Horizon Bancorp
HBNC
#6208
Rank
C$1.24 B
Marketcap
C$24.33
Share price
1.50%
Change (1 day)
31.81%
Change (1 year)

Horizon Bancorp - 10-Q quarterly report FY2015 Q1


Text size:
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 March 31, 2015

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  x    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  x    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 x
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  x

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 9,232,163 shares of Common Stock, no par value, at May 1, 2015.

 

 

 


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 39  

Item 3.

Quantitative and Qualitative Disclosures about Market Risk 53  

Item 4.

Controls and Procedures 53  

PART II. OTHER INFORMATION

Item 1.

Legal Proceedings 54  

Item 1A.

Risk Factors 54  

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds 54  

Item 3.

Defaults Upon Senior Securities 54  

Item 4.

Mine Safety Disclosures 54  

Item 5.

Other Information 54  

Item 6.

Exhibits 55  

Signatures

Index To Exhibits

 

2


Table of Contents

PART 1 — FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

HORIZON BANCORP AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(Dollar Amounts in Thousands)

 

   March 31   December 31 
   2015   2014 
   (Unaudited)     

Assets

    

Cash and due from banks

  $38,676    $43,476  

Investment securities, available for sale

   331,033     323,764  

Investment securities, held to maturity (fair value of $171,405 and $169,904)

   164,282     165,767  

Loans held for sale

   6,229     6,143  

Loans, net of allowance for loan losses of $16,634 and $16,501

   1,444,725     1,362,053  

Premises and equipment, net

   53,989     52,461  

Federal Reserve and Federal Home Loan Bank stock

   11,348     11,348  

Goodwill

   28,176     28,176  

Other intangible assets

   3,738     3,965  

Interest receivable

   8,431     8,246  

Cash value of life insurance

   39,640     39,382  

Other assets

   23,698     32,141  
  

 

 

   

 

 

 

Total assets

$2,153,965  $2,076,922  
  

 

 

   

 

 

 

Liabilities

Deposits

Non-interest bearing

$285,181  $267,667  

Interest bearing

 1,179,915   1,214,652  
  

 

 

   

 

 

 

Total deposits

 1,465,096   1,482,319  

Borrowings

 440,415   351,198  

Subordinated debentures

 32,680   32,642  

Interest payable

 504   497  

Other liabilities

 15,779   15,852  
  

 

 

   

 

 

 

Total liabilities

 1,954,474   1,882,508  
  

 

 

   

 

 

 

Commitments and contingent liabilities

Stockholders’ Equity

Preferred stock, Authorized, 1,000,000 shares Series B shares $.01 par value, $1,000 liquidation value Issued 12,500 shares

 12,500   12,500  

Common stock, no par value Authorized, 22,500,000 shares Issued, 9,289,916 and 9,278,916 shares Outstanding, 9,232,163 and 9,213,036 shares

 —     —    

Additional paid-in capital

 46,064   45,916  

Retained earnings

 138,500   134,477  

Accumulated other comprehensive income

 2,427   1,521  
  

 

 

   

 

 

 

Total stockholders’ equity

 199,491   194,414  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

$2,153,965  $2,076,922  
  

 

 

   

 

 

 

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 
   March 31 
   2015  2014 
   (Unaudited)  (Unaudited) 

Interest Income

   

Loans receivable

  $16,862   $12,954  

Investment securities

   

Taxable

   2,154    2,390  

Tax exempt

   1,077    1,123  
  

 

 

  

 

 

 

Total interest income

 20,093   16,467  
  

 

 

  

 

 

 

Interest Expense

Deposits

 1,232   1,277  

Borrowed funds

 1,479   1,422  

Subordinated debentures

 496   496  
  

 

 

  

 

 

 

Total interest expense

 3,207   3,195  
  

 

 

  

 

 

 

Net Interest Income

 16,886   13,272  

Provision for loan losses

 614   —    
  

 

 

  

 

 

 

Net Interest Income after Provision for Loan Losses

 16,272   13,272  
  

 

 

  

 

 

 

Non-interest Income

Service charges on deposit accounts

 999   923  

Wire transfer fees

 151   112  

Interchange fees

 1,102   959  

Fiduciary activities

 1,297   1,048  

Gain on sale of investment securities (includes $124 and $0 for the three months ended March 31, 2015 and 2014, respectively, related to accumulated other comprehensive earnings reclassifications)

 124   —    

Gain on sale of mortgage loans

 2,379   1,411  

Mortgage servicing income net of impairment

 179   207  

Increase in cash value of bank owned life insurance

 258   233  

Death benefit on bank owned life insurance

 145   —    

Other income

 432   629  
  

 

 

  

 

 

 

Total non-interest income

 7,066   5,522  
  

 

 

  

 

 

 

Non-interest Expense

Salaries and employee benefits

 8,504   7,483  

Net occupancy expenses

 1,551   1,424  

Data processing

 923   870  

Professional fees

 527   608  

Outside services and consultants

 626   661  

Loan expense

 1,257   1,015  

FDIC insurance expense

 337   256  

Other losses

 (45 38  

Other expense

 2,388   2,159  
  

 

 

  

 

 

 

Total non-interest expense

 16,068   14,514  
  

 

 

  

 

 

 

Income Before Income Tax

 7,270   4,280  

Income tax expense (includes $43 and $0 for the three months ended March 31, 2015 and 2014, respectively, related to income tax expense from reclassification items)

 1,912   863  
  

 

 

  

 

 

 

Net Income

 5,358   3,417  

Preferred stock dividend

 (31 (31
  

 

 

  

 

 

 

Net Income Available to Common Shareholders

$5,327  $3,386  
  

 

 

  

 

 

 

Basic Earnings Per Share

$0.58  $0.39  

Diluted Earnings Per Share

 0.55   0.38  

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
March 31
 
   2015  2014 
   (Unaudited)  (Unaudited) 

Net Income

  $5,358   $3,417  
  

 

 

  

 

 

 

Other Comprehensive Income

Change in fair value of derivative instruments:

Change in fair value of derivative instruments for the period

 (329 (225

Income tax effect

 115   79  
  

 

 

  

 

 

 

Changes from derivative instruments

 (214 (146
  

 

 

  

 

 

 

Change in securities available-for-sale:

Unrealized appreciation for the period on available-for-sale securities

 1,962   4,426  

Unrealized appreciation for the period on held-to-maturity

 (114 —    

Reclassification adjustment for securities gains realized in income

 (124 —    

Income tax effect

 (604 (1,550
  

 

 

  

 

 

 

Unrealized gains on available-for-sale securities

 1,120   2,876  
  

 

 

  

 

 

 

Other Comprehensive Income, Net of Tax

 906   2,730  
  

 

 

  

 

 

 

Comprehensive Income

$6,264  $6,147  
  

 

 

  

 

 

 

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)

 

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

Balances, January 1, 2015

  $ 12,500    $45,916    $134,477   $1,521    $194,414  

Net income

       5,358      5,358  

Other comprehensive income, net of tax

        906     906  

Amortization of unearned compensation

     89        89  

Stock option expense

     59        59  

Cash dividends on preferred stock (1.00%)

       (31    (31

Cash dividends on common stock ($.14 per share)

       (1,304    (1,304
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

 

Balances, March 31, 2015

$12,500  $46,064  $138,500  $2,427  $199,491  
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

 

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)

 

   Three Months Ended
March 31
 
   2015  2014 
   (Unaudited)  (Unaudited) 

Operating Activities

   

Net income

  $5,358   $3,417  

Items not requiring (providing) cash

   

Provision for loan losses

   614    —    

Depreciation and amortization

   956    844  

Share based compensation

   59    27  

Mortgage servicing rights net (recovery) impairment

   414    (5

Premium amortization on securities available for sale, net

   476    549  

Gain on sale of investment securities

   (124  —    

Gain on sale of mortgage loans

   (2,379  (1,411

Proceeds from sales of loans

   71,211    35,348  

Loans originated for sale

   (68,918  (35,991

Change in cash value of life insurance

   (258  (233

Gain on sale of other real estate owned

   (263  (218

Net change in

   

Interest receivable

   (185  (35

Interest payable

   7    (8

Other assets

   5,503    675  

Other liabilities

   (1,287  (1,138
  

 

 

  

 

 

 

Net cash provided by operating activities

 11,184   1,821  
  

 

 

  

 

 

 

Investing Activities

Purchases of securities available for sale

 (30,406 (27,290

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

 25,260   20,327  

Proceeds from maturities of securities held to maturity

 735   —    

Net change in loans

 (81,515 (32,259

Proceeds on the sale of OREO and repossessed assets

 1,414   784  

Purchases of premises and equipment

 (2,168 (1,394

Purchase of Mortgage Company

 —     (735
  

 

 

  

 

 

 

Net cash used in investing activities

 (86,680 (40,567
  

 

 

  

 

 

 

Financing Activities

Net change in

Deposits

 (17,224 64,051  

Borrowings

 89,255   (20,214

Dividends paid on common shares

 (1,304 (961

Dividends paid on preferred shares

 (31 (31
  

 

 

  

 

 

 

Net cash provided by financing activities

 70,696   42,845  
  

 

 

  

 

 

 

Net Change in Cash and Cash Equivalents

 (4,800 4,099  

Cash and Cash Equivalents, Beginning of Period

 43,476   31,721  
  

 

 

  

 

 

 

Cash and Cash Equivalents, End of Period

$38,676  $35,820  
  

 

 

  

 

 

 

Additional Supplemental Information

Interest paid

$3,199  $3,203  

Income taxes paid

 —     —    

Transfer of loans to other real estate owned

 (772 610  

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 March 31, 2015 and March 31, 2014 are not necessarily indicative of the operating results for the full year of 2015 or 2014. 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 2014 filed with the Securities and Exchange Commission on March 13, 2015. The condensed consolidated balance sheet of Horizon as of December 31, 2014 has been derived from the audited balance sheet as of that date.

