Horizon Bancorp
HBNC
#6208
Rank
$0.90 B
Marketcap
$17.57
Share price
1.27%
Change (1 day)
34.22%
Change (1 year)

Horizon Bancorp - 10-Q quarterly report FY2012 Q1


Text size:
Table of Contents

 

 

United States

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 10-Q

 

 

 

QUARTERLY REPORT UNDER SECTION 13 OR 15 (d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2012

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)

(219) 879-0211

Registrant’s telephone number, including area code:

N/A

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

 

 

 

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: 4,997,017 shares of Common Stock, no par value, at May 10, 2012.

 

 

 


Table of Contents

HORIZON BANCORP

FORM 10-Q

INDEX

 

PART I. FINANCIAL INFORMATION

  

Item 1.

  Financial Statements  
  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   36  

Item 3.

  Quantitative and Qualitative Disclosures about Market Risk   47  

Item 4.

  Controls and Procedures   47  

PART II. OTHER INFORMATION

  

Item 1.

  Legal Proceedings   48  

Item 1A.

  Risk Factors   48  

Item 2.

  Unregistered Sales of Equity Securities and Use of Proceeds   48  

Item 3.

  Defaults Upon Senior Securities   48  

Item 4.

  Mine Safety Disclosures   48  

Item 5.

  Other Information   48  

Item 6.

  Exhibits   49  

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 
   2012
(Unaudited)
   2011 
Assets    

Cash and due from banks

  $19,049    $20,447  

Investment securities, available for sale

   433,501     431,045  

Investment securities, held to maturity

   7,100     7,100  

Loans held for sale

   10,202     14,090  

Loans, net of allowance for loan losses of $19,412 and $18,882

   969,141     964,311  

Premises and equipment

   35,775     34,665  

Federal Reserve and Federal Home Loan Bank stock

   12,390     12,390  

Goodwill

   5,910     5,910  

Other intangible assets

   2,182     2,292  

Interest receivable

   6,798     6,671  

Cash value life insurance

   30,415     30,190  

Other assets

   14,368     18,051  
  

 

 

   

 

 

 

Total assets

  $1,546,831    $1,547,162  
  

 

 

   

 

 

 

Liabilities

    

Deposits

    

Non-interest bearing

  $138,618    $130,673  

Interest bearing

   926,003     879,192  
  

 

 

   

 

 

 

Total deposits

   1,064,621     1,009,865  

Borrowings

   310,889     370,111  

Subordinated debentures

   30,699     30,676  

Interest payable

   555     596  

Other liabilities

   13,829     14,449  
  

 

 

   

 

 

 

Total liabilities

   1,420,593     1,425,697  
  

 

 

   

 

 

 

Commitments and contingent liabilities

    

Stockholders’ Equity

    

Preferred stock, $.01 par value, $1,000 liquidation value

    

Authorized, 1,000,000 Series B shares

    

Issued 12,500 and 12,500 shares

   12,500     12,500  

Common stock, $.3333 stated value

    

Authorized, 22,500,000 shares

    

Issued, 4,994,017 and 4,967,196 shares

    

Outstanding, 4,954,347 and 4,947,696 shares

   1,126     1,126  

Additional paid-in capital

   10,641     10,610  

Retained earnings

   93,198     89,387  

Accumulated other comprehensive income

   8,773     7,842  
  

 

 

   

 

 

 

Total stockholders’ equity

   126,238     121,465  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

  $1,546,831    $1,547,162  
  

 

 

   

 

 

 

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 
   2012  2011 
   (Unaudited)  (Unaudited) 

Interest Income

   

Loans receivable

  $13,532   $11,888  

Investment securities

   

Taxable

   2,314    2,500  

Tax exempt

   980    1,043  
  

 

 

  

 

 

 

Total interest income

   16,826    15,431  
  

 

 

  

 

 

 

Interest Expense

   

Deposits

   1,639    2,337  

Borrowed funds

   1,519    1,577  

Subordinated debentures

   470    450  
  

 

 

  

 

 

 

Total interest expense

   3,628    4,364  
  

 

 

  

 

 

 

Net Interest Income

   13,198    11,067  

Provision for loan losses

   559    1,548  
  

 

 

  

 

 

 

Net Interest Income after Provision for Loan Losses

   12,639    9,519  
  

 

 

  

 

 

 

Other Income

   

Service charges on deposit accounts

   712    795  

Wire transfer fees

   182    108  

Interchange fees

   628    545  

Fiduciary activities

   975    963  

Gain on sale of securities

   —      274  

Gain on sale of mortgage loans

   2,274    533  

Mortgage servicing income net of impairment

   90    764  

Increase in cash surrender value of bank owned life insurance

   225    205  

Other income

   56    127  
  

 

 

  

 

 

 

Total other income

   5,142    4,314  
  

 

 

  

 

 

 

Other Expenses

   

Salaries and employee benefits

   5,963    5,361  

Net occupancy expenses

   1,054    1,081  

Data processing

   526    407  

Professional fees

   534    349  

Outside services and consultants

   471    381  

Loan expense

   702    762  

FDIC insurance expense

   257    387  

Other losses

   30    31  

Other expenses

   1,623    1,499  
  

 

 

  

 

 

 

Total other expenses

   11,160    10,258  
  

 

 

  

 

 

 

Income Before Income Tax

   6,621    3,575  

Income tax expense

   2,008    810  
  

 

 

  

 

 

 

Net Income

   4,613    2,765  

Preferred stock dividend and discount accretion

   (156  (276
  

 

 

  

 

 

 

Net Income Available to Common Shareholders

  $4,457   $2,489  
  

 

 

  

 

 

 

Basic Earnings Per Share

  $0.90   $0.51  

Diluted Earnings Per Share

   0.88    0.49  

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 
   2012   2011 
   (Unaudited)   (Unaudited) 

Net Income

  $4,613    $2,765  
  

 

 

   

 

 

 

Other Comprehensive Income

    

Change in fair value of derivative instruments, net of taxes

of $198 and $670, for 2012 and 2011, respectively

   367     1,245  

Unrealized appreciation on available-for-sale securities, net of taxes of $303 and $158, for 2012 and 2011, respectively

   564     293  

Less: reclassification adjustment for realized gains included in net income, net of taxes of $0 and $96, for 2012 and 2011, respectively

   —       178  
  

 

 

   

 

 

 
   931     1,716  
  

 

 

   

 

 

 

Comprehensive Income

  $5,544    $4,481  
  

 

 

   

 

 

 

See notes to condensed consolidated financial statements

 

5


Table of Contents

HORIZON BANCORP ANDSUBSIDIARIES

Condensed Consolidated Statement of Stockholders’ Equity

(Unaudited)

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

 

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

Balances, January 1, 2012

  $12,500    $1,126    $10,610    $89,387   $7,842    $121,465  

Net income

         4,613      4,613  

Other comprehensive income, net of tax

          931     —    

Amortization of unearned compensation

       23        23  

Stock option expense

       8        8  

Cash dividends on preferred stock (5.00%)

         (156    (156

Cash dividends on common stock ($.13 per share)

         (646    (646
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

 

Balances, March 31, 2012

  $12,500    $1,126    $10,641    $93,198   $8,773    $126,238  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

   

 

 

 

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 
   2012  2011 
   (Unaudited)  (Unaudited) 

Operating Activities

   

Net income

  $4,613   $2,765  

Items not requiring (providing) cash

   

Provision for loan losses

   559    1,548  

Depreciation and amortization

   646    604  

Share based compensation

   8    10  

Mortgage servicing rights impairment (recovery)

   7    (701

Premium amortization on securities available for sale, net

   700    522  

Gain on sale of investment securities

   —      (274

Gain on sale of mortgage loans

   (2,274  (533

Proceeds from sales of loans

   82,619    64,764  

Loans originated for sale

   (80,345  (64,231

Change in cash surrender value of life insurance

   (225  (205

(Gain) loss on sale of other real estate owned

   21    (30

Net change in

   

Interest receivable

   (127  (114

Interest payable

   (41  5  

Other assets

   1,415    1,401  

Other liabilities

   (179  (1,159
  

 

 

  

 

 

 

Net cash provided by operating activities

   7,397    4,372  
  

 

 

  

 

 

 

Investing Activities

   

Purchases of securities available for sale

   (22,581  (76,429

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

   20,294    25,358  

Purchase of securities held to maturity

   —      (2,437

Proceeds from maturities of securities held to maturity

   —      1,400  

Net change in loans

   (2,102  84,163  

Proceeds on the sale of OREO and repossessed assets

   2,461    1,469  

Purchases of premises and equipment

   (1,622  (990
  

 

 

  

 

 

 

Net cash provided (used in) by investing activities

   (3,550  32,534  
  

 

 

  

 

 

 

Financing Activities

   

Net change in

   

Deposits

   54,756    15,911  

Borrowings

   (59,199  (36,360

Proceeds from issuance of stock

   —      56  

Tax benefit from issuance of stock

   —      8  

Dividends paid on common shares

   (646  (560

Dividends paid on preferred shares

   (156  (235
  

 

 

  

 

 

 

Net cash used in financing activities

   (5,245  (21,180
  

 

 

  

 

 

 

Net Change in Cash and Cash Equivalent

   (1,398  15,726  

Cash and Cash Equivalents, Beginning of Period

   20,447    15,683  
  

 

 

  

 

 

 

Cash and Cash Equivalents, End of Period

  $19,049   $31,409  
  

 

 

  

 

 

 

Additional Cash Flows Information

   

Interest paid

  $3,669   $4,358  

Income taxes paid

   900    —    

Transfer of loans to other real estate owned

   527    1,095  

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 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, 2012 and March 31, 2011 are not necessarily indicative of the operating results for the full year of 2012 or 2011. 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 2011 filed with the Securities and Exchange Commission on March 12, 2012. The consolidated condensed balance sheet of Horizon as of December 31, 2011 has been derived from the audited balance sheet of Horizon 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

 
    2012
(Unaudited)
   2011
(Unaudited)
 

Basic earnings per share

    

Net income

  $4,613    $2,765  

Less: Preferred stock dividends and accretion of discount

   156     276  
  

 

 

   

 

 

 

Net income available to common shareholders

  $4,457    $2,489  

Weighted average common shares outstanding(1)

   4,948,573     4,924,715  

Basic earnings per share

  $0.90    $0.51  
  

 

 

   

 

 

 

Diluted earnings per share

    

Net income available to common shareholders

  $4,457    $2,489  

Weighted average common shares outstanding(1)

   4,948,573     4,924,715  

Effect of dilutive securities:

    

Warrants

   106,438     115,887  

Restricted stock

   971     22,217  

Stock options

   9,678     11,945  
  

 

 

   

 

 

 

Weighted average shares outstanding

   5,065,660     5,074,763  

Diluted earnings per share

  $0.88    $0.49  
  

 

 

   

 

 

 

 

(1)

Adjusted for 3:2 stock split on December 9, 2011

 

 

8


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

At March 31, 2012 and 2011, there were 31,500 shares and 39,176 shares that were not included in the computation of diluted earnings per share because they were non-dilutive.

