 

       

 

 

 

Total derivatives not designated as hedging instruments

        642            —     
     

 

 

       

 

 

 

Total derivatives

      $ 2,424          $ 4,923   
     

 

 

       

 

 

 

 

33


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

The effect of the derivative instruments on the condensed consolidated statements of income for the three and nine month periods ending September 30 is as follows:

 

     Comprehensive Income on Derivative
(Effective Portion)
     Comprehensive Income on Derivative
(Effective Portion)
 
     Three Months Ended September 30      Nine Months Ended September 30  

Derivative in cash flow hedging relationship

   2016      2015      2016      2015  
   (Unaudited)      (Unaudited)      (Unaudited)      (Unaudited)  

Interest rate contracts

   $ 522       $ (335    $ 103       $ (217

FASB Accounting Standards Codification (“ASC”) Topic 820-10-20 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Topic 820-10-55 establishes a fair value hierarchy that emphasizes the use of observable inputs and minimizes the use of unobservable inputs when measuring fair value.

 

        Amount of Gain (Loss) Recognized on Derivative     Amount of Gain (Loss) Recognized on Derivative  
        Three Months Ended September 30     Nine Months Ended September 30  

Derivative in fair value
hedging relationship

 

Location of gain (loss)

recognized on derivative

  2016     2015     2016     2015  
    (Unaudited)     (Unaudited)     (Unaudited)     (Unaudited)  

Interest rate contracts

 

Interest income - loans

  $ (830   $ 765      $ 2,781      $ 579   

Interest rate contracts

 

Interest income - loans

    830        (765     (2,781     (579
   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    $ —        $ —        $ —        $ —     
   

 

 

   

 

 

   

 

 

   

 

 

 
        Amount of Gain (Loss) Recognized on Derivative     Amount of Gain (Loss) Recognized on Derivative  
        Three Months Ended September 30     Nine Months Ended September 30  

Derivative not designated

as hedging relationship

 

Location of gain (loss)

recognized on derivative

  2016     2015     2016     2015  
    (Unaudited)     (Unaudited)     (Unaudited)     (Unaudited)  

Mortgage contracts

 

Other income - gain on sale of loans

  $ (324   $ (77   $ 145      $ 196   

Note 10 – Disclosures about Fair Value of Assets and Liabilities

The Fair Value Measurements topic of the FASB ASC defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. There are three levels of inputs that may be used to measure fair value:

 

Level 1   Quoted prices in active markets for identical assets or liabilities
Level 2   Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities
Level 3   Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities

 

34


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

Following is a description of the valuation methodologies used for instruments measured at fair value on a recurring basis and recognized in the accompanying condensed consolidated financial statements, as well as the general classification of such instruments pursuant to the valuation hierarchy. There have been no significant changes in the valuation techniques during the period ended September 30, 2016. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below.

Available for sale securities

When quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics or discounted cash flows. Level 2 securities include U.S. Treasury and federal agency securities, state and municipal securities, federal agency collateralized mortgage obligations and mortgage-backed pools and corporate notes. Level 2 securities are valued by a third party pricing service commonly used in the banking industry utilizing observable inputs. Observable inputs include dealer quotes, market spreads, cash flow analysis, the U.S. Treasury yield curve, trade execution data, market consensus prepayment spreads and available credit information and the bond’s terms and conditions. The pricing provider utilizes evaluated pricing models that vary based on asset class. These models incorporate available market information including quoted prices of securities with similar characteristics and, because many fixed-income securities do not trade on a daily basis, apply available information through processes such as benchmark curves, benchmarking of like securities, sector grouping, and matrix pricing. In addition, model processes, such as an option adjusted spread model, is used to develop prepayment and interest rate scenarios for securities with prepayment features.

Hedged loans

Certain fixed rate loans have been converted to variable rate loans by entering into interest rate swap agreements. The fair value of those fixed rate loans is based on discounting the estimated cash flows using interest rates determined by the respective interest rate swap agreement. Loans are classified within Level 2 of the valuation hierarchy based on the unobservable inputs used.

Interest rate swap agreements

The fair value of the Company’s interest rate swap agreements is estimated by a third party using inputs that are primarily unobservable including a yield curve, adjusted for liquidity and credit risk, contracted terms and discounted cash flow analysis, and therefore, are classified within Level 2 of the valuation hierarchy.

 

35


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

The following table presents the fair value measurements of assets and liabilities recognized in the accompanying condensed consolidated financial statements measured at fair value on a recurring basis and the level within the FASB ASC fair value hierarchy in which the fair value measurements fall at the following:

 

     Fair Value      Quoted Prices in
Active Markets
for Identical
Assets

(Level 1)
     Significant
Other
Observable
Inputs
(Level 2)
     Significant
Unobservable
Inputs

(Level 3)
 

September 30, 2016

           

Available-for-sale securities

           

U.S. Treasury and federal agencies

   $ 27,422       $ —         $ 27,422       $ —     

State and municipal

     64,039         —           64,039         —     

Federal agency collateralized mortgage obligations

     189,684         —           189,684         —     

Federal agency mortgage-backed pools

     275,973         —           275,973         —     

Corporate notes

     95         —           95         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total available-for-sale securities

     557,213         —           557,213         —     

Hedged loans

     113,558         —           113,558         —     

Forward sale commitments

     787         —           787         —     

Interest rate swap agreements

     (7,870      —           (7,870      —     

Commitments to originate loans

     —           —           —           —     

December 31, 2015

           

Available-for-sale securities

           

U.S. Treasury and federal agencies

   $ 5,926       $ —         $ 5,926       $ —     

State and municipal

     75,095         —           75,095         —     

Federal agency collateralized mortgage obligations

     156,203         —           156,203         —     

Federal agency mortgage-backed pools

     207,704         —           207,704         —     

Corporate notes

     54         —           54         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total available-for-sale securities

     444,982         —           444,982         —     

Hedged loans

     115,472         —           115,472         —     

Forward sale commitments

     642         —           642         —     

Interest rate swap agreements

     (4,923      —           (4,923      —     

Realized gains and losses included in net income for the periods are reported in the condensed consolidated statements of income as follows:

 

     Three Months Ended September 30      Nine Months Ended September 30  
Non Interest Income Total gains and losses from:    2016
(Unaudited)
     2015
(Unaudited)
     2016
(Unaudited)
     2015
(Unaudited)
 

Hedged loans

   $ (830    $ 765       $ 2,781       $ 579   

Fair value interest rate swap agreements

     830         (765      (2,781      (579

Derivative loan commitments

     (324      (77      145         196   
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ (324    $ (77    $ 145       $ 196   
  

 

 

    

 

 

    

 

 

    

 

 

 

Certain other assets are measured at fair value on a nonrecurring basis in the ordinary course of business and are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment):

 

     Fair Value      Quoted Prices in
Active Markets
for Identical
Assets

(Level 1)
     Significant
Other
Observable
Inputs
(Level 2)
     Significant
Unobservable
Inputs

(Level 3)
 

September 30, 2016

           

Impaired loans

   $ 5,840       $ —         $ —         $ 5,840   

Mortgage servicing rights

     10,269         —           —           10,269   

December 31, 2015

           

Impaired loans

   $ 6,803       $ —         $ —         $ 6,803   

Mortgage servicing rights

     8,874         —           —           8,874   

 

36


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

Impaired (collateral dependent): Loans for which it is probable that the Company will not collect all principal and interest due according to contractual terms are measured for impairment. Allowable methods for determining the amount of impairment include estimating fair value using the fair value of the collateral for collateral-dependent loans.

If the impaired loan is identified as collateral dependent, then the fair value method of measuring the amount of impairment is utilized. This method requires obtaining a current independent appraisal of the collateral and applying a discount factor to the value.

Impaired loans that are collateral dependent are classified within Level 3 of the fair value hierarchy when impairment is determined using the fair value method.

Mortgage Servicing Rights (MSRs): MSRs do not trade in an active market with readily observable prices. Accordingly, the fair value of these assets is classified as Level 3. The Company determines the fair value of MSRs using an income approach model based upon the Company’s month-end interest rate curve and prepayment assumptions. The model utilizes assumptions to estimate future net servicing income cash flows, including estimates of time decay, payoffs and changes in valuation inputs and assumptions. The Company reviews the valuation assumptions against this market data for reasonableness and adjusts the assumptions if deemed appropriate. The carrying amount of the MSRs’ fair value due to impairment decreased by $193,000 during the first nine months of 2016 and decreased by $51,000 during the first nine months of 2015.

The following table presents qualitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements, other than goodwill.

 

    Fair Value at
September 30, 2016
   

Valuation

Technique

 

Unobservable Inputs

  Range (Weighted
Average)

Impaired loans

  $ 5,840      Collateral based measurement   Discount to reflect current market conditions and ultimate collectability   10% - 15% (12%)

Mortgage servicing rights

  $ 10,269      Discounted cashflows   Discount rate, Constant prepayment rate, Probability of default   10% - 15% (12%),
4% - 7% (4.6%), 1% -
10% (4.5%)
    Fair Value at     Valuation       Range (Weighted
    December 31, 2015    

Technique

 

Unobservable Inputs

  Average)

Impaired loans

  $ 6,803      Collateral based measurement   Discount to reflect current market conditions and ultimate collectability   10% - 15% (12%)

Mortgage servicing rights

  $ 8,874      Discounted cashflows   Discount rate, Constant prepayment rate, Probability of default   10% - 15% (12%),
4% - 7% (4.6%), 1% -
10% (4.5%)

Note 11 – Fair Value of Financial Instruments

The estimated fair value amounts of the Company’s financial instruments were determined using available market information, current pricing information applicable to Horizon and various valuation methodologies. Where market quotations were not available, considerable management judgment was involved in the determination of estimated fair values. Therefore, the estimated fair value of financial instruments shown below may not be representative of the amounts at which they could be exchanged in a current or future transaction. Due to the inherent uncertainties of expected cash flows of financial instruments, the use of alternate valuation assumptions and methods could have a significant effect on the estimated fair value amounts.