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 
   March 31 
   2015   2014 
   (Unaudited)   (Unaudited) 

Basic earnings per share

    

Net income

  $5,358    $3,417  

Less: Preferred stock dividends

   31     31  
  

 

 

   

 

 

 

Net income available to common shareholders

$5,327  $3,386  

Weighted average common shares outstanding

 9,216,011   8,630,966  

Basic earnings per share

$0.58  $0.39  
  

 

 

   

 

 

 

Diluted earnings per share

Net income available to common shareholders

$5,327  $3,386  

Weighted average common shares outstanding

 9,216,011   8,630,966  

Effect of dilutive securities:

Warrants

 321,652   311,278  

Restricted stock

 30,510   39,519  

Stock options

 41,333   40,023  
  

 

 

   

 

 

 

Weighted average shares outstanding

 9,609,506   9,021,786  

Diluted earnings per share

$0.55  $0.38  
  

 

 

   

 

 

 

At March 31, 2015 and 2014, there were 62,445 and no shares, respectively, 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, 2014 Annual Report on Form 10-K.

Reclassifications

Certain reclassifications have been made to the 2014 condensed consolidated financial statements to be comparable to 2015. These reclassifications had no effect on net income.

Note 2 – Acquisition

On April 3, 2014 Horizon closed its acquisition of SCB Bancorp, Inc. (“Summit”) and Horizon Bank N.A.’s acquisition of Summit Community Bank, through mergers effective as of that date. Under the final terms of the acquisition, the exchange ratio was 0.4904 shares of Horizon’s common stock and $5.15 in cash for each share of Summit common stock outstanding. Summit shares outstanding at the closing were 1,164,442, and the shares of Horizon common stock issued to Summit shareholders totaled 570,820. Horizon’s stock price was $22.23 per share at the close of business on April 3, 2014. Based upon these numbers, the total value of the consideration for the acquisition was $18.9 million (not including the retirement of Summit debt). The Company had approximately $1.3 million in costs related to the acquisition. These expenses are classified in the other 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 purchase method of accounting, the total estimated purchase price is allocated to Summit’s 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 preliminary purchase price for the Summit acquisition is allocated as follows:

 

ASSETS

Cash and due from banks

$15,161  

Commercial

 70,441  

Residential mortgage

 43,448  

Consumer

 10,192  
  

 

 

 

Total loans

 124,081  

Premises and equipment, net

 2,548  

FRB and FHLB stock

 2,136  

Goodwill

 8,428  

Core deposit intangible

 822  

Interest receivable

 347  

Cash value of life insurance

 2,185  

Other assets

 2,877  
  

 

 

 

Total assets purchased

$158,585  
  

 

 

 

Common shares issued

$12,689  

Cash paid

 6,207  

Retirement of Holding Company Debt

 1,029  
  

 

 

 

Total estimated purchase price

$19,925  
  

 

 

 

LIABILITIES

Deposits

Non-interest bearing

$27,274  

NOW accounts

 16,332  

Savings and money market

 35,045  

Certificates of deposits

 42,368  
  

 

 

 

Total deposits

 121,019  

Borrowings

 16,990  

Interest payable

 52  

Other liabilities

 599  
  

 

 

 

Total liabilities assumed

$138,660  
  

 

 

 
 

 

9


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

Of the total estimated purchase price of $19.9 million, $822,000 has been allocated to core deposit intangible. Additionally, $8.4 million has been allocated to goodwill and $4.4 million of the purchase price is deductible and was assigned to the business assets. 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.

The Company acquired the $130.5 million loan portfolio at a fair value discount of $6.4 million. The performing portion of the portfolio, $106.2 million, had an estimated fair value of $104.6 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.

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.

The following table details the acquired loans that are accounted for in accordance with ASC 310-30 as of April 3, 2014.

 

Contractually required principal and interest at acquisition

$14,460  

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

 3,146  
  

 

 

 

Expected cash flows at acquisition

 11,314  

Interest component of expected cash flows (accretable discount)

 1,688  
  

 

 

 

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

$9,626  
  

 

 

 

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

 

10


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     
March 31, 2015  Amortized
Cost
   Unrealized
Gains
   Unrealized
Losses
   Fair
Value
 

Available for sale

        

U.S. Treasury and federal agencies

  $28,400    $69    $(48  $28,421  

State and municipal

   50,036     1,577     (37   51,576  

Federal agency collateralized mortgage obligations

   120,785     1,471     (537   121,719  

Federal agency mortgage-backed pools

   125,923     3,590     (246   129,267  

Corporate notes

   32     18     —       50  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total available for sale investment securities

$325,176  $6,725  $(868$331,033  
  

 

 

   

 

 

   

 

 

   

 

 

 

Held to maturity

U.S. Treasury and federal agencies

$9,824  $157  $—    $9,981  

State and municipal

 128,558   6,179   (143 134,594  

Federal agency collateralized mortgage obligations

 3,873   45   —     3,918  

Federal agency mortgage-backed pools

 22,027   961   (76 22,912  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total held to maturity investment securities

$164,282  $7,342  $(219$171,405  
  

 

 

   

 

 

   

 

 

   

 

 

 
December 31, 2014  Amortized
Cost
   Gross
Unrealized
Gains
   Gross
Unrealized
Losses
   Fair
Value
 

Available for sale

        

U.S. Treasury and federal agencies

  $26,996    $56    $(229  $26,823  

State and municipal

   46,535     1,462     (45   47,952  

Federal agency collateralized mortgage obligations

   122,930     975     (1,045   122,860  

Federal agency mortgage-backed pools

   122,583     3,172     (360   125,395  

Private labeled mortgage-backed pools

   670     19     —       689  

Corporate notes

   32     13     —       45  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total available for sale investment securities

$319,746  $5,697  $(1,679$323,764  
  

 

 

   

 

 

   

 

 

   

 

 

 

Held to maturity

U.S. Treasury and federal agencies

$9,804  $82  $—    $9,886  

State and municipal

 129,595   3,398   (106 132,887  

Federal agency collateralized mortgage obligations

 4,039   35   (1 4,073  

Federal agency mortgage-backed pools

 22,329   729   —     23,058  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total held to maturity investment securities

$165,767  $4,244  $(107$169,904  
  

 

 

   

 

 

   

 

 

   

 

 

 

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 March 31, 2015, 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

 

11


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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 March 31, 2015.

The Company elected to transfer 319 available-for-sale (“AFS”) securities with an aggregate fair value of $167.1 million to a classification of held-to-maturity (“HTM”) on April 1, 2014. In accordance with FASB ASC 320-10-55-24, the transfer from AFS to HTM must be recorded at the fair value of the AFS securities at the time of transfer. The net unrealized holding gain of $1.3 million, net of tax, at the date of transfer was retained in accumulated other comprehensive income, with the associated pre-tax amount retained in the carrying value of the HTM securities. Such amounts will be amortized to comprehensive income over the remaining life of the securities. The fair value of the transferred AFS securities became the book value of the HTM securities at April 1, 2014, with no unrealized gain or loss at this date. Future reporting periods, with potential changes in market value for these securities, would likely record an unrealized gain or loss for disclosure purposes.

The amortized cost and fair value of securities available for sale and held to maturity at March 31, 2015 and December 31, 2014, 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.

 

   March 31, 2015   December 31, 2014 
   Amortized   Fair   Amortized   Fair 
   Cost   Value   Cost   Value 

Available for sale

        

Within one year

  $6,170    $6,220    $6,098    $6,169  

One to five years

   49,096     49,902     44,720     45,093  

Five to ten years

   16,830     17,373     16,147     16,768  

After ten years

   6,372     6,552     6,598     6,790  
  

 

 

   

 

 

   

 

 

   

 

 

 
 78,468   80,047   73,563   74,820  

Federal agency collateralized mortgage obligations

 120,785   121,719   122,930   122,860  

Federal agency mortgage-backed pools

 125,923   129,267   122,583   125,395  

Private labeled mortgage-backed pools

 —     —     670   689  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total available for sale investment securities

$325,176  $331,033  $319,746  $323,764  
  

 

 

   

 

 

   

 

 

   

 

 

 

Held to maturity

Within one year

$—    $—    $—    $—    

One to five years

 1,223   1,243   592   593  

Five to ten years

 104,305   109,391   99,225   101,323  

After ten years

 32,854   33,941   39,582   40,857  
  

 

 

   

 

 

   

 

 

   

 

 

 
 138,382   144,575   139,399   142,773  

Federal agency collateralized mortgage obligations

 3,873   3,918   4,039   4,073  

Federal agency mortgage-backed pools

 22,027   22,912   22,329   23,058  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total held to maturity investment securities

$164,282  $171,405  $165,767  $169,904  
  

 

 

   

 

 

   

 

 

   

 

 

 

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.

 

12


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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

U.S. Treasury and federal agencies

  $—      $—     $16,937    $(48 $16,937    $(48

State and municipal

   15,766     (173  1,259     (7  17,025     (180

Federal agency collateralized mortgage obligations

   9,233     (21  29,821     (516  39,054     (537

Federal agency mortgage-backed pools

   6,847     (84  27,253     (238  34,100     (322
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

Total temporarily impaired securities

$31,846  $(278$75,270  $(809$107,116  $(1,087
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 
   Less than 12 Months  12 Months or More  Total 
December 31, 2014  Fair
Value
   Unrealized
Losses
  Fair
Value
   Unrealized
Losses
  Fair
Value
   Unrealized
Losses
 

U.S. Treasury and federal agencies

  $2,993    $(7 $20,762    $(222 $23,755    $(229

State and municipal

   10,287     (121  2,050     (30  12,337     (151

Federal agency collateralized mortgage obligations

   15,013     (88  39,801     (957  54,814     (1,045

Federal agency mortgage-backed pools

   5,993     (9  28,044     (351  34,037     (360
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

Total temporarily impaired securities

$34,286  $(225$90,657  $(1,560$124,943  $(1,785
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

 

   Three Months Ended March 31 
   2015   2014 

Sales of securities available for sale (Unaudited)

    

Proceeds

  $13,332    $—    

Gross gains

   147     —    

Gross losses

   (23   —    

Note 4 – Loans

 

   March 31   December 31 
   2015   2014 

Commercial

    

Working capital and equipment

  $311,789    $300,940  

Real estate, including agriculture

   354,356     343,455  

Tax exempt

   8,890     8,595  

Other

   20,701     21,324  
  

 

 

   

 

 

 

Total

 695,736   674,314  

Real estate

1–4 family

 256,809   250,799  

Other

 3,581   3,826  
  

 

 

   

 

 

 

Total

 260,390   254,625  

Consumer

Auto

 160,668   154,538  

Recreation

 5,645   5,673  

Real estate/home improvement

 38,371   38,288  

Home equity

 112,180   112,426  

Unsecured

 3,437   3,613  

Other

 6,033   5,921  
  

 

 

   

 

 

 

Total

 326,334   320,459  

Mortgage warehouse

 178,899   129,156  
  

 

 

   

 

 

 

Total loans

 1,461,359   1,378,554  

Allowance for loan losses

 (16,634 (16,501
  

 

 

   

 

 

 

Loans, net

$1,444,725  $1,362,053  
  

 

 

   

 

 

 

 

13


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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 or in the general economy. 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.