Horizon has share-based employee compensation plans, which are described in the notes to the financial statements included in the December 31, 2011 Annual Report on Form 10-K.

Reclassifications

Certain reclassifications have been made to the 2011 consolidated financial statements to be comparable to 2012. These reclassifications had no effect on net income.

Note 2 – Securities

The fair value of securities is as follows:

 

       Gross   Gross    
March 31, 2012  Amortized
Cost
   Unrealized
Gains
   Unrealized
Losses
  Fair
Value
 

Available for sale

       

U.S. Treasury and federal agencies

  $18,365    $293    $(1 $18,657  

State and municipal

   134,661     9,195     (82  143,774  

Federal agency collateralized mortgage obligations

   84,458     2,233     (1  86,690  

Federal agency mortgage-backed pools

   174,909     6,095     (21  180,983  

Private labeled mortgage-backed pools

   3,247     113     —      3,360  

Corporate notes

   32     5     —      37  
  

 

 

   

 

 

   

 

 

  

 

 

 

Total available for sale investment securities

  $415,672    $17,934    $(105 $433,501  
  

 

 

   

 

 

   

 

 

  

 

 

 

Held to maturity, State and Municipal

  $7,100    $—      $—     $7,100  
  

 

 

   

 

 

   

 

 

  

 

 

 

 

       Gross   Gross    
December 31, 2011  Amortized
Cost
   Unrealized
Gains
   Unrealized
Losses
  Fair
Value
 

Available for sale

       

U.S. Treasury and federal agencies

  $12,693    $329    $—     $13,022  

State and municipal

   135,011     8,950     (71  143,890  

Federal agency collateralized mortgage obligations

   89,016     2,106     —      91,122  

Federal agency mortgage-backed pools

   173,797     5,669     (115  179,351  

Private labeled mortgage-backed pools

   3,518     118     —      3,636  

Corporate notes

   32     —       (8  24  
  

 

 

   

 

 

   

 

 

  

 

 

 

Total available for sale investment securities

  $414,067    $17,172    $(194 $431,045  
  

 

 

   

 

 

   

 

 

  

 

 

 

Held to maturity, State and Municipal

  $7,100    $34    $—     $7,134  
  

 

 

   

 

 

   

 

 

  

 

 

 

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, 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, 2012, 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 United States Department of the Treasury (“U.S. Treasury”) and federal agencies, securities of state and municipal governmental agencies, and federal agency mortgage-backed pools were caused by interest rate volatility and not a decline in credit quality. The

 

9


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

contractual terms of those investments do not permit the issuer to settle the securities at a price less than the amortized cost basis of the investments. The Company expects to recover the amortized cost basis over the term of the securities. Because the Company does not intend to sell the investments and it is not likely that the Company will be required to sell the investments before recovery of their amortized cost basis, which may be at maturity, the Company did not consider those investments to be other-than-temporarily impaired at March 31, 2012.

The amortized cost and fair value of securities available for sale and held to maturity at March 31, 2012 and December 31, 2011, 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, 2012   December 31, 2011 
    Amortized
Cost
   Fair
Value
   Amortized
Cost
   Fair
Value
 

Available for sale

        

Within one year

  $936    $941    $931    $940  

One to five years

   32,713     33,847     30,796     31,910  

Five to ten years

   59,524     63,509     51,476     55,053  

After ten years

   59,885     64,171     64,533     69,033  
  

 

 

   

 

 

   

 

 

   

 

 

 
   153,058     162,468     147,736     156,936  

Federal agency collateralized mortgage obligations

   84,458     86,690     89,016     91,122  

Federal agency mortgage-backed pools

   174,909     180,983     173,797     179,351  

Private labeled mortgage-backed pools

   3,247     3,360     3,518     3,636  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total available for sale investment securities

  $415,672    $433,501    $414,067    $431,045  
  

 

 

   

 

 

   

 

 

   

 

 

 

Held to maturity

        

Within one year

  $7,100    $7,100    $7,100    $7,134  

One to five years

   —       —       —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total held to maturity investment securities

  $7,100    $7,100    $7,100    $7,134  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

 

   Less than 12 Months  12 Months or More  Total 

March 31, 2012

  Fair
Value
   Unrealized
Losses
  Fair
Value
   Unrealized
Losses
  Fair
Value
   Unrealized
Losses
 

U.S. Treasury and federal agencies

  $2,984    $(1 $—      $—     $2,984    $(1

State and municipal

   2,323     (82  —       —      2,323     (82

Federal agency collateralized mortgage obligations

   2,595     (1  —       —      2,595     (1

Federal agency mortgage-backed pools

   7,248     (21  20     —      7,268     (21
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

Total temporarily impaired securities

  $15,150    $(105 $20    $—     $15,170    $(105
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 
    Less than 12 Months  12 Months or More  Total 

December 31, 2011

  Fair
Value
   Unrealized
Losses
  Fair
Value
   Unrealized
Losses
  Fair
Value
   Unrealized
Losses
 

State and municipal

  $1,550    $(44 $1,948    $(27 $3,498    $(71

Federal agency mortgage-backed pools

   23,442     (115  23     —      23,465     (115

Corporate notes

   24     (8  —       —      24     (8
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

Total temporarily impaired securities

  $25,016    $(167 $1,971    $(27 $26,987    $(194
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

 

10


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

   Three months ended March 31 
   2012   2011 

Sales of securities available for sale (Unaudited)

    

Proceeds

  $—      $9,274  

Gross gains

   —       274  

Gross losses

   —       —    

Note 3 — Loans

 

   March 31  December 31 
   2012  2011 

Commercial

   

Working capital and equipment

  $164,199   $170,325  

Real estate, including agriculture

   176,889    172,910  

Tax exempt

   3,539    3,818  

Other

   5,836    5,323  
  

 

 

  

 

 

 

Total

   350,463    352,376  

Real estate

   

1–4 family

   151,497    153,039  

Other

   4,053    4,102  
  

 

 

  

 

 

 

Total

   155,550    157,141  

Consumer

   

Auto

   138,682    134,686  

Recreation

   4,808    4,737  

Real estate/home improvement

   27,865    27,729  

Home equity

   92,495    92,249  

Unsecured

   3,039    3,183  

Other

   2,499    2,793  
  

 

 

  

 

 

 

Total

   269,388    265,377  

Mortgage warehouse

   213,152    208,299  
  

 

 

  

 

 

 

Total

   213,152    208,299  
  

 

 

  

 

 

 

Total loans

   988,553    983,193  

Allowance for loan losses

   (19,412  (18,882
  

 

 

  

 

 

 

Loans, net

  $969,141   $964,311  
  

 

 

  

 

 

 

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 higher loan principal amounts and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the

 

11


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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, which 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 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 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 is typically less than 30 days.

Based on the agreements with each mortgage company, at any time a mortgage company can repurchase from Horizon their 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 mortgage company. Also, in the event that the end investor would not be able to honor the sales 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.

 

12


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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

 

March 31, 2012  Loan
Balance
  Interest Due   Deferred
Fees/(Costs)
  Recorded
Investment
 

Owner occupied real estate

  $129,530   $409    $26   $129,965  

Non owner occupied real estate

   150,861    395     99    151,355  

Residential spec homes

   2,834    7     —      2,841  

Development & spec land loans

   7,366    15     —      7,381  

Commercial and industrial

   59,744    198     3    59,945  
  

 

 

  

 

 

   

 

 

  

 

 

 

Total commercial

   350,335    1,024     128    351,487  

Residential mortgage

   148,073    569     68    148,710  

Residential construction

   7,409    11     —      7,420  

Mortgage warehouse

   213,152    427     —      213,579  
  

 

 

  

 

 

   

 

 

  

 

 

 

Total real estate

   368,634    1,007     68    369,709  

Direct installment

   24,735    86     (346  24,475  

Direct installment purchased

   863    —       —      863  

Indirect installment

   131,461    403     —      131,864  

Home equity

   113,420    524     (745  113,199  
  

 

 

  

 

 

   

 

 

  

 

 

 

Total consumer

   270,479    1,013     (1,091  270,401  
  

 

 

  

 

 

   

 

 

  

 

 

 

Total loans

   989,448    3,044     (895  991,597  

Allowance for loan losses

   (19,412  —       —      (19,412
  

 

 

  

 

 

   

 

 

  

 

 

 

Net loans

  $970,036   $3,044    $(895 $972,185  
  

 

 

  

 

 

   

 

 

  

 

 

 

 

December 31, 2011  Loan
Balance
  Interest Due   Deferred
Fees/(Costs)
  Recorded
Investment
 

Owner occupied real estate

  $131,893   $383    $30   $132,306  

Non owner occupied real estate

   142,269    360     94    142,723  

Residential spec homes

   3,574    6     —      3,580  

Development & spec land loans

   8,739    16     —      8,755  

Commercial and industrial

   65,774    169     3    65,946  
  

 

 

  

 

 

   

 

 

  

 

 

 

Total commercial

   352,249    934     127    353,310  

Residential mortgage

   150,893    513     68    151,474  

Residential construction

   6,181    8     —      6,189  

Mortgage warehouse

   208,299    427     —      208,726  
  

 

 

  

 

 

   

 

 

  

 

 

 

Total real estate

   365,373    948     68    366,389  

Direct installment

   24,252    94     (360  23,986  

Direct installment purchased

   981    —       —      981  

Indirect installment

   127,751    420     (56  128,115  

Home equity

   113,561    559     (752  113,368  
  

 

 

  

 

 

   

 

 

  

 

 

 

Total consumer

   266,545    1,073     (1,168  266,450  
  

 

 

  

 

 

   

 

 

  

 

 

 

Total loans

   984,167    2,955     (973  986,149  

Allowance for loan losses

   (18,882  —       —      (18,882
  

 

 

  

 

 

   

 

 

  

 

 

 

Net loans

  $965,285   $2,955    $(973 $967,267  
  

 

 

  

 

 

   

 

 

  

 

 

 

 

13


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

Note 4 – 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 two-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.