 

37


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

The estimated fair values of financial instruments, as shown below, are not intended to reflect the estimated liquidation or market value of Horizon taken as a whole. The disclosed fair value estimates are limited to Horizon’s significant financial instruments at September 30, 2016 and December 31, 2015. These include financial instruments recognized as assets and liabilities on the condensed consolidated balance sheet as well as certain off-balance sheet financial instruments. The estimated fair values shown below do not include any valuation of assets and liabilities, which are not financial instruments as defined by the FASB ASC fair value hierarchy.

The following methods and assumptions were used to estimate the fair value of each class of financial instrument:

Cash and Due from Banks — The carrying amounts approximate fair value.

Held-to-Maturity Securities — For debt securities held to maturity, fair values are based on quoted market prices or dealer quotes. For those securities where a quoted market price is not available, carrying amount is a reasonable estimate of fair value based upon comparison with similar securities.

Loans Held for Sale — The carrying amounts approximate fair value.

Net Loans — The fair value of portfolio loans is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. The carrying amounts of loans held for sale approximate fair value.

FHLB and FRB Stock — Fair value of FHLB and FRB stock is based on the price at which it may be resold to the FHLB and FRB.

Interest Receivable/Payable — The carrying amounts approximate fair value.

Deposits — The fair value of demand deposits, savings accounts, interest-bearing checking accounts and money market deposits is the amount payable on demand at the reporting date. The fair value of fixed maturity certificates of deposit is estimated by discounting the future cash flows using rates currently offered for deposits of similar remaining maturity.

Borrowings — Rates currently available to Horizon for debt with similar terms and remaining maturities are used to estimate fair values of existing borrowings.

Subordinated Debentures — Rates currently available for debentures with similar terms and remaining maturities are used to estimate fair values of existing debentures.

Commitments to Extend Credit and Standby Letters of Credit — The fair value of commitments is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed-rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates. The fair value of letters of credit is based on fees currently charged for similar agreements or on the estimated cost to terminate them or otherwise settle the obligations with the counterparties at the reporting date. Due to the short-term nature of these agreements, carrying amounts approximate fair value.

 

38


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

The following table presents estimated fair values of the Company’s financial instruments and the level within the fair value hierarchy in which the fair value measurements fall (unaudited).

 

     September 30, 2016  
            Quoted Prices                
            in Active      Significant         
            Markets for      Other      Significant  
            Identical      Observable      Unobservable  
     Carrying      Assets      Inputs      Inputs  
     Amount      (Level 1)      (Level 2)      (Level 3)  

Assets

           

Cash and due from banks

   $ 83,721       $ 83,721       $ —         $ —     

Investment securities, held to maturity

     187,027         —           194,294         —     

Loans held for sale

     7,369         —           —           7,369   

Loans excluding loan level hedges, net

     2,062,437         —           —           2,046,807   

Stock in FHLB and FRB

     20,877         —           20,877         —     

Interest receivable

     12,702         —           12,702         —     

Liabilities

           

Non-interest bearing deposits

   $ 479,771       $ 479,771       $ —         $ —     

Interest-bearing deposits

     1,856,391         —           1,873,377         —     

Borrowings

     569,908         —           566,880         —     

Subordinated debentures

     37,418         —           36,491         —     

Interest payable

     1,015         —           1,015         —     
     December 31, 2015  
            Quoted Prices                
            in Active      Significant         
            Markets for      Other      Significant  
            Identical      Observable      Unobservable  
     Carrying      Assets      Inputs      Inputs  
     Amount      (Level 1)      (Level 2)      (Level 3)  

Assets

           

Cash and due from banks

   $ 48,650       $ 48,650       $ —         $ —     

Investment securities, held to maturity

     187,629         —           193,703         —     

Loans held for sale

     7,917         —           —           7,917   

Loans excluding loan level hedges, net

     1,619,125         —           —           1,703,506   

Stock in FHLB and FRB

     13,823         —           13,823         —     

Interest receivable

     10,535         —           10,535         —     

Liabilities

           

Non-interest bearing deposits

   $ 335,955       $ 335,955       $ —         $ —     

Interest-bearing deposits

     1,544,198         —           1,461,314         —     

Borrowings

     449,347         —           441,547         —     

Subordinated debentures

     32,797         —           32,996         —     

Interest payable

     507         —           507         —     

 

39


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

Note 12 – Accumulated Other Comprehensive Income

 

     September 30
2016
     December 31
2015
 

Unrealized gain on securities available for sale

   $ 6,757       $ 920   

Unamortized gain on securities held to maturity, previously transferred from AFS

     548         1,109   

Unrealized loss on derivative instruments

     (3,002      (3,142

Tax effect

     (1,494      390   
  

 

 

    

 

 

 

Total accumulated other comprehensive income (loss)

   $ 2,809       $ (723
  

 

 

    

 

 

 

Note 13 – Regulatory Capital

Horizon and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies and are assigned to a capital category. Failure to meet the minimum regulatory capital requirements can initiate certain mandatory and possible additional discretionary actions by regulators, which if undertaken, could have a direct material effect on the Bank’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective actions, the Bank must meet specific capital guidelines involving quantitative measures of the Bank’s assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.

Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios of total and Tier I capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier I capital (as defined) to average assets (as defined), or leverage ratio. For September 30, 2016, Basel III rules require the Bank to maintain minimum amounts and ratios of common equity Tier I capital (as defined in the regulation) to risk-weighted assets (as defined). Additionally, under Basel III rules, the decision was made to opt-out of including accumulated other comprehensive income in regulatory capital.

To be categorized as well capitalized, the Bank must maintain minimum Total risk-based, Tier I risk-based, common equity Tier I risk-based (September 30, 2016) and Tier I leverage ratios as set forth in the table below. As of September 30, 2016 and December 31, 2015, the Bank met all capital adequacy requirements to be considered well capitalized. There have been no conditions or events since the end of the third quarter of 2016 that management believes have changed the Bank’s classification as well capitalized. There is no threshold for well-capitalized status for bank holding companies.

 

40


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

Horizon and the Bank’s actual and required capital ratios as of September 30, 2016 and December 31, 2015 were as follows:

 

     Actual     Required For Capital1
Adequacy Purposes
    Well Capitalized Under Prompt1
Corrective Action Provisions
 
     Amount      Ratio     Amount      Ratio     Amount      Ratio  

As of September 30, 2016

               

Total capital1 (to risk-weighted assets)

               

Consolidated

   $ 317,012         13.39   $ 204,318         8.63     N/A         N/A   

Bank

     315,040         13.34     203,808         8.63   $ 236,162         10.00

Tier 1 capital1 (to risk-weighted assets)

               

Consolidated

     302,488         12.78     156,925         6.63     N/A         N/A   

Bank

     300,516         12.73     156,514         6.63     188,855         8.00

Common equity tier 1 capital1 (to risk-weighted assets)

               

Consolidated

     302,488         11.16     121,395         5.13     N/A         N/A   

Bank

     300,516         12.73     121,103         5.13     153,445         6.50

Tier 1 capital1 (to average assets)

               

Consolidated

     302,488         9.69     124,866         4.00     N/A         N/A   

Bank

     300,516         9.65     124,566         4.00     155,708         5.00

As of December 31, 2015

               

Total capital1 (to risk-weighted assets)

               

Consolidated

   $ 264,452         13.99   $ 151,223         8.00     N/A         N/A   

Bank

     237,348         12.57     151,057         8.00   $ 188,821         10.00

Tier 1 capital1 (to risk-weighted assets)

               

Consolidated

     249,918         13.22     113,427         6.00     N/A         N/A   

Bank

     222,814         11.80     113,295         6.00     151,060         8.00

Common equity tier 1 capital1 (to risk-weighted assets)

               

Consolidated

     204,350         10.81     85,067         4.50     N/A         N/A   

Bank

     222,814         11.80     84,971         4.50     122,737         6.50

Tier 1 capital1 (to average assets)

               

Consolidated

     249,918         9.82     101,800         4.00     N/A         N/A   

Bank

     222,814         8.77     101,626         4.00     127,032         5.00

 

1  As defined by regulatory agencies

Note 14 – Preferred Stock Redemption

On February 1, 2016, Horizon completed the redemption (the “Redemption”) of all 12,500 outstanding shares of Senior Non-Cumulative Perpetual Preferred Stock, Series B (the “SBLF Preferred Stock”) which were held by the U.S. Department of Treasury and issued pursuant to its Small Business Lending Fund (“SBLF”). The SBLF Preferred Stock was redeemed at its liquidation value of $1,000 per share, plus accrued dividends, for a total Redemption price of $12,510,416.67. Horizon funded the Redemption using cash on hand without borrowing and without a special dividend from the Bank. Following the Redemption, Horizon does not have any shares of its Senior Non-Cumulative Perpetual Preferred Stock, Series B outstanding. The Redemption terminates Horizon’s participation in the SBLF.

