UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM10-Q

 

 

QUARTERLY REPORT UNDER SECTION 13 OR 15 (d)

QUARTERLY REPORT UNDER SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended SeptemberJune 30, 20172018

Commission file number0-10792

 

 

HORIZON BANCORP, INC.

(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,Street, Michigan City, Indiana 46360
(Address of principal executive offices) (Zip Code)

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

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

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

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

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, anon-accelerated filer, or a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule12b-2 of the Exchange Act.

 

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

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13 (a) of the Exchange Act.    ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule12b-2 of the Exchange Act).    Yes   ☐    No  ☒

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 25,482,43838,362,640 shares of Common Stock, no par value, at November 7, 2017.August 6, 2018.

 

 

 


HORIZON BANCORP, INC.

FORM10-Q

INDEX

 

PART I. FINANCIAL INFORMATION

  

Item 1.

 

Financial Statements (Unaudited)

  
 

Condensed Consolidated Balance Sheets

   3 
 

Condensed Consolidated Statements of Income

   4 
 

Condensed Consolidated Statements of Comprehensive Income

   5 
 

Condensed Consolidated Statement of Stockholders’ Equity

   6 
 

Condensed Consolidated Statements of Cash Flows

   7 
 

Notes to Condensed Consolidated Financial Statements

   98 

Item 2.

 

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

   5046 

Item 3.

 

Quantitative and Qualitative Disclosures about Market Risk

   6963 

Item 4.

 

Controls and Procedures

   6963 

PART II. OTHER INFORMATION

  70

Item 1.

 

Legal Proceedings

   7064 

Item 1A.

 

Risk Factors

   7064 

Item 2.

 

Unregistered Sales of Equity Securities and Use of Proceeds

   7064 

Item 3.

 

Defaults Upon Senior Securities

   7064 

Item 4.

 

Mine Safety Disclosures

   7064 

Item 5.

 

Other Information

   7064 

Item 6.

 Exhibits65

Index to Exhibits

  71

Signatures

  72

PART 1 — FINANCIAL INFORMATION

ITEM 1.

ITEM 1. FINANCIAL STATEMENTS

HORIZON BANCORP, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(Dollar Amounts in Thousands)

 

   September 30  December 31 
   2017  2016 
   (Unaudited)    

Assets

   

Cash and due from banks

  $72,662  $70,832 

Investment securities, available for sale

   509,844   439,831 

Investment securities, held to maturity (fair value of $202,222 and $194,086)

   198,605   193,194 

Loans held for sale

   3,616   8,087 

Loans, net of allowance for loan losses of $15,586 and $14,837

   2,410,239   2,121,149 

Premises and equipment, net

   73,743   66,357 

Federal Reserve and Federal Home Loan Bank stock

   15,340   23,932 

Goodwill

   93,750   76,941 

Other intangible assets

   9,494   9,366 

Interest receivable

   14,880   12,713 

Cash value of life insurance

   75,480   74,134 

Other assets

   41,848   44,620 
  

 

 

  

 

 

 

Total assets

  $3,519,501  $3,141,156 
  

 

 

  

 

 

 

Liabilities

   

Deposits

   

Non-interest bearing

  $563,536  $496,248 

Interest bearing

   2,044,739   1,974,962 
  

 

 

  

 

 

 

Total deposits

   2,608,275   2,471,210 

Borrowings

   458,152   267,489 

Subordinated debentures

   37,607   37,456 

Interest payable

   700   472 

Other liabilities

   22,712   23,674 
  

 

 

  

 

 

 

Total liabilities

   3,127,446   2,800,301 
  

 

 

  

 

 

 

Commitments and contingent liabilities

   

Stockholders’ Equity

   

Preferred stock, Authorized, 1,000,000 shares

   

Issued 0 and 0 shares

   —     —   

Common stock, no par value

   

Authorized 66,000,000 shares(1)

   

Issued, 23,344,709 and 22,192,530 shares(1)

   

Outstanding, 23,325,459 and 22,171,596 shares(1)

   —     —   

Additionalpaid-in capital

   212,436   182,326 

Retained earnings

   181,396   164,173 

Accumulated other comprehensive loss

   (1,777  (5,644
  

 

 

  

 

 

 

Total stockholders’ equity

   392,055   340,855 
  

 

 

  

 

 

 

Total liabilities and stockholders’ equity

  $3,519,501  $3,141,156 
  

 

 

  

 

 

 

(1)Adjusted for 3:2 stock split on November 14, 2016
   June 30
2018
  December 31
2017
 
   (Unaudited)    

Assets

   

Cash and due from banks

  $69,018  $76,441 

Investment securities, available for sale

   526,195   509,665 

Investment securities, held to maturity (fair value of $206,730 and $201,085)

   209,767   200,448 

Loans held for sale

   3,000   3,094 

Loans, net of allowance for loan losses of $17,071 and $16,394

   2,907,445   2,815,601 

Premises and equipment, net

   75,063   75,529 

Federal Home Loan Bank stock

   18,105   18,105 

Goodwill

   119,880   119,880 

Other intangible assets

   11,359   12,402 

Interest receivable

   12,993   16,244 

Cash value of life insurance

   76,576   75,931 

Other assets

   47,210   40,963 
  

 

 

  

 

 

 

Total assets

  $4,076,611  $3,964,303 
  

 

 

  

 

 

 

Liabilities

   

Deposits

   

Non-interest bearing

  $615,018  $601,805 

Interest bearing

   2,401,145   2,279,198 
  

 

 

  

 

 

 

Total deposits

   3,016,163   2,881,003 

Borrowings

   524,846   564,157 

Subordinated debentures

   37,745   37,653 

Interest payable

   1,441   886 

Other liabilities

   25,881   23,526 
  

 

 

  

 

 

 

Total liabilities

   3,606,076   3,507,225 
  

 

 

  

 

 

 

Commitments and contingent liabilities

   

Stockholders’ Equity

   

Preferred stock, Authorized, 1,000,000 shares, Issued 0 shares

   —     —   

Common stock, no par value, Authorized 99,000,000 shares (Restated - See Note 1)

   

Issued 38,387,709 and 38,323,604 shares (Restated - See Note 1), Outstanding 38,362,640 and 38,294,729 shares (Restated - See Note 1)

   —     —   

Additionalpaid-in capital

   275,587   275,059 

Retained earnings

   205,535   185,570 

Accumulated other comprehensive loss

   (10,587  (3,551
  

 

 

  

 

 

 

Total stockholders’ equity

   470,535   457,078 
  

 

 

  

 

 

 

Total liabilities and stockholders’ equity

  $4,076,611  $3,964,303 
  

 

 

  

 

 

 

See notes to condensed consolidated financial statements

HORIZON BANCORP, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Income

(Unaudited)

(Dollar Amounts in Thousands, Except Per Share Data)

 

  Three Months Ended   Nine Months Ended   Three Months Ended Six Months Ended 
  September 30   September 30   June 30 June 30 
  2017   2016   2017   2016   2018   2017 2018   2017 

Interest Income

               

Loans receivable

  $28,113   $25,313   $79,699   $65,854   $36,308   $26,795  $71,439   $51,586 

Investment securities

               

Taxable

   2,167    2,498    6,817    7,703    2,563    2,244   4,993    4,650 

Tax exempt

   1,790    1,151    5,193    3,583    1,870    1,766   3,735    3,403 
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

 

Total interest income

   32,070    28,962    91,709    77,140    40,741    30,805   80,167    59,639 
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

 

Interest Expense

               

Deposits

   1,841    1,875    5,315    4,923    3,920    1,721   6,791    3,474 

Borrowed funds

   1,753    2,128    4,028    5,608    2,679    1,338   5,251    2,275 

Subordinated debentures

   597    549    1,721    1,556    592    548   1,164    1,124 
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

 

Total interest expense

   4,191    4,552    11,064    12,087    7,191    3,607   13,206    6,873 
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

 

Net Interest Income

   27,879    24,410    80,645    65,053    33,550    27,198   66,961    52,766 

Provision for loan losses

   710    455    1,370    1,219    635    330   1,202    660 
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

 

Net Interest Income after Provision for Loan Losses

   27,169    23,955    79,275    63,834    32,915    26,868   65,759    52,106 
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

 

Non-interest Income

               

Service charges on deposit accounts

   1,672    1,605    4,638    4,310    1,907    1,566   3,795    2,966 

Wire transfer fees

   175    292    503    588    180    178   330    328 

Interchange fees

   1,251    1,156    3,809    3,065    1,555    1,382   2,883    2,558 

Fiduciary activities

   1,887    1,653    5,752    4,753    1,818    1,943   3,743    3,865 

Gains (losses) on sale of investment securities (includes $6 and $0 for the three months ended September 30, 2017 and 2016, respectively, and $38 and $875 for the nine months ended September 30, 2017 and 2016, respectively, related to accumulated other comprehensive earnings reclassifications)

   6    —      38    875 

Gains on sale of investment securities (includes $0 and $(3) for the three months ended June 30, 2018 and 2017, respectively, and $11 and $32 for the six months ended June 30, 2018 and 2017, respectively, related to accumulated other comprehensive earnings reclassifications)

   —      (3  11    32 

Gain on sale of mortgage loans

   1,950    3,528    5,918    9,171    1,896    2,054   3,319    3,968 

Mortgage servicing income net of impairment

   369    409    1,175    1,356    511    359   860    806 

Increase in cash value of bank owned life insurance

   474    449    1,346    1,145    442    408   877    872 

Death benefit on bank owned life insurance

   154    —     154    —   

Other income

   237    226    613    708    469    325   1,278    376 
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

 

Totalnon-interest income

   8,021    9,318    23,792    25,971    8,932    8,212   17,250    15,771 
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

 

Non-interest Expense

               

Salaries and employee benefits

   12,911    12,210    37,086    32,592    13,809    12,466   28,182    24,175 

Net occupancy expenses

   2,400    2,174    7,048    6,011    2,520    2,196   5,486    4,648 

Data processing

   1,502    1,616    4,311    3,855    1,607    1,502   3,303    2,809 

Professional fees

   649    612    1,797    2,190    376    535   877    1,148 

Outside services and consultants

   2,504    2,686    4,991    5,983    1,267    1,265   2,531    2,487 

Loan expense

   1,215    1,482    3,572    4,086    1,525    1,250   2,782    2,357 

FDIC insurance expense

   270    465    776    1,279    345    243   655    506 

Other losses

   58    107    186    510    269    78   415    128 

Other expense

   3,004    2,730    8,755    7,798    3,224    2,953   6,548    5,751 
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