 

   Three Months Ended 
   March 31  March 31 
   2012  2011 
   (Unaudited)  (Unaudited) 

Balance at beginning of the period

  $18,882   $19,064  

Loans charged-off:

   

Commercial

   

Owner occupied real estate

   —      11  

Non owner occupied real estate

   —      —    

Residential development

   —      —    

Development & Spec Land Loans

   —      —    

Commercial and industrial

   —      50  
  

 

 

  

 

 

 

Total commercial

   —      61  

Real estate

   

Residential mortgage

   89    82  

Residential construction

   —      —    

Mortgage warehouse

   —      —    
  

 

 

  

 

 

 

Total real estate

   89    82  

Consumer

   

Direct Installment

   113    185  

Direct Installment Purchased

   —      —    

Indirect Installment

   338    455  

Home Equity

   133    977  
  

 

 

  

 

 

 

Total consumer

   584    1,617  
  

 

 

  

 

 

 

Total loans charged-off

   673    1,760  

Recoveries of loans previously charged-off:

   

Commercial

   

Owner occupied real estate

   300    —    

Non owner occupied real estate

   7    —    

Residential development

   —      —    

Development & Spec Land Loans

   —      —    

Commercial and industrial

   25    2  
  

 

 

  

 

 

 

Total commercial

   332    2  

Real estate

   

Residential mortgage

   30    —    

Residential construction

   —      —    

Mortgage warehouse

   —      —    
  

 

 

  

 

 

 

Total real estate

   30    —    

Consumer

   

Direct Installment

   15    48  

Direct Installment Purchased

   —      —    

Indirect Installment

   201    169  

Home Equity

   66    19  
  

 

 

  

 

 

 

Total consumer

   282    236  
  

 

 

  

 

 

 

Total loan recoveries

   644    238  
  

 

 

  

 

 

 

Net loans charged-off

   29    1,522  
  

 

 

  

 

 

 

Provision charged to operating expense

   

Commercial

   86    1,114  

Real estate

   611    47  

Consumer

   (138  387  
  

 

 

  

 

 

 

Total provision charged to operating expense

   559    1,548  
  

 

 

  

 

 

 

Balance at the end of the period

  $19,412   $19,090  
  

 

 

  

 

 

 

 

14


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

Management’s general practice is to proactively charge down loans individually evaluated for impairment 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, charge-off of unsecured open-end loans when the loan is 90 days past due, and charge down to the net realizable value when other secured loans 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 will occur regardless of delinquency status, need not be 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, 2012  Commercial   Real Estate   Mortgage
Warehousing
   Consumer   Total 

Allowance For Loan Losses

          

Ending allowance balance attributable to loans:

          

Individually evaluated for impairment

  $2,833    $—      $—      $—      $2,833  

Collectively evaluated for impairment

   5,602     3,025     1,694     6,258     16,579  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending allowance balance

  $8,435    $3,025    $1,694    $6,258    $19,412  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

          

Individually evaluated for impairment

  $9,035    $—      $—      $—      $9,035  

Collectively evaluated for impairment

   342,452     156,130     213,579     270,401     982,562  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending loans balance

  $351,487    $156,130    $213,579    $270,401    $991,597  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
December 31, 2011  Commercial   Real Estate   Mortgage
Warehousing
   Consumer   Total 

Allowance For Loan Losses

          

Ending allowance balance attributable to loans:

          

Individually evaluated for impairment

  $2,136    $—      $—      $—      $2,136  

Collectively evaluated for impairment

   5,881     2,472     1,695     6,698     16,746  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending allowance balance

  $8,017    $2,472    $1,695    $6,698    $18,882  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

          

Individually evaluated for impairment

  $7,960    $—      $—      $—      $7,960  

Collectively evaluated for impairment

   345,350     157,663     208,726     266,450     978,189  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending loans balance

  $353,310    $157,663    $208,726    $266,450    $986,149  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

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 – Non-performing Loans and Impaired Loans

The following table presents the nonaccrual, loans past due over 90 days still on accrual, and troubled debt restructured (“TDR’s”) by class of loans:

 

       Loans Past            
       Due Over 90   Non      Total Non- 
       Days Still   Performing   Performing  Performing 
March 31, 2012  Nonaccrual   Accruing   TDR’s   TDR’s  Loans 

Commercial

         

Owner occupied real estate

  $2,359    $—       —      $—     $2,359  

Non owner occupied real estate

   4,033     —       152     (0  4,185  

Residential development

   —       —       —       —      —    

Development & Spec Land Loans

   805     —       —       —      805  

Commercial and industrial

   808     —       878     0    1,686  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 

Total commercial

   8,005     —       1,030     0    9,035  

Real estate

         

Residential mortgage

   4,853     —       1,331     2,047    8,231  

Residential construction

   144     —       —       292    436  

Mortgage warehouse

   —       —       —       —      —    
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 

Total real estate

   4,997     —       1,331     2,339    8,667  

Consumer

         

Direct Installment

   157     —       24     0    181  

Direct Installment Purchased

   —       9     —       —      9  

Indirect Installment

   755     19     —       —      774  

Home Equity

   1,536     —       53     849    2,438  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 

Total Consumer

   2,448     28     78     849    3,402  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 

Total

  $15,450    $28    $2,439    $3,188   $21,104  
  

 

 

   

 

 

   

 

 

   

 

 

  

 

 

 

 

       Loans Past             
       Due Over 90   Non       Total Non- 
       Days Still   Performing   Performing   Performing 
December 31, 2011  Nonaccrual   Accruing   TDR’s   TDR’s   Loans 

Commercial

          

Owner occupied real estate

  $2,515    $—      $—      $—      $2,515  

Non owner occupied real estate

   3,970     —       152     —       4,122  

Residential development

   —       —       —       —       —    

Development & Spec Land Loans

   90     —       —       —       90  

Commercial and industrial

   330     —       901     —       1,231  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

   6,905     —       1,053     —       7,958  

Real estate

          

Residential mortgage

   4,550     —       1,120     2,389     8,059  

Residential construction

   144     —       —       293     437  

Mortgage warehouse

   —       —       —       —       —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

   4,694     —       1,120     2,682     8,496  

Consumer

          

Direct Installment

   256     1     —       —       257  

Direct Installment Purchased

   —       4     —       —       4  

Indirect Installment

   926     29     —       —       955  

Home Equity

   1,587     3     25     858     2,473  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Consumer

   2,769     37     25     858     3,689  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $14,368    $37    $2,198    $3,540    $20,143  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

 

16


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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 delinquent in excess of 90 days or have had the accrual of interest discontinued by management. The officer responsible for the loan and the Chief Operating 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. Nonaccrual 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. The Company requires a period of satisfactory performance of not less than six months before returning a nonaccrual 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 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 TDR’s, 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 TDR’s are considered impaired loans and included in the allowance methodology using the guidance for impaired loans. At March 31, 2012, the type of concessions the Company has made on restructured loans has been temporary rate reductions and/or reductions in monthly payments. 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, 2012, the Company had $5.6 million in TDR’s and $3.4 million were performing according to the restructured terms. The financial statement impact of non-perfoming TDR’s was not material for the three months ending March 31, 2012. There was $840,000 of specific reserves allocated to TDR’s at March 31, 2012 based on the collateral deficiencies.

 

17


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

Loans classified as troubled debt restructuring during the three months ended March 31, 2012 and 2011, segregated by class, are shown in the table below.

 

   March 31, 2012   March 31, 2011 
   Number
of
Defaults
   Unpaid
Principal
Balance
   Number
of
Defaults
   Unpaid
Principal
Balance
 

Commercial

    

Owner occupied real estate

   —      $—       —      $—    

Non owner occupied real estate

   —       —       —       —    

Residential development

   —       —       —       —    

Development & Spec Land Loans

   —       —       —       —    

Commercial and industrial

   —       —       —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

   —       —       —       —    

Real estate

        

Residential mortgage

   1     121     2     342  

Residential construction

   —       —       —       —    

Mortgage warehouse

   —       —       —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

   1     121     2     342  

Consumer

        

Direct Installment

   —       —       —       —    

Direct Installment Purchased

   —       —       —       —    

Indirect Installment

   —       —       —       —    

Home Equity

   1     53     1     9  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Consumer

   1     53     1     9  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   2    $174     3    $351  
  

 

 

   

 

 

   

 

 

   

 

 

 

Troubled debt restructured loans which had payment defaults during the three months ended March 31, 2012 and 2011, segregated by class, are shown in the table below. Default occurs when a loan is 90 days or more past due or transferred to nonaccrual.