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 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 repurchases the loan under its option within the agreement. Due to the repurchase 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 repurchase 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 repurchase an individual mortgage. Should this occur, Horizon would return the original note and reassign the assignment of the mortgage to the

 

14


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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 repurchase its loan on an individual mortgage, Horizon would be able to exercise its rights under the agreement.

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

 

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

Owner occupied real estate

  $240,027    $426    $658    $241,111  

Non owner occupied real estate

   308,420     345     515     309,280  

Residential spec homes

   3,409     5     3     3,417  

Development & spec land loans

   11,229     28     25     11,282  

Commercial and industrial

   131,422     828     28     132,278  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

 694,507   1,632   1,229   697,368  

Residential mortgage

 244,081   743   546   245,370  

Residential construction

 15,763   22   —     15,785  

Mortgage warehouse

 178,899   480   —     179,379  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

 438,743   1,245   546   440,534  

Direct installment

 41,476   135   (380 41,231  

Direct installment purchased

 195   —     —     195  

Indirect installment

 146,938   302   —     147,240  

Home equity

 138,458   557   (353 138,662  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer

 327,067   994   (733 327,328  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

 1,460,317   3,871   1,042   1,465,230  

Allowance for loan losses

 (16,634 —     —     (16,634
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loans

$1,443,683  $3,871  $1,042  $1,448,596  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

   Loan       Deferred   Recorded 
December 31, 2014  Balance   Interest Due   Fees / (Costs)   Investment 

Owner occupied real estate

  $228,380    $385    $680    $229,445  

Non owner occupied real estate

   297,299     309     506     298,114  

Residential spec homes

   2,027     2     —       2,029  

Development & spec land loans

   12,097     28     30     12,155  

Commercial and industrial

   133,256     859     39     134,154  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

 673,059   1,583   1,255   675,897  

Residential mortgage

 242,521   737   599   243,857  

Residential construction

 11,505   21   —     11,526  

Mortgage warehouse

 129,156   480   —     129,636  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

 383,182   1,238   599   385,019  

Direct installment

 40,137   129   (375 39,891  

Direct installment purchased

 219   —     —     219  

Indirect installment

 141,868   314   (163 142,019  

Home equity

 139,007   568   (234 139,341  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer

 321,231   1,011   (772 321,470  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

 1,377,472   3,832   1,082   1,382,386  

Allowance for loan losses

 (16,501 —     —     (16,501
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loans

$1,360,971  $3,832  $1,082  $1,365,885  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

15


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.

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

 

   March 31   March 31   March 31 
   2015   2015   2015 
   Heartland   Summit   Total 

Commercial

   15,378     59,398    $74,776  

Real estate

   8,460     22,379     30,839  

Consumer

   6,954     7,749     14,703  
  

 

 

   

 

 

   

 

 

 

Outstanding balance

$30,792  $89,526  $120,318  
  

 

 

   

 

 

   

 

 

 

Carrying amount, net of allowance of $254

$120,064  
      

 

 

 
   December 31
2014
Heartland
   December 31
2014
Summit
   December 31
2014

Total
 

Commercial

  $18,307    $66,371    $84,678  

Real estate

   9,734     24,653     34,387  

Consumer

   8,447     8,975     17,422  
  

 

 

   

 

 

   

 

 

 

Outstanding balance

$36,488  $99,999  $136,487  
  

 

 

   

 

 

   

 

 

 

Carrying amount, net of allowance of $359

$136,128  
      

 

 

 

Accretable yield, or income expected to be collected for the three months ended March 31, is as follows:

 

   Three Months Ended March 31, 2015 
   Heartland   Summit   Total 

Balance at January 1

  $2,400    $1,268    $3,668  

Additions

   —       —       —    

Accretion

   (107   (99   (206

Reclassification from nonaccretable difference

   —       —       —    

Disposals

   (88   (49   (137
  

 

 

   

 

 

   

 

 

 

Balance at December 31

$2,205  $1,120  $3,325  
  

 

 

   

 

 

   

 

 

 
   Three Months Ended March 31, 2014 
   Heartland   Summit   Total 

Balance at January 1

  $3,185    $—      $3,185  

Additions

   —       —       —    

Accretion

   (138   —       (138

Reclassification from nonaccretable difference

   —       —       —    

Disposals

   (18   —       (18
  

 

 

   

 

 

   

 

 

 

Balance at December 31

$3,029  $—    $3,029  
  

 

 

   

 

 

   

 

 

 

During the three months ended March 31, 2015 and 2014, the Company decreased the allowance for loan losses by a recovery to the income statement of $105,000 and $0, respectively.

 

16


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 
   March 31 
   2015   2014 
   (Unaudited)   (Unaudited) 

Balance at beginning of the period

  $16,501    $15,992  

Loans charged-off:

    

Commercial

    

Owner occupied real estate

   —       —    

Non owner occupied real estate

   16     22  

Residential development

   —       —    

Development & Spec Land Loans

   —       7  

Commercial and industrial

   —       —    
  

 

 

   

 

 

 

Total commercial

 16   29  

Real estate

Residential mortgage

 22   22  

Residential construction

 —     —    

Mortgage warehouse

 —     —    
  

 

 

   

 

 

 

Total real estate

 22   22  

Consumer

Direct Installment

 59   33  

Direct Installment Purchased

 —     —    

Indirect Installment

 369   227  

Home Equity

 200   184  
  

 

 

   

 

 

 

Total consumer

 628   444  
  

 

 

   

 

 

 

Total loans charged-off

 666   495  

Recoveries of loans previously charged-off:

Commercial

Owner occupied real estate

 8   4  

Non owner occupied real estate

 —     1  

Residential development

 —     —    

Development & Spec Land Loans

 —     —    

Commercial and industrial

 19   385  
  

 

 

   

 

 

 

Total commercial

 27   390  

Real estate

Residential mortgage

 2   4  

Residential construction

 —     —    

Mortgage warehouse

 —     —    
  

 

 

   

 

 

 

Total real estate

 2   4  

Consumer

Direct Installment

 29   18  

Direct Installment Purchased

 —     —    

Indirect Installment

 101   119  

Home Equity

 26   74  
  

 

 

   

 

 

 

Total consumer

 156   211  
  

 

 

   

 

 

 

Total loan recoveries

 185   605  
  

 

 

   

 

 

 

Net loans charged-off (recovered)

 481   (110
  

 

 

   

 

 

 

Provision charged to operating expense

Commercial

 (45 212  

Real estate

 933   (604

Consumer

 (274 392  
  

 

 

   

 

 

 

Total provision charged to operating expense

 614   —    
  

 

 

   

 

 

 

Balance at the end of the period

$16,634  $16,102  
  

 

 

   

 

 

 

 

17


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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

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:

 

March 31, 2015  Commercial   Real Estate   Mortgage
Warehousing
   Consumer   Total 

Allowance For Loan Losses

          

Ending allowance balance attributable to loans:

          

Individually evaluated for impairment

  $1,029    $—      $—      $—      $1,029  

Collectively evaluated for impairment

   6,593     3,281     1,272     4,205     15,351  

Loans acquired with deteriorated credit quality

   254     —       —       —       254  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending allowance balance

$7,876  $3,281  $1,272  $4,205  $16,634  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

Individually evaluated for impairment

$8,547  $—    $—    $—    $8,547  

Collectively evaluated for impairment

 687,092   261,155   179,379   327,328   1,454,954  

Loans acquired with deteriorated credit quality

 1,729   —     —     —     1,729  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending loans balance

$697,368  $261,155  $179,379  $327,328  $1,465,230  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
December 31, 2014  Commercial   Real Estate   Mortgage
Warehousing
   Consumer   Total 

Allowance For Loan Losses

          

Ending allowance balance attributable to loans:

          

Individually evaluated for impairment

  $1,589    $—      $—      $—      $1,589  

Collectively evaluated for impairment

   5,827     2,508     1,132     4,951     14,418  

Loans acquired with deteriorated credit quality

   494     —       —       —       494  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending allowance balance

$7,910  $2,508  $1,132  $4,951  $16,501  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

Individually evaluated for impairment

$11,055  $—    $—    $—    $11,055  

Collectively evaluated for impairment

 664,251   255,383   129,636   321,470   1,370,740  

Loans acquired with deteriorated credit quality

 591   —     —     —     591  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending loans balance

$675,897  $255,383  $129,636  $321,470  $1,382,386  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

18


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:

 

March 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

  $1,452    $—      $—      $41    $1,493  

Non owner occupied real estate

   5,558     —       2,378     560     8,496  

Residential development

   —       —       —       —       —    

Development & Spec Land Loans

   —       —       —       —       —    

Commercial and industrial

   566     —       985     —       1,551  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

 7,576   —     3,363   601   11,540  

Real estate

Residential mortgage

 2,547   —     748   2,506   5,801  

Residential construction

 —     —     261   —     261  

Mortgage warehouse

 —     —     —     —     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

 2,547   —     1,009   2,506   6,062  

Consumer

Direct Installment

 334   —     —     —     334  

Direct Installment Purchased

 —     —     —     —     —    

Indirect Installment

 506   19   —     —     525  

Home Equity

 2,319   —     339   1,261   3,919  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Consumer

 3,159   19   339   1,261   4,778  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

$13,282  $19  $4,711  $4,368  $22,380  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
December 31, 2014  Non-accrual   Loans Past
Due Over 90
Days Still
Accruing
   Non-
Performing
TDRs
   Performing
TDRs
   Total Non-
Performing
Loans
 

Commercial

          

Owner occupied real estate

  $1,773    $—      $—      $44    $1,817  

Non owner occupied real estate

   7,439     —       217     566     8,222  

Residential development

   —       —       —       —       —    

Development & Spec Land Loans

   —       —       —       —       —    

Commercial and industrial

   812     —       1,004     —       1,816  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

 10,024   —     1,221   610   11,855  

Real estate

Residential mortgage

 2,297   40   765   2,526   5,628  

Residential construction

 —     —     266   —     266  

Mortgage warehouse

 —     —     —     —     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

 2,297   40   1,031   2,526   5,894  

Consumer

Direct Installment

 227   10   —     —     237  

Direct Installment Purchased

 —     —     —     —     —    

Indirect Installment

 557   47   —     —     604  

Home Equity

 2,207   18   391   1,236   3,852  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Consumer

 2,991   75   391   1,236   4,693  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

$15,312  $115  $2,643  $4,372  $22,442  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

19


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 $13.3 million of non-accrual loans and the $4.7 million of non-performing TDRs at March 31, 2015 were $3.0 million and $417,000, 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 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 Credit 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 March 31, 2015, 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 March 31, 2015, the Company had $9.1 million in TDRs and $4.4 million were performing according to the restructured terms and one TDR was returned to accrual status during the first three months of 2015. There was $994,000 of specific reserves allocated to TDRs at March 31, 2015 based on the discounted cash flows.