 

Totalnon-interest expense

   24,513    24,082    68,522    64,304    24,942    22,488   50,779    44,009 
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

 

Income Before Income Tax

   10,677    9,191    34,545    25,501 

Income tax expense (includes $2 and $0 for the three months ended September 30, 2017 and 2016, respectively, and $13 and $306 for the nine months ended September 30, 2017 and 2016, respectively, related to income tax expense from reclassification items)

   2,506    2,589    9,078    7,192 

Income Before Income Taxes

   16,905    12,592   32,230    23,868 

Income tax expense (includes $0 and $(1) for the three months ended June 30, 2018 and 2017, respectively, and $2 and $11 for the six months ended June 30, 2018 and 2017, respectively, related to income tax expense from reclassification items)

   2,790    3,520   5,311    6,572 
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

 

Net Income

   8,171    6,602    25,467    18,309   $14,115   $9,072  $26,919   $17,296 

Preferred stock dividend

   —      —      —      (42
  

 

   

 

   

 

   

 

   

 

   

 

  

 

   

 

 

Net Income Available to Common Shareholders

  $8,171   $6,602   $25,467   $18,267 
  

 

   

 

   

 

   

 

 

Basic Earnings Per Share

  $0.36   $0.31   $1.14   $0.95 

Diluted Earnings Per Share

   0.36    0.30    1.13    0.94 

Basic Earnings Per Share (Restated - See Note 1)

  $0.37   $0.27  $0.70   $0.52 

Diluted Earnings Per Share (Restated - See Note 1)

   0.37    0.27   0.70    0.51 

See notes to condensed consolidated financial statements

HORIZON BANCORP, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Comprehensive Income

(Unaudited)

(Dollar Amounts in Thousands)

 

  Three Months Ended September 30 Nine Months Ended September 30   Three Months Ended Six Months Ended 
  2017 2016 2017 2016   June 30 June 30 
  (Unaudited) (Unaudited) (Unaudited) (Unaudited)   2018 2017 2018 2017 

Net Income

  $8,171  $6,602  $25,467  $18,309   $14,115  $9,072  $26,919  $17,296 
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Other Comprehensive Income (Loss)

          

Change in fair value of derivative instruments:

          

Change in fair value of derivative instruments for the period

   297  803   743  158    354  46   1,113  446 

Income tax effect

   (104 (281  (260 (55   (75 (16  (234 (156
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Changes from derivative instruments

   193  522   483  103    279  30   879  290 
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Change in securities:

          

Unrealized appreciation (depreciation) for the period on AFS securities

   (791 (1,927  5,444  6,712    (829 3,638   (8,943 6,235 

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

   (54 (83  (200 (560   (46 (58  (98 (146

Reclassification adjustment for securities (gains) losses realized in income

   (6  —     (38 (875   —    3   (11 (32

Income tax effect

   297  704   (1,822 (1,848   187  (1,252  1,903  (2,119
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Unrealized gains (losses) on securities

   (554 (1,306  3,384  3,429    (688 2,331   (7,149 3,938 
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Other Comprehensive Income (Loss), Net of Tax

   (361 (784  3,867  3,532    (409 2,361   (6,270 4,228 
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Comprehensive Income

  $7,810  $5,818  $29,334  $21,841   $13,706  $11,433  $20,649  $21,524 
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

See notes to condensed consolidated financial statements

HORIZON BANCORP, INC.AND SUBSIDIARIES

Condensed Consolidated Statement of Stockholders’ Equity

(Unaudited)

(Dollar Amounts in Thousands, Except Per Share Data)

 

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

Balances, January 1, 2017

  $—     $182,326   $164,173  $(5,644 $340,855 

Net income

       25,467    25,467 

Other comprehensive income, net of tax

        3,867   3,867 

Amortization of unearned compensation

     103      103 

Exercise of stock options

     616      616 

Stock option expense

     238      238 

Stock issued in Lafayette acquisition

     29,153      29,153 

Cash dividends on common stock ($0.37 per share)

       (8,244   (8,244
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

 

Balances, September 30, 2017

  $—     $212,436   $181,396  $(1,777 $392,055 
  

 

 

   

 

 

   

 

 

  

 

 

  

 

 

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

Balances, January 1, 2018

  $—     $275,059  $185,570  $(3,551 $457,078 

Net income

   —      —     26,919   —     26,919 

Other comprehensive loss, net of tax

   —      —     —     (6,270  (6,270

Amortization of unearned compensation

   —      (79  —     —     (79

Exercise of stock options

   —      444   —     —     444 

Stock option expense

   —      163   —     —     163 

Reclassification of tax adjustment on accumulated other comprehensive loss

   —      —     766   (766  —   

Cash dividends on common stock ($0.20 per share)

   —      —     (7,720  —     (7,720
  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

Balances, June 30, 2018

  $—     $275,587  $205,535  $(10,587 $470,535 
  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

 

See notes to condensed consolidated financial statements

HORIZON BANCORP, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(Dollar Amounts in Thousands)

 

   Nine Months Ended September 30 
   2017  2016 
   (Unaudited)  (Unaudited) 

Operating Activities

   

Net income

  $25,467  $18,309 

Items not requiring (providing) cash

   

Provision for loan losses

   1,370   1,219 

Depreciation and amortization

   4,303   3,790 

Share based compensation

   238   247 

Mortgage servicing rights net impairment

   75   840 

Premium amortization on securities available for sale, net

   4,476   4,389 

Gain on sale of investment securities

   (38  (875

Gain on sale of mortgage loans

   (5,918  (9,171

Proceeds from sales of loans

   174,271   246,435 

Loans originated for sale

   (163,882  (236,719

Change in cash value of life insurance

   (1,346  (1,145

Gain on sale of other real estate owned

   12   118 

Net change in

   

Interest receivable

   (1,811  (687

Interest payable

   180   275 

Other assets

   2,215   (16,641

Other liabilities

   (2,335  1,015 
  

 

 

  

 

 

 

Net cash provided by operating activities

   37,277   11,399 
  

 

 

  

 

 

 

Investing Activities

   

Purchases of securities available for sale

   (127,752  (152,283

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

   67,416   88,330 

Purchases of securities held to maturity

   (20,152  (35,598

Proceeds from maturities of securities held to maturity

   4,883   14,654 

Change in Federal Reserve and FHLB stock

   8,987   (2,443

Net change in loans

   (154,038  (26,920

Proceeds on the sale of OREO and repossessed assets

   2,125   1,524 

Change in premises and equipment, net

   (2,667  (1,719

Acquisition of Kosciusko, net of cash received

   —     30,437 

Acquisition of LaPorte, net of cash received

   —     116,521 

Acquisition of branch, net of cash received

   11,000   —   

Acquisition of Lafayette, net of cash received

   20,425   —   
  

 

 

  

 

 

 

Net cash provided by (used in) investing activities

   (189,773  32,503 
  

 

 

  

 

 

 

Financing Activities

   

Net change in

   

Deposits

   (28,860  (37,495

Borrowings

   190,814   46,846 

Redemption of preferred stock

   —     (12,500

Proceeds from issuance of stock

   616   286 

Dividends paid on common shares

   (8,244  (5,926

Dividends paid on preferred shares

   —     (42
  

 

 

  

 

 

 

Net cash provided by financing activities

   154,326   (8,831
  

 

 

  

 

 

 

Net Change in Cash and Cash Equivalents

   1,830   35,071 

Cash and Cash Equivalents, Beginning of Period

   70,832   48,650 
  

 

 

  

 

 

 

Cash and Cash Equivalents, End of Period

  $72,662  $83,721 
  

 

 

  

 

 

 

(continued)

   Six Months Ended 
   June 30 
   2018  2017 

Operating Activities

   

Net income

  $26,919  $17,296 

Items not requiring (providing) cash

   

Provision for loan losses

   1,202   660 

Depreciation and amortization

   3,300   2,820 

Share based compensation

   163   158 

Mortgage servicing rights, net impairment

   24   23 

Premium amortization on securities, net

   2,985   2,945 

Gain on sale of investment securities

   (11  (32

Gain on sale of mortgage loans

   (3,319  (3,968

Proceeds from sales of loans

   95,218   113,382 

Loans originated for sale

   (86,812  (107,473

Change in cash value life insurance

   (877  (872

Death benefit on bank owned life insurance

   (154  —   

(Gain)/loss on sale of other real estate owned

   (55  83 

Net change in:

   

Interest receivable

   3,251   (584

Interest payable

   555   81 

Other assets

   (4,220  3,714 

Other liabilities

   7,211   (1,794
  

 

 

  

 

 

 

Net cash provided by operating activities

   45,380   26,439 
  

 

 

  

 

 

 

Investing Activities

   

Purchases of securities available for sale

   (84,909  (97,482

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

   55,723   44,223 

Purchases of securities held to maturity

   (14,207  (19,948

Proceeds from maturities of securities held to maturity

   5,517   4,853 

Change in Federal Reserve and FHLB stock

   —     8,987 

Net change in loans

   (102,516  (128,271

Proceeds on the sale of OREO and repossessed assets

   794   1,057 

Change in premises and equipment, net

   (1,870  (1,052

Net cash received in acquisition of branch

   —     11,000 
  

 

 

  

 

 

 

Net cash used in investing activities

   (141,468  (176,633
  

 

 

  

 

 

 

Financing Activities

   

Net change in:

   

Deposits

   135,160   (67,254

Borrowings

   (39,219  217,921 

Proceeds from issuance of stock

   444   34 

Dividends paid on common stock

   (7,720  (5,346
  

 

 

  

 

 

 

Net cash provided by financing activities

   88,665   145,355 
  

 

 

  

 

 

 

Net Change in Cash and Cash Equivalents

   (7,423  (4,839

Cash and Cash Equivalents, Beginning of Period

   76,441   70,832 
  

 

 

  

 

 

 

Cash and Cash Equivalents, End of Period

  $69,018  $65,993 
  

 

 

  

 

 

 

Additional Supplemental Information

   

Interest paid

  $12,651  $6,786 

Income taxes paid

   3,966   6,350 

Transfer of loans to other real estate

   733   1,416 

Acquisition of LaPorte, measurement period adjustments

   —     704 

See notes to condensed consolidated financial statements

7


HORIZON BANCORP, AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows (Continued)

(Dollar Amounts in Thousands)