 

    March 31, 2012   March 31, 2011 
   Number   Unpaid   Number   Unpaid 
   of   Principal   of   Principal 
   Defaults   Balance   Defaults   Balance 

Commercial

        

Owner occupied real estate

   —      $—       —      $—    

Non owner occupied real estate

   —       —       —       —    

Residential development

   —       —       —       —    

Development & Spec Land Loans

   —       —       —       —    

Commercial and industrial

   —       —       —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

   —       —       —       —    

Real estate

        

Residential mortgage

   2     232     1     459  

Residential construction

   —       —       1     293  

Mortgage warehouse

   —       —       —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

   2     232     2     752  

Consumer

        

Direct Installment

   —       —       —       —    

Direct Installment Purchased

   —       —       —       —    

Indirect Installment

   —       —       —       —    

Home Equity

   1     53     —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Consumer

   1     53     —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

   3    $285     2    $752  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

18


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 loans:

 

               Three Months Ending 
               Average   Cash/Accrual 
   Unpaid       Allowance For   Balance in   Interest 
   Principal   Recorded   Loan Loss   Impaired   Income 
March 31, 2012  Balance   Investment   Allocated   Loans   Recognized 

With no recorded allowance

          

Commercial

          

Owner occupied real estate

  $723    $723    $—      $503    $3  

Non owner occupied real estate

   972     974     —       973     —    

Residential development

   —       —       —       —       —    

Development & Spec Land Loans

   90     90     —       90     —    

Commercial and industrial

   338     338     —       240     1  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

   2,123     2,125     —       1,806     4  

With an allowance recorded

          

Commercial

          

Owner occupied real estate

   1,636     1,636     595     1,783     1  

Non owner occupied real estate

   3,213     3,213     1,105     3,186     2  

Residential development

   —       —       —       —       —    

Development & Spec Land Loans

   715     715     470     237     6  

Commercial and industrial

   1,348     1,348     663     1,130     4  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

   6,912     6,912     2,833     6,336     13  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $9,035    $9,037    $2,833    $8,142    $17  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

               Three Months Ending 
               Average   Cash/Accrual 
   Unpaid       Allowance For   Balance in   Interest 
   Principal   Recorded   Loan Loss   Impaired   Income 
March 31, 2011  Balance   Investment   Allocated   Loans   Recognized 

With no recorded allowance

          

Commercial

          

Owner occupied real estate

  $1,003    $1,006    $—      $818    $1  

Non owner occupied real estate

   1,254     1,254     —       1,037     4  

Residential development

   16     16     —       16     —    

Development & Spec Land Loans

   124     124     —       83     —    

Commercial and industrial

   191     191     —       154     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

   2,588     2,591     —       2,107     5  

With an allowance recorded

          

Commercial

          

Owner occupied real estate

   1,538     1,537     585     1,141     —    

Non owner occupied real estate

   4,849     4,888     665     4,884     —    

Residential development

   —       —       —       —       —    

Development & Spec Land Loans

   250     250     125     250     —    

Commercial and industrial

   251     251     115     251     1  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

   6,888     6,926     1,490     6,526     1  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $9,476    $9,517    $1,490    $8,633    $6  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

19


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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

 

March 31, 2012  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

  $285    $30    $—      $315    $129,215    $129,530  

Non owner occupied real estate

   —       97     —       97     150,764     150,861  

Residential development

   —       —       —       —       2,834     2,834  

Development & Spec Land Loans

   —       —       —       —       7,366     7,366  

Commercial and industrial

   1     —       —       1     59,743     59,744  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

   286     127     —       413     349,922     350,335  

Real estate

            

Residential mortgage

   213     254     —       467     147,606     148,073  

Residential construction

   292     —       —       292     7,117     7,409  

Mortgage warehouse

   —       —       —       —       213,152     213,152  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

   505     254     —       759     367,875     368,634  

Consumer

            

Direct Installment

   137     17     —       154     24,581     24,735  

Direct Installment Purchased

   4     8     9     21     842     863  

Indirect Installment

   816     87     19     922     130,539     131,461  

Home Equity

   655     36     —       691     112,729     113,420  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer

   1,612     148     28     1,788     268,691     270,479  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $2,403    $529    $28    $2,960    $986,488    $989,448  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

December 31, 2011  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

  $89    $168    $—      $257    $131,636    $131,893  

Non owner occupied real estate

   228     —       —       228     142,041     142,269  

Residential development

   —       —       —       —       3,574     3,574  

Development & Spec Land Loans

   —       —       —       —       8,739     8,739  

Commercial and industrial

   34     22     —       56     65,718     65,774  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

   351     190     —       541     351,708     352,249  

Real estate

            

Residential mortgage

   411     —       —       411     150,482     150,893  

Residential construction

   —       —       —       —       6,181     6,181  

Mortgage warehouse

   —       —       —       —       208,299     208,299  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

   411     —       —       411     364,962     365,373  

Consumer

            

Direct Installment

   164     22     1     187     24,065     24,252  

Direct Installment Purchased

   7     14     4     25     956     981  

Indirect Installment

   1,333     335     29     1,697     126,054     127,751  

Home Equity

   363     92     3     458     113,103     113,561  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer

   1,867     463     37     2,367     264,178     266,545  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $2,629    $653    $37    $3,319    $980,848    $984,167  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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 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.

 

20


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

 

For new and renewed commercial loans, the Bank’s Credit Department, which acts independently of the loan officer, assigns the credit quality grade to the loan. Loan grades for loans with an aggregate credit exposure of $500,000 or greater are validated by the Loan Committee, which is chaired by the Chief Operating Officer (COO).

 

 

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

 

 

The COO 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 attends 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, and collateral 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 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 a troubled debt restructure 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 an eight-grade rating system to determine the credit quality of commercial loans. The first four 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.

 

21


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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

 

 

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

 

 

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

 

 

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

 

 

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

Risk Grade 4: Satisfactory/Monitored (Pass)

Loans in this category are considered to be of acceptable credit quality, but contain greater credit risk than Satisfactory loans due to weak balance sheets, marginal earnings or cash flow, lack of financial information, weakening markets, insufficient or questionable collateral coverage or other uncertainties. These loans warrant a higher than average level of monitoring to ensure that weaknesses do not advance. The level of risk in a Satisfactory/Monitored loan is within acceptable underwriting guidelines so long as the loan is given the proper level of management supervision. Loans that normally fall into this grade include construction of commercial real estate buildings, land development and subdivisions, and rental properties that have not attained stabilization.

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.

 

 

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.

 

22


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

 

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.

 

23


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

March 31, 2012  Pass   Special
Mention
   Substandard   Doubtful   Total 

Commercial

          

Owner occupied real estate

  $111,070    $5,936    $12,524    $—      $129,530  

Non owner occupied real estate

   125,077     12,740     13,044     —       150,861  

Residential development

   974     527     1,333     —       2,834  

Development & Spec Land Loans

   3,624     939     2,803     —       7,366  

Commercial and industrial

   52,043     2,831     4,870     —       59,744  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

   292,788     22,973     34,574     —       350,335  

Real estate

          

Residential mortgage

   139,842     —       8,231     —       148,073  

Residential construction

   6,973     —       436     —       7,409  

Mortgage warehouse

   213,152     —       —       —       213,152  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

   359,967     —       8,667     —       368,634  

Consumer

          

Direct Installment

   24,554     —       181     —       24,735  

Direct Installment Purchased

   854     —       9     —       863  

Indirect Installment

   130,687     —       774     —       131,461  

Home Equity

   110,982     —       2,438     —       113,420  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Consumer

   267,077     —       3,402     —       270,479  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $919,832    $22,973    $46,643    $—      $989,448  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

December 31, 2011  Pass   Special
Mention
   Substandard   Doubtful   Total 

Commercial

          

Owner occupied real estate

  $107,155    $4,101    $20,637    $—      $131,893  

Non owner occupied real estate

   118,446     11,423     12,400     —       142,269  

Residential development

   1,677     529     1,368     —       3,574  

Development & Spec Land Loans

   3,778     860     4,101     —       8,739  

Commercial and industrial

   55,964     3,012     6,798     —       65,774  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

   287,020     19,925     45,304     —       352,249  

Real estate

          

Residential mortgage

   142,834     —       8,059     —       150,893  

Residential construction

   5,744     —       437     —       6,181  

Mortgage warehouse

   208,299     —       —       —       208,299  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

   356,877     —       8,496     —       365,373  

Consumer

          

Direct Installment

   23,995     —       257     —       24,252  

Direct Installment Purchased

   977     —       4     —       981  

Indirect Installment

   126,796     —       955     —       127,751  

Home Equity

   111,088     —       2,473     —       113,561  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Consumer

   262,856     —       3,689     —       266,545  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $906,753    $19,925    $57,489    $—      $984,167  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

24


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

Note 6 – 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 5.63% on a notional amount of $30.5 million at March 31, 2012. Under these 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 the 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, 2012, the Company’s cash flow hedge was effective and is not expected to have a significant impact 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 activities. 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, 2012, 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 $47.6 million at March 31, 2012.

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, 2012, the Company’s fair value of these derivatives was recorded and over the next 12 months is 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.

 

25


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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

 

   Asset Derivative
March 31, 2012
   Liability Derivatives
March 31, 2012
 

Derivatives designated as hedging instruments (Unaudited)

  Balance Sheet
Location
  Fair Value   Balance Sheet
Location
   Fair Value 

Interest rate contracts

  Loans  $643     Other liabilities    $2,113  

Interest rate contracts

  Other Assets   1,470     Other liabilities     4,351  
    

 

 

     

 

 

 

Total derivatives designated as hedging instruments

     2,113       6,464  
    

 

 

     

 

 

 

Derivatives not designated as hedging instruments

        

Mortgage loan contracts

  Other assets   510     Other liabilities     71  
    

 

 

     

 

 

 

Total derivatives not designated as hedging instruments

     510       71  
    

 

 

     

 

 

 

Total derivatives

    $2,623      $6,535  
    

 

 

     

 

 

 

 

   Asset Derivative
December 31, 2011
   Liability Derivatives
December 31, 2011
 
Derivatives designated as hedging instruments (Unaudited)  Balance Sheet
Location
  Fair Value   Balance Sheet
Location
   Fair Value 

Interest rate contracts

  Loans  $754     Other liabilities    $2,187  

Interest rate contracts

  Other Assets   1,433     Other liabilities     4,914  
    

 

 

     

 

 

 

Total derivatives designated as hedging instruments

     2,187       7,101  
    

 

 

     

 

 

 

Derivatives not designated as hedging instruments

        

Mortgage loan contracts

  Other assets   662     Other liabilities     —    
    

 

 

     

 

 

 

Total derivatives not designated as hedging instruments

     662       —    
    

 

 

     

 

 

 

Total derivatives

    $2,849      $7,101  
    

 

 

     

 

 

 

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

 

   Comprehensive Income on Derivative
(Effective Portion)
 
   Three Months Ended March 31 

Derivative in cash flow

hedging relationship

  2012
(Unaudited)
   2011
(Unaudited)
 

Interest rate contracts

  $367    $293  

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.