Note 15 – Subsequent Events

On July 12, 2016, Horizon announced the acquisition of CNB Bancorp, parent company of The Central National Bank and Trust Company (“Central National Bank & Trust”). Under the terms of the Merger Agreement, stockholders of CNB Bancorp will receive cash consideration consisting of a special dividend calculated as capital in excess of 8% of CNB Bancorp’s total assets, less certain after tax transaction costs, and an amount to be paid by Horizon equal to 120% of remaining capital. These amounts will be determined as of the end of the month prior to the closing of the merger. These amounts are dependent on CNB Bancorp’s earnings and other factors, but if the cash consideration for the stockholders were calculated based on the

 

41


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

March 31, 2016 financial information available at the time of signing the Merger Agreement, the stockholders would receive, in the aggregate, a $6.7 million special dividend and a $5.3 million payment from Horizon. As of September 30, 2016, CNB Bancorp had total assets of approximately $56.4 million. Horizon anticipates closing the acquisition in early November 2016.

On October 4, 2016, Horizon announced the signing of a definitive agreement to purchase certain loans and substantially all of the deposits of a single branch located at 42 S. State Road 135, Bargersville, Indiana and owned by First Farmers Bank & Trust Co., an Indiana state chartered bank (“First Farmers”) and wholly owned subsidiary of First Farmers Financial Corporation, headquartered in Converse, Indiana. Under the terms of the agreement, Horizon anticipates purchasing approximately $5.0 million dollars in loans and assuming approximately $15 million in deposits. The loans to be purchased are subject to review and acceptance by Horizon prior to closing. Horizon will not be purchasing fixed assets or assuming the underlying lease for the First Farmers branch.

Note 16 – Future Accounting Matters

In February 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2016-02, Leases (Topic 842). Topic 842 establishes a right of use model that requires a lessee to record a right of use asset and a lease liability for all leases with terms longer than 12 months. Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition in the income statement. For lessors, the guidance modifies the classification criteria and the accounting for sales-type and direct financing leases. A lease will be treated as a sale it transfers all of the risks and rewards, as well as control of the underlying asset, to the lessee. If risks and rewards are conveyed without the transfer of control, the lease is treated as a financing. If the lessor doesn’t convey risks and rewards or control, an operating lease results.

The amendments are effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years for public business entities. Entities are required to use a modified retrospective approach for leases that exist or are entered into after the beginning of the earliest comparative period in the financial statements, with certain practical expedients available. Early adoption is permitted. The Company continues to assess the impact of Topic 842 on its accounting and disclosures.

In March 2016, the FASB issued ASU 2016-07, Investments - Equity Method and Joint Ventures: Simplifying the Transition to the Equity Method of Accounting. The amendments affect all entities that have an investment that becomes qualified for the equity method of accounting as a result of an increase in the level of ownership interest or degree of influence. The amendments eliminate the requirement that when an investment qualifies for use of the equity method as a result of an increase in the level of ownership interest or degree of influence, an investor must adjust the investment, results of operations, and retained earnings retroactively on a step-by-step basis as if the equity method had been in effect during all previous periods that the investment had been held. The amendments require that the equity method investor add the cost of acquiring the additional interest in the investee to the current basis of the investor’s previously held interest and adopt the equity method of accounting as of the date the investment becomes qualified for equity method accounting. Therefore, upon qualifying for the equity method of accounting, no retroactive adjustment of the investment is required.

The amendments require that an entity that has an available-for-sale equity security that becomes qualified for the equity method of accounting recognize through earnings the unrealized holding gain or loss in accumulated other comprehensive income at the date the investment becomes qualified for use of the equity method.

The amendments are effective for all entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2016. The amendments should be applied prospectively upon their effective date to increases in the level of ownership interest or degree of influence that result in the adoption of the equity method. Earlier application is permitted.

In March 2016, the FASB issued ASU 2016-09, Compensation-Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting. ASU 2016-09 requires all income tax effects of awards to be recognized in the income statement when the awards vest or are settled. It also allows an employer to repurchase more of an employee’s shares than it can today for tax withholding purposes without triggering liability accounting and to make a policy election for forfeitures as they occur.

The guidance is effective for public business entities for fiscal years beginning after December 15, 2016, and interim periods within those years. Early adoption is permitted. The Company continues to assess ASU 2016-09 but does not expect a significant impact on its accounting and disclosures.

In June 2016, the FASB issued ASU 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Statements. Topic 326 amends guidance on reporting credit losses for assets held at amortized cost basis and available for sale debt securities. The ASU is intended to improve financial reporting by requiring timelier recording of credit losses on loans and other financial instruments held by financial institutions and other organizations. The ASU requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates.

Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. Organizations will continue to use judgment to determine which loss estimation method is appropriate for their circumstances. The ASU requires enhanced disclosures to help investors and other financial statement users better understand

 

42


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Table Dollar Amounts in Thousands, Except Per Share Data)

 

significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an organization’s portfolio. These disclosures include qualitative and quantitative requirements that provide additional information about the amounts recorded in the financial statements. In addition, the ASU amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration.

The ASU is effective for SEC filers for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019 (i.e., January 1, 2020, for calendar year entities. Early application will be permitted for all organizations for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018.

In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230)-Classification of Certain Cash Receipts and Cash Payments. ASU 2016-15 provides cash flow statement classification guidance for certain transactions including how the predominance principle should be applied when cash receipts and cash payments have aspects of more than one class of cash flows.

The guidance is effective for public business entities for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years and should be applied retrospectively. Early adoption is permitted, including adoption in an interim period. The Company is assessing ASU 2016-15 but does not expect a significant impact on its accounting and disclosures.

Note 17 – General Litigation

The Company is subject to claims and lawsuits that arise primarily in the ordinary course of business. It is the opinion of management that the disposition or ultimate resolution of such claims and lawsuits will not have a material adverse effect on the consolidated financial position, results of operation and cash flows of the Company.

 

43


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2016

 

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

Forward–Looking Statements

This report contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, with respect to Horizon Bancorp (“Horizon” or the “Company”) and Horizon Bank, N.A. (the “Bank”). Horizon intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Reform Act of 1995, and is including this statement for the purposes of these safe harbor provisions. Statements in this report should be considered in conjunction with the other information available about Horizon, including the information in the other filings we make with the Securities and Exchange Commission. 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,” “expect,” “estimate,” “project,” “intend,” “plan,” “believe,” “could,” “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.

Actual results may differ materially, adversely or positively, from the expectations of the Company that are expressed or implied by any forward-looking statement. Risks, uncertainties, and factors that could cause the Company’s actual results to vary materially from those expressed or implied by any forward-looking statement include but are not limited to:

 

    economic conditions and their impact on Horizon and its customers;

 

    changes in the level and volatility of interest rates, spreads on earning assets and interest-bearing liabilities, and interest rate sensitivity;

 

    rising interest rates and their impact on mortgage loan volumes and the outflow of deposits;

 

    loss of key Horizon personnel;

 

    increases in disintermediation, as new technologies allow consumers to complete financial transactions without the assistance of banks;

 

    estimates of fair value of certain of Horizon’s assets and liabilities;

 

    volatility and disruption in financial markets;

 

    prepayment speeds, loan originations, credit losses and market values, collateral securing loans and other assets;

 

    sources of liquidity;

 

    potential risk of environmental liability related to lending activities;

 

    changes in the competitive environment in Horizon’s market areas and among other financial service providers;

 

    legislation and/or regulation affecting the financial services industry as a whole, and Horizon and its subsidiaries in particular, including the effects resulting from the reforms enacted by the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) and the adoption of regulations by regulatory bodies under the Dodd-Frank Act;

 

    the impact of the new Basel III capital rules;

 

    changes in regulatory supervision and oversight, including monetary policy and capital requirements;

 

    changes in accounting policies or procedures as may be adopted and required by regulatory agencies;

 

    rapid technological developments and changes;

 

44


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2016

 

    the risks presented by cyber terrorism and data security breaches;

 

    containing costs and expenses;

 

    the slowing or failure of economic recovery;

 

    the ability of the U.S. federal government to manage federal debt limits; and

 

    the risks of expansion through mergers and acquisitions, including unexpected credit quality problems with acquired loans, difficulty integrating acquired operations and material differences in the actual financial results of such transactions compared with Horizon’s initial expectations, including the full realization of anticipated cost savings.

The foregoing list of important factors is not exclusive, and you are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this document or, in the case of documents incorporated by reference, the dates of those documents. We do not undertake to update any forward-looking statements, whether written or oral, that may be made from time to time by or on behalf of us. For a detailed discussion of the risks and uncertainties that may cause our actual results or performance to differ materially from the results or performance expressed or implied by forward-looking statements, see “Risk Factors” in Item 1A of Part I of our 2015 Annual Report on Form 10-K and in the subsequent reports we file with the SEC.

Overview

Horizon is a registered bank holding company incorporated in Indiana and headquartered in Michigan City, Indiana. Horizon provides a broad range of banking services in Northern and Central Indiana and Southwestern and Central Michigan through its bank subsidiary. Horizon operates as a single segment, which is commercial banking. Horizon’s common stock is traded on the NASDAQ Global Select Market under the symbol HBNC. The Bank was chartered as a national banking association in 1873 and has operated continuously since that time. The Bank is a full-service commercial bank offering commercial and retail banking services, corporate and individual trust and agency services, and other services incident to banking.

On July 18, 2016, Horizon completed the acquisition of LaPorte Bancorp, Inc., a Maryland corporation (“LaPorte Bancorp”) and Horizon Bank’s acquisition of The LaPorte Savings Bank, a state-chartered savings bank and wholly owned subsidiary of LaPorte Bancorp, through mergers effective July 18, 2016. Under the terms of the Merger Agreement, shareholders of LaPorte Bancorp had the option to receive $17.50 per share in cash or 0.9435 shares of Horizon common stock for each share of LaPorte Bancorp’s common stock, subject to allocation provisions to assure that in aggregate, LaPorte Bancorp shareholders received total consideration that consisted of 65% stock and 35% cash. As a result of LaPorte stockholder stock and cash elections and the related proration provisions of the Merger Agreement, Horizon issued 3,421,488 shares of its common stock in the merger. Based upon the July 18, 2016 closing price of $18.36 per share of Horizon common stock, the transaction has an implied valuation of approximately $98.6 million.