Additional Supplemental Information

    

Interest paid

  $10,836   $11,579 

Income taxes paid

   10,350    7,310 

Transfer of loans to other real estate owned

   1,717    3,035 

The Company purchased all of the capital stock of Lafayette for $34,529 on September 1, 2017. In conjunction with the acquisition, liabilities were assumed as follows:

    

Fair value of assets acquired

   186,659    —   

Less: common stock issued

   30,108    —   

Cash paid for the capital stock

   4,421    —   

Liabilities assumed

   152,130    —   

Acquisition of LaPorte, measurement period adjustments

   703   

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

    

Fair value of assets acquired

   —      546,770 

Less: common stock issued

   —      60,306 

Cash paid for the capital stock

   —      38,328 

Liabilities assumed

   —      448,136 

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

    

Fair value of assets acquired

   —      155,873 

Less: common stock issued

   —      14,470 

Cash paid for the capital stock

   —      8,513 

Liabilities assumed

   —      132,890 

See notes to condensed consolidated financial statements

HORIZON BANCORPINC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

Note 1 - Accounting Policies

The accompanying unaudited condensed consolidated financial statements include the accounts of Horizon Bancorp, Inc. (“Horizon” or the “Company”) and its wholly-owned subsidiaries, including Horizon Bank (“Horizon Bank” or the “Bank”). Horizon Bank (formerly known as “Horizon Bank, N.A.”) was a national association until its conversion to an Indiana commercial bank effective June 23, 2017. All inter-company balances and transactions have been eliminated. The results of operations for the periods ended SeptemberJune 30, 20172018 and SeptemberJune 30, 20162017 are not necessarily indicative of the operating results for the full year of 20172018 or 2016.2017. 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 Form10-K for 20162017 filed with the Securities and Exchange Commission on February 28, 2017.2018. The condensed consolidated balance sheet of Horizon as of December 31, 20162017 has been derived from the audited balance sheet as of that date.

On October 18, 2016,May 15, 2018, the Board of Directors of the Company approved athree-for-two stock split of the Company’s authorized common stock, no par value. All share and per share amounts in the condensed consolidated financial statements and notes thereto have been retroactively adjusted, where necessary, to reflect thisthree-for-two stock split. The effect of thethree-for-two stock split on the outstanding common shares is that shareholders of record as of the close of business on OctoberMay 31, 2016,2018, the record date, received an additional half share of common stock held, with shareholders receiving cash in lieu of any fractional shares. The additional shares issued in the stock split were payable and issued on November 14, 2016,June 15, 2018, and the common shares began trading on a split-adjusted basis on or about November 15, 2016.June 19, 2018.

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.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

 

The following table shows computation of basic and diluted earnings per share.

 

 Three Months Ended Nine Months Ended 
 September 30 September 30   Three Months Ended   Six Months Ended 
 2017 2016 2017 2016   June 30   June 30 
 (Unaudited) (Unaudited) (Unaudited) (Unaudited)   2018   2017   2018   2017 

Basic earnings per share

            

Net income

 $8,171  $6,602  $25,467  $18,309   $14,115   $9,072   $26,919   $17,296 

Less: Preferred stock dividends

  —     —     —    42 
 

 

  

 

  

 

  

 

 

Net income available to common shareholders

 $8,171  $6,602  $25,467  $18,267 

Weighted average common shares outstanding(1)

  22,580,160  21,538,752   22,326,454  19,252,295    38,347,612    33,264,697    38,327,118    33,263,997 

Basic earnings per share

 $0.36  $0.31  $1.14  $0.95   $0.37   $0.27   $0.70   $0.52 
 

 

  

 

  

 

  

 

   

 

   

 

   

 

   

 

 

Diluted earnings per share

            

Net income available to common shareholders

 $8,171  $6,602  $25,467  $18,267   $14,115   $9,072   $26,919   $17,296 

Weighted average common shares outstanding(1)

  22,580,160  21,538,752   22,326,454  19,252,295    38,347,612    33,264,697    38,327,118    33,263,997 

Effect of dilutive securities:

            

Restricted stock

 36,749  33,650  33,791  27,590    47,307    45,136    37,383    49,807 

Stock options

 98,364  79,551  95,553  66,491    124,482    173,751    119,820    172,975 
 

 

  

 

  

 

  

 

   

 

   

 

   

 

   

 

 

Weighted average shares outstanding

  22,715,273  21,651,953   22,455,798  19,346,376 

Diluted earnings per share

 $0.36  $0.30  $1.13  $0.94 

Weighted average common shares outstanding

   38,519,401    33,483,584    38,484,321    33,486,779 
 

 

  

 

  

 

  

 

   $0.37   $0.27   $0.70   $0.51 
  

 

   

 

   

 

   

 

 

 

(1)Adjusted

adjusted for 3:2 stock split on November 14, 2016June 15, 2018

There were zero shares for the three and nine months ended SeptemberJune 30, 2018 and 2017, respectively, which were not included in the computation of diluted earnings per share because they werenon-dilutive. There were 67,575 and 2016zero shares for the six months ended June 30, 2018 and 2017, respectively, which were not included in the computation of diluted earnings per share because they werenon-dilutive.

Horizon has share-based employee compensation plans, which are described in the notes to the financial statements included in the December 31, 20162017 Annual Report on Form10-K.

Adoption of New Accounting Standards

Financial Accounting Standards Board (FASB) Accounting Standards Update (ASU)No. 2018-02,Income Statement – Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income

The FASB has issued ASUNo. 2018-02,Income Statement – Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income. The amendments in this ASU allow a reclassification from accumulated other comprehensive income (AOCI) to retained earnings for stranded tax effects resulting from the Tax Cuts and Jobs Act. Consequently, the amendments eliminate the stranded tax effects resulting from the Tax Cuts and Jobs Act and will improve the usefulness of information reported to financial statement users. The amendments in this ASU also require certain disclosures about stranded tax effects. The amendments in this ASU are effective for all entities for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years. Early adoption of the amendments in this ASU is permitted, including adoption in any interim period, (1) for public business entities for reporting periods for which financial statements have not yet been issued and (2) for all other entities for reporting periods for which financial statements have not yet been made available for issuance. The amendments in this ASU should be applied either in the period of adoption or retrospectively to each period (or periods) in which the effect of the change in the U.S. federal corporate income tax rate in the Tax Cuts and Jobs Act is recognized. The Company early adopted ASU2018-02 on January 1, 2018 through a $766,000 cumulative-effect adjustment from AOCI to increase retained earnings related to unrealized gains and losses on available for sale securities and derivative instruments.

FASB ASUNo. 2016-01,Financial Instruments – Overall (Subtopic825-10):Recognition and Measurement of Financial Assets and Financial Liabilities

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

The FASB has issued ASUNo. 2016-01,Financial Instruments – Overall (Subtopic825-10): Recognition and Measurement of Financial Assets and Financial Liabilities. The new guidance is intended to improve the recognition and measurement of financial instruments. The ASU affects public and private companies,not-for-profit organizations, and employee benefit plans that hold financial assets or owe financial liabilities.

The new guidance makes targeted improvements to existing U.S. GAAP by:

Requiring equity investments (except those accounted for under the equity method of accounting, or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income;

Requiring public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes;

Requiring separate presentation of financial assets and financial liabilities by measurement category and form of financial asset (i.e., securities or loans and receivables) on the balance sheet or the accompanying notes to the financial statements;

Eliminating the requirement to disclose the fair value of financial instruments measured at amortized cost for organizations that are not public business entities;

Eliminating the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet; and

Requiring a reporting organization to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk (also referred to as “own credit”) when the organization has elected to measure the liability at fair value in accordance with the fair value option for financial instruments.

The new guidance is effective for public companies for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. The new guidance permits early adoption of the own credit provision. In addition, the new guidance permits early adoption of the provision that exempts private companies andnot-for-profit organizations from having to disclose fair value information about financial instruments measured at amortized cost. The Company adopted ASU2016-01 on January 1, 2018, and it did not have a material effect on its accounting for equity investments, fair value disclosures and other disclosure requirements.

FASB ASUNo. 2014-09,Revenue from Contracts with Customers (Topic 606)

The FASB has issued ASUNo. 2014-09 creating,Revenue from Contracts with Customers (Topic 606).The guidance in this update affects any entity that either enters into contracts with customers to transfer goods or services or enters into contracts for the transfer of nonfinancial assets unless those contracts are within the scope of other standards (for example, insurance contracts or lease contracts). The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The guidance provides steps to follow to achieve the core principle. An entity should disclose sufficient information to enable users of financial statements to understand the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers. The amendments in this update become effective for annual periods and interim periods within those annual periods beginning after December 15, 2017. The Company adopted ASU2014-09 on January 1, 2018 and did not identify any significant changes in the timing of revenue recognition when considering the amended accounting guidance. Additional disclosures related to revenue recognition appear in “Note 1 – Accounting Policies.”

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

In May 2016, the FASB issued ASUNo. 2016-12,Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients. The amendments do not change the core revenue recognition principle in Topic 606. The amendments provide clarifying guidance in certain narrow areas and some practical expedients.

In December 2016, the FASB issued ASUNo. 2016-20,Revenue from Contracts with Customers (Topic 606): Technical Corrections and Improvements. The FASB board decided to issue a separate update for technical corrections and improvements to Topic 606 and other Topics amended by ASUNo. 2014-09 to increase awareness of the proposals and to expedite improvements to ASUNo. 2014-09. The amendment affects narrow aspects of the guidance issued in ASUNo. 2014-09.

Revenue Recognition

Accounting Standards Codification 606, “Revenue from Contracts with Customers”(ASC 606) provides that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The guidance enumerates five steps that entities should follow in achieving this core principle. Revenue generated from financial instruments, including loans and investment securities, are not included in the scope of ASC 606. The adoption of ASC 606 did not result in a change to the accounting for any of the Company’s revenue streams that are within the scope of the amendments. Revenue-generating activities that are within the scope of ASC 606 and that are presented asnon-interest income in the Company’s consolidated statements of income include:

Service charges and fees on deposit accounts – these include general service fees charged for deposit account maintenance and activity and transaction-based fees charged for certain services, such as debit card, wire transfer or overdraft activities. Revenue is recognized when the performance obligation is completed, which is generally after a transaction is completed or monthly for account maintenance services.

Fiduciary activities – this includes periodic fees due from trust and wealth management customers for managing the customers’ financial assets. Fees are charged based on a standard agreement and are recognized as they are earned.