 

26


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 

Derivative in fair value

hedging relationship

  

Location of gain (loss)

recognized on derivative

  Three Months Ended March 31 
    2012
(Unaudited)
  2011
(Unaudited)
 

Interest rate contracts

  Interest income - loans  $(74 $(410

Interest rate contracts

  Interest income - loans  $74    410  
    

 

 

  

 

 

 

Total

    $—     $—    
    

 

 

  

 

 

 
      Amount of Gain (Loss) Recognized on Derivative 

Derivative not designated as

hedging relationship

  

Location of gain (loss)

recognized on derivative

  Three Months Ended March 31 
    2012
(Unaudited)
  2011
(Unaudited)
 

Mortgage contracts

  Other income - gain on sale of loans  $(223 $634  

Note 7 – 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 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, 2012. 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, and corporate notes. Level 2 securities are valued by a third party pricing service commonly used in the banking industry utilizing observable inputs. Observable inputs include dealer quotes, market spreads, cash flow analysis, the U.S. Treasury yield curve, trade execution data, market consensus prepayment spreads and available credit information and the bond’s terms and conditions. The pricing provider utilizes evaluated pricing models that vary based on asset class. These models incorporate available market information including quoted prices of securities with similar characteristics and, because many fixed-income securities do not trade on a daily basis, apply available information through processes such as benchmark curves, benchmarking of like securities, sector grouping, and matrix pricing. In addition, model processes, such as an option adjusted spread model is used to develop prepayment and interest rate scenarios for securities with prepayment features.

 

27


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 third party using inputs that are primarily unobservable including a yield curve, adjusted for liquidity and credit risk, contracted terms and discounted cash flow analysis, 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 financial statements measured at fair value on a recurring basis and the level within the FASB ASC fair value hierarchy in which the fair value measurements fall at the following:

 

   Fair Value  Quoted Prices in
Active Markets
for Identical
Assets

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

(Level 3)
 

March 31, 2012

      

Available-for-sale securities

      

U.S. Treasury and federal agencies

  $18,657   $—      $18,657   $—    

State and municipal

   143,774    —       143,774    —    

Federal agency collateralized mortgage obligations

   86,690    —       86,690    —    

Federal agency mortgage-backed pools

   180,983    —       180,983    —    

Private labeled mortgage-backed pools

   3,360    —       3,360    —    

Corporate notes

   37    —       37    —    
  

 

 

  

 

 

   

 

 

  

 

 

 

Total available-for-sale securities

   433,501    —       433,501    —    

Hedged loans

   59,911    —       59,911    —    

Forward sale commitments

   510    —       510    —    

Interest rate swap agreements

   (6,464  —       (6,464  —    

Commitments to originate loans

   (71  —       (71  —    

December 31, 2011

      

Available-for-sale securities

      

U.S. Treasury and federal agencies

  $13,022   $—      $13,022   $—    

State and municipal

   143,890    —       143,890    —    

Federal agency collateralized mortgage obligations

   91,122    —       91,122    —    

Federal agency mortgage-backed pools

   179,351    —       179,351    —    

Private labeled mortgage-backed pools

   3,636    —       3,636    —    

Corporate notes

   24    —       24    —    
  

 

 

  

 

 

   

 

 

  

 

 

 

Total available-for-sale securities

   431,045    —       431,045    —    

Hedged loans

   54,362    —       —      54,362  

Forward sale commitments

   662    —       —      662  

Interest rate swap agreements

   (7,102  —       —      (7,101

Commitments to originate loans

   —      —       —      —    

 

28


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

Transfers between Levels

Transfers between Levels 1, 2 and 3 and the reasons for those transfers are as follows:

 

   Quoted Prices
in Active
Markets for
Identical
Assets

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

(Level 3)
   Reason
for
Transfer
 

Transfers to level:

       

Hedged loans

  $—      $59,911   $—       (a

Forward sale commitments

   —       510    —       (b

Interest rate swap agreements

   —       (6,464  —       (a

Commitments to originate loans

   —       (71  —       (b
  

 

 

   

 

 

  

 

 

   

Total transfers to level

  $—      $53,886   $—      
  

 

 

   

 

 

  

 

 

   

 

(a)— Valuation determined by widely accepted valuation techniques including discounted cash flow analysis on expected cash flows of each derivative an observable market rate inputs such as yield curves and contractual terms on each instrument.
(b)— Valuation determined by quoted prices for similar loans in the secondary market with an expected fallout rate (interest rate locked pipeline loans not expected to close). Fallout rate is not considered a significant input to the fair value in its entirety.

The following is a reconciliation of the beginning and ending balances of recurring fair value measurements recognized in the accompanying condensed consolidated balance sheet using significant unobservable (Level 3) inputs (Unaudited):

 

   Hedged Loans  Forward Sale
Commitments
  Interest Rate
Swaps
  Commitments to
Originate Loans
 

Beginning balance December 31, 2011

  $54,362   $662   $(7,101 $—    

Total realized and unrealized gains and losses

     

Included in net income

   (74  (152  74    (71

Included in other comprehensive income, gross

   —      —      563    —    

Purchases, issuances, and settlements

   6,114    —      —      —    

Principal payments

   (491  —      —      —    

Transfers out to Level 2

   (59,911  (510  6,464    71  
  

 

 

  

 

 

  

 

 

  

 

 

 

Ending balance March 31, 2012

   —      —      —      —    
  

 

 

  

 

 

  

 

 

  

 

 

 

 

   Hedged Loans  Forward Sale
Commitments
  Interest Rate
Swaps
  Commitments to
Originate Loans
 

Beginning balance December 31, 2010

  $50,088   $407   $(3,415 $—    

Total realized and unrealized gains and losses

     

Included in net income

   (410  (126  410    (56

Included in other comprehensive income, gross

   —      —      451    —    

Purchases, issuances, and settlements

   (915  —      —      —    

Principal payments

   (352  —      —      —    
  

 

 

  

 

 

  

 

 

  

 

 

 

Ending balance March 31, 2011

   48,411    281    (2,554  (56
  

 

 

  

 

 

  

 

 

  

 

 

 

 

29


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 
   2012  2011 
Non Interest Income  (Unaudited)  (Unaudited) 

Total gains and losses from:

   

Hedged loans

  $(74 $(410

Fair value interest rate swap agreements

   74    410  

Derivative loan commitments

   (223  634  
  

 

 

  

 

 

 
  $(223 $634  
  

 

 

  

 

 

 

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

 

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

(Level 2)
   Significant
Unobservable
Inputs

(Level 3)
 

March 31, 2012

        

Impaired loans

  $6,202    $—      $—      $6,202  

Mortgage servicing rights

   4,377     —       —       4,377  

December 31, 2011

        

Impaired loans

  $5,822    $—      $—      $5,822  

Mortgage servicing rights

   4,193     —       —       4,193  

Impaired (collateral dependent): Fair value adjustments for impaired and non-accrual loans typically occur when there is evidence of impairment. Loans are designated as impaired when, in the judgment of management based on current information and events, it is probable that all amounts due according to the contractual terms of the loan agreement will not be collected. The measurement of loss associated with impaired loans can be based on either the observable market price of the loan or the fair value of the collateral. The Company measures fair value based on the value of the collateral securing the loans. Collateral may be in the form of real estate or personal property, including equipment and inventory. The value of the collateral is determined based on internal estimates as well as third-party appraisals or non-binding broker quotes. These measurements were classified as Level 3. The fair value of the Company's other real estate owned is determined using Level 3 inputs, which include current and prior appraisals net of estimated costs to sell. Fair value adjustments on impaired loans were $2.8 million at March 31, 2012 and $2.1 million at December 31, 2012.

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.

 

30


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

Note 8 – 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, 2012 and December 31, 2011. These include financial instruments recognized as assets and liabilities on the consolidated balance sheet as well as certain off-balance sheet financial instruments. The estimated fair values shown below do not include any valuation of assets and liabilities, which are not financial instruments as defined by the FASB ASC fair value hierarchy.

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

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

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

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

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

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

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

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

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

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

Commitments to Extend Credit and Standby Letter 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

 

31


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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, 2012 
   Carrying
Amount
   Quoted Prices
in Active
Markets for
Identical
Assets

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

(Level 3)
 

Assets

        

Cash and due from banks

  $19,049    $19,049    $—      $—    

Investment securities held to maturity

   7,100     —       7,100     —    

Loans held for sale

   10,202     —       —       10,202  

Loans, net

   969,141     —       —       983,862  

Stock in FHLB and FRB

   12,390     —       12,390     —    

Interest receivable

   6,798     —       6,798     —    

Liabilities

        

Non-interest bearing deposits

  $138,618    $138,618    $—      $—    

Interest-bearing deposits

   926,003     —       918,614     —    

Borrowings

   310,889     —       344,188     —    

Subordinated debentures

   30,699     —       30,344     —    

Interest payable

   555     —       555     —    

 

   December 31, 2011 
   Carrying
Amount
   Quoted Prices
in Active
Markets for
Identical
Assets

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

(Level 3)
 

Assets

        

Cash and due from banks

  $20,447    $20,447    $—      $—    

Investment securities held to maturity

   7,100     —       7,134     —    

Loans held for sale

   14,090     —       —       14,090  

Loans, net

   964,311     —       —       979,401  

Stock in FHLB and FRB

   12,390     —       12,390     —    

Interest receivable

   6,671     —       6,671     —    

Liabilities

        

Non-interest bearing deposits

  $130,673    $130,673    $—      $—    

Interest-bearing deposits

   879,192     —       874,160     —    

Borrowings

   370,111     —       398,789     —    

Subordinated debentures

   30,676     —       30,083     —    

Interest payable

   596     —       596     —    

 

32


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

Note 9 – Other Comprehensive Income

 

   Three Months Ended 
   March 31
2012
  March 31
2011
 
   (Unaudited)  (Unaudited) 

Unrealized gains on securities:

   

Unrealized holding gains arising during the period

  $867   $725  

Less: reclassification adjustment for gains realized in net income

   —      274  
  

 

 

  

 

 

 
   867    451  

Unrealized gain on derivative instruments

   565    2,189  
  

 

 

  

 

 

 

Net unrealized gains

   1,432    2,640  

Tax expense (benefit)

   (501  (924
  

 

 

  

 

 

 

Other comprehensive income

  $931   $1,716  
  

 

 

  

 

 

 

 

   March 31
2012
  December 31
2011
 

Unrealized gain on securities available for sale

  $17,829   $16,978  

Unrealized gain (loss) on derivative instruments

   (4,351  (4,914

Tax effect

   (4,705  (4,222
  

 

 

  

 

 

 

Total accumulated other comprehensive income

  $8,773   $7,842  
  

 

 

  

 

 

 

Note 10 – Future accounting matters

Offsetting Assets and Liabilities: In December 2011, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2011-11 “Balance Sheet (Topic 210)—Disclosures about Offsetting Assets and Liabilities.” ASU 2011-11 requires an entity to disclose both gross information and net information about both instruments and transactions eligible for offset in the statement of financial position and instruments and transactions subject to an agreement similar to a master netting arrangement. ASU 2011-11 is effective for annual reporting periods beginning on or after January 1, 2013, and interim periods within those annual periods. Retrospective disclosure is required for all comparative periods presented. The Company is assessing the impact of ASU 2011-11 on its disclosures.