On June 1, 2016, Horizon completed the acquisition of Kosciusko Financial, Inc., an Indiana corporation (“Kosciusko”) and Horizon Bank’s acquisition of Farmers State Bank, a state-chartered bank and wholly owned subsidiary of Kosciusko, through mergers effective June 1, 2016. Under the terms of the Merger Agreement, shareholders of Kosciusko had the option to receive $81.75 per share in cash or 4.5183 shares of Horizon common stock, or a combination of both, for each share of Kosciusko’s common stock, subject to allocation provisions to assure that in aggregate, Kosciusko shareholders received total consideration that consisted of 65% stock and 35% cash. Kosciusko shareholders owning fewer than 100 shares of common stock received $81.75 in cash for each common share. As a result of Kosciusko stockholder stock and cash elections and the related proration provisions of the Merger Agreement, Horizon issued 873,430 shares of its common stock in the merger. Based upon the June 1, 2016 closing price of $16.57 per share of Horizon common stock, the transaction has an implied valuation of approximately $23.0 million.

 

45


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2016

 

On July 1, 2015, Horizon completed the acquisition of Peoples Bancorp, an Indiana corporation (“Peoples”) and Horizon Bank’s acquisition of Peoples Federal Savings Bank of DeKalb County, a federally-chartered stock savings bank and wholly owned subsidiary of Peoples, through mergers effective July 1, 2015. Under the terms of the acquisition, the exchange ratio was 1.425 shares of Horizon common stock (the “Exchange Ratio”) and $9.75 in cash for each outstanding share of Peoples common stock. Peoples shareholders owning fewer than 100 shares of common stock received $33.14 in cash for each common share. Peoples shares outstanding at the closing were 2,311,858, and the shares of Horizon common stock issued to Peoples shareholders totaled 3,288,303. Horizon’s stock price was $16.88 per share at the close of business on July 1, 2015. Based upon these numbers, the total value of the consideration for the acquisition was $78.1 million.

Following are some highlights of Horizon’s financial performance through the third quarter of 2016:

 

    Net income for the third quarter of 2016 was $6.6 million or $.30 diluted earnings per share compared to $4.3 million or $.24 diluted earnings per share for the third quarter of 2015.

 

    Excluding acquisition-related expenses and purchase accounting adjustments, net income for the third quarter of 2016 increased 29.6% compared to the same period of 2015 to $8.4 million or $.39 diluted earnings per share.

 

    Net income for the first nine months of 2016 was $18.3 million or $.94 diluted earnings per share compared to $14.4 million or $.92 diluted earnings per share for the first nine months of 2015.

 

    Excluding acquisition-related expenses and purchase accounting adjustments, gain on sale of investment securities and the death benefit on bank owned life insurance, net income for the first nine months of 2016 increased 32.1% compared to the same period of 2015 to $20.7 million or $1.07 diluted earnings per share.

 

    Excluding the LaPorte Bancorp, Inc. (“LaPorte Bancorp”) acquisition, mortgage warehouse loans and loans held for sale, loans increased 4.1% on an annualized basis during the third quarter of 2016.

 

    Net interest income for the first nine months of 2016 increased 19.3% or $10.5 million compared to the same period in 2015.

 

    Net interest margin, excluding the impact of acquisitions (“core net interest margin”), was 3.31% for the third quarter of 2016 compared to 3.42% for the prior quarter and 3.44% for the same period in 2015.

 

    Non-interest income for the first nine months of 2016 increased 22.7% or $5.1 million compared to the same period in 2015.

 

    Horizon’s tangible book value per share rose to $11.83 at September 30, 2016, compared to $11.02 at December 31, 2015 and $10.89 at September 30, 2015.

 

    Horizon opened its first commercial office in Fort Wayne, Indiana on September 14, 2016. The new location will offer commercial loans and cash management services and will be led by Greg Haney, Horizon’s Fort Wayne Market President.

Critical Accounting Policies

The notes to the consolidated financial statements included in Item 8 of the Company’s Annual Report on Form 10-K for 2015 contain a summary of the Company’s significant accounting policies. Certain of these policies are important to the portrayal of the Company’s financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. Management has identified as critical accounting policies the allowance for loan losses, intangible assets, mortgage servicing rights, hedge accounting and valuation measurements.

Allowance for Loan Losses

An allowance for loan losses is maintained to absorb probable incurred loan losses inherent in the loan portfolio. The determination of the allowance for loan losses is a critical accounting policy that involves

 

46


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2016

 

management’s ongoing quarterly assessments of the probable incurred losses inherent in the loan portfolio. The identification of loans that have probable incurred losses is subjective; therefore, a general reserve is maintained to cover all probable losses within the entire loan portfolio. Horizon utilizes a loan grading system that helps identify, monitor and address asset quality problems in an adequate and timely manner. Each quarter, various factors affecting the quality of the loan portfolio are reviewed. Large credits are reviewed on an individual basis for loss potential. Other loans are reviewed as a group based upon previous trends of loss experience. Horizon also reviews the current and anticipated economic conditions of its lending market as well as transaction risk to determine the effect they may have on the loss experience of the loan portfolio.

Goodwill and Intangible Assets

Management believes that the accounting for goodwill and other intangible assets also involves a higher degree of judgment than most other significant accounting policies. FASB ASC 350-10 establishes standards for the amortization of acquired intangible assets and impairment assessment of goodwill. At September 30, 2016, Horizon had core deposit intangibles of $9.6 million subject to amortization and $74.3 million of goodwill, which is not subject to amortization. Goodwill arising from business combinations represents the value attributable to unidentifiable intangible assets in the business acquired. Horizon’s goodwill relates to the value inherent in the banking industry and that value is dependent upon the ability of Horizon to provide quality, cost effective banking services in a competitive marketplace. The goodwill value is supported by revenue that is in part driven by the volume of business transacted. A decrease in earnings resulting from a decline in the customer base or the inability to deliver cost effective services over sustained periods can lead to impairment of goodwill that could adversely affect earnings in future periods. FASB ASC 350-10 requires an annual evaluation of goodwill for impairment. The evaluation of goodwill for impairment requires the use of estimates and assumptions. Market price at the close of business on September 30, 2016 was $19.59 per share compared to a book value of $15.55 per common share.

Horizon has concluded that, based on its own internal evaluation, the recorded value of goodwill is not impaired.

Mortgage Servicing Rights

Servicing assets are recognized as separate assets when rights are acquired through purchase or through the sale of financial assets on a servicing-retained basis. Capitalized servicing rights are amortized into non-interest income in proportion to, and over the period of, the estimated future net servicing income of the underlying financial assets. Servicing assets are evaluated regularly for impairment based upon the fair value of the rights as compared to amortized cost. Impairment is determined by stratifying servicing rights by predominant characteristics, such as interest rates, original loan terms and whether the loans are fixed or adjustable rate mortgages. Fair value is determined using prices for similar assets with similar characteristics, when available, or based upon discounted cash flows using market-based assumptions. When the book value of an individual stratum exceeds its fair value, an impairment reserve is recognized so that each individual stratum is carried at the lower of its amortized book value or fair value. In periods of falling market interest rates, accelerated loan prepayment can adversely affect the fair value of these mortgage-servicing rights relative to their book value. In the event that the fair value of these assets was to increase in the future, Horizon can recognize the increased fair value to the extent of the impairment allowance but cannot recognize an asset in excess of its amortized book value. Future changes in management’s assessment of the impairment of these servicing assets, as a result of changes in observable market data relating to market interest rates, loan prepayment speeds, and other factors, could impact Horizon’s financial condition and results of operations either positively or negatively.

Generally, when market interest rates decline and other factors favorable to prepayments occur, there is a corresponding increase in prepayments as customers refinance existing mortgages under more favorable interest rate terms. When a mortgage loan is prepaid, the anticipated cash flows associated with servicing that

 

47


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2016

 

loan are terminated, resulting in a reduction of the fair value of the capitalized mortgage servicing rights. To the extent that actual borrower prepayments do not react as anticipated by the prepayment model (i.e., the historical data observed in the model does not correspond to actual market activity), it is possible that the prepayment model could fail to accurately predict mortgage prepayments and could result in significant earnings volatility. To estimate prepayment speeds, Horizon utilizes a third-party prepayment model, which is based upon statistically derived data linked to certain key principal indicators involving historical borrower prepayment activity associated with mortgage loans in the secondary market, current market interest rates and other factors, including Horizon’s own historical prepayment experience. For purposes of model valuation, estimates are made for each product type within the mortgage servicing rights portfolio on a monthly basis. In addition, on a quarterly basis Horizon engages a third party to independently test the value of its servicing asset.

Derivative Instruments

As part of the Company’s asset/liability management program, Horizon utilizes, from time-to-time, interest rate floors, caps or swaps to reduce the Company’s sensitivity to interest rate fluctuations. These are derivative instruments, which are recorded as assets or liabilities in the consolidated balance sheets at fair value. Changes in the fair values of derivatives are reported in the consolidated income statements or other comprehensive income (“OCI”) depending on the use of the derivative and whether the instrument qualifies for hedge accounting. The key criterion for the hedge accounting is that the hedged relationship must be highly effective in achieving offsetting changes in those cash flows that are attributable to the hedged risk, both at inception of the hedge and on an ongoing basis.