 

20


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

Loans transferred and classified as troubled debt restructuring during the three months ended March 31, 2015 and 2014, segregated by class, are shown in the table below.

 

   March 31, 2015   March 31, 2014 
Commercial  Number of
Defaults
   Unpaid
Principal
Balance
   Number of
Defaults
   Unpaid
Principal
Balance
 

Owner occupied real estate

   1    $2     —      $—    

Non owner occupied real estate

   —       —       —       —    

Residential development

   —       —       —       —    

Development & Spec Land Loans

   —       —       —       —    

Commercial and industrial

   —       —       2     398  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

 1   2   2   398  

Real estate

Residential mortgage

 —     —     —     —    

Residential construction

 —     —     —     —    

Mortgage warehouse

 —     —     —     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

 —     —     —     —    

Consumer

Direct Installment

 —     —     —     —    

Direct Installment Purchased

 —     —     —     —    

Indirect Installment

 —     —     —     —    

Home Equity

 1   32   1   146  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Consumer

 1   32   1   146  
 —     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

 2  $34   3  $544  
  

 

 

   

 

 

   

 

 

   

 

 

 

Troubled debt restructured loans which had payment defaults during the three months ended March 31, 2015 and 2014, segregated by class, are shown in the table below. Default occurs when a loan is 90 days or more past due or has been transferred to non-accrual.

 

   March 31, 2015   March 31, 2014 
Commercial  Number of
Defaults
   Unpaid
Principal
Balance
   Number of
Defaults
   Unpaid
Principal
Balance
 

Owner occupied real estate

   1    $2     —      $—    

Non owner occupied real estate

   —       —       —       —    

Residential development

   —       —       —       —    

Development & Spec Land Loans

   —       —       —       —    

Commercial and industrial

   —       —       2     398  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

 1   2   2   398  

Real estate

Residential mortgage

 —     —     1   154  

Residential construction

 —     —     —     —    

Mortgage warehouse

 —     —     —     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

 —     —     1   154  

Consumer

Direct Installment

 —     —     —     —    

Direct Installment Purchased

 —     —     —     —    

Indirect Installment

 —     —     —     —    

Home Equity

 —     —     1   146  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Consumer

 —     —     1   146  
 —     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

 1  $2   4  $698  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

21


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 
March 31, 2015  Unpaid
Principal
Balance
   Recorded
Investment
   Allowance For
Loan Loss
Allocated
   Average
Balance in
Impaired
Loans
   Cash/Accrual
Interest
Income
Recognized
 

With no recorded allowance

  

        

Commercial

  

        

Owner occupied real estate

  $1,076    $1,077    $—      $1,329    $2  

Non owner occupied real estate

   3,907     3,912     —       4,534     6  

Residential development

   —       —       —       —       —    

Development & Spec Land Loans

   —       —       —       —       —    

Commercial and industrial

   609     609     —       649     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

 5,592   5,598   —     6,512   8  

With an allowance recorded

Commercial

Owner occupied real estate

 417   417   165   419   —    

Non owner occupied real estate

 1,590   1,590   184   1,590   —    

Residential development

 —     —     —     —     —    

Development & Spec Land Loans

 —     —     —     —     —    

Commercial and industrial

 942   942   680   949   —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

 2,949   2,949   1,029   2,958   —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

$8,541  $8,547  $1,029  $9,470  $8  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

               Three Months Ending 
March 31, 2014  Unpaid
Principal
Balance
   Recorded
Investment
   Allowance For
Loan Loss
Allocated
   Average
Balance in
Impaired
Loans
  Cash/Accrual
Interest
Income
Recognized
 

With no recorded allowance

  

       

Commercial

  

       

Owner occupied real estate

  $1,145    $1,148    $—      $1,759   $12  

Non owner occupied real estate

   3,443     3,446     —       3,514    5  

Residential development

   —       —       —       —      —    

Development & Spec Land Loans

   24     24     —       24    —    

Commercial and industrial

   333     349     —       608    —    
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 

Total commercial

 4,945   4,967   —     5,905   17  

With an allowance recorded

Commercial

Owner occupied real estate

 —     —     —     (1 —    

Non owner occupied real estate

 347   347   170   353   —    

Residential development

 —     —     —     —     —    

Development & Spec Land Loans

 138   138   40   142   —    

Commercial and industrial

 1,883   1,883   1,080   1,727   2  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 

Total commercial

 2,368   2,368   1,290   2,221   2  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 

Total

$7,313  $7,335  $1,290  $8,126  $19  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 

 

22


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:

 

March 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

  $266   $138   $—     $404   $239,623   $240,027  

Non owner occupied real estate

   —      84    —      84    308,336    308,420  

Residential development

   —      —      —      —      3,409    3,409  

Development & Spec Land Loans

   —      —      —      —      11,229    11,229  

Commercial and industrial

   320    —      —      320    131,102    131,422  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total commercial

 586   222   —     808   693,699   694,507  

Real estate

Residential mortgage

 357   435   —     792   243,289   244,081  

Residential construction

 —     —     —     —     15,763   15,763  

Mortgage warehouse

 —     —     —     —     178,899   178,899  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total real estate

 357   435   —     792   437,951   438,743  

Consumer

Direct Installment

 142   7   —     149   41,327   41,476  

Direct Installment Purchased

 —     —     —     —     195   195  

Indirect Installment

 559   80   19   658   146,280   146,938  

Home Equity

 1,038   519   —     1,557   136,901   138,458  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total consumer

 1,739   606   19   2,364   324,703   327,067  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total

$2,682  $1,263  $19  $3,964  $1,456,353  $1,460,317  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Percentage of total loans

 0.18 0.09 0.00 0.27 99.73
December 31, 2014  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

  $103   $645   $—     $748   $227,632   $228,380  

Non owner occupied real estate

   413    —      —      413    296,886    297,299  

Residential development

   —      —      —      —      2,027    2,027  

Development & Spec Land Loans

   —      —      —      —      12,097    12,097  

Commercial and industrial

   19    1    —      20    133,236    133,256  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total commercial

 535   646   —     1,181   671,878   673,059  

Real estate

Residential mortgage

 1,033   193   40   1,266   241,255   242,521  

Residential construction

 —     —     —     —     11,505   11,505  

Mortgage warehouse

 —     —     —     —     129,156   129,156  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total real estate

 1,033   193   40   1,266   381,916   383,182  

Consumer

Direct Installment

 113   4   10   127   40,010   40,137  

Direct Installment Purchased

 —     —     —     —     219   219  

Indirect Installment

 1,042   243   47   1,332   140,536   141,868  

Home Equity

 1,084   189   18   1,291   137,716   139,007  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total consumer

 2,239   436   75   2,750   318,481   321,231  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total

$3,807  $1,275  $115  $5,197  $1,372,275  $1,377,472  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Percentage of total loans

 0.28 0.09 0.01 0.38 99.62

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.

 

  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).

 

23


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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

 

24


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

  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.

 

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

 

25


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

  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.

 

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 loans by credit grades.

 

March 31, 2015  Pass  Special
Mention
  Substandard  Doubtful  Total 

Commercial

  

    

Owner occupied real estate

  $227,083   $7,728   $5,216   $—     $240,027  

Non owner occupied real estate

   296,948    2,330    9,142    —      308,420  

Residential development

   3,409    —      —      —      3,409  

Development & Spec Land Loans

   11,153    76    —      —      11,229  

Commercial and industrial

   128,280    985    2,157    —      131,422  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total commercial

 666,873   11,119   16,515   —     694,507  

Real estate

Residential mortgage

 238,280   —     5,801   —     244,081  

Residential construction

 15,502   —     261   —     15,763  

Mortgage warehouse

 178,899   —     —     —     178,899  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total real estate

 432,681   —     6,062   —     438,743  

Consumer

Direct Installment

 41,142   —     334   —     41,476  

Direct Installment Purchased

 195   —     —     —     195  

Indirect Installment

 146,413   —     525   —     146,938  

Home Equity

 134,539   —     3,919   —     138,458  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total Consumer

 322,289   —     4,778   —     327,067  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total

$1,421,843  $11,119  $27,355  $—    $1,460,317  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Percentage of total loans

 97.37 0.76 1.87 0.00
December 31, 2014  Pass  Special
Mention
  Substandard  Doubtful  Total 

Commercial

      

Owner occupied real estate

  $215,875   $7,623   $4,883   $—     $228,381  

Non owner occupied real estate

   283,518    4,458    9,323    —      297,299  

Residential development

   2,027    —      —      —      2,027  

Development & Spec Land Loans

   12,018    79    —      —      12,097  

Commercial and industrial

   128,589    1,799    2,868    —      133,256  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total commercial

 642,027   13,959   17,074   —     673,060  

Real estate

Residential mortgage

 236,893   —     5,628   —     242,521  

Residential construction

 11,239   —     266   —     11,505  

Mortgage warehouse

 129,156   —     —     —     129,156  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total real estate

 377,288   —     5,894   —     383,182  

Consumer

Direct Installment

 39,900   —     237   —     40,137  

Direct Installment Purchased

 219   —     —     —     219  

Indirect Installment

 141,264   —     604   —     141,868  

Home Equity

 135,155   —     3,852   —     139,007  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total Consumer

 316,538   —     4,693   —     321,231  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total

$1,335,854  $13,959  $27,661  $—    $1,377,473  
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Percentage of total loans

 96.98 1.01 2.01 0.00

 

27


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

Note 8 – 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 March 31, 2015 and December 31, 2014. 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 March 31, 2015, 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 March 31, 2015, 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.