Goodwill: In September 2011, the FASB issued ASU No. 2011-08 “Intangibles — Goodwill and Other (Topic 350)—Testing Goodwill for Impairment.” ASU 2011-08 allows an entity the option to make a qualitative evaluation about the likelihood of goodwill impairment to determine whether it should calculate the fair value of the reporting unit. ASU 2011-08 was effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. Early adoption was permitted. The Company does not expect an impact on its financial condition or results of operations.

Comprehensive Income: In June 2011, the FASB issued ASU No. 2011-05“Comprehensive Income (Topic 220)—Presentation of Comprehensive Income.” ASU 2011-05 requires that all nonowner changes in stockholders’ equity be presented either in a single continuous statement of comprehensive income or in two separate but consecutive statements. In both choices, an entity is required to present each component of net income along with total net income, each component of other comprehensive income along with a total for other comprehensive income, and a total amount for comprehensive income. In December 2011, FASB issued ASU No. 2011-12 which defers the effective date of the requirement in ASU 2011-05 to present items that arereclassified from accumulated other comprehensive income to net income alongside their respective components of net income and other comprehensive income. ASU 2011-05 was effective retrospectively for fiscal years, and interim periods within those years, beginning after December 15, 2011. The effect of applying this standard is reflected in the Condensed Consolidated Statement of Comprehensive Income.

 

33


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

Fair Value Measurements: In May 2011, the FASB issued ASU No. 2011-04“Fair Value Measurement (Topic 820)—Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs.” ASU 2011-04 changed the wording used to describe many of the requirements in U.S. GAAP for measuring fair value and for disclosing information about fair value measurements. Consequently, the amendments in this update result in common fair value measurement and disclosure requirements in U.S. GAAP and IFRSs (International Financial Reporting Standards). ASU 2011-04 was effective prospectively during interim and annual periods beginning on or after December 15, 2011. Early application by public entities was not permitted. The effect of applying this standard is included in Note 7.

Transfers and Servicing: In April 2011, the FASB issued ASU No. 2011-03“Transfers and Servicing (Topic 860)—Reconsideration of Effective Control for Repurchase Agreement.” ASU 2011-03 removed from the assessment of effective control the criterion relating to the transferor’s ability to repurchase or redeem financial assets on substantially the agreed terms, even in the event of default by the transferee. ASU 2011-03 was effective for the first interim or annual period beginning on or after December 15, 2011. The guidance should be applied prospectively to transactions or modifications of existing transactions that occurred on or after the effective date. Early adoption was not permitted. ASU 2011-03 did not have an impact on the Company’s financial condition, results of operations, or disclosures.

Note 11 – Business Combination

On February 9, 2012, Horizon entered into an Agreement and Plan of Merger (the “Merger Agreement”) providing for Horizon’s acquisition of Heartland Bancshares, Inc., an Indiana corporation (“Heartland”). Pursuant to the Merger Agreement, Heartland will merge with and into Horizon, with Horizon surviving the merger (the “Merger”), and Heartland Community Bank, an Indiana-chartered commercial bank and wholly owned subsidiary of Heartland, will 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 Heartland have approved the Merger and the Merger Agreement. Subject to the approval of the Merger by Heartland’s shareholders, regulatory approvals and other closing conditions, the parties anticipate completing the Merger at the end of the second quarter or beginning of the third quarter of 2012.

In connection with the Merger, each Heartland shareholder will receive 0.54 shares of Horizon common stock (the “Exchange Ratio”) for each share of Heartland common stock owned by them, subject to adjustment as described below. Based on Horizon’s February 8, 2012 closing price of $18.00 per share as reported on the NASDAQ Global Market, the transaction value is estimated at $14.0 million.

The Exchange Ratio may be adjusted in the manner prescribed in the Merger Agreement based upon (i) Heartland’s consolidated shareholder’s equity as of the end of the month prior to closing of the Merger, (ii) the closing of certain commercial loans prior to the closing of the Merger, (iii) a significant decrease in Horizon’s common stock price, and (iv) certain other circumstances specified by the Merger Agreement.

The Merger Agreement also provides that prior to the merger Horizon will fund the purchase by either Horizon or Heartland of the shares of preferred stock with an aggregate liquidation value of $7.248 million that Heartland issued to the U.S. Treasury pursuant to the TARP Capital Purchase Program. The Merger Agreement contains other customary representations, warranties, and covenants of Horizon and Heartland.

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

 

34


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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

 

35


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, 2012

 

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, and 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 not limited to:

 

  

the use of proceeds of future offerings of securities;

 

  

the unknown future direction of interest rates and the timing and magnitude of any changes in interest rates;

 

  

changes in competitive conditions;

 

  

the introduction, withdrawal, success and timing of asset/liability management strategies or of mergers and acquisitions and other business initiatives and strategies;

 

  

changes in customer borrowing, repayment, investment and deposit practices;

 

  

changes in fiscal, monetary and tax policies;

 

  

changes in financial and capital markets;

 

  

deterioration in general economic conditions, either nationally or locally, resulting in, among other things, credit quality deterioration;

 

  

capital management activities, including possible future sales of new securities, or possible repurchases or redemptions by the Company of outstanding debt or equity securities;

 

  

risks of expansion through acquisitions and mergers, such as unexpected credit quality problems of the acquired loans or other assets, unexpected attrition of the customer base of the acquired institution or branches, and difficulties in integration of the acquired operations;

 

  

factors that may cause the Company to incur impairment charges on its investment securities;

 

  

the impact, extent and timing of technological changes

 

  

electronic, cyber and physical security breaches;

 

  

claims and litigation liabilities, including related costs, expenses, settlements and judgments, or the outcome of matters before regulatory agencies, whether pending or commencing in the future;

 

  

actions of the Federal Reserve Board;

 

  

changes in accounting principles and interpretations;

 

36


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, 2012

 

  

potential increases of federal deposit insurance premium expense, and possible future special assessments of FDIC premiums, either industry wide or specific to the Company’s banking subsidiary;

 

  

actions of the regulatory authorities under the Dodd-Frank Wall Street Reform and Consumer Protection Act and the Federal Deposit Insurance Act and other possible legislative and regulatory actions and reforms;

 

  

the continued availability of earnings and excess capital sufficient for the lawful and prudent declaration and payment of cash dividends; and

 

  

other factors and risks described under the caption “Risk Factors” in this report and in any of our subsequent reports that we have made or make with the Securities and Exchange Commission (“SEC”).

Because such forward-looking statements are subject to risks and uncertainties, actual results may differ materially from those expressed or implied by such statements. 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 2011 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 Indiana and Southwestern 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 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.

Horizon continues to operate in a challenging economic and banking environment. Within the Company’s primary market areas of Northwest Indiana and Southwest Michigan, unemployment rates increased during 2009 and have remained at high levels during 2010, 2011 and through the first three months of 2012. This rise in unemployment has been driven by multiple factors including slowdowns in the steel and recreational vehicle industries as well as a continued lower activity in the housing industry. The Company’s higher than historical levels of non-performing loans at March 31, 2012 and over the past two years can be attributed to the continued slow economy and continued high local unemployment, which have resulted in lower business revenues and increased bankruptcies. Despite these economic factors, Horizon continued to post record positive results through the first three months of 2012.

Following are some highlights of Horizon’s financial performance through the first quarter of 2012:

 

  

First quarter 2012 net income was $4.6 million or $.88 diluted earnings per share, a 79% increase in diluted earnings per share compared to the same period in 2011 and a 29% increase compared to the most recent linked quarter. In addition, this represents the highest quarterly net income and diluted earnings per share in the Company’s history.

 

  

Total loans increased $5.4 million during the quarter and $179.0 million over the previous twelve months to $988.6 million at March 31, 2012.

 

37


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, 2012

 

  

Net interest income, after provisions for loan losses, for the first three months of 2012 was $12.6 million compared with $9.5 million for the same period in the prior year.

 

  

The provision for loan losses decreased to $559,000 for the first three months of 2012 compared to $1.5 million for the same period in 2011 and $838,000 for the most recent linked quarter.

 

  

Net charge-offs for the first three months of 2012 were $29,000 compared to $1.5 million for the same period in 2011 and $1.1 million for the most recent linked quarter.

 

  

Return on average assets was 1.23% for the first quarter of 2012.

 

  

Return on average common equity was 15.90% for the first quarter of 2012.

 

  

Announced the definitive agreement to acquire Heartland Bancshares, Inc (“Heartland”) based in Franklin, Indiana.

 

  

The Company increased its quarterly cash dividend in the first quarter of 2012 to $.13 and paid its 105th consecutive quarterly dividend to shareholders.

 

  

Horizon’s tangible book value per share rose to $21.35 compared with $18.11 at March 31, 2011.

 

  

Horizon Bank’s capital ratios, including Tier 1 Capital to total risk weighted assets of 11.77% as of March 31, 2012, continue to be well above the regulatory standards for well-capitalized banks.

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 2011 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 the allowance for loan losses, intangible assets, mortgage servicing rights and hedge accounting as critical accounting policies.