Reclassifications

Certain reclassifications have been made to the 20162017 condensed consolidated financial statements to be comparable to 2017.2018. These reclassifications had no effect on net income.

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

Note 2 – Acquisitions

Kosciusko Financial,Wolverine Bancorp, Inc.

On June 1, 2016,October 17, 2017, Horizon completed the acquisition of Kosciusko Financial,Wolverine Bancorp, Inc., an Indianaa Maryland corporation (“Kosciusko”Wolverine”) and Horizon Bank’s acquisition of Farmers StateWolverine Bank, a state-charteredfederally chartered savings bank and wholly ownedwholly-owned subsidiary of Kosciusko,Wolverine, through mergers effective June 1, 2016.October 17, 2017. Under the terms of the Merger Agreement, shareholders of Kosciusko had the option to receive $81.75 per share in cash or 4.5183Wolverine received 1.5228 shares of Horizon common stock for each share of Kosciusko’s common stock, subject to allocation provisions to assure that in aggregate, Kosciusko shareholders received total consideration that consisted of 65% stock and 35% cash. Kosciusko shareholders owning fewer than 100 shares of common stock received $81.75$14.00 in cash for each outstanding share of Wolverine common share. As a result of Kosciusko stockholder stock and cash electionsstock. Wolverine shares outstanding at the closing to be exchanged were 2,129,331, and the related proration provisions of the Merger Agreement, Horizon issued 873,430 shares of itsHorizon common stock in the merger.issued to Wolverine shareholders totaled 3,241,045. Based upon the June 1, 2016October 16, 2017 closing price of $16.57$19.37 per share of Horizon common stock immediately prior to the effectiveness of the merger, less the consideration used to pay off Wolverine Bancorp’s ESOP loan receivable, the transaction has an implied valuation of approximately $23.0$93.8 million. The Company has hadincurred approximately $1.6$1.9 million in costs related to the acquisition. These expenses are classified in thenon-interest expense section of the income statement and are primarily located in the salaries and employee benefits, professional services and other expense line items. As a result of the acquisition, the Company was able to increase its deposit base and reduce transaction costs. The Company also expects to reduce costs through economies of scale.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

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

Assets

    Liabilities  

Cash and due from banks

  $44,450   Deposits  
    

Non-interest bearing

  $25,221 

Loans

    

NOW accounts

   8,026 

Commercial

   276,167   

Savings and money market

   129,044 

Residential mortgage

   30,603   

Certificates of deposit

   94,688 
      

 

 

 

Consumer

   3,897   Total deposits   256,979 
  

 

 

     

Total loans

   310,667     

Premises and equipment, net

   2,941   Borrowings   36,970 

FRB and FHLB stock

   2,700   Interest payable   214 

Goodwill

   26,827   Other liabilities   6,154 

Core deposit intangible

   2,024     

Interest receivable

   584     

Other assets

   3,897     
  

 

 

     

 

 

 

Total assets purchased

  $394,090   Total liabilities assumed  $300,317 
  

 

 

     

 

 

 

Common shares issued

  $62,111     

Cash paid

   31,662     
  

 

 

     

Total estimated purchase price

  $93,773     
  

 

 

     

Of the total purchase price of $93.8 million, $2.0 million has been allocated to core deposit intangible. Additionally, $26.8 million has been allocated to goodwill and none of the purchase price is deductible. The core deposit intangible is being amortized over 10 years on a straight line basis.

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

Loans purchased with evidence of credit deterioration since origination and for which it is probable that all contractually required payments will not be collected are considered to be credit impaired. Evidence of credit quality deterioration as of the purchase date may include information such aspast-due andnon-accrual status, borrower credit scores and recentloan-to-value percentages. Purchased credit-impaired loans are accounted for under the accounting guidance for loans and debt securities acquired with deteriorated credit quality (ASC310-30) and initially measured at fair value, which includes estimated future credit losses expected to be incurred over the life of the loan. Accordingly, an allowance for credit losses related to these loans is not carried over and recorded at the acquisition date. Management estimated the cash flows expected to be collected at acquisition using our internal risk models, which incorporate the estimate of current assumptions, such as default rates, severity and prepayment speeds.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

The following table details the acquired loans that are accounted for in accordance with ASC310-30 as of October 17, 2017.

Contractually required principal and interest at acquisition

  $21,912 

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

   1,832 
  

 

 

 

Expected cash flows at acquisition

   20,080 

Interest component of expected cash flows (accretable discount)

   2,267 
  

 

 

 

Fair value of acquired loans accounted for under ASC310-30

  $17,813 
  

 

 

 

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

Lafayette Community Bancorp

On September 1, 2017, Horizon completed the acquisition of Lafayette Community Bancorp, an Indiana corporation (“Lafayette”) and Horizon Bank’s acquisition of Lafayette Community Bank, a state-chartered bank and wholly-owned subsidiary of Lafayette, through mergers effective September 1, 2017. Under the terms of the Merger Agreement, shareholders of Lafayette received 0.8817 shares of Horizon common stock and $1.73 in cash for each outstanding share of Lafayette common stock. Lafayette shareholders owning fewer than 100 shares of common stock received $17.25 in cash for each common share. Lafayette shares outstanding at the closing to be exchanged were 1,856,679, and the shares of Horizon common stock issued to Lafayette shareholders totaled 1,636,888. Based upon the August 31, 2017 closing price of $17.45 per share of Horizon common stock immediately prior to the effectiveness of the merger, the transaction has an implied valuation of approximately $34.5 million. The Company incurred approximately $1.7 million in costs related to the acquisition. These expenses are classified in thenon-interest expense section of the income statement and are primarily located in the salaries and employee benefits, professional services and other expense line items. As a result of the acquisition, the Company was able to increase its deposit base and reduce transaction costs. The Company also expects to reduce costs through economies of scale.

Horizon held 5% ownership in Lafayette immediately preceding the merger date. In accordance with ASC805-10 – Business Combinations, Horizon was required to remeasure the equity interest in Lafayette’s common stock and recognize the resulting gain or loss, if any, in earnings. Since Lafayette was traded in the OTC market, the remeasurement was based on the closing price of Lafayette’s common stock immediately prior to the acquisition announcement and immediately prior to Horizon taking control of Lafayette. This remeasurement resulted in a gain of $530,000 which was recorded during the fourth quarter of 2017.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

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

 

ASSETS

    LIABILITIES  

Cash and due from banks

  $38,950   Deposits  

Investment securities, available for sale

   1,191   Non-interest bearing  $27,871 
       NOW accounts  35,213 

Commercial

   70,006   Savings and money market   26,953 

Residential mortgage

   26,244   Certificates of deposits   32,771 
      

 

 

 

Consumer

   6,319   

Total deposits

   122,808 
  

 

 

     

Total loans

   102,569     
       Borrowings  9,038 

Premises and equipment, net

   1,466   Interest payable   55 

FRB and FHLB stock

   582   Other liabilities   989 

Goodwill

   6,443     

Core deposit intangible

   526     

Interest receivable

   636     

Cash value of life insurance

   2,745     

Other assets

   765     
  

 

 

     

 

 

 

Total assets purchased

  $155,873   Total liabilities assumed  $132,890 
  

 

 

     

 

 

 

Common shares issued

  $14,470     

Cash paid

   8,513     
  

 

 

     

Total estimated purchase price

  $22,983     
  

 

 

     

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

Assets

   Liabilities  

Cash and due from banks

  $24,846  Deposits  

Investment securities, available for sale

   6  

Non-interest bearing

  $34,990 
   

NOW accounts

   30,174 

Loans

   

Savings and money market

   53,663 

Commercial

   116,258  

Certificates of deposit

   32,520 
     

 

 

 

Residential mortgage

   12,761  Total deposits   151,347 

Consumer

   5,280    
  

 

 

    

Total loans

   134,299    

Premises and equipment, net

   7,818  Interest payable   42 

FHLB stock

   395  Other liabilities   990 

Goodwill

   15,408    

Core deposit intangible

   2,085    

Interest receivable

   338    

Other assets

   1,649    
  

 

 

    

 

 

 

Total assets purchased

  $186,844  Total liabilities assumed  $152,379 
  

 

 

    

 

 

 

Common shares issued

  $30,044(1)     

Cash paid

   4,421    
  

 

 

    

Total estimated purchase price

  $34,465    
  

 

 

    

 

(1)

This includes $955,000 of common shares previously held by Horizone.

Of the total estimated purchase price of $23.0$34.5 million, $526,000$2.1 million has been allocated to core deposit intangible. Additionally, $6.4$15.4 million has been allocated to goodwill and none of the purchase price is deductible. The core deposit intangible will be amortized over ten10 years on a straight linestraight-line basis.

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

Loans purchased with evidence of credit deterioration since origination and for which it is probable that all contractually required payments will not be collected are considered to be credit impaired. Evidence of credit quality deterioration as of the purchase date may include information such aspast-due andnon-accrual status, borrower credit scores and recentloan-to-value percentages. Purchased credit-impaired loans are accounted for under the accounting guidance for loans and debt securities acquired with deteriorated credit quality (ASC310-30) and initially measured at fair value, which includes estimated future credit losses expected to be incurred over the life of the loan. Accordingly, an allowance for credit losses related to these loans is not carried over and recorded at the acquisition date. Management estimated the cash flows expected to be collected at acquisition using our internal risk models, which incorporate the estimate of current key assumptions, such as default rates, severity and prepayment speeds.

Loans with specific credit-related deterioration, since origination, are recorded at fair value, reflecting the present value of the amounts expected

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to be collected. Income recognition of these loans is based on reasonable expectation about the timing and amount of cash flows to be collected.Condensed Consolidated Financial Statements

(Unaudited)

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

The following table details an estimate of the acquired loans that are accounted for in accordance with ASC310-30 as of JuneSeptember 1, 2016.2017.

 

Contractually required principal and interest at acquisition

  $2,682   $6,128 

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

   25    1,326 
  

 

   

 

 

Expected cash flows at acquisition

   2,657    4,802 

Interest component of expected cash flows (accretable discount)

   634    933 
  

 

   

 

 

Fair value of acquired loans accounted for under ASC310-30

  $2,023   $3,869 
  

 

   

 

 

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

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

LaPorte Bancorp, Inc.