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 $106.6 million at March 31, 2015 and $102.7 million at December 31, 2014.

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 March 31, 2015, 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.

 

28


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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

 

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

Interest rate contracts

  Loans  $ —       Other liabilities    $2,208  

Interest rate contracts

  Other Assets   2,208     Other liabilities     3,666  
    

 

 

     

 

 

 

Total derivatives designated as hedging instruments

 2,208   5,874  
    

 

 

     

 

 

 

Derivatives not designated as hedging instruments

Mortgage loan contracts

Other assets 636   Other liabilities   —    
    

 

 

     

 

 

 

Total derivatives not designated as hedging instruments

 636   —    
    

 

 

     

 

 

 

Total derivatives

$2,844  $5,874  
    

 

 

     

 

 

 
   Asset Derivative   Liability Derivatives 
   December 31, 2014   December 31, 2014 
Derivatives designated as hedging instruments (Unaudited)  Balance Sheet
Location
  Fair Value   Balance Sheet
Location
   Fair Value 

Interest rate contracts

  Loans  $ —       Other liabilities    $1,208  

Interest rate contracts

  Other Assets   1,208     Other liabilities     3,339  
    

 

 

     

 

 

 

Total derivatives designated as hedging instruments

 1,208   4,547  
    

 

 

     

 

 

 

Derivatives not designated as hedging instruments

Mortgage loan contracts

Other assets 447   Other liabilities   —    
    

 

 

     

 

 

 

Total derivatives not designated as hedging instruments

 447   —    
    

 

 

     

 

 

 

Total derivatives

$1,655  $4,547  
    

 

 

     

 

 

 

The effect of the derivative instruments on the condensed consolidated statement of income for the three month periods ending is as follows:

 

   Amount of Loss Recognized in Other
Comprehensive Income on Derivative
(Effective Portion)
 
   Three Months Ended March 31 
Derivative in cash flow  2015   2014 

hedging relationship

  (Unaudited)   (Unaudited) 

Interest rate contracts

  $(214  $(146

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.

 

29


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

    Amount of Gain (Loss) Recognized on Derivative 
    Three Months Ended March 31 
Derivative in fair value Location of gain (loss) 2015  2014 

hedging relationship

 recognized on derivative (Unaudited)  (Unaudited) 

Interest rate contracts

 Interest income - loans $719   $207  

Interest rate contracts

 Interest income - loans  (719  (207
  

 

 

  

 

 

 

Total

$—    $—    
  

 

 

  

 

 

 
    Amount of Gain (Loss) Recognized on Derivative 
    Three Months Ended March 31 
Derivative not designated Location of gain (loss) 2015  2014 

as hedging relationship

 recognized on derivative (Unaudited)  (Unaudited) 

Mortgage contracts

 Other income - gain on sale of loans $189   $240  

Note 9 – 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

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 March 31, 2015. 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 mortgage obligations and mortgage-backed pools, private-label mortgage-backed pools and corporate notes. Level 2 securities are valued by a first 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.

 

30


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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 first 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.

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:

 

       Quoted Prices in
Active Markets
for Identical
Assets
   Significant
Other
Observable
Inputs
   Significant
Unobservable
Inputs
 
   Fair Value   (Level 1)   (Level 2)   (Level 3) 

March 31, 2015

        

Available-for-sale securities

        

U.S. Treasury and federal agencies

  $28,421    $—      $28,421    $—    

State and municipal

   51,576     —       51,576     —    

Federal agency collateralized mortgage obligations

   121,719     —       121,719     —    

Federal agency mortgage-backed pools

   129,267     —       129,267     —    

Private labeled mortgage-backed pools

   —       —       —       —    

Corporate notes

   50     —       50     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total available-for-sale securities

 331,033   —     331,033   —    

Hedged loans

 104,383   —     104,383   —    

Forward sale commitments

 636   —     636   —    

Interest rate swap agreements

 (5,874 —     (5,874 —    

Commitments to originate loans

 —     —     —     —    

December 31, 2014

Available-for-sale securities

U.S. Treasury and federal agencies

$26,823  $—    $26,823  $—    

State and municipal

 47,952   —     47,952   —    

Federal agency collateralized mortgage obligations

 122,860   —     122,860   —    

Federal agency mortgage-backed pools

 125,395   —     125,395   —    

Private labeled mortgage-backed pools

 689   —     689   —    

Corporate notes

 45   —     45   —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total available-for-sale securities

 323,764   —     323,764   —    

Hedged loans

 101,445   —     101,445   —    

Forward sale commitments

 447   —     447   —    

Interest rate swap agreements

 (4,546 —     (4,546 —    

Commitments to originate loans

 —     —     —     —    

 

31


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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 March 31 
   2015   2014 
   (Unaudited)   (Unaudited) 

Non Interest Income

    

Total gains and losses from:

    

Hedged loans

  $719    $207  

Fair value interest rate swap agreements

   (719   (207

Derivative loan commitments

   189     240  
  

 

 

   

 

 

 
$189  $240  
  

 

 

   

 

 

 

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):

 

       Quoted Prices
in Active
Markets for
Identical Assets
   Significant
Other
Observable
Inputs
   Significant
Unobservable
Inputs
 
   Fair Value   (Level 1)   (Level 2)   (Level 3) 

March 31, 2015

        

Impaired loans

  $7,512    $—      $—      $7,512  

Mortgage servicing rights

   7,854     —       —       7,854  

December 31, 2014

        

Impaired loans

  $9,464    $—      $—      $9,464  

Mortgage servicing rights

   7,642     —       —       7,642  

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 decreased by $76,000 during the first three months of 2015 and increased by $5,000 during the first three months of 2014.

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

 

32


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

   Fair Value at   Valuation     Range (Weighted 
   March 31, 2015   

Technique

  

Unobservable Inputs

  Average) 

Impaired loans

  $7,512    Collateral based measurement  Discount to reflect current market conditions and ultimate collectability   10% - 15% (12%)  

Mortgage servicing rights

  $7,854    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, 2014   

Technique

  

Unobservable Inputs

  Average) 

Impaired loans

  $9,464    Collateral based measurement  Discount to reflect current market conditions and ultimate collectability   10% - 15% (12%)  

Mortgage servicing rights

  $7,642    Discounted cashflows  Discount rate, Constant prepayment rate, Probability of default   
 
 
10% - 15% (12%),
4% - 7% (4.6%),
1% - 10% (4.5%)
  
  
  

Note 10 – 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.

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 March 31, 2015 and December 31, 2014. 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.

 

33


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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.

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).

 

   March 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

  $38,676    $38,676    $—      $—    

Investment securities, held to maturity

   164,282     —       171,405     —    

Loans held for sale

   6,229     —       —       6,229  

Loans excluding loan level hedges, net

   1,340,342     —       —       1,379,815  

Stock in FHLB and FRB

   11,348     —       11,348     —    

Interest receivable

   8,431     —       8,431     —    

Liabilities

        

Non-interest bearing deposits

  $285,181    $285,181    $—      $—    

Interest-bearing deposits

   1,179,915     —       1,134,694     —    

Borrowings

   440,415     —       438,547     —    

Subordinated debentures

   32,680     —       32,674     —    

Interest payable

   504     —       504     —    

 

34


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

   December 31, 2014 
       Quoted
Prices
         
       in Active         
       Markets
for
   

Significant

Other

   Significant 
       Identical   Observable   Unobservable 
   Carrying   Assets   Inputs   Inputs 
   Amount   (Level 1)   (Level 2)   (Level 3) 

Assets

        

Cash and due from banks

  $43,476    $43,476    $—      $—    

Investment securities, held to maturity

   165,767     —       169,904     —    

Loans held for sale

   6,143     —       —       6,143  

Loans excluding loan level hedges, net

   1,260,608     —       —       1,295,133  

Stock in FHLB and FRB

   11,348     —       11,348     —    

Interest receivable

   8,246     —       8,246     —    

Liabilities

        

Non-interest bearing deposits

  $267,667    $267,667    $—      $—    

Interest-bearing deposits

   1,214,652     —       1,158,912     —    

Borrowings

   351,198     —       348,597     —    

Subordinated debentures

   32,642     —       32,669     —    

Interest payable

   497     —       497     —    

Note 11 – Accumulated Other Comprehensive Income

 

   March 31   December 31 
   2015   2014 

Unrealized gain on securities available for sale

  $5,856    $4,018  

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

   1,544     1,658  

Unrealized loss on derivative instruments

   (3,666   (3,337

Tax effect

   (1,307   (818
  

 

 

   

 

 

 

Total accumulated other comprehensive income

$2,427  $1,521  
  

 

 

   

 

 

 

Note 12 – 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 March 31, 2015, Interim Final 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. For December 31, 2014, regulatory capital ratios were calculated under Basel I rules.

 

35


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

To be categorized as well capitalized, the Bank must maintain minimum Total risk-based, Tier I risk-based, common equity Tier I risk-based (March 31, 2015) and Tier I leverage ratios as set forth in the table below. As of March 31, 2015 and December 31, 2014, the Bank met all capital adequacy requirements to be considered well capitalized. There were no conditions or events since the end of the first quarter of 2015 that management believes have changed the Bank’s classification as well capitalized. There is no threshold for well-capitalized status for bank holding companies.