Horizon’s accounting policies related to derivatives reflect the guidance in FASB ASC 815-10. Derivatives that qualify for the hedge accounting treatment are designated as either: a hedge of the fair value of the recognized asset or liability or of an unrecognized firm commitment (a fair value hedge) or a hedge of a forecasted transaction or the variability of cash flows to be received or paid related to a recognized asset or liability (a cash flow hedge). For fair value hedges, the cumulative change in fair value of both the hedge instruments and the underlying loans is recorded in non-interest income. For cash flow hedges, changes in the fair values of the derivative instruments are reported in OCI to the extent the hedge is effective. The gains and losses on derivative instruments that are reported in OCI are reflected in the consolidated income statement in the periods in which the results of operations are impacted by the variability of the cash flows of the hedged item. Generally, net interest income is increased or decreased by amounts receivable or payable with respect to the derivatives, which qualify for hedge accounting. At inception of the hedge, Horizon establishes the method it uses for assessing the effectiveness of the hedging derivative and the measurement approach for determining the ineffective aspect of the hedge. The ineffective portion of the hedge, if any, is recognized currently in the consolidated statements of income. Horizon excludes the time value expiration of the hedge when measuring ineffectiveness.

Valuation Measurements

Valuation methodologies often involve a significant degree of judgment, particularly when there are no observable active markets for the items being valued. Investment securities, residential mortgage loans held for sale and derivatives are carried at fair value, as defined in FASB ASC 820, which requires key judgments affecting how fair value for such assets and liabilities is determined. In addition, the outcomes of valuations have a direct bearing on the carrying amounts of goodwill, mortgage servicing rights, and pension and other post-retirement benefit obligations. To determine the values of these assets and liabilities, as well as the extent, to which related assets may be impaired, management makes assumptions and estimates related to discount rates, asset returns, prepayment speeds and other factors. The use of different discount rates or other valuation assumptions could produce significantly different results, which could affect Horizon’s results of operations.

 

48


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2016

 

Financial Condition

On September 30, 2016, Horizon’s total assets were $3.3 billion, an increase of approximately $673.2 million compared to December 31, 2015. The increase was primarily in net loans of $441.4 million, investment securities available for sale of $112.2 million, cash of $35.1 million, goodwill of $24.7 million, other assets of $23.9 million and cash value of life insurance of $19.2 million.

Investment securities were comprised of the following as of (dollars in thousands):

 

     September 30, 2016      December 31, 2015  
     Amortized
Cost
     Fair
Value
     Amortized
Cost
     Fair
Value
 

Available for sale

           

U.S. Treasury and federal agencies

   $ 27,383       $ 27,422       $ 5,940       $ 5,926   

State and municipal

     62,825         64,039         73,829         75,095   

Federal agency collateralized mortgage obligations

     188,072         189,684         157,291         156,203   

Federal agency mortgage-backed pools

     272,144         275,973         206,970         207,704   

Corporate notes

     32         95         32         54   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total available for sale investment securities

   $ 550,456       $ 557,213       $ 444,062       $ 444,982   
  

 

 

    

 

 

    

 

 

    

 

 

 

Held to maturity

           

U.S. Treasury and federal agencies

   $ —         $ —         $ 5,859       $ 5,952   

State and municipal

     158,543         164,500         146,331         151,453   

Federal agency collateralized mortgage obligations

     6,828         6,972         9,051         8,954   

Federal agency mortgage-backed pools

     21,656         22,822         26,388         27,344   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total held to maturity investment securities

   $ 187,027       $ 194,294       $ 187,629       $ 193,703   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total investment securities increased by approximately $111.6 million at September 30, 2016 compared to December 31, 2015, primarily due to the investing of cash from the closing of the LaPorte Bancorp acquisition.

Total loans increased $441.4 million since December 31, 2015 to $2.2 billion as of September 30, 2016. This increase was the result of an increase in commercial loans of $242.5 million, mortgage warehouse loans of $82.2 million, residential mortgage loans of $93.0 million and consumer loans of $23.7 million. The growth in total loans during the nine months ended September 30, 2016 is the direct result of increased calling efforts to increase Horizon’s market share within the Company’s footprint and market expansion as well as the loans added through the Kosciusko and LaPorte Bancorp acquisitions.

Total deposits increased $456.0 million since December 31, 2015 to $2.3 billion as of September 30, 2016. Non-interest bearing deposit accounts increased by $143.8 million, interest-bearing transaction accounts increased by $189.6 million and time deposits increased by $122.6 million during the nine months ended September 30, 2016.

The Company’s borrowings increased $120.6 million from December 31, 2015 to $569.9 million as of September 30, 2016. At September 30, 2016, the Company had $307.9 million in short-term funds borrowed compared to $206.0 million at December 31, 2015. The Company has a debt reduction plan either through cash flow or possible early redemption.

Stockholders’ equity totaled $345.7 million at September 30, 2016 compared to $266.8 million at December 31, 2015. The increase in stockholders’ equity during the period was the result of the generation of net

 

49


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2016

 

income, net of dividends declared, as well as the stock issued in the Kosciusko and LaPorte Bancorp acquisitions. At September 30, 2016, the ratio of average stockholders’ equity to average assets was 10.18% compared to 10.32% at December 31, 2015. Book value per common share at September 30, 2016 increased to $15.61 compared to $14.20 at December 31, 2015.

Results of Operations

Overview

Consolidated net income for the three-month period ended September 30, 2016 was $6.6 million compared to $4.3 million for the same period in 2015. Earnings per common share for the three months ended September 30, 2016 were $0.31 basic and $0.30 diluted, compared to $0.24 basic and $0.24 diluted for the same three-month period in the previous year. The increase in net income and earnings per share from the previous year reflects an increase in net interest income and non-interest income of $4.6 million and $1.7 million, respectively, partially offset by increases in non-interest expense of $2.6 million, income tax expense of $1.2 million and the diluted shares outstanding primarily due to the stock issued in the Kosciusko and LaPorte Bancorp acquisitions. Non-interest expenses increased primarily due to an increase in salaries, employee benefits, net occupancy expenses, data processing expense, professional fees, loan expenses and other expense. Excluding acquisition-related expenses and purchase accounting adjustments, net income for the third quarter of 2016 was $8.4 million or $0.39 diluted earnings per share compared to $6.5 million or $0.36 diluted earnings per share in the same period of 2015.

Consolidated net income for the nine-month period ended September 30, 2016 was $18.3 million compared to $14.3 million for the same period in 2015. Earnings per common share for the nine months ended September 30, 2016 were $0.95 basic and $0.94 diluted, compared to $0.95 basic and $0.92 diluted for the same period of 2015. The increase in net income from the previous year reflects an increase in net interest income and non-interest income of $10.5 million and $5.1 million, respectively, and a decrease in the provision for loan losses of $1.6 million, partially offset by increases in non-interest expense of $11.2 million and income tax expense of $2.2 million and the diluted shares outstanding primarily due to the stock issued in the Kosciusko and LaPorte Bancorp acquisitions. Non-interest expenses increased primarily due to an increase in salaries, employee benefits, net occupancy expenses, data processing expense, professional fees, outside services and consultants’ expense, loan expense, FDIC deposit insurance, other losses and other expense. Excluding acquisition-related expenses and purchase accounting adjustments, gain on sale of investment securities and the death benefit on bank owned life insurance, net income for the nine months ended September 30, 2016 was $20.7 million or $1.07 diluted earnings per share compared to $15.7 million or $0.99 diluted earnings per share in the same period of 2015.

Net Interest Income

The largest component of net income is net interest income. Net interest income is the difference between interest income, principally from loans and investment securities, and interest expense, principally on deposits and borrowings. Changes in the net interest income are the result of changes in volume and the net interest spread, which affects the net interest margin. Volume refers to the average dollar levels of interest-earning assets and interest-bearing liabilities. Net interest spread refers to the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities. Net interest margin refers to net interest income divided by average interest-earning assets and is influenced by the level and relative mix of interest-earning assets and interest-bearing liabilities.

Net interest income during the three months ended September 30, 2016 was $24.4 million, an increase of $4.6 million from the $19.8 million earned during the same period in 2015. Yields on the Company’s interest-earning assets decreased by 19 basis points to 3.98% for the three months ending September 30, 2016 from 4.17% for the three months ended September 30, 2015. Interest income increased $5.4 million from $23.6 million for the three months ended September 30, 2015 to $29.0 million for the same period in 2016. This

 

50


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2016

 

increase was due to an increase in interest-earning assets, partially offset by lower yields on loans and investment securities. Interest income from acquisition-related purchase accounting adjustments was $459,000 for the three months ending September 30, 2016 compared to $402,000 for the same period of 2015.

Rates paid on interest-bearing liabilities decreased by 5 basis points for the three-month period ended September 30, 2016 compared to the same period in 2015 due to the continued low interest rate environment and shift in mix on interest-bearing liabilities. Interest expense increased $750,000 compared to the three-month period ended September 30, 2015 to $4.6 million for the same period in 2016. This increase was due to higher average balances of interest-bearing deposits and borrowings, partially offset by lower rates paid on interest-bearing deposits and borrowings. The net interest margin decreased 14 basis points from 3.51% for the three-month period ended September 30, 2015 to 3.37% for the same period in 2016. The decrease in the margin for the three-month period ended September 30, 2016 compared to the same period in 2015 was due to a reduction in the yield on interest-earning assets. Excluding the interest income recognized from the acquisition-related purchase accounting adjustments, the margin would have been 3.31% for the three-month period ending September 30, 2016 compared to 3.44% for the same period in 2015.