On July 18, 2016, Horizon completed the acquisition of LaPorte Bancorp, Inc., a Maryland corporation (“LaPorte Bancorp”) and Horizon Bank’s acquisition of The LaPorte Savings Bank, a state-chartered savings bank and wholly owned subsidiary of LaPorte Bancorp, through mergers effective July 18, 2016. Under the terms of the Merger Agreement, shareholders of LaPorte Bancorp had the option to receive $17.50 per share in cash or 0.9435 shares of Horizon common stock for each share of LaPorte Bancorp’s common stock, subject to allocation provisions to assure that in aggregate, LaPorte Bancorp shareholders received total consideration that consisted of 65% stock and 35% cash. As a result of LaPorte Bancorp stockholder stock and cash elections and the related proration provisions of the Merger Agreement, Horizon issued 3,421,488 shares of its common stock in the merger. Based upon the July 18, 2016 closing price of $18.36 per share of Horizon common stock, less the consideration used to pay off LaPorte’s ESOP loan receivable, the transaction has an implied valuation of approximately $98.6 million. The Company has had approximately $4.0 million in costs related to the acquisition. These expenses are classified in thenon-interest expense section of the income statement and primarily located in the salaries and employee benefits, professional services and other expense line items. As a result of the acquisition, the Company was able to increase its deposit base and reduce transaction costs. The Company also expects to reduce costs through economies of scale.

Under the acquisition method of accounting, the total purchase price is allocated to net tangible and intangible assets based on their current estimated fair values on the date of the acquisition. Based on preliminary valuations of the fair value of tangible and intangible assets acquired and liabilities assumed, which are based on assumptions that are subject to change, the purchase price for the LaPorte Bancorp acquisition is detailed in the following table.

ASSETS

    LIABILITIES  

Cash and due from banks

  $154,849   Deposits  

Investment securities, available for sale

   23,779   Non-interest bearing  $66,733 
       NOW accounts  99,346 

Commercial

   153,750   Savings and money market   117,688 

Residential mortgage

   42,603   Certificates of deposits   87,605 
      

 

 

 

Consumer

   16,801   

Total deposits

   371,372 

Mortgage Warehousing

   99,752     
  

 

 

     

Total loans

   312,906     
       Borrowings  64,793 

Premises and equipment, net

   6,022   Interest payable   178 

FHLB stock

   4,029   Subordinated debt   4,504 

Goodwill

   20,993   Other liabilities   10,056 

Core deposit intangible

   2,514     

Interest receivable

   844     

Cash value of life insurance

   15,267     

Other assets

   8,334     
  

 

 

     

 

 

 

Total assets purchased

  $549,537   Total liabilities assumed  $450,903 
  

 

 

     

 

 

 

Common shares issued

  $60,306     

Cash paid

   38,328     
  

 

 

     

Total estimated purchase price

  $98,634     
  

 

 

     

Of the total estimated purchase price of $98.6 million, $2.5 million has been allocated to core deposit intangible. Additionally, $21.0 million has been allocated to goodwill and none of the purchase price is deductible. The core deposit intangible will be amortized over ten years on a straight line basis.

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

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

Loans purchased with evidence of credit deterioration since origination and for which it is probable that all contractually required payments will not be collected are considered to be credit impaired. Evidence of credit quality deterioration as of the purchase date may include information such aspast-due andnon-accrual status, borrower credit scores and recentloan-to-value percentages. Purchased credit-impaired loans are accounted for under the accounting guidance for loans and debt securities acquired with deteriorated credit quality (ASC310-30) and initially measured at fair value, which includes estimated future credit losses expected to be incurred over the life of the loan. Accordingly, an allowance for credit losses related to these loans is not carried over and recorded at the acquisition date. Management estimated the cash flows expected to be collected at acquisition using our internal risk models, which incorporate the estimate of current key assumptions, such as default rates, severity and prepayment speeds.

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

The following table details an estimate of the acquired loans that are accounted for in accordance with ASC310-30 as of July 18, 2016.

Contractually required principal and interest at acquisition

  $12,545 

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

   4,492 
  

 

 

 

Expected cash flows at acquisition

   8,053 

Interest component of expected cash flows (accretable discount)

   1,258 
  

 

 

 

Fair value of acquired loans accounted for under ASC310-30

  $6,795 
  

 

 

 

Final estimates of certain loans, those for which specific credit-related deterioration, since origination, are recorded at fair value, reflecting the present value of the amounts expected to be collected. Income recognition of these loans is based on reasonable expectation about the timing and amount of cash flows to be collected. Goodwill was increased by $703,000 during the nine months ended September 30, 2017 due to measurement period adjustments.

CNB Bancorp

On November 7, 2016, Horizon completed the acquisition of CNB Bancorp, an Indiana corporation headquartered in Attica, Indiana (“CNB”) and the Bank’s acquisition of The Central National Bank and Trust Company (“Central National Bank & Trust”), through mergers effective November 7, 2016. Under terms of the acquisition, shareholders of CNB received merger consideration in the form of cash. The total value of the consideration for the acquisition was $5.3 million.

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

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

ASSETS

    LIABILITIES  

Cash and due from banks

  $27,860   Deposits  

Investment securities, available for sale

   16,393   Non-interest bearing  $24,079 
       NOW accounts  9,038 

Commercial

   2,267   Savings and money market   13,829 
      

 

 

 

Residential mortgage

   6,624   Certificates of deposits   3,342 

Consumer

   1,579   

Total deposits

   50,288 
  

 

 

     

Total loans

   10,470     
       Borrowings  459 

Premises and equipment, net

   444   Interest payable   7 

FHLB stock

   50   Other liabilities   154 

Goodwill

   609     

Core deposit intangible

   190     

Interest receivable

   154     

Other assets

   49     
  

 

 

     

 

 

 

Total assets purchased

  $56,219   Total liabilities assumed  $50,908 
  

 

 

     

 

 

 

Cash paid

   5,311     
  

 

 

     

Total estimated purchase price

  $5,311     
  

 

 

     

Of the total purchase price of $5.3 million, $190,000 has been allocated to core deposit intangible. Additionally, $609,000 has been allocated to goodwill and none of the purchase price is deductible. The core deposit intangible will be amortized over 10 years on a straight line basis.

The Company acquired the $10.8 million performing loan portfolio with an estimated fair value of $10.5 million. No loans were purchased with evidence of credit deterioration since origination and for which it is probable that all contractually required payments will not be collected or which are considered to be credit impaired.

Bargersville Branch Purchase

On February 3, 2017, Horizon completed the purchase and assumption of certain assets and liabilities of a single branch of First Farmers Bank & Trust Company, in Bargersville, Indiana. Net cash of $11.0 million was received in the transaction, representing the deposit balances assumed at closing, net of amounts paid for loans acquired in the transaction of $3.4 million and a 3.0% premium on deposits. Customer deposit balances were recorded at $14.8 million and a core deposit intangible of $463,000$452,000 was recorded in the transaction, which will be amortized over ten10 years on a straight line basis. There was no goodwill generated in the transaction.

Lafayette Community Bancorp

On September 1, 2017, Horizon completed the acquisition of Lafayette Community Bancorp, an Indiana corporation (“Lafayette”) and Horizon Bank’s acquisition of Lafayette Community Bank, a state-chartered bank and wholly-owned subsidiary of Lafayette, through mergers effective September 1, 2017. Under the terms of the Merger Agreement, shareholders of Lafayette received 0.5878 shares of Horizon common stock and $1.73 in cash for each outstanding share of Lafayette common stock. Lafayette shareholders owning fewer than 100 shares of common stock received $17.25 in cash for each common share. Lafayette shares outstanding at the closing to be exchanged were 1,856,679, and the shares of Horizon common stock issued to Lafayette shareholders totaled 1,091,259. Based upon the August 31, 2017 closing price of $26.17 per share of Horizon common stock immediately prior to the effectiveness of the merger, the transaction has an implied valuation of approximately $34.5 million. The Company has had approximately $1.5 million in costs

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

related to the acquisition. These expenses are classified in thenon-interest expense section of the income statement and are primarily located in the salaries and employee benefits, professional services and other expense line items. As a result of the acquisition, the Company will have an opportunity to increase its deposit base and reduce transaction costs. The Company also expects to reduce cost through economies of scale.

Horizon held a 5% ownership in Lafayette immediately preceding the merger date. In accordance with ASC 805-10 – Business Combinations, Horizon was required to remeasure the equity interest in Lafayette’s common stock and recognize the resulting gain or loss, if any, in earnings. Since Lafayette was traded in the OTC market, the remeasurement was based on the closing price of Lafayette’s common stock immediately prior to the acquisition announcement and immediately prior to Horizon taking control of Lafayette. A control premium was calculated which is not indicative of the fair value of Horizon’s equity ownership interest immediately preceding the acquisition announcement. The control premium was immaterial to the financial statements taken as a whole.

The purchase price allocated to net tangible and intangible assets was made based upon provisional amounts as the initial accounting was not complete as of September 30, 2017. Based on preliminary valuations of the fair value of tangible and intangible assets acquired and liabilities assumed, which are based on assumptions that are subject to change, the purchase price for the Lafayette acquisition is detailed in the following table. Prior to the end of the one year measurement period for finalizing the purchase price allocation, such adjustments will be included in the purchase price allocation prospectively. If any adjustments are made to the preliminary assumptions (provisional amounts), disclosures will be made in the notes to the financial statements of the amounts recorded in the current period earnings by line item that have been recorded in previous reporting periods if the adjustments to the provisional amounts had been recognized as of the acquisition date.

ASSETS

   LIABILITIES  

Cash and due from banks

  $24,846  Deposits  

Investment securities, available for sale

   6  Non-interest bearing  $34,990 
      NOW accounts  30,174 

Commercial

   98,011  Savings and money market   53,663 

Residential mortgage

   30,997  Certificates of deposits   32,271 
     

 

 

 

Consumer

   5,345  

Total deposits

   151,098 
  

 

 

    

Total loans

   134,353    
      Borrowings  —   

Premises and equipment, net

   7,818  Interest payable   42 

FHLB stock

   395  Other liabilities   990 

Goodwill

   16,106    

Core deposit intangible

   777    

Interest receivable

   338    

Other assets

   2,020    
  

 

 

    

 

 

 

Total assets purchased

  $186,659  Total liabilities assumed  $152,130 
  

 

 

    

 

 

 

Common shares issued

  $30,108(1)    

Cash paid

   4,421    
  

 

 

    

Total estimated purchase price

  $34,529    
  

 

 

    

(1)This includes $955,000 of common shares previously held by Horizon.