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, 2012, Horizon had core deposit intangibles of $2.2 million subject to amortization and $5.9 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

 

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, 2012

 

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, 2012 was $18.50 per share compared to a book value of $22.99 per common share. Horizon reported record earnings for the twelfth consecutive year in 2011 and the first three months of 2012 were the highest first three months of net income in the Company’s history, therefore, the Company believes the below book market price relates to an overall decline in the financial industry sector and is not specific to Horizon.

The financial markets are currently reflecting significantly lower valuations for the stocks of financial institutions, when compared to historic valuation metrics, largely driven by the constriction in available credit and losses suffered related to residential mortgage markets. The Company’s stock activity, as well as the price, has been affected by the economic conditions affecting the banking industry. Management believes this downturn has impacted the Company’s stock and has concluded that the recent stock price is not indicative or reflective of fair value (per ASC Topic 820 Fair Value).

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 third-party prepayment model, which is based upon statistically derived data linked to certain key principal indicators involving historical borrower prepayment activity associated with mortgage loans in the secondary market, current market interest rates and other factors, including Horizon’s own historical prepayment experience. For purposes of model valuation, estimates are made for each product type within the mortgage servicing rights portfolio on a monthly basis. In addition, on a quarterly basis Horizon engages a third party to independently test the value of its servicing asset.

 

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, 2012

 

Derivative Instruments

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

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

Valuation Measurements

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

Financial Condition

On March 31, 2012, Horizon’s total assets were $1.5 billion, primarily unchanged from December 31, 2011.

 

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, 2012

 

Investment securities were comprised of the following as of:

 

   March 31, 2012   December 31, 2011 
   Amortized   Fair   Amortized   Fair 
   Cost   Value   Cost   Value 

Available for sale

        

U.S. Treasury and federal agencies

  $18,365    $18,657    $12,693    $13,022  

State and municipal

   134,661     143,774     135,011     143,890  

Federal agency collateralized mortgage obligations

   84,458     86,690     89,016     91,122  

Federal agency mortgage-backed pools

   174,909     180,983     173,797     179,351  

Private labeled mortgage-backed pools

   3,247     3,360     3,518     3,636  

Corporate notes

   32     37     32     24  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total available for sale investment securities

  $415,672    $433,501    $414,067    $431,045  
  

 

 

   

 

 

   

 

 

   

 

 

 

Held to maturity, State and Municipal

  $7,100    $7,100    $7,100    $7,134  
  

 

 

   

 

 

   

 

 

   

 

 

 

Investment securities increased by approximately $2.5 million compared to the end of 2011. This growth was the result of the Company deploying excess cash that was held during the first three months in cash and due from banks into investment securities.

Net loans increased $4.8 million since December 31, 2011. This increase was the result of an increase in consumer and mortgage warehouse loans of $4.0 million and $4.9 million, respectively. These increases were offset by a decrease in commercial and real estate loans of $1.9 million and $1.6 million, respectively. The increase in consumer loans is the direct result of increased calling efforts and market expansion allowing opportunities to increase Horizon’s market share within the Company’s footprint. Mortgage warehouse loans increased as a result of market expansion and refinancing activity. Horizon’s commercial loans decreased during the first three months of 2012 as new loan production has not completely replaced all of the loan run-off from scheduled amortization and pay-offs along with exiting several substandard relationships.

Other assets decreased $3.7 million during the first three months of 2012 primarily due to a $2.0 million decrease in OREO.

Total deposits increased $54.8 million during the first three months of 2012 primarily due to municipal deposit growth.

The Company’s borrowings decreased $59.2 million since December 31, 2011. At March 31, 2012 the Company had $106.0 million in short-term funds borrowed compared to $157.0 million at December 31, 2011. The Company uses short-term borrowings to fund the increase in mortgage warehouse lending when it is determined that the loan demand may fluctuate as a result of refinancing activity. In addition, the current Company’s balance sheet strategy is to utilize a reasonable level of short-term borrowing during extended low rate environments in addition to what is needed for the fluctuations in mortgage warehouse lending.

Stockholders’ equity totaled $126.2 million at March 31, 2012 compared to $121.5 million at December 31, 2011. The increase in stockholders’ equity during the period was the result of generating net income and an increase in accumulated other comprehensive income, net of dividends declared. At March 31, 2012, the ratio of average stockholders’ equity to average assets was 8.33% compared to 7.96% for December 31, 2011. Book value per common share at March 31, 2012 increased to $22.99 compared to $22.02 at December 31, 2011.

 

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, 2012

 

Results of Operations

Overview

Consolidated net income for the three-month period ended March 31, 2012 was $4.6 million, an increase of 66.8% from the $2.8 million for the same period in 2011. Earnings per common share for the three months ended March 31, 2012 increased to $0.90 basic and $0.88 diluted, compared to $0.51 basic and $0.49 diluted for the same three-month period in 2011. Dividends paid on preferred shares reduced diluted earnings per share by $0.03 and $0.08 per share for the three-month periods ended March 31, 2012 and 2011, respectively.

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.

The reduction in interest rates has influenced the cost of the Company’s interest bearing liabilities more significantly than the reduction in the yields received on the Company’s interest earning assets, resulting in an increase of the net interest margin. Management believes that the current level of interest rates is driven by external factors and therefore impacts the results of the Company’s net interest margin. Management does not expect a significant rise in interest rates in the short term, but an increase in rates is expected at some time in the future due to the current historically low interest rate environment.

Net interest income during the three months ended March 31, 2012 was $13.2 million, an increase of $2.1 million over the $11.1 million earned during the same period in 2011. Yields on the Company’s interest-earning assets decreased by 2 basis points to 4.91% from 4.93% for the three months ended March 31, 2012 and 2011, respectively. Interest income increased $1.4 million from $15.4 million for the three months ended March 31, 2011 to $16.8 million for the same period in 2012. This increase was primarily due to an increase in interest earning assets offset slightly from the yield on new and repriced earning assets. However, the asset yields on loans receivable has not declined at the same pace as some market indices partially due to interest rate floors that are in place on approximately $387.1 million of the Company’s $520.5 million of adjustable rate loans.

Rates paid on interest-bearing liabilities decreased by 34 basis points for the three months ended March 31, 2012 compared to the same period in 2011 due to the lower interest rate environment. Interest expense decreased $736,000 from $4.4 million for the three-months ended March 31, 2011 to $3.6 million for the same period in 2012. This decrease was due to the lower rates being paid on the Company’s interest bearing liabilities. Due to a more significant decrease in the rates paid on the Company’s interest-bearing liabilities compared to the decrease in yields received on the Company’s interest-earning assets the net interest margin increased 30 basis points from 3.57% for the three months ended March 31, 2011 to 3.87% for the same period in 2012.

 

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, 2012

 

The following are the average balance sheets for the three months ending:

 

   Three Months Ended  Three Months Ended 
   March 31, 2012  March 31, 2011 
   Average      Average  Average      Average 
   Balance  Interest   Rate  Balance  Interest   Rate 

ASSETS

         

Interest-earning assets

         

Federal funds sold

  $4,782   $3     0.25 $63,220   $39     0.25

Interest-earning deposits

   1,971    1     0.20  3,180    1     0.13

Investment securities - taxable

   344,144    2,310     2.70  301,613    2,460     3.31

Investment securities - non-taxable (1)

   107,892    980     5.07  114,294    1,043     5.07

Loans receivable (2)(3)(4)

   952,236    13,532     5.72  820,388    11,888     5.88
  

 

 

  

 

 

    

 

 

  

 

 

   

Total interest-earning assets (1)

   1,411,025    16,826     4.91  1,302,695    15,431     4.93

Noninterest-earning assets

         

Cash and due from banks

   15,785       14,596     

Allowance for loan losses

   (19,427     (19,062   

Other assets

   96,543       100,475     
  

 

 

     

 

 

    
  $1,503,926      $1,398,704     
  

 

 

     

 

 

    

LIABILITIES AND SHAREHOLDERS’ EQUITY

         

Interest-bearing liabilities

         

Interest-bearing deposits

  $909,314   $1,639     0.72 $903,487   $2,337     1.05

Borrowings

   292,616    1,519     2.09  227,472    1,577     2.81

Subordinated debentures

   31,446    470     6.01  34,946    450     5.22
  

 

 

  

 

 

    

 

 

  

 

 

   

Total interest-bearing liabilities

   1,233,376    3,628     1.18  1,165,905    4,364     1.52

Noninterest-bearing liabilities

         

Demand deposits

   131,778       109,543     

Accrued interest payable and other liabilities

   13,510       9,382     

Shareholders’ equity

   125,262       113,874     
  

 

 

     

 

 

    
  $1,503,926      $1,398,704     
  

 

 

     

 

 

    

Net interest income/spread

   $13,198     3.73  $11,067     3.41
   

 

 

     

 

 

   

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

      3.87     3.57

 

(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 fees on loans. The inclusion of loan fees does not have a material effect on the average interest rate.
(3)Non-accruing loans for the purpose of the computations above are included in the daily average loan amounts outstanding. Loan totals are shown net of unearned income and deferred loans fees.
(4)Loan fees and late fees included in interest on loans.

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 first quarter of 2012, a provision for loan losses of $559,000 was required to adequately fund the ALLL compared to a provision of $1.5 million for the first quarter of 2011. The provision for the current quarter was the amount required to bring the ALLL to the amount determined to be adequate. Commercial loans had net recoveries during the first quarter of 2012 of $332,000, residential mortgage loans had net charge-offs of $59,000 and consumer loans had net charge-offs of $302,000. The ALLL balance at March 31, 2012 was $19.4 million or 1.94% of total loans. This compares to an ALLL balance of $18.9 million at December 31, 2011 or 1.89% of total loans and $19.1 million at March 31, 2011 or 2.34% of total loans.

 

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, 2012

 

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, 2012.

Non-performing loans totaled $21.1 million on March 31, 2012, up from $20.1 million on December 31, 2011, and down from $22.1 million on March 31, 2011. As a percentage of total loans, non-performing loans were 2.11% on March 31, 2012, up from 2.02% on December 31, 2011, and down from 2.71% on March 31, 2011.