Horizon and the Bank’s actual and required capital ratios as of March 31, 2015 and December 31, 2014 were as follows:

 

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

As of March 31, 2015

          

Total capital1 (to risk-weighted assets)

          

Consolidated

  $218,613     13.74 $127,286     8.00  N/A     N/A  

Bank

   195,409     12.35  126,581     8.00 $158,226     10.00

Tier 1 capital1 (to risk-weighted assets)

          

Consolidated

   201,979     12.69  95,498     6.00  N/A     N/A  

Bank

   178,775     11.30  94,925     6.00  126,566     8.00

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

          

Consolidated

   156,411     9.83  71,602     4.50  N/A     N/A  

Bank

   178,775     11.30  71,194     4.50  102,835     6.50

Tier 1 capital1 (to average assets)

          

Consolidated

   201,979     9.97  81,035     4.00  N/A     N/A  

Bank

   178,775     8.77  81,539     4.00  101,924     5.00

As of December 31, 2014

          

Total capital1 (to risk-weighted assets)

          

Consolidated

  $212,276     14.48 $117,280     8.00  N/A     N/A  

Bank

   192,604     13.08  117,801     8.00 $147,251     10.00

Tier 1 capital1 (to risk-weighted assets)

          

Consolidated

   195,775     13.35  58,659     4.00  N/A     N/A  

Bank

   176,103     11.96  58,897     4.00  88,346     6.00

Tier 1 capital1 (to average assets)

          

Consolidated

   195,775     9.76  80,236     4.00  N/A     N/A  

Bank

   176,103     8.80  80,047     4.00  100,059     5.00

 

1 As defined by regulatory agencies

Note 13 – Business Combination

On February 18, 2015, Horizon entered into an Agreement and Plan of Merger (the “Merger Agreement”) providing for Horizon’s acquisition of Peoples Bancorp, an Indiana corporation (“Peoples”). Pursuant to the Merger Agreement, Peoples would merge with and into Horizon, with Horizon surviving the merger (the “Merger”), and Peoples Federal Savings Bank of DeKalb County, a federally chartered stock savings bank and wholly-owned subsidiary of Peoples, would merge with and into a wholly-owned subsidiary of Horizon, Horizon Bank, N.A. (“Horizon Bank”), with Horizon Bank as the surviving bank.

The boards of directors of each of Horizon and Peoples have approved the Merger and the Merger Agreement. Subject to the approval of the issuance of shares related to the Merger by Horizon shareholders, the Merger by Peoples shareholders, regulatory approvals and other closing conditions, the parties anticipate completing the Merger during the third quarter of 2015.

 

36


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

In connection with the Merger, each Peoples shareholder will receive 0.95 shares of Horizon common stock (the “Exchange Ratio”) and $9.75 in cash for each share of Peoples common stock owned by them. Based on Horizon’s February 18, 2015 closing price of $23.02 per share as reported on the NASDAQ Global Select Market, the implied transaction value is estimated at $73.1 million.

Subject to certain terms and conditions, the board of directors of Peoples has agreed to recommend the approval and adoption of the Merger Agreement to the Peoples shareholders and will solicit proxies voting in favor of the Merger from Peoples’ shareholders.

The Merger Agreement also provides for certain termination rights for both Horizon and Peoples, and further provides that upon termination of the Merger Agreement under certain circumstances, Peoples will be obligated to pay Horizon a termination fee.

As of December 31, 2014, Peoples reported total assets of approximately $486.6 million, total deposits of approximately $368.7 million and total loans of approximately $235.1 million.

Note 14 – Future Accounting Matters

The FASB has issued ASU No. 2015-05, Intangibles—Goodwill and Other—Internal-Use Software (Subtopic 350-40): Customer’s Accounting for Fees Paid in a Cloud Computing Arrangement.

Existing GAAP does not include explicit guidance about a customer’s accounting for fees paid in a cloud computing arrangement. Examples of cloud computing arrangements include: (a) software as a service; (b) platform as a service; (c) infrastructure as a service; and (d) other similar hosting arrangements.

The amendments add guidance to Subtopic 350-40, Intangibles—Goodwill and Other—Internal-Use Software, which will help entities evaluate the accounting for fees paid by a customer in a cloud computing arrangement. The guidance already exists in the FASB Accounting Standards Codification™ in paragraphs 985-605-55-121 through 55-123, but it is included in a Subtopic applied by cloud service providers to determine whether an arrangement includes the sale or license of software.

For public business entities, the amendments will be effective for annual periods, including interim periods within those annual periods, beginning after December 15, 2015.

The FASB has issued an Accounting Standards Update (ASU) No. 2015-02, Consolidation (Topic 810):

Amendments to the Consolidation Analysis, which is intended to improve targeted areas of consolidation guidance for legal entities such as limited partnerships, limited liability corporations, and securitization structures (collateralized debt obligations, collateralized loan obligations, and mortgage-backed security transactions).

The ASU focuses on the consolidation evaluation for reporting organizations (public and private companies and not-for-profit organizations) that are required to evaluate whether they should consolidate certain legal entities.

In addition to reducing the number of consolidation models from four to two, the new standard simplifies the FASB Accounting Standards Codification™ (Codification) and improves current GAAP by:

 

  Placing more emphasis on risk of loss when determining a controlling financial interest. A reporting organization may no longer have to consolidate a legal entity in certain circumstances based solely on its fee arrangement, when certain criteria are met.

 

37


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

  Reducing the frequency of the application of related-party guidance when determining a controlling financial interest in a variable interest entity (VIE).

 

  Changing consolidation conclusions for public and private companies in several industries that typically make use of limited partnerships or VIEs.

The ASU will be effective for periods beginning after December 15, 2015, for public companies. Early adoption is permitted, including adoption in an interim period.

 

 

38


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three Months Ended March 31, 2015

 

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;

 

  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;

 

  the risks presented by cyber terrorism and data security breaches;

 

  containing costs and expenses;

 

39


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three Months Ended March 31, 2015

 

  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 2014 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 Northwestern and Central Indiana and Southwestern and South 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 November 12, 2013, Horizon entered into an Agreement and Plan of Merger (the “Merger Agreement”) providing for Horizon’s acquisition of SCB Bancorp, Inc., a Michigan corporation (“Summit”). Pursuant to the Merger Agreement, Summit would merge with and into Horizon, with Horizon surviving the merger (the “Merger”), and Summit Community Bank, a Michigan-chartered commercial bank and wholly owned subsidiary of SCB Bancorp, Inc., would merge with and into a wholly owned subsidiary of Horizon, Horizon Bank, N.A. (“Horizon Bank”), with Horizon Bank as the surviving bank.

On April 3, 2014, Horizon completed the acquisition of Summit and Horizon Bank’s acquisition of Summit Community Bank, through mergers effective April 3, 2014. Under the terms of the acquisition, the exchange ratio was 0.4904 shares of Horizon common stock and $5.15 in cash for each outstanding share of Summit common stock. Summit shares outstanding at the closing were 1,164,442, and the shares of Horizon’s common stock issued to Summit shareholders totaled 570,820. Horizon’s stock price was $22.23 per share at the close of business on April 3, 2014. Based upon these numbers, the total value of the consideration for the acquisition was $18.9 million (not including the retirement of Summit debt).

Following are some highlights of Horizon’s financial performance through the first quarter of 2015:

 

  Net income for the first quarter of 2015 increased 56.8% or $1.9 million compared to the same period in 2014 to $5.4 million or $.55 diluted earnings per share.

 

  Total loans increased 24.3% on an annualized basis during the first quarter of 2015.

 

  Excluding mortgage warehouse loans, total loans increased 10.7% on an annualized basis during the first quarter of 2015.

 

  Commercial loans increased 12.9% on an annualized basis during the first quarter of 2015.

 

40


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three Months Ended March 31, 2015

 

  Net interest income for the first quarter of 2015 increased 27.2% or $3.6 million compared to the same period in 2014.

 

  Non-interest income for the first quarter of 2015 increased 28.0% or $1.5 million compared to the same period in 2014.

 

  Net interest margin, excluding the impact of acquisitions (“core net interest margin”), was 3.47% for the first quarter of 2015 compared to 3.38% for the same period in 2014.

 

  Return on average assets was 1.05% for the first quarter of 2015.

 

  Return on average common equity was 11.66% for the first quarter of 2015.

 

  Horizon’s tangible book value per share rose to $16.80 at March 31, 2015, compared to $16.26 at December 31, 2014 and $15.52 at March 31, 2014. $16.80 is the highest tangible book value per share in the company’s history.

 

  On February 19, 2015, Horizon announced a planned merger agreement with Peoples Bancorp and its wholly-owned subsidiary, Peoples Federal Savings Bank of DeKalb County, headquartered in Auburn, Indiana.

 

  Horizon’s full-service Carmel, Indiana office opened on February 23, 2015.

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 2014 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 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 March 31, 2015, Horizon had core deposit intangibles of $3.7 million subject to amortization and $28.2 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

 

41


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three Months Ended March 31, 2015

 

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 March 31, 2015 was $23.39 per share compared to a book value of $20.25 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 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 first-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 first 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.

 

42


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three Months Ended March 31, 2015

 

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.

 

43


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three Months Ended March 31, 2015

 

Financial Condition

On March 31, 2015, Horizon’s total assets were $2.2 billion, an increase of approximately $77.0 million compared to December 31, 2014. The increase was primarily due to the growth in net loans of $82.7 million.

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

 

   March 31, 2015   December 31, 2014 
   Amortized   Fair   Amortized   Fair 
   Cost   Value   Cost   Value 

Available for sale

        

U.S. Treasury and federal agencies

  $28,400    $28,421    $26,996    $26,823  

State and municipal

   50,036     51,576     46,535     47,952  

Federal agency collateralized mortgage obligations

   120,785     121,719     122,930     122,860  

Federal agency mortgage-backed pools

   125,923     129,267     122,583     125,395  

Private labeled mortgage-backed pools

   —       —       670     689  

Corporate notes

   32     50     32     45  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total available for sale investment securities

$325,176  $331,033  $319,746  $323,764  
  

 

 

   

 

 

   

 

 

   

 

 

 

Held to maturity

U.S. Treasury and federal agencies

$9,824  $9,981  $9,804  $9,886  

State and municipal

 128,558   134,594   129,595   132,887  

Federal agency collateralized mortgage obligations

 3,873   3,918   4,039   4,073  

Federal agency mortgage-backed pools

 22,027   22,912   22,329   23,058  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total held to maturity investment securities

$164,282  $171,405  $165,767  $169,904  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total investment securities increased by approximately $5.8 million at March 31, 2015 compared to December 31, 2014 due to the reinvestment of investment security cash flows held at December 31, 2014 during the first quarter.