Of the total estimated purchase price of $34.5 million, $777,000 has been allocated to core deposit intangible. Additionally, $16.1 million has been allocated to goodwill and none of the purchase price is deductible. The core deposit intangible will be amortized over ten years on a straight-line basis.

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

Loans purchased with evidence of credit deterioration since origination and for which it is probable that all contractually required payments will not be collected are considered to be credit impaired. Evidence of credit quality deterioration as of the purchase date may include information such aspast-due andnon-accrual status, borrower credit scores and recentloan-to-value percentages. Purchased credit-impaired loans are accounted for under the accounting guidance for loans and debt securities acquired with deteriorated credit quality (ASC

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

310-30) and initially measured at fair value, which includes estimated future credit losses expected to be incurred over the life of the loan. Accordingly, an allowance for credit losses related to these loans is not carried over and recorded at the acquisition date. Management estimated the cash flows expected to be collected at acquisition using our internal risk models, which incorporate the estimate of current key assumptions, such as default rates, severity and prepayment speeds.

The Company acquired the $134.4 million loan portfolio at an estimated fair value discount of $3.4 million. The accounting for the business combination is not yet complete and therefore all required disclosures for a business combination have not been provided. When completed, the excess of expected cash flows above the fair value of the performing portion of loans will be accreted to interest income over the remaining lives of the loans in accordance with ASC310-30.

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

The results of operations of Lafayette, CNB, LaPorte BancorpWolverine and KosciuskoLafayette have been included in the Company’s consolidated financial statements since the acquisition dates. The following schedule includespro-forma results for the three and ninesix months ended SeptemberJune 30, 2017 and 2016 as if the Lafayette, CNB, LaPorte BancorpWolverine and KosciuskoLafayette acquisitions had occurred as of the beginning of the comparable prior reporting periods.period, which was January 1, 2016.

 

 Three Months Ended Nine Months Ended   Three Months Ended   Six Months Ended 
 September 30 September 30   June 30   June 30 
 2017 2016 2017 2016   2017   2017 

Summary of Operations:

        

Net Interest Income

 $28,856  $26,628  $84,471  $80,515   $32,038   $62,164 

Provision for Loan Losses

 725  455  1,438  1,219    (1,090   (1,337
  

 

   

 

 

Net Interest Income after Provision for Loan Losses

 28,131  $26,173  83,033  79,296    33,128    63,501 

Non-interest Income

 8,077  10,534  24,175  32,547    8,662    16,565 

Non-Interest Expense

 26,523  32,400  73,003  86,781 

Non-interest Expense

   26,714    51,398 
  

 

   

 

 

Income before Income Taxes

 9,685  4,307  34,205  25,062    15,076    28,668 

Income Tax Expense

 2,394  1,997  9,260  8,328    4,549    8,412 
  

 

   

 

 

Net Income

 7,291  2,310  24,945  16,734    10,527    20,256 
  

 

   

 

 

Net Income Available to Common Shareholders

 $7,291  $2,310  $24,945  $16,692   $10,527   $20,256 

Basic Earnings Per Share

 $0.32  $0.11  $1.12  $0.87 

Diluted Earnings Per Share

 $0.32  $0.11  $1.11  $0.86 
 22,580,160  21,538,752  22,326,454  19,252,295   

 

   

 

 
 22,715,273  21,651,953  22,455,798  19,346,376 

Basic Earnings per Share

  $0.32   $0.61 

Diluted Earnings per Share

  $0.31   $0.60 

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

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

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

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

Wolverine Bancorp, Inc.

On October 17, 2017, Horizon completed the acquisition of Wolverine Bancorp, Inc., a Maryland corporation (“Wolverine”) and Horizon Bank’s acquisition of Wolverine Bank, a federally-chartered savings bank and wholly-owned subsidiary of Wolverine, through mergers effective October 17, 2017. Under the terms of the Merger Agreement, shareholders of Wolverine received 1.0152 shares of Horizon common stock and $14.00 in cash for each outstanding share of Wolverine common stock. Wolverine shares outstanding at the closing to be exchanged were 2,129,331, and the shares of Horizon common stock issued to Wolverine shareholders totaled 2,161,610. Based upon the October 16, 2017 closing price of $29.06 per share of Horizon common stock immediately prior to the effectiveness of the merger, the transaction has an implied valuation of approximately $95.1 million.

As of October 17, 2017, Wolverine had total assets of approximately $363.2 million, total deposits of approximately $256.5 million and total net loans of approximately $308.1 million.

Utilizing September 30, 2017 financials for both Horizon and Wolverine and an estimate of the fair market value adjustments associated with the merger, Horizon would have total assets of approximately $3.9 billion, total deposits of approximately $2.9 billion and total net loans of approximately $2.7 billion on a pro forma basis. The accounting for the business combination is not yet complete and therefore all required disclosures for a business combination have not been provided.

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

Note 3 – Securities

The fair value of securities is as follows:

 

      Gross   Gross       June 30, 2018 
September 30, 2017  Amortized   Unrealized   Unrealized   Fair 
  Cost   Gains   Losses   Value   Amortized
Cost
   Gross
Unrealized
Gains
   Gross
Unrealized
Losses
   Fair
Value
 

Available for sale

                

U.S. Treasury and federal agencies

  $17,996   $3   $(114  $17,885   $24,654   $—     $(435  $24,219 

State and municipal

   141,751    2,288    (556   143,483    136,732    300    (2,051   134,981 

Federal agency collateralized mortgage obligations

   135,511    131    (1,440   134,202    168,382    112    (4,360   164,134 

Federal agency mortgage-backed pools

   213,071    496    (1,516   212,051    203,593    28    (6,626   196,995 

Private labeled mortgage-backed pools

   1,841    —      (11   1,830    —      —      —      —   

Corporate notes

   275    118    —      393    5,725    145    (4   5,866 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total available for sale investment securities

  $510,445   $3,036   $(3,637  $509,844   $539,086   $585   $(13,476  $526,195 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Held to maturity

                

State and municipal

  $177,473   $4,249   $(862  $180,860   $190,079   $1,610   $(4,309  $187,380 

Federal agency collateralized mortgage obligations

   5,902    25    (31   5,896    5,409    8    (157   5,260 

Federal agency mortgage-backed pools

   15,230    307    (71   15,466    14,279    55    (244   14,090 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total held to maturity investment securities

  $198,605   $4,581   $(964  $202,222   $209,767   $1,673   $(4,710  $206,730 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 
      Gross   Gross       December 31, 2017 
December 31, 2016  Amortized   Unrealized   Unrealized   Fair 
  Cost   Gains   Losses   Value   Amortized
Cost
   Gross
Unrealized
Gains
   Gross
Unrealized
Losses
   Fair
Value
 

Available for sale

                

U.S. Treasury and federal agencies

  $8,051   $2   $(64  $7,989   $19,277   $—     $(225  $19,052 

State and municipal

   117,327    324    (1,059   116,592    148,045    2,189    (670   149,564 

Federal agency collateralized mortgage obligations

   139,040    254    (2,099   137,195    132,871    45    (2,551   130,365 

Federal agency mortgage-backed pools

   180,183    251    (3,707   176,726    211,487    155    (2,985   208,657 

Private labeled mortgage-backed pools

   1,650    —      (8   1,642 

Corporate notes

   1,238    91    —      1,329    272    113    —      385 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total available for sale investment securities

  $445,839   $922   $(6,929  $439,831   $513,602   $2,502   $(6,439  $509,665 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Held to maturity

                

State and municipal

  $165,607   $2,700   $(2,485  $165,822   $179,836   $3,493   $(2,932  $180,397 

Federal agency collateralized mortgage obligations

   6,530    31    (71   6,490    5,734    17    (69   5,682 

Federal agency mortgage-backed pools

   21,057    897    (180   21,774    14,878    216    (88   15,006 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total held to maturity investment securities

  $193,194   $3,628   $(2,736  $194,086   $200,448   $3,726   $(3,089  $201,085 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

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 andheld-to-maturity, Horizon intends, and has the ability, to hold them until the earlier of a recovery in fair value or maturity.

Should the impairment of any of these securities become other than temporary, the cost basis of the investment will be reduced and the resulting loss recognized in net income in the period the other-than-temporary impairment is identified. At SeptemberJune 30, 2017,2018, no individual investment security had an unrealized loss that was determined to be other-than-temporary.

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

The unrealized losses on the Company’s investments in securities of state and municipal governmental agencies, U.S. Treasury and federal agencies, federal agency collateralized mortgage obligations, and federal agency mortgage-backed pools were caused by interest rate volatility and not a decline in credit quality. The contractual terms of those investments do not permit the issuer to settle the securities at a price less than the amortized cost basis of the investments. The Company expects to recover the amortized cost basis over the term of the securities. Because the Company does not intend to sell the investments and it is not likely that the Company will be required to sell the investments before recovery of their amortized cost basis, which may be at maturity, the Company did not consider those investments to be other-than-temporarily impaired at SeptemberJune 30, 2017.2018.