The increase of non-performing loans in the first quarter of 2012 from the prior quarter was primarily due to an increase of non-performing commercial loans from $8.0 million on December 31, 2011 to $9.0 million on March 31, 2012. Non-performing mortgage loans increased from $8.5 million on December 31, 2011 to $8.7 million on March 31, 2012. Non-performing consumer loans declined from $3.7 million on December 31, 2011 to $3.4 million on March 31, 2012.

Non-accrual loans, excluding non-accrual troubled debt resturcturings, were $15.5 million on March 31, 2012, up from $14.4 million on December 31, 2011, but down from $17.4 million on March 31, 2011. Loans 90 days delinquent but still on accrual totaled $29,000 on March 31, 2012, down from $37,000 on December 31, 2011, and $57,000 on March 31, 2011. Loans 30 to 89 days delinquent declined to $2.93 million in first quarter 2012 compared with $3.28 million at December 31, 2011 and $6.95 million at March 31, 2011. At .30% of total loans, this represents the lowest levels of loans 30-89 days delinquent since 2007.

Other Real Estate Owned (OREO) totaled $803,000 on March 31, 2012, down from $2.8 million on December 31, 2011, and $2.3 million on March 31, 2011. During the quarter, 15 properties with a book value of $2.1 million as of December 31, 2011 were sold. Only one property with a book value of $137,000 was transferred into OREO. No write downs on OREO occurred during the quarter.

Other Income

The following is a summary of changes in other income:

 

   Three Months Ended        
   March 31   March 31   Amount  Percent 
Other income  2012   2011   Change  Change 

Service charges on deposit accounts

  $712    $795    $(83  -10.4

Wire transfer fees

   182     108     74    68.5

Interchange fees

   628     545     83    15.2

Fiduciary activities

   975     963     12    1.2

Gain (loss) on sale of securities

   —       274     (274  -100.0

Gain on sale of mortgage loans

   2,274     533     1,741    326.6

Mortgage servicing net of impairment

   90     764     (674  -88.2

Increase in cash surrender value of bank owned life insurance

   225     205     20    9.8

Other income

   56     127     (71  -55.9
  

 

 

   

 

 

   

 

 

  

 

 

 

Total other income

  $5,142    $4,314    $828    19.2
  

 

 

   

 

 

   

 

 

  

 

 

 

 

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, 2012

 

Service charges on deposit accounts were $83,000 lower during the first quarter of 2012 compared to the same period in 2011 primarily due to the regulatory changes on overdraft fees. The residential mortgage loan activity during the first quarter of 2012 generated $2.3 million of income from the gain on sale of mortgage loans, up $1.7 million from the same period in 2011. This increase was primarily due to more favorable pricing on loans sold and additional volume. Loans originated for sale during the first quarter of 2012 were $80.3 million compared to $64.2 million for the same period in 2011. However, during the first quarter of 2011, the Company recovered $701,000 of impairment on the Company’s mortgage servicing asset.

Other Expense

The following is a summary of changes in other expense:

 

   Three Months Ended        
   March 31   March 31   Amount  Percent 
Other expense  2012   2011   Change  Change 

Salaries

  $3,934    $3,748    $186    5.0

Commission and bonuses

   846     497     349    70.2

Employee benefits

   1,183     1,116     67    6.0

Net occupancy expenses

   1,054     1,081     (27  -2.5

Data processing

   526     407     119    29.2

Professional fees

   534     349     185    53.0

Outside services and consultants

   471     381     90    23.6

Loan expense

   702     762     (60  -7.9

FDIC deposit insurance

   257     387     (130  -33.6

Other losses

   30     31     (1  -3.2

Other expenses

   1,623     1,499     124    8.3
  

 

 

   

 

 

   

 

 

  

 

 

 

Total other expense

  $11,160    $10,258    $902    8.8
  

 

 

   

 

 

   

 

 

  

 

 

 

Total other expenses were $902,000 higher in the first quarter of 2012 compared to the first quarter of 2011. Salaries, commissions and bonuses, and employee benefits increased $602,000 compared to the same quarter in 2011. This increase is the result of annual merit pay increases and higher commission and bonus expense based on the first quarter performance for 2012. FDIC deposit insurance expense decreased during the first quarter of 2012 compared to 2011 as the new assessment calculation resulted in lower expense for the Bank. Included in the first quarter of 2012’s professional fees, outside services and consultants and other expenses was $168,000 of transaction costs related to the Heartland merger.

Income Taxes

Income tax expense for the first quarter of 2012 was $2.0 million compared to $810,000 of tax expense for the first quarter of 2011. The effective tax rate for the first quarter of 2012 was 30.3% compared to 22.7% in 2011. The increase in the effective tax rate is primarily due to higher income before income tax for the first quarter of 2012 compared to the same period in 2011 with a similar level of tax exempt income.

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

 

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, 2012

 

the FHLB. During the three months ended March 31, 2012, cash and cash equivalents decreased by approximately $1.4 million. At March 31, 2012, in addition to liquidity available from the normal operating, funding, and investing activities of Horizon, the Bank had approximately $333.4 million in unused credit lines with various money center banks, including the FHLB and the FRB Discount Window at March 31, 2012 compared to $288.7 million at December 31, 2011 and $302.6 million at March 31, 2011.

Capital Resources

The capital resources of Horizon and the Bank exceeded regulatory capital ratios for “well capitalized” banks at March 31, 2012. Stockholders’ equity totaled $126.2 million as of March 31, 2012, compared to $121.5 million as of December 31, 2011. At March 31, 2012, the quarter’s ratio of average stockholders’ equity to average assets was 8.33% compared to 7.96% at December 31, 2011. Horizon’s capital increased during the three months as a result of increased earnings and an increase in accumulated other comprehensive income, net of dividends declared and the amortization of unearned compensation.

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, 2012, the dividend cost was approximately $156,000, or 5.0% annualized. For the second quarter of 2012 the dividend cost will be approximately $106,000, or 3.4% annualized and for the third quarter of 2012 the dividend cost will be approximately $62,500, or 2.0% annualized. The Company plans to reserve cash for the ability to redeem this preferred stock if and when the cost of this capital exceeds other forms of capital.

Horizon declared common dividends in the amount of $0.13 per share during the first three months of 2012 compared to $0.11 for the same period of 2011. The dividend payout ratio (dividends as a percent of basic earnings per share) was 14.4% and 22.42% for the first three months of 2012 and 2011, respectively. For additional information regarding dividend conditions, see Horizon’s Annual Report on Form 10-K for 2011.

 

46


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Quantitative and Qualitative Disclosures About Market Risk

For the Three Months Ended March 31, 2012

 

ITEM 3.QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Refer to Horizon’s 2011 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 2011 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, 2012, 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, 2012, 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.

 

47


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Part II – Other Information

For the Three Months Ended March 31, 2012

 

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

An investment in Horizon’s securities is subject to risks inherent to our business. The material risks and uncertainties that management believes currently affect Horizon are described below. Before making an investment decision, you should carefully consider these risks as well as information we include or incorporate by reference in this report and other filings we make with the SEC. The risks and uncertainties we have described are not the only ones facing our company. Additional risks and uncertainties not presently known to us or that we currently deem immaterial may also affect our business operations.

If any of these risks or uncertainties materializes or any of these assumptions proves incorrect, our results could differ materially from the forward-looking statements. All forward-looking statements in this report are current only as of the date on which the statements were made. We do not undertake any obligation to publicly update any forward-looking statement to reflect events or circumstances after the date on which any statement is made or to reflect the occurrence of unanticipated events.

 

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

 

48


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Part II – Other Information

For the Three Months Ended March 31, 2012

 

ITEM 6.EXHIBITS

 

 (a)Exhibits

 

  Exhibit No.  Description
 2.1  Agreement and Plan of Merger, dated February 9, 2012, between the Registrant and Heartland Bancshares, Inc. Incorporated by reference to Exhibit 2.1 to the Registrant’s Form 8-K filed on February 10, 2012.
 3.1  Amended and Restated Bylaws of Horizon Bancorp (as amended through March 20, 2012). Incorporated by reference to Exhibit 3.1 to the Registrant’s Form 8-K filed on March 23, 2012.
 10.1  First Amendment to the Horizon Bancorp 2005 Supplemental Executive Retirement Plan
 10.2  Second Amendment to the Horizon Bancorp 2005 Supplemental Executive Retirement Plan.
 10.3  Fifth Amendment to Horizon Bancorp Supplemental Executive Retirement Plan
 Exhibit 31.1  Certification of Craig M. Dwight
 Exhibit 31.2  Certification of Mark E. Secor
 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
 Exhibit 101  Interactive Data Files*

 

*Pursuant to Rule 406T of Regulation S-T, the Interactive Data Files in Exhibit 101 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.

 

49


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 10, 2012  /s/ Craig M. Dwight
  Craig M. Dwight
  Chief Executive Officer
Dated: May 10, 2012  /s/ Mark E. Secor
  Mark E. Secor
  Chief Financial Officer

 

50


Table of Contents

INDEX TO EXHIBITS

 

Exhibit No.

  

Description

  

Location

2.1

  Agreement and Plan of Merger, dated February 9, 2012, between the Registrant and Heartland Bancshares, Inc.  Incorporated by reference to Exhibit 2.1 to Registrant’s Form 8-K filed on February 10, 2012.

3.1

  Amended and Restated Bylaws of Horizon Bancorp (as amended through March 20, 2012).  Incorporated by reference to Exhibit 3.1 to the Registrant’s Form 8-K filed on March 23, 2012.

10.1

  First Amendment to the Horizon Bancorp 2005 Supplemental Executive Retirement Plan.  Attached.

10.2

  Second Amendment to the Horizon Bancorp 2005 Supplemental Executive Retirement Plan.  Attached

10.3

  Fifth Amendment to Horizon Bancorp Supplemental Executive Retirement Plan.  Attached

Exhibit 31.1

  Certification of Craig M. Dwight  Attached

Exhibit 31.2

  Certification of Mark E. Secor  Attached

Exhibit 32

  Certification of Chief Executive and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002  Attached

Exhibit 101

  Interactive Data Files*  Attached

 

*Pursuant to Rule 406T of Regulation S-T, the Interactive Data Files in Exhibit 101 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.

 

51