Total loans increased $82.8 million since December 31, 2014 to $1.5 billion as of March 31, 2015. This increase was the result of an increase in commercial loans of $21.4 million, mortgage warehouse loans of $49.7 million, residential mortgage loans of $5.8 million and consumer loans of $5.9 million. The growth in total loans during the three months ended March 31, 2015 is the direct result of increased calling efforts to increase Horizon’s market share within the Company’s footprint and market expansion.

The following table presents the amount and growth rate of loans by product type for the three months ended March 31, 2015.

Loan Growth by Type

Three Months Ended March 31, 2015

(Dollars in Thousands)

 

                  Annualized 
   March 31   December 31   Amount   Percent  Percent 
   2015   2014   Change   Change  Change 
   (Unaudited)                

Commercial loans

  $695,736    $674,314    $21,422     3.2  12.9

Residential mortgage loans

   260,390     254,625     5,765     2.3  9.2

Consumer loans

   326,334     320,459     5,875     1.8  7.4

Held for sale loans

   6,229     6,143     86     1.4  5.7
  

 

 

   

 

 

   

 

 

    

Subtotal

 1,288,689   1,255,541   33,148   2.6 10.7

Mortgage warehouse loans

 178,899   129,156   49,743   38.5 156.2
  

 

 

   

 

 

   

 

 

    

Total loans

$1,467,588  $1,384,697  $82,891   6.0 24.3
  

 

 

   

 

 

   

 

 

    

 

44


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three Months Ended March 31, 2015

 

Total deposits decreased $17.2 million since December 31, 2014. This decrease was primarily the result of a decrease in municipal deposits and time deposits, partially offset by an increase in non-interest bearing deposits. The decrease in municipal deposits is seasonal and is impacted by the timing of property tax payment collection and disbursement. Non-interest bearing deposit accounts increased by $17.5 million, interest-bearing transaction accounts decreased by $25.4 million and time deposits decreased by $9.4 million during the three months ended March 31, 2015.

The Company’s borrowings increased $89.2 million from December 31, 2014 as total loan growth of $82.8 million outpaced the decrease in deposits of $17.2 million during the three months ended March 31, 2015, thereby increasing the Company’s reliance on borrowings to fund loan growth during the period. At March 31, 2015, the Company had $166.0 million in short-term funds borrowed compared to $95.0 million at December 31, 2014. The Company’s current balance sheet strategy is to utilize a reasonable level of short-term borrowings during extended low rate environments in addition to what is needed for the fluctuations in municipal deposits and mortgage warehouse lending.

Stockholders’ equity totaled $199.5 million at March 31, 2015 compared to $194.4 million at December 31, 2014. The increase in stockholders’ equity during the period was the result of the generation of net income and an increase in accumulated other comprehensive income, net of dividends declared. At March 31, 2015, the ratio of average stockholders’ equity to average assets was 9.56% compared to 9.56% for December 31, 2014. Book value per common share at March 31, 2015 increased to $20.25 compared to $19.75 at December 31, 2014.

Results of Operations

Overview

Consolidated net income for the three-month period ended March 31, 2015 was $5.4 million, an increase of 56.8% from the $3.4 million for the same period in 2014. Earnings per common share for the three months ended March 31, 2015 were $0.58 basic and $0.55 diluted, compared to $0.39 basic and $0.38 diluted for the same three-month period in 2014. Diluted earnings per share increased by $.17 compared to the same three-month period in 2014 due to an increase in interest income due to loan growth and an increase in accretion income from acquisition-related purchase accounting adjustments and an increase in non-interest income primarily due to an increase in gain in sale of loans and fiduciary activities, partially offset by an increase in non-interest expense primarily due to an increase in salaries and employee benefits from company growth and an increase in loan volume and an increase in the amount of shares outstanding as a result of the Summit acquisition.

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 March 31, 2015 was $16.9 million, an increase of $3.6 million from the $13.3 million earned during the same period in 2014. Yields on the Company’s interest-earning assets increased by 10 basis points to 4.39% for the three months ending March 31, 2015 from 4.29% for the three months ended March 31, 2014. Interest income increased $3.6 million from $16.5 million for the three months ended March 31, 2014 to $20.1 million for the same period in 2014. This increase was due

 

45


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three Months Ended March 31, 2015

 

to an increase in interest-earning assets offset by lower yields on loans and investment securities and an increase in interest income from acquisition-related purchase accounting adjustments from $389,000 for the first quarter of 2014 to $1.1 million for the same period of 2015.

Rates paid on interest-bearing liabilities decreased by 15 basis points for the three months ended March 31, 2015 compared to the same period in 2014 due to the continued low interest rate environment. Interest expense increased $12,000 compared to the three months ended March 31, 2014 to $3.2 million for the same period in 2015. This increase was due to higher balances of both interest-bearing deposits and borrowings. The net interest margin increased 22 basis points from 3.48% for the three months ended March 31, 2014 to 3.70% for the same period in 2015. The increase in the margin for the three months ended March 31, 2015 compared to the same period in 2014 was due to loan growth resulting in a higher ratio of loans to average earning assets, lower funding costs and an increase of $694,000 of interest income from acquisition-related purchase accounting adjustments, partially offset by a decrease in yield on loans and investment securities. Excluding the interest income recognized from the acquisition-related purchase accounting adjustments, the margin would have been 3.47% for the three-month period ending March 31, 2015 compared to 3.38% for the same period in 2014.

 

46


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three Months Ended March 31, 2015

 

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

 

   Three Months Ended  Three Months Ended 
   March 31, 2015  March 31, 2014 
   Average      Average  Average      Average 
   Balance  Interest   Rate  Balance  Interest   Rate 

ASSETS

         

Interest-earning assets

         

Federal funds sold

  $4,804   $2     0.17 $7,439   $4     0.22

Interest-earning deposits

   10,772    3     0.11  5,722    3     0.21

Investment securities—taxable

   360,554    2,149     2.42  386,793    2,383     2.50

Investment securities—non-taxable (1)

   140,748    1,077     4.31  147,840    1,123     4.28

Loans receivable (2)(3)

   1,382,992    16,862     4.96  1,050,491    12,954     5.00
  

 

 

  

 

 

    

 

 

  

 

 

   

Total interest-earning assets (1)

 1,899,870   20,093   4.39 1,598,285   16,467   4.29

Non-interest-earning assets

Cash and due from banks

 28,994   24,890  

Allowance for loan losses

 (16,489 (16,166

Other assets

 157,553   138,322  
  

 

 

     

 

 

    
$2,069,928  $1,745,331  
  

 

 

     

 

 

    

LIABILITIES AND SHAREHOLDERS’ EQUITY

Interest-bearing liabilities

Interest-bearing deposits

$1,215,862  $1,232   0.41$1,079,514  $1,277   0.48

Borrowings

 337,430   1,479   1.78 228,138   1,422   2.53

Subordinated debentures

 32,657   496   6.16 32,502   496   6.19
  

 

 

  

 

 

    

 

 

  

 

 

   

Total interest-bearing liabilities

 1,585,949   3,207   0.82 1,340,154   3,195   0.97

Non-interest-bearing liabilities

Demand deposits

 271,158   223,974  

Accrued interest payable and other liabilities

 14,989   12,807  

Shareholders’ equity

 197,832   168,396  
  

 

 

     

 

 

    
$2,069,928  $1,745,331  
  

 

 

     

 

 

    

Net interest income/spread

$16,886   3.57$13,272   3.32
   

 

 

     

 

 

   

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

 3.70 3.48

 

(1)Securities balances represent daily average balances for the fair value of securities. The average rate is calculated based on the daily average balance for the amortized cost of securities. 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 portfolios. During the three-month period ended March 31, 2015, a provision of $614,000 was required to adequately fund the ALLL compared to no provision for the same period of 2014. Commercial loan net charge-offs during the three months ended March 31, 2015 were negative $11,000, residential mortgage loan net charge-offs were $20,000 and consumer loan net charge-offs were $472,000. The higher provision for loan losses in the first quarter of 2015 compared to the same period of 2014 was primarily due to continued loan growth. The ALLL balance at March 31, 2015 was $16.6 million or 1.13% of

 

47


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three Months Ended March 31, 2015

 

total loans. This compares to an ALLL balance of $16.5 million at December 31, 2014 or 1.19% of total loans. The decrease in the ratio at March 31, 2015 compared to December 31, 2014 was due to an increase in total loans of $82.8 million and improving trends in classified and non-performing loans.

Horizon’s loan loss reserve ratio, excluding loans with credit-related purchase accounting adjustments, stood at 1.22% as of March 31, 2015. The table below details Horizon’s loan loss reserve ratio composition as of March 31, 2015.

Allowance for Loan and Lease Loss Detail

As of March 31, 2015

(Dollars in Thousands, Unaudited)

 

   Horizon          
   Legacy  Heartland  Summit  Total 

Pre-discount loan balance

  $1,341,040   $32,854   $93,760   $1,467,654  

Allowance for loan losses (ALLL)

   16,380    254    —      16,634  

Loan discount

   N/A    2,061    4,234    6,295  
  

 

 

  

 

 

  

 

 

  

 

 

 

Total ALLL+loan discount

 16,380   2,315   4,234   22,929  
  

 

 

  

 

 

  

 

 

  

 

 

 

Loans, net

$1,324,660  $30,539  $89,526  $1,444,725  
  

 

 

  

 

 

  

 

 

  

 

 

 

ALLL/ pre-discount loan balance

 1.22 0.77 0.00 1.13

Loan discount/ pre-discount loan balance

 N/A   6.27 4.52 0.43

Total ALLL+loan discount/ pre-discount loan balance

 1.22 7.05 4.52 1.56

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 March 31, 2015.

Non-performing loans totaled $22.4 million on March 31, 2015 and December 31, 2014. Compared to December 31, 2014, non-performing real estate loans and consumer loans increased by $168,000 and $85,000, respectively, offset by a decrease of $315,000 in non-performing commercial loans.

At March 31, 2015, loans acquired represented $3.6 million in non-performing, $4.7 million in substandard and $242,000 in delinquent loans.

Other Real Estate Owned (OREO) totaled $749,000 on March 31, 2015, down from $1.2 million on December 31, 2014 and $1.7 million on March 31, 2014.