The amortized cost and fair value of securities available for sale and held to maturity at SeptemberJune 30, 20172018 and December 31, 2016,2017, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

  September 30, 2017   December 31, 2016 
  Amortized   Fair   Amortized   Fair   June 30, 2018   December 31, 2017 
  Cost   Value   Cost   Value   Amortized
Cost
   Fair
Value
   Amortized
Cost
   Fair
Value
 

Available for sale

                

Within one year

  $9,772   $9,784   $7,455   $7,480   $10,054   $10,013   $13,347   $13,326 

One to five years

   44,771    44,811    37,483    37,479    29,238    28,739    40,468    40,193 

Five to ten years

   44,163    44,851    21,112    20,984    80,973    79,937    50,473    51,156 

After ten years

   61,316    62,315    60,566    59,967    46,846    46,377    63,306    64,326 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 
   160,022    161,761    126,616    125,910    167,111    165,066    167,594    169,001 

Federal agency collateralized mortgage obligations

   135,511    134,202    139,040    137,195    168,382    164,134    132,871    130,365 

Federal agency mortgage-backed pools

   213,071    212,051    180,183    176,726    203,593    196,995    211,487    208,657 

Private labeled mortgage-backed pools

   1,841    1,830    —      —      —      —      1,650    1,642 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total available for sale investment securities

  $510,445   $509,844   $445,839   $439,831   $539,086   $526,195   $513,602   $509,665 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Held to maturity

                

Within one year

  $7,383   $7,373   $—     $—     $5,578   $5,546   $1,948   $1,934 

One to five years

   37,402    38,645    24,594    25,271    43,825    44,383    40,603    41,531 

Five to ten years

   88,399    90,371    87,645    88,805    103,804    103,252    89,801    91,249 

After ten years

   44,289    44,471    53,368    51,746    36,872    34,199    47,484    45,683 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 
   177,473    180,860    165,607    165,822    190,079    187,380    179,836    180,397 

Federal agency collateralized mortgage obligations

   5,902    5,896    6,530    6,490    5,409    5,260    5,734    5,682 

Federal agency mortgage-backed pools

   15,230    15,466    21,057    21,774    14,279    14,090    14,878    15,006 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total held to maturity investment securities

  $198,605   $202,222   $193,194   $194,086   $209,767   $206,730   $200,448   $201,085 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

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

 

   Less than 12 Months  12 Months or More  Total 
   Fair   Unrealized  Fair   Unrealized  Fair   Unrealized 
September 30, 2017  Value   Losses  Value   Losses  Value   Losses 

U.S. Treasury and federal agencies

  $15,233   $(71 $1,372   $(43 $16,605   $(114

State and municipal

   41,995    (483  28,127    (935  70,122    (1,418

Federal agency collateralized mortgage obligations

   61,135    (480  47,213    (991  108,348    (1,471

Federal agency mortgage-backed pools

   81,397    (567  61,624    (1,020  143,021    (1,587

Private labeled mortgage-backed pools

   1,830    (11  —      —     1,830    (11
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

Total temporarily impaired securities

  $201,590   $(1,612 $138,336   $(2,989 $339,926   $(4,601
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 
   Less than 12 Months  12 Months or More  Total 
   Fair   Unrealized  Fair   Unrealized  Fair   Unrealized 
December 31, 2016  Value   Losses  Value   Losses  Value   Losses 

U.S. Treasury and federal agencies

  $6,987   $(64 $—     $—    $6,987   $(64

State and municipal

   142,466    (3,544  —      —     142,466    (3,544

Federal agency collateralized mortgage obligations

   112,414    (1,918  10,199    (252  122,613    (2,170

Federal agency mortgage-backed pools

   163,768    (3,887  —      —     163,768    (3,887
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

Total temporarily impaired securities

  $425,635   $(9,413 $10,199   $(252 $435,834   $(9,665
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

   June 30, 2018 
   Less than 12 Months  12 Months or More  Total 
   Fair
Value
   Unrealized
Losses
  Fair
Value
   Unrealized
Losses
  Fair
Value
   Unrealized
Losses
 

Available for sale

          

U.S. Treasury and federal agencies

  $20,387   $(352 $3,832   $(83 $24,219   $(435

State and municipal

   149,412    (4,495  37,546    (1,865  186,958    (6,360

Federal agency collateralized mortgage obligations

   67,216    (1,507  67,923    (3,010  135,139    (4,517

Federal agency mortgage-backed pools

   119,369    (3,073  84,772    (3,797  204,141    (6,870

Private labeled mortgage-backed pools

   —      —     —      —     —      —   

Corporate notes

   971    (4  —      —     971    (4
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

Total temporarily impaired securities

  $357,355   $(9,431 $194,073   $(8,755 $551,428   $(18,186
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 
   December 31, 2017 
   Less than 12 Months  12 Months or More  Total 
   Fair
Value
   Unrealized
Losses
  Fair
Value
   Unrealized
Losses
  Fair
Value
   Unrealized
Losses
 

Available for sale

          

U.S. Treasury and federal agencies

  $15,882   $(180 $2,870   $(45 $18,752   $(225

State and municipal

   54,312    (2,758  30,691    (844  85,003    (3,602

Federal agency collateralized mortgage obligations

   54,006    (589  73,462    (2,031  127,468    (2,620

Federal agency mortgage-backed pools

   103,926    (1,019  86,846    (2,054  190,772    (3,073

Private labeled mortgage-backed pools

   1,642    (8  —      —     1,642    (8
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

Total temporarily impaired securities

  $229,768   $(4,554 $193,869   $(4,974 $423,637   $(9,528
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

Information regarding security proceeds, gross gains and gross losses are presented below.

 

  Three Months Ended September 30   Nine Months Ended September 30   Three Months Ended   Six Months Ended 
  2017   2016   2017   2016   June 30   June 30 

Sales of securities available for sale (Unaudited)

        
  2018   2017   2018   2017 

Sales of securities available for sale

        

Proceeds

  $387   $—     $5,490   $25,077   $—     $3,013   $9,836   $5,103 

Gross gains

   6    —      151    1,060    —      110    37    145 

Gross losses

   —      —      (113   (185   —      (113   (26   (113

Note 4 – Loans

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

 

   September 30
2017
   December 31
2016
 

Commercial

    

Working capital and equipment

  $599,427   $539,403 

Real estate, including agriculture

   624,009    485,620 

Tax exempt

   20,987    15,486 

Other

   29,367    29,447 
  

 

 

   

 

 

 

Total

   1,273,790    1,069,956 

Real estate

    

1–4 family

   563,993    526,024 

Other

   7,069    5,850 
  

 

 

   

 

 

 

Total

   571,062    531,874 

Consumer

    

Auto

   230,976    174,773 

Recreation

   8,969    5,669 

Real estate/home improvement

   59,641    53,898 

Home equity

   163,205    144,508 

Unsecured

   3,614    3,875 

Other

   19,085    15,706 
  

 

 

   

 

 

 

Total

   485,490    398,429 

Mortgage warehouse

   95,483    135,727 
  

 

 

   

 

 

 

Total loans

   2,425,825    2,135,986 

Allowance for loan losses

   (15,586   (14,837
  

 

 

   

 

 

 

Loans, net

  $2,410,239   $2,121,149 
  

 

 

   

 

 

 

Note 4 Loans

   June 30   December 31 
   2018   2017 

Commercial

    

Working capital and equipment

  $744,842   $720,477 

Real estate, including agriculture

   857,336    880,861 

Tax exempt

   36,857    36,324 

Other

   33,963    32,066 
  

 

 

   

 

 

 

Total

   1,672,998    1,669,728 

Real estate

    

1-4 family

   627,137    599,217 

Other

   7,499    7,543 
  

 

 

   

 

 

 

Total

   634,636    606,760 

Consumer

    

Auto

   289,361    244,003 

Recreation

   13,158    8,728 

Real estate/home improvement

   38,096    37,052 

Home equity

   161,047    165,240 

Unsecured

   3,996    3,479 

Other

   2,208    2,497 
  

 

 

   

 

 

 

Total

   507,866    460,999 

Mortgage warehouse

   109,016    94,508 
  

 

 

   

 

 

 

Total loans

   2,924,516    2,831,995 

Allowance for loan losses

   (17,071   (16,394
  

 

 

   

 

 

 

Loans, net

  $2,907,445   $2,815,601 
  

 

 

   

 

 

 

Commercial

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

Commercial real estate loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves larger loan principal amounts and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets, the general economy or fluctuations in interest rates. The

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

properties securing the Company’s commercial real estate portfolio are diverse in terms of property type, and are monitored for concentrations of credit. Management monitors and evaluates commercial real estate loans based on collateral, cash flow and risk grade criteria. As a general rule, the Company avoids financing single purpose projects unless other underwriting factors are present to help mitigate risk. In addition, management tracks the level of owner-occupied commercial real estate loans versusnon-owner occupied loans.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

Real Estate and Consumer

With respect to residential loans that are secured by1-4 family residences and are generally owner occupied, the Company generally establishes a maximumloan-to-value ratio and requires private mortgage insurance if that ratio is exceeded. Home equity loans are typically secured by a subordinate interest in1-4 family residences, and consumer loans are secured by consumer assets such as automobiles or recreational vehicles. Some consumer loans are unsecured such as small installment loans and certain lines of credit. Repayment of these loans is primarily dependent on the personal income of the borrowers, which can be impacted by economic conditions in their market areas such as unemployment levels. Repayment can also be impacted by changes in property values on residential properties. Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers.

Mortgage Warehousing

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

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

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

 

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

 

September 30, 2017  Loan
Balance
   Interest Due   Deferred
Fees / (Costs)
   Recorded
Investment
 
  June 30, 2018 
  Loan
Balance
   Interest
Due
   Deferred
Fees/
(Costs)
   Recorded
Investment
 

Owner occupied real estate

  $403,184   $1,371   $880   $405,435   $591,273   $1,446   $2,000   $594,719 

Non owner occupied real estate

   531,560    656    2,202    534,418 

Non-owner occupied real estate

   678,913    980    2,100    681,993 

Residential spec homes

   4,031    11    —      4,042    11,614    27    45    11,686 

Development & spec land loans

   43,299    100    84    43,483 

Development & spec land

   34,384    97    28    34,509 

Commercial and industrial

   288,086    2,475    464    291,025    352,213    2,573    428    355,214 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial

   1,270,160    4,613    3,630    1,278,403    1,668,397    5,123    4,601    1,678,121 

Residential mortgage

   553,451    1,814    2,786    558,051    610,871    1,827    2,180    614,878 

Residential construction

   14,825    29    —      14,854    21,585    40    —      21,625 

Mortgage warehouse

   95,483    480    —      95,963    109,016    480    —      109,496 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total real estate

   663,759    2,323    2,786    668,868    741,472    2,347    2,180    745,999 

Direct installment

   85,726    249    (566   85,409    39,065    103    (576   38,592 

Direct installment purchased

   88    —      —      88 

Indirect installment

   207,293    437    173    207,903    276,317    607    —      276,924 

Home equity

   194,050    795    (1,274   193,571    194,637    883    (1,577   193,943 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total consumer

   487,157    1,481    (1,667   486,971    510,019    1,593    (2,153   509,459 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total loans

   2,421,076    8,417    4,749    2,434,242    2,919,888    9,063    4,628    2,933,579 

Allowance for loan losses

   (15,586   —      —      (15,586   (17,071   —      —      (17,071
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Net loans

  $2,405,490   $8,417   $4,749   $2,418,656   $2,902,817   $9,063   $4,628   $2,916,508 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 
December 31, 2016  Loan
Balance
   Interest Due   Deferred
Fees / (Costs)
   Recorded
Investment
 
  December 31, 2017 
  Loan
Balance
   Interest
Due
   Deferred
Fees/
(Costs)
   Recorded
Investment
 