The following are the average balance sheets for the three months ending (dollars in thousands):

 

    

Three Months Ended

September 30, 2016

   

Three Months Ended

September 30, 2015

 
     Average
Balance
    Interest      Average
Rate
    Average
Balance
    Interest      Average
Rate
 

ASSETS

              

Interest-earning assets

              

Federal funds sold

   $ 35,492      $ 20         0.22   $ 23,086      $ 2         0.03

Interest-earning deposits

     55,047        32         0.23     16,340        5         0.12

Investment securities - taxable

     530,228        2,446         1.84     401,702        2,149         2.12

Investment securities - non-taxable (1)

     186,074        1,151         3.73     154,050        1,125         4.39

Loans receivable (2)(3)

     2,151,103        25,313         4.69     1,709,337        20,297         4.72
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets (1)

     2,957,944        28,962         3.98     2,304,515        23,578         4.17

Non-interest-earning assets

              

Cash and due from banks

     39,875             31,384        

Allowance for loan losses

     (14,301          (16,427     

Other assets

     290,100             206,545        
  

 

 

        

 

 

      
   $ 3,273,618           $ 2,526,017        
  

 

 

        

 

 

      

LIABILITIES AND SHAREHOLDERS’ EQUITY

  

           

Interest-bearing liabilities

              

Interest-bearing deposits

   $ 1,896,156      $ 1,875         0.39   $ 1,568,777      $ 1,566         0.40

Borrowings

     510,738        2,128         1.66     303,521        1,729         2.26

Subordinated debentures

     37,092        549         5.89     32,737        507         6.14
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

     2,443,986        4,552         0.74     1,905,035        3,802         0.79

Non-interest-bearing liabilities

              

Demand deposits

     462,253             343,780        

Accrued interest payable and other liabilities

     34,144             14,891        

Stockholders’ equity

     333,235             262,311        
  

 

 

        

 

 

      
   $ 3,273,618           $ 2,526,017        
  

 

 

        

 

 

      

Net interest income/spread

     $ 24,410         3.24     $ 19,776         3.38
    

 

 

        

 

 

    

Net interest income as a percent of average interest earning assets (1)

          3.37          3.51

 

51


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2016

 

(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. Interest rate is presented on a tax equivalent basis.
(2) Includes loan fees and late fees. The inclusion of these 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 loans fees.

Net interest income during the nine months ended September 30, 2016 was $65.1 million, an increase of $10.5 million from the $54.5 million earned during the same period in 2015. Yields on the Company’s interest-earning assets decreased by 20 basis points to 4.05% for the nine months ending September 30, 2016 compared to 4.25% for the same period of 2015. Interest income increased $12.3 million from $64.8 million for the nine months ended September 30, 2015 to $77.1 million for the same period in 2016. This increase was due to an increase in interest-earning assets, partially offset by lower yields on loans and investment securities and a decrease in interest income from acquisition-related purchase accounting adjustments from $2.3 million for the nine months ending September 30, 2015 to $1.4 million for the same period of 2016.

Rates paid on interest-bearing liabilities decreased by 5 basis points for the nine-month period ended September 30, 2016 compared to the same period in 2015 due to the continued low interest rate environment and shift in mix on interest-bearing liabilities. Interest expense increased $1.8 million compared to the nine-month period ended September 30, 2015 to $12.1 million for the same period in 2016. This increase was due to higher average balances of interest-bearing deposits and borrowings, partially offset by lower rates paid on interest-bearing deposits and borrowings. The net interest margin decreased 16 basis points from 3.59% for the nine-month period ended September 30, 2015 to 3.43% for the same period in 2016. The decrease in the margin for the nine-month period ended September 30, 2016 compared to the same period in 2015 was due to a reduction in the yield on interest-earning assets and a decrease of approximately $878,000 of interest income from acquisition-related purchase accounting adjustments. Excluding the interest income recognized from the acquisition-related purchase accounting adjustments, the margin would have been 3.36% for the nine-month period ending September 30, 2016 compared to 3.44% for the same period in 2015.

 

52


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2016

 

The following are the average balance sheets for the nine months ending (dollars in thousands):

 

    

Nine Months Ended

September 30, 2016

   

Nine Months Ended

September 30, 2015

 
     Average
Balance
    Interest      Average
Rate
    Average
Balance
    Interest      Average
Rate
 

ASSETS

              

Interest-earning assets

              

Federal funds sold

   $ 13,812      $ 23         0.22   $ 10,563      $ 11         0.14

Interest-earning deposits

     34,624        59         0.23     11,927        10         0.11

Investment securities - taxable

     486,374        7,621         2.09     375,548        6,356         2.26

Investment securities - non-taxable (1)

     183,142        3,583         3.63     145,576        3,281         3.96

Loans receivable (2)(3)

     1,873,614        65,854         4.70     1,528,662        55,140         4.83
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets (1)

     2,591,566        77,140         4.05     2,072,276        64,798         4.25

Non-interest-earning assets

              

Cash and due from banks

     36,220             30,729        

Allowance for loan losses

     (14,334          (16,557     

Other assets

     243,021             174,363        
  

 

 

        

 

 

      
   $ 2,856,473           $ 2,260,811        
  

 

 

        

 

 

      

LIABILITIES AND SHAREHOLDERS’ EQUITY

  

           

Interest-bearing liabilities

              

Interest-bearing deposits

   $ 1,680,560      $ 4,923         0.39   $ 1,347,882      $ 4,035         0.40

Borrowings

     438,324        5,608         1.71     340,593        4,747         1.86

Subordinated debentures

     34,144        1,556         6.09     32,698        1,504         6.15
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

     2,153,028        12,087         0.75     1,721,173        10,286         0.80

Non-interest-bearing liabilities

              

Demand deposits

     387,768             303,309        

Accrued interest payable and other liabilities

     26,397             14,582        

Stockholders’ equity

     289,280             221,747        
  

 

 

        

 

 

      
   $ 2,856,473           $ 2,260,811        
  

 

 

        

 

 

      

Net interest income/spread

     $ 65,053         3.30     $ 54,512         3.45
    

 

 

        

 

 

    

Net interest income as a percent of average interest earning assets (1)

          3.43          3.59

 

(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. Interest rate is presented on a tax equivalent basis.
(2) Includes loan fees and late fees. The inclusion of these 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 loans fees.

Provision for Loan Losses

Horizon assesses the adequacy of its Allowance for Loan and Lease Losses (“ALLL”) by regularly reviewing the performance of its loan portfolio. During the three-month period ended September 30, 2016, a provision of $455,000 was required to adequately fund the ALLL compared to $300,000 for the same period of 2015. Commercial loan net charge-offs during the three-month period ended September 30, 2016 were negative $6,000, there were no residential mortgage loan net charge-offs and consumer loan net charge-offs were $163,000. The increase in the provision for loan losses in the third quarter of 2016 compared to the same period of 2015 was due to loan growth. The ALLL balance at September 30, 2016 was $14.5 million or 0.66% of total loans. This compares to an ALLL balance of $14.5 million at December 31, 2015 or 0.83% of total loans. The decrease in the ratio at September 30, 2016 compared to December 31, 2015 was due to an increase in total loans of $441.4 million from the Kosciusko and LaPorte Bancorp mergers and improving credit trends.

 

53


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2016

 

For the nine-month period ended September 30, 2016, the provision for loan losses totaled $1.2 million compared to $2.8 million in the same period of 2015. The lower provision for loan losses in the third quarter of 2016 compared to the same period of 2015 was due to the improvement of non-performing loans and the charge-off of one commercial credit of $1.3 million in the first nine months of 2015.

Horizon’s loan loss reserve ratio, excluding loans with credit-related purchase accounting adjustments, stood at 0.87% as of September 30, 2016. Loan loss reserves and credit-related loan discounts on acquired loans as a percentage of total loans was 1.40% as of September 30, 2016. The table below illustrates Horizon’s loan loss reserve ratio composition as of September 30, 2016.

Non-GAAP Allowance for Loan and Lease Loss Detail

As of September 30, 2016

(Dollars in Thousands, Unaudited)

 

     Horizon
Legacy
    Heartland     Summit     Peoples     Kosciusko     LaPorte     Total  

Pre-discount loan balance

   $ 1,673,722      $ 15,719      $ 57,214      $ 155,318      $ 89,490      $ 215,531      $ 2,206,994   

Allowance for loan losses (ALLL)

     14,524        —          —          —          —          —          14,524   

Loan discount

     N/A        1,067        2,645        3,545        1,132        8,086        16,475   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

ALLL+loan discount

     14,524        1,067        2,645        3,545        1,132        8,086        30,999   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans, net

   $ 1,659,198      $ 14,652      $ 54,569      $ 151,773      $ 88,358      $ 207,445      $ 2,175,995   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

ALLL/ pre-discount loan balance

     0.87     0.00     0.00     0.00     0.00     0.00     0.66

Loan discount/ pre-discount loan balance

     N/A        6.79     4.62     2.28     1.26     3.75     0.75

ALLL+loan discount/ pre-discount loan balance

     0.87     6.79     4.62     2.28     1.26     3.75     1.40

No assurance can be given that Horizon will not, in any particular period, sustain loan losses that are significant in relation to the amount reserved, or that subsequent evaluations of the loan portfolio, in light of factors then prevailing, including economic conditions and management’s ongoing quarterly assessments of the portfolio, will not require increases in the allowance for loan losses. Horizon considers the allowance for loan losses to be appropriate to cover probable incurred losses in the loan portfolio as of September 30, 2016.