 

48


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three Months Ended March 31, 2015

 

Non-interest Income

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

 

   Three Months Ended         
   March 31   March 31   Amount   Percent 
   2015   2014   Change   Change 

Non-interest Income

        

Service charges on deposit accounts

  $999    $923    $76     8.2

Wire transfer fees

   151     112     39     34.8

Interchange fees

   1,102     959     143     14.9

Fiduciary activities

   1,297     1,048     249     23.8

Gain on sale of securities

   124     —       124     100.0

Gain on sale of mortgage loans

   2,379     1,411     968     68.6

Mortgage servicing net of impairment

   179     207     (28   -13.5

Increase in cash surrender value of bank owned life insurance

   258     233     25     10.7

Death benefit on officer life insurance

   145     —       145     100.0

Other income

   432     629     (197   -31.3
  

 

 

   

 

 

   

 

 

   

Total non-interest income

$7,066  $5,522  $1,544   28.0
  

 

 

   

 

 

   

 

 

   

Total non-interest income was $1.5 million higher in the first quarter of 2015 compared to the same period of 2014. Interchange fees increased by $143,000, primarily due to an increase in volume. Fiduciary activity fees increased $249,000, primarily due to customer and market value growth. Gain on sale of securities increased $124,000 during the first quarter of 2015. This gain was the result of an analysis that determined market conditions provided the opportunity to add gains to capital without negatively impacting long-term earnings. The sale of securities was also used to fund loan growth. Residential mortgage loan activity during the first quarter of 2015 generated $2.4 million of income from the gain on sale of mortgage loans, up $968,000 from the same period in 2014. The increase in the gain on sale of mortgage loans was due to an increase in total loans sold of $32.9 million from $36.0 million in the first quarter of 2014 to $68.9 million in the same period of 2015, partially offset by a decrease in the percentage earned on the sale of these loans. The Company also recognized a $145,000 death benefit on officer life insurance during the first quarter of 2015. Other income decreased by $197,000 compared to the previous year due to a nonrecurring gain recognized in the first quarter of 2014.

Non-interest Expense

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

 

   Three Months Ended         
   March 31   March 31   Amount   Percent 
   2015   2014   Change   Change 

Non-interest expense

        

Salaries

  $5,633    $5,356    $277     5.2

Commission and bonuses

   1,167     480     687     143.1

Employee benefits

   1,704     1,647     57     3.5

Net occupancy expenses

   1,551     1,424     127     8.9

Data processing

   923     870     53     6.1

Professional fees

   527     608     (81   -13.3

Outside services and consultants

   626     661     (35   -5.3

Loan expense

   1,257     1,015     242     23.8

FDIC deposit insurance

   337     256     81     31.6

Other losses

   (45   38     (83   -218.4

Other expense

   2,388     2,159     229     10.6
  

 

 

   

 

 

   

 

 

   

Total non-interest expense

$16,068  $14,514  $1,554   10.7
  

 

 

   

 

 

   

 

 

   

 

49


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three Months Ended March 31, 2015

 

Total non-interest expenses were $1.6 million higher in the first quarter of 2015 compared to the same period of 2014. Salaries increased $277,000 compared to the same period of 2014 primarily due to changes in annual merit pay and larger employee base. Commission and bonuses increased by $687,000 due to an increase in loan volume, larger employee base and first quarter performance in 2015. Net occupancy expenses increased $127,000 primarily due to market expansion. Loan expense increased $242,000 primarily due to an increase in loan origination volume. Other expenses increased $229,000 in the first quarter of 2015 compared to the same period in 2014 primarily due to the Company’s growth and expansion efforts. In addition, expenses were impacted in the first quarter of 2015 due to one-time transaction related costs of approximately $146,000.

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 three months ended March 31, 2015, cash and cash equivalents decreased by approximately $4.8 million. At March 31, 2015, in addition to liquidity available from the normal operating, funding, and investing activities of Horizon, the Bank had approximately $252.9 million in unused credit lines with various money center banks, including the FHLB and the FRB Discount Window compared to $301.4 million at December 31, 2014 and $317.1 million at March 31, 2014.

Capital Resources

The capital resources of Horizon and the Bank exceeded regulatory capital ratios for “well capitalized” banks at March 31, 2015. Stockholders’ equity totaled $199.5 million as of March 31, 2015, compared to $194.4 million as of December 31, 2014. For the three months ended March 31, 2015 and the year ended December 31, 2014, the ratio of average stockholders’ equity to average assets was 9.56%. The increase in stockholders’ equity during the period was the result of the generation of net income, an increase in accumulated other comprehensive income, net of dividends declared.

The Company currently intends to continue its participation in the Small Business Lending Fund, pursuant to which it issued preferred stock to the US Treasury, since the growth in the Company’s small business lending has reduced the dividend cost. For the three months ending March 31, 2015, the dividend cost was approximately $31,000, or 1.0% annualized. Quarterly dividend payments for the year ending December 31, 2015 will be approximately $31,000, or 1.0% annualized. The Company plans to reserve cash so that it has the ability to redeem this preferred stock if and when the cost of this capital exceeds the cost of other forms of capital, subject to regulatory approval.

Horizon declared common stock dividends in the amount of $0.14 per share during the first three months of 2015 compared to $0.11 per share for the same period of 2014. The dividend payout ratio (dividends as a percent of basic earnings per share) was 24.2% and 28.0% for the first three months of 2015 and 2014, respectively. For additional information regarding dividends, see Horizon’s Annual Report on Form 10-K for 2014.

Basel III

In July 2013, the federal banking agencies approved final rules to be phased in from 2015 to 2019 implementing the U.S. Basel Committee on Banking Supervision’s capital framework (“Basel III”) for all U.S. banks and for bank holding companies. Under these final rules, minimum requirements have increased for

 

50


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three Months Ended March 31, 2015

 

both the quantity and quality of capital held by Horizon and the Bank. The rules include a new common equity Tier 1 capital ratio of 4.5%, a minimum Tier 1 capital ratio of 6.0% (increased from 4.0%), a total capital ratio of 8 % (unchanged from prior rules) and a minimum leverage ratio of 4.0%. The final rules also require a Tier 1 capital conservation buffer above the new regulatory minimum capital requirements, which must consist entirely of common equity Tier 1 capital. Institutions that do not maintain the required capital conservation buffer will become subject to progressively more stringent limitations on the percentage of earnings that can be paid out in dividends or used for stock repurchases and on the payment of certain bonuses to senior executive management. The capital conservation buffer requirement will be phased in over three years beginning in 2016 at 0.625% of risk-weighted assets and ending at 2.5% of risk-weighted assets for 2019 and thereafter, effectively raising each minimum capital ratio by 2.5%.

The final rules also introduce other changes, including an increase in the capital required for certain categories of assets, including higher-risk construction real estate loans and certain exposures related to securitizations. Contrary to the proposed rule changes, the final rules allow banking organizations with less than $15 billion in assets as of December 31, 2010, to retain non-qualifying Tier 1 capital trust preferred securities issued prior to May 19, 2010, subject generally to a limit of 25% of Tier 1 capital.

These new minimum capital ratios became effective for Horizon on January 1, 2015, and will be fully phased-in on January 1, 2019. Horizon’s management believes that, as of March 31, 2015, Horizon and the Bank would meet all capital adequacy requirements under the Basel III capital rules on a fully phased-in basis, as if such requirements were currently in effect.

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.

 

51


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three Months Ended March 31, 2015

 

Non-GAAP Reconciliation of Net Interest Margin

(Dollar Amounts in Thousands)

 

   Three Months Ended 
   March 31  December 31  March 31 
   2015  2014  2014 
   (Unaudited)     (Unaudited) 

Net Interest Margin As Reported

    

Net interest income

  $16,886   $16,523   $13,272  

Average interest-earning assets

   1,899,870    1,865,750    1,598,285  

Net interest income as a percent of average interest-earning assets

   3.70  3.64  3.48

Impact of Acquisitions

    

Interest income from acquisition-related purchase accounting adjustments

  $(1,083 $(719 $(389

Net Interest Margin Excluding Impact of Acquisitions

    

Net interest income

  $15,803   $15,804   $12,883  

Average interest-earning assets

   1,899,870    1,865,750    1,598,285  

Net interest income as a percent of average interest-earning assets

   3.47  3.49  3.38

 

52


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Quantitative and Qualitative Disclosures About Market Risk

For the Three Months Ended March 31, 2015

 

ITEM 3.QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We refer you to Horizon’s 2014 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 2014 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 March 31, 2015, 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 March 31, 2015, 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.

 

53


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Part II – Other Information

For the Three Months Ended March 31, 2015

 

 

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 2014.

 

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

 

54


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Part II – Other Information

For the Three Months Ended March 31, 2015

 

ITEM 6.EXHIBITS

(a) Exhibits

 

Exhibit No.  Description
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
10.1*  Form of 2013 Omnibus Equity Incentive Plan Performance Share Award Agreement (with restrictions)
10.2*  Form of 2013 Omnibus Equity Incentive Plan Performance Share Award Agreement (without restrictions)
10.3*  Form of 2013 Omnibus Equity Incentive Plan Stock Option Agreement (with restrictions)
10.4*  Form of 2013 Omnibus Equity Incentive Plan Stock Option Agreement (without restrictions)
101  Interactive Data Files

 

*Indicates exhibits that describe or evidence management contracts or compensatory plans or arrangements.

 

55


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: May 4, 2015

/s/ Craig M. Dwight

Craig M. Dwight
Chief Executive Officer
Dated: May 4, 2015

/s/ Mark E. Secor

Mark E. Secor
Chief Financial Officer

 

56


Table of Contents

INDEX TO EXHIBITS

 

Exhibit No.

  

Description

  Location 
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 10.1*  Form of 2013 Omnibus Equity Incentive Plan Performance Share Award Agreement (with restrictions)   Attached  
Exhibit 10.2*  Form of 2013 Omnibus Equity Incentive Plan Performance Share Award Agreement (without restrictions)   Attached  
Exhibit 10.3*  Form of 2013 Omnibus Equity Incentive Plan Stock Option Agreement (with restrictions)   Attached  
Exhibit 10.4*  Form of 2013 Omnibus Equity Incentive Plan Stock Option Agreement (without restrictions)   Attached  
Exhibit 101  Interactive Data Files   Attached  

 

*Indicates exhibits that describe or evidence management contracts or compensatory plans or arrangements.

 

57