Non-performing loans totaled $12.8 million as of September 30, 2016, down from $16.7 million as of December 31, 2015. Compared to December 31, 2015, non-performing commercial and real estate loans decreased by $1.5 million and $3.1 million, respectively, and non-performing consumer loans increased by $813,000.

Other Real Estate Owned (OREO) totaled $3.7 million at September 30, 2016 compared to $3.2 million on December 31, 2015 and $1.3 million on September 30, 2015.

 

54


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2016

 

Non-interest Income

The following is a summary of changes in non-interest income (three and nine month table dollar amounts in thousands):

 

     Three Months Ended                
     September 30
2016
     September 30
2015
     Amount
Change
     Percent
Change
 

Non-interest Income

           

Service charges on deposit accounts

   $ 1,483       $ 1,359       $ 124         9.1

Wire transfer fees

     292         160         132         82.5

Interchange fees

     2,016         1,625         391         24.1

Fiduciary activities

     1,653         1,520         133         8.8

Gain on sale of mortgage loans

     3,528         2,794         734         26.3

Mortgage servicing net of impairment

     409         246         163         66.3

Increase in cash surrender value of bank owned life insurance

     449         374         75         20.1

Other income

     226         322         (96      -29.8
  

 

 

    

 

 

    

 

 

    

Total non-interest income

   $ 10,056       $ 8,400       $ 1,656         19.7
  

 

 

    

 

 

    

 

 

    

Total non-interest income was $1.7 million higher in the third quarter of 2016 compared to the same period of 2015. Service charges on deposit accounts increased $124,000, wire transfer fees increased $132,000, interchange fees increased by $391,000, and fiduciary activities increased $133,000 primarily due to overall company growth and increased volume. Residential mortgage loan activity during the third quarter of 2016 generated $3.5 million of income from the gain on sale of mortgage loans, up $734,000 from the same period in 2015. The increase in the gain on sale of mortgage loans was due to an increase in the percentage earned on the sale of these loans from 3.30% in the third quarter of 2015 to 3.91% in the same period of 2016. Mortgage servicing net of impairment increased by $163,000 during the third quarter of 2016 compared to the same period of 2015 primarily due to a larger portfolio of mortgage loans serviced.

 

     Nine Months Ended                
     September 30
2016
     September 30
2015
     Amount
Change
     Percent
Change
 

Non-interest Income

           

Service charges on deposit accounts

   $ 4,056       $ 3,443       $ 613         17.8

Wire transfer fees

     588         493         95         19.3

Interchange fees

     5,137         4,093         1,044         25.5

Fiduciary activities

     4,753         4,033         720         17.9

Gain on sale of investment securities

     875         124         751         605.6

Gain on sale of mortgage loans

     9,171         7,815         1,356         17.4

Mortgage servicing net of impairment

     1,356         725         631         87.0

Increase in cash surrender value of bank owned life insurance

     1,145         889         256         28.8

Death benefit on officer life insurance

     —           145         (145      100.0

Other income

     708         892         (184      -20.6
  

 

 

    

 

 

    

 

 

    

Total non-interest income

   $ 27,789       $ 22,652       $ 5,137         22.7
  

 

 

    

 

 

    

 

 

    

Total non-interest income was $5.1 million higher in the first nine months of 2016 compared to the same period of 2015. Service charges on deposit accounts increased $613,000, interchange fees increased by $1.0 million and fiduciary activities increased $720,000, primarily due to overall company growth and increased volume. Gain on sale of securities increased $751,000 due to gains realized in the first nine months of 2016 as the result of an analysis that determined market conditions provided the opportunity to add gains to capital without negatively impacting long-term earnings. Residential mortgage loan activity during the first nine months of 2016 generated $9.2 million of income from the gain on sale of mortgage loans, up $1.4 million from the same period in 2015. The increase in the gain on sale of mortgage loans was due to an increase in the percentage earned on the sale of these loans from 3.19% during the first nine months of 2015 to 3.81% in the same period of 2016, partially offset by a decrease in total loans sold of $2.4 million from $239.1 million

 

55


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2016

 

during the first nine months of 2015 to $236.7 million in the same period of 2016. Mortgage servicing net of impairment increased by $631,000 during the first nine months of 2016 compared to the same period of 2015 primarily due to a larger portfolio of mortgage loans serviced. The cash surrender value of bank owned life insurance increased by $256,000 in the first nine months of 2016 compared to the same period in 2015 due to the addition of bank owned life insurance policies as a result of the Kosciusko and LaPorte Bancorp acquisitions. The death benefit on bank owned life insurance decreased by $145,000 compared to the previous year due to a $145,000 death benefit on officer life insurance realized during the first nine months of 2015.

Non-interest Expense

The following is a summary of changes in non-interest expense (three and nine month table dollar amounts in thousands):

 

     Three Months Ended                
     September 30
2016
     September 30
2015
     Amount
Change
     Percent
Change
 

Non-interest expense

           

Salaries

   $ 8,349       $ 6,896       $ 1,453         21.1

Commission and bonuses

     1,799         1,958         (159      -8.1

Employee benefits

     2,062         1,798         264         14.7

Net occupancy expenses

     2,174         1,723         451         26.2

Data processing

     1,616         1,281         335         26.2

Professional fees

     612         409         203         49.6

Outside services and consultants

     2,686         3,209         (523      -16.3

Loan expense

     1,482         1,351         131         9.7

FDIC deposit insurance

     465         423         42         9.9

Other losses

     107         246         (139      -56.5

Other expense

     3,468         2,941         527         17.9
  

 

 

    

 

 

    

 

 

    

Total non-interest expense

   $ 24,820       $ 22,235       $ 2,585         11.6
  

 

 

    

 

 

    

 

 

    

Total non-interest expense was $2.6 million higher in the third quarter of 2016 compared to the same period of 2015. Salaries increased by $1.5 million and employee benefits increased by $264,000 due to a larger employee base. Net occupancy expense increased $451,000 due to Horizon’s investment in growth markets and the Peoples, Kosciusko and LaPorte Bancorp acquisitions. Data processing expenses increased $335,000, professional fees increased $203,000 and loan expenses increased $131,000 primarily due to company growth. Other expenses increased by $527,000 primarily due to company growth and one-time merger-related expenses. Outside services and consultants expense decreased by $523,000 due to the one-time fees associated with the Peoples acquisition in the third quarter of 2015. One-time non-interest expense related to the Kosciusko, LaPorte Bancorp and CNB Bancorp acquisitions in the third quarter of 2016 totaled $2.9 million compared to $3.6 million in one-time fees associated with the Peoples acquisition in the same period of 2015.

 

56


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2016

 

     Nine Months Ended                
     September 30
2016
     September 30
2015
     Amount
Change
     Percent
Change
 

Non-interest expense

           

Salaries

   $ 22,485       $ 18,522       $ 3,963         21.4

Commission and bonuses

     4,064         4,325         (261      -6.0

Employee benefits

     6,043         4,694         1,349         28.7

Net occupancy expenses

     6,011         4,649         1,362         29.3

Data processing

     3,855         3,170         685         21.6

Professional fees

     2,190         1,596         594         37.2

Outside services and consultants

     5,983         4,753         1,230         25.9

Loan expense

     4,086         3,975         111         2.8

FDIC deposit insurance

     1,279         1,099         180         16.4

Other losses

     510         351         159         45.3

Other expense

     9,616         7,819         1,797         23.0
  

 

 

    

 

 

    

 

 

    

Total non-interest expense

   $ 66,122       $ 54,953       $ 11,169         20.3
  

 

 

    

 

 

    

 

 

    

Total non-interest expenses were $11.2 million higher in the first nine months of 2016 compared to the same period of 2015. Salaries increased by $4.0 million and employee benefits increased by $1.3 million due to a larger employee base. Net occupancy expense increased $1.4 million due to Horizon’s investment in growth markets and the Peoples, Kosciusko and LaPorte Bancorp acquisitions. Data processing expenses increased $685,000, loan expense increased $111,000 and FDIC deposit insurance increased by $180,000 primarily due to company growth. Other losses increased by $159,000 primarily due to higher debit card losses and a trust settlement. Other expenses increased by $1.8 million primarily due to company growth and one-time merger-related expenses. Commission and bonuses decreased by $261,000 due to a decrease in loan volume and incentive pay. Outside services and consultants expense increased by $1.2 million due to the one-time fees associated with Kosciusko, LaPorte Bancorp and CNB Bancorp acquisitions. One-time non-interest expense related to the Kosciusko, LaPorte Bancorp and CNB Bancorp acquisitions totaled $5.5 million in the first nine months of 2016 compared to $4.4 million in one-time fees associated with the Peoples acquisition in the same period of 2015.

Liquidity

The Bank maintains a stable base of core deposits provided by long-standing relationships with individuals and local businesses. These deposits are the principal source of liquidity for Horizon. Other sources of liquidity for Horizon include earnings, loan repayment, investment security sales and maturities, proceeds from the sale of residential mortgage loans, and borrowing relationships with correspondent banks, including the FHLB. During the nine months ended September 30, 2016, cash and cash equivalents increased by approximately $35.1 million. At September 30, 2016, in addition to liquidity available from the normal operating, funding, and investing activities of Horizon, the Bank had approximately $278.2 million in unused credit lines with various money center banks, including the FHLB and the FRB Discount Window compared to $253.2 million at December 31, 2015 and $328.0 million at September 30, 2015.

Capital Resources

The capital resources of Horizon and the Bank exceeded regulatory capital ratios for “well capitalized” banks at September 30, 2016. Stockholders’ equity totaled $345.7 million as of September 30, 2016, compared to $266.8 million as of December 31, 2015. For the three months ended September 30, 2016, the ratio of average stockholders’ equity to average assets was 10.18% compared to 10.32% for the three months ended December 31, 2015. The increase in stockholders’ equity during the period was the result of the generation of net income, net of dividends declared, as well as the stock issued in the Kosciusko and LaPorte Bancorp acquisitions.

 

57


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2016

 

On February 1, 2016, the Company paid off the $12.5 million in funds received through the Small Business Lending Fund with cash from the holding company, thereby ending its participation in the program, pursuant to which it issued preferred stock to the US Treasury. The funds were paid off due to an increase in the dividend cost that would have gone in effect at the end of February 2016. For the nine months ending September 30, 2016, the dividend cost was $42,000 or 1.0% annualized and included the acceleration of interest due to the payoff.

Horizon declared common stock dividends in the amount of $0.30 per share during the first nine months of 2016 compared to $0.29 per share for the same period of 2015. The dividend payout ratio (dividends as a percent of basic earnings per share) was 31.6% and 30.2% for the first nine months of 2016 and 2015, respectively. For additional information regarding dividends, see Horizon’s Annual Report on Form 10-K for 2015.

Use of Non-GAAP Financial Measures

Certain information set forth in this quarterly report on Form 10-Q 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.

Non-GAAP Reconciliation of Net Interest Margin

(Dollars in Thousands, Unaudited)

 

     Three Months Ended     Nine Months Ended  
     September 30     June 30     September 30     September 30  
     2016     2016     2015     2016     2015  

Net Interest Margin As Reported

        

Net interest income

   $ 24,410      $ 20,869      $ 19,776      $ 65,053      $ 54,512   

Average interest-earning assets

     2,957,944        2,471,354        2,304,515        2,591,566        2,072,276   

Net interest income as a percent of average interest-earning assets (“Net Interest Margin”)

     3.37     3.48     3.51     3.43     3.59

Impact of Acquisitions

          

Interest income from acquisition-related purchase accounting adjustments

   $ (459   $ (397   $ (402   $ (1,404   $ (2,282

Excluding Impact of Acquisitions

          

Net interest income

   $ 23,951      $ 20,472      $ 19,374      $ 63,649      $ 52,230   

Average interest-earning assets

     2,957,944        2,471,354        2,304,515        2,591,566        2,072,276   

Core Net Interest Margin

     3.31     3.42     3.44     3.36     3.44

 

58


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2016

 

Non-GAAP Reconciliation of Net Income and Diluted Earnings per Share

(Dollars in Thousands Except per Share Data, Unaudited)

 

     Three Months Ended      Nine Months Ended  
     September 30      September 30  
     2016      2015      2016      2015  

Non-GAAP Reconciliation of Net Income

           

Net income as reported

   $ 6,602       $ 4,288       $ 18,309       $ 14,374   

Merger expenses

     2,953         3,648         5,472         4,364   

Tax effect

     (886      (1,219      (1,582      (1,402
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income excluding merger expenses

     8,669         6,717         22,199         17,336   

Gain on sale of investment securities

     —           —           (875      (124

Tax effect

     —           —           306         43   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income excluding gain on sale of investment securities

     8,669         6,717         21,630         17,255   

Death benefit on bank owned life insurance (“BOLI”)

     —           —           —           (145

Tax effect

     —           —           —           51   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income excluding death benefit on BOLI

     8,669         6,717         21,630         17,161   
  

 

 

    

 

 

    

 

 

    

 

 

 

Acquisition-related purchase accounting adjustments (“PAUs”)

     (459      (402      (1,404      (2,282

Tax effect

     161         141         491         799   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income excluding PAUs

   $ 8,371       $ 6,456       $ 20,717       $ 15,678   
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP Reconciliation of Diluted Earnings per Share

           

Diluted earnings per share as reported

   $ 0.30       $ 0.24       $ 0.94       $ 0.92   

Merger expenses

     0.14         0.20         0.28         0.28   

Tax effect

     (0.04      (0.07      (0.08      (0.09
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted earnings per share excluding merger expenses

     0.40         0.37         1.14         1.11   

Gain on sale of investment securities

     —           —           (0.05      (0.01

Tax effect

     —           —           0.02         0.00   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income excluding gain on sale of investment securities

     0.40         0.37         1.11         1.10   

Death benefit on BOLI

     —           —           —           (0.01

Tax effect

     —           —           —           0.00   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income excluding death benefit on BOLI

     0.40         0.37         1.11         1.09   
  

 

 

    

 

 

    

 

 

    

 

 

 

Acquisition-related PAUs

     (0.02      (0.02      (0.07      (0.15

Tax effect

     0.01         0.01         0.03         0.05   
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted earnings per share excluding PAUs

   $ 0.39       $ 0.36       $ 1.07       $ 0.99   
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP Reconciliation of Tangible Stockholders’ Equity and Tangible Book Value per Share

(Dollars in Thousands Except per Share Data)

 

     September 30
2016
     June 30
2016
     March 31
2016
     December 31
2015
     September 30
2015
 
     (Unaudited)      (Unaudited)      (Unaudited)             (Unaudited)  

Total stockholders’ equity

   $ 345,736       $ 281,002       $ 261,417       $ 266,832       $ 264,738   

Less: Preferred stock

     —           —           —           12,500         12,500   

Less: Intangible assets

     83,891         65,144         56,695         56,971         57,248   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total tangible stockholder’s equity

   $ 261,845       $ 215,858       $ 204,722       $ 197,361       $ 194,990   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Common shares outstanding

     22,143,228         18,857,301         17,974,970         17,909,831         17,897,981   

Tangible book value per common share

   $ 11.83       $ 11.45       $ 11.39       $ 11.02       $ 10.89   

 

59


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Quantitative and Qualitative Disclosures About Market Risk

For the Three and Nine Months ended September 30, 2016

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We refer you to Horizon’s 2015 Annual Report on Form 10-K for analysis of its interest rate sensitivity. Horizon believes there have been no significant changes in its interest rate sensitivity since it was reported in its 2015 Annual Report on Form 10-K.

 

ITEM 4. CONTROLS AND PROCEDURES

Evaluation Of Disclosure Controls And Procedures

Based on an evaluation of disclosure controls and procedures as of September 30, 2016, Horizon’s Chief Executive Officer and Chief Financial Officer have evaluated the effectiveness of Horizon’s disclosure controls (as defined in Exchange Act Rule 13a-15(e) of the Securities Exchange Act of 1934 (the “Exchange Act”)). Based on such evaluation, such officers have concluded that, as of the evaluation date, Horizon’s disclosure controls and procedures are effective to ensure that the information required to be disclosed by Horizon in the reports it files under the Exchange Act is recorded, processed, summarized and reported within the time specified in Securities and Exchange Commission rules and forms and are designed to ensure that information required to be disclosed in those reports is accumulated and communicated to management as appropriate to allow timely decisions regarding disclosure.

Changes In Internal Control Over Financial Reporting

Horizon’s management, including its Chief Executive Officer and Chief Financial Officer, also have concluded that during the fiscal quarter ended September 30, 2016, there have been no changes in Horizon’s internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, Horizon’s internal control over financial reporting.

 

60


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Part II – Other Information

For the Three and Nine Months ended September 30, 2016

 

ITEM 1. LEGAL PROCEEDINGS

Horizon and its subsidiaries are involved in various legal proceedings incidental to the conduct of their business. Management does not expect that the outcome of any such proceedings will have a material adverse effect on our consolidated financial position or results of operations.

 

ITEM 1A. RISK FACTORS

There have been no material changes from the factors previously disclosed under Item 1A of Horizon’s Annual Report on Form 10-K for 2015.

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Not Applicable

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

Not Applicable

 

ITEM 4. MINE SAFETY DISCLOSURES

Not Applicable

 

ITEM 5. OTHER INFORMATION

Not Applicable

 

61


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Part II – Other Information

For the Three and Nine Months ended September 30, 2016

 

ITEM 6. EXHIBITS

 

  (a) Exhibits

 

Exhibit
No.
   Description
  3.1    Amended and Restated Articles of Incorporation of Horizon Bancorp, with October 19, 2016 Amendment (incorporated by reference to Exhibit 3.1 to Registrant’s Form 8-K filed October 19, 2016)
10.1    Agreement between Horizon Bank, N.A. and Kathie A. DeRuiter (incorporated by reference to Exhibit 10.1 to Registrant’s Form 8-K filed September 21, 2016
31.1    Certification of Craig M. Dwight
31.2    Certification of Mark E. Secor
32    Certification of Chief Executive and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

62


Table of Contents

SIGNATURES

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

 

      HORIZON BANCORP
Dated:   November 9, 2016    

/s/ Craig M. Dwight

      Craig M. Dwight
      Chief Executive Officer
Dated:   November 9, 2016    

/s/ Mark E. Secor

      Mark E. Secor
      Chief Financial Officer

 

63


Table of Contents

INDEX TO EXHIBITS

 

Exhibit No.

  

Description

  

Location

Exhibit 3.1    Amended and Restated Articles of Incorporation of Horizon Bancorp, with October 19, 2016 Amendment    Incorporated by reference to Exhibit 3.1 to Registrant’s Form 8-K filed October 19, 2016
Exhibit 10.1    Agreement between Horizon Bank, N.A. and Kathie A. DeRuiter    Incorporated by reference to Exhibit 10.1 to Registrant’s Form 8-K filed September 21, 2016
Exhibit 31.1    Certification of Craig M. Dwight    Attached
Exhibit 31.2    Certification of Mark E. Secor    Attached
Exhibit 32    Certification of Chief Executive and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002    Attached
Exhibit 101    Interactive Data Files    Attached

 

64