Owner occupied real estate

  $337,548   $899   $1,022   $339,469   $571,982   $1,511   $1,917   $575,410 

Non owner occupied real estate

   461,897    624    2,176    464,697 

Non-owner occupied real estate

   678,945    1,138    2,478    682,561 

Residential spec homes

   5,006    8    (2   5,012    16,431    63    80    16,574 

Development & spec land loans

   31,228    56    119    31,403 

Development & spec land

   48,838    117    579    49,534 

Commercial and industrial

   230,520    1,906    442    232,868    347,871    2,572    607    351,050 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial

   1,066,199    3,493    3,757    1,073,449    1,664,067    5,401    5,661    1,675,129 

Residential mortgage

   508,233    1,492    3,030    512,755    588,358    1,776    2,375    592,509 

Residential construction

   20,611    33    —      20,644    16,027    39    —      16,066 

Mortgage warehouse

   135,727    480    —      136,207    94,508    480    —      94,988 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total real estate

   664,571    2,005    3,030    669,606    698,893    2,295    2,375    703,563 

Direct installment

   71,150    199    (385   70,964    37,841    113    (552   37,402 

Direct installment purchased

   119    —      —      119 

Indirect installment

   153,204    345    —      153,549    227,323    528    168    228,019 

Home equity

   175,126    703    (785   175,044    197,578    889    (1,359   197,108 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total consumer

   399,599    1,247    (1,170   399,676    462,742    1,530    (1,743   462,529 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total loans

   2,130,369    6,745    5,617    2,142,731    2,825,702    9,226    6,293    2,841,221 

Allowance for loan losses

   (14,837   —      —      (14,837   (16,394   —      —      (16,394
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Net loans

  $2,115,532   $6,745   $5,617   $2,127,894   $2,809,308   $9,226   $6,293   $2,824,827 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

 

Note 5 – Accounting for Certain Loans Acquired in a Transfer

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

Loans purchased with evidence of credit deterioration since origination and for which it is probable that all contractually required payments will not be collected are considered to be credit impaired. Evidence of credit quality deterioration as of the purchase date may include information such aspast-due andnon-accrual status, borrower credit scores and recentloan-to-value percentages. Purchased credit-impaired loans are accounted for under the accounting guidance for loans and debt securities acquired with deteriorated credit quality (ASC310-30) and initially measured at fair value, which includes estimated future credit losses expected to be incurred over the life of the loan. Accordingly, an allowance for credit losses related to these loans is not carried over and recorded at the acquisition date. Management estimated the cash flows expected to be collected at acquisition using our internal risk models, which incorporate the estimate of current key assumptions, such as default rates, severity and prepayment speeds.

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

 

  September 30  September 30  September 30  September 30  September 30  September 30 
  2017  2017  2017  2017  2017  2017 
  Heartland  Summit  Peoples  Kosciusko  LaPorte  Total 

Commercial

 $521  $4,657  $398  $962  $1,086  $7,624 

Real estate

  241   895   139   411   1,017   2,703 

Consumer

  —     —     —     —     35   35 
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Outstanding balance

 $762  $5,552  $537  $1,373  $2,138  $10,362 
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Carrying amount, net of allowance of $71

      $10,291 
      

 

 

 
  December 31  December 31  December 31  December 31  December 31  December 31 
  2016  2016  2016  2016  2016  2016 
  Heartland  Summit  Peoples  Kosciusko  LaPorte  Total 

Commercial

 $774  $5,245  $692  $1,652  $3,200  $11,563 

Real estate

  534   967   165   457   1,114   3,237 

Consumer

  2   —     —     —     41   43 
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Outstanding balance

 $1,310  $6,213  $856  $2,109  $4,355  $14,843 
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Carrying amount, net of allowance of $0

      $14,843 
      

 

 

 
   June 30, 2018 
   Commercial   Real
Estate
   Consumer   Outstanding
Balance
   Allowance
for Loan
Losses
   Carrying
Amount
 

Heartland

  $254   $193   $—     $447   $—     $447 

Summit

   3,301    592    —      3,893    —      3,893 

Peoples

   296    112    —      408    —      408 

Kosciusko

   791    207    —      998    —      998 

LaPorte

   855    974    30    1,859    —      1,859 

Lafayette

   3,481    —      —      3,481    —      3,481 

Wolverine

   10,020    —      —      10,020    —      10,020 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $18,998   $2,078   $30   $21,106   $—     $21,106 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   December 31, 2017 
   Commercial   Real
Estate
   Consumer   Outstanding
Balance
   Allowance
for Loan
Losses
   Carrying
Amount
 

Heartland

  $390   $229   $—     $619   $—     $619 

Summit

   3,653    870    —      4,523    —      4,523 

Peoples

   315    126    —      441    —      441 

Kosciusko

   838    403    —      1,241    —      1,241 

LaPorte

   1,034    1,004    33    2,071    —      2,071 

Lafayette

   4,271    —      —      4,271    —      4,271 

Wolverine

   16,697    —      —      16,697    —      16,697 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $27,198   $2,632   $33   $29,863   $—     $29,863 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

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

 

   Nine Months Ended September 30, 2017 
   Heartland  Summit  Peoples  Kosciusko  LaPorte  Total 

Balance at January 1

  $557  $502  $389  $530  $1,479  $3,457 

Additions

   —     —     —     —     —     —   

Accretion

   (99  (268  (388  (80  (194  (1,029

Reclassification from nonaccretable difference

   —     —     —     —     —     —   

Disposals

   (6  (2  (1  (42  (264  (315
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance at September 30

  $452  $232  $—    $408  $1,021  $2,113 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

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

Balance at January 1

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

Additions

   —     —     —     634   1,736   2,370 

Accretion

   (127  (139  (92  (38  —     (396

Reclassification from nonaccretable difference

   —     —     —     —     —     —   

Disposals

   (74  (35  (59  (23  —     (191
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance at September 30

  $594  $534  $404  $573  $—    $3,841 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 
   Six Months Ended June 30, 2018 
   Beginning
balance
   Additions   Accretion  Reclassification
from
nonaccretable
difference
   Disposals  Ending
balance
 

Heartland

  $452   $—     $(68 $—     $(193 $191 

Summit

   147    —      (34  —      (6  107 

Kosciusko

   386    —      (40  —      —     346 

LaPorte

   980    —      (75  —      (7  898 

Lafayette

   933    —      (176  —      (2  755 

Wolverine

   2,267    —      (538  —      (680  1,049 
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total

  $5,165   $—     $(931 $—     $(888 $3,346 
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 
   Six Months Ended June 30, 2017 
   Beginning
balance
   Additions   Accretion  Reclassification
from
nonaccretable
difference
   Disposals  Ending
balance
 

Heartland

  $557   $—     $(67 $—     $(6 $484 

Summit

   502    —      (182  —      (2  318 

Peoples

   389    —      (388  —      (1  —   

Kosciusko

   530    —      (58  —      (18  454 

LaPorte

   1,479    —      (150  —      (153  1,176 
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total

  $3,457   $—     $(845 $—     $(180 $2,432 
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

During the ninesix months ended SeptemberJune 30, 20172018 and 2016,2017 the Company increased the allowance for loan losses on purchased loans by a charge to the income statement of $0 and $71,000, and $0, respectively.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

 

Note 6 – Allowance for Loan Losses

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

 

  Three Months Ended   Six Months Ended 
  Three Months Ended
September 30
   Nine Months Ended
September 30
   June 30   June 30 
  2017   2016   2017   2016   2018   2017   2018   2017 
  (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 

Balance at beginning of the period

  $15,027   $14,226   $14,837   $14,534   $16,474   $15,054   $16,394   $14,837 

Loanscharged-off:

                

Commercial

                

Owner occupied real estate

   12    4    12    182    —      —      13    —   

Non owner occupied real estate

   20    (1   20    471 

Residential development

   —      —      —      —   

Development & Spec Land Loans

   —      —      1    —   

Non-owner occupied real estate

   —      —      —      —   

Residential spec homes

   —      —      —      —   

Development & spec land

   —      1    —      1 

Commercial and industrial

   232    8    273    47    —      254    —      259 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial

   264    11    306    700    —      255    13    260 

Real estate

                

Residential mortgage

   37    12    89    127    3    1    15    52 

Residential construction

   —      —      —      —      —      —      —      —   

Mortgage warehouse

   —      —      —      —      —      —      —      —   
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total real estate

   37    12    89    127    3    1    15    52 

Consumer

                

Direct Installment

   84    55    331    159 

Direct Installment Purchased

   —      —      —      —   

Indirect Installment

   254    296    862    851 

Home Equity

   24    32    95    271 

Direct installment

   49    9    104    29 

Indirect installment

   365    323    870    608 

Home equity

   —      21    131    71 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total consumer

   362    383    1,288    1,281    414    353    1,105    708 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total loanscharged-off

   663    406    1,683    2,108    417    609    1,133    1,020 

Recoveries of loans previouslycharged-off:

                

Commercial

                

Owner occupied real estate

   7    2    8    31    —      1    12    1 

Non owner occupied real estate

   4    1    29    55 

Residential development

   2    2    6    6 

Development & Spec Land Loans

   —      —      —      —   

Non-owner occupied real estate

   12    3    17    25 

Residential spec homes

   2    2    4    4 

Development & spec land

   —      —      —      —   

Commercial and industrial

   82    12    204    107    26    30    58    141 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial

   95    17    247    199    40    36    91    171 

Real estate

                

Residential mortgage

   13    12    35    75    5    9    11    22 

Residential construction

   —      —      —      —      —      —      —      —   

Mortgage warehouse

   —      —      —      —      —      —      —      —   
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total real estate

   13    12    35    75    5    9    11    22 

Consumer

                

Direct Installment

   260    26    311    70 

Direct Installment Purchased

   —      —      —      —   

Indirect Installment

   119    160    384    400 

Home Equity

   25    34    85    135 

Direct installment

   21    16    32    32 

Indirect installment

   132    152    271    265 

Home equity

   181    39    203    60 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total consumer

   404    220    780    605    334    207    506    357 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total loan recoveries

   512    249    1,062    879    379    252    608    550 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Net loanscharged-off (recovered)

   151    157    621    1,229 

Net loanscharged-off

   38    357    525    470 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Provision charged to operating expense

                

Commercial

   429    165    1,357    (471   985    41    (306   928 

Real estate

   361    102    (113   (147   (117   93    (369   (474

Consumer

   (80   188    126    1,837    (233   196    1,877    206 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total provision charged to operating expense

   710    455    1,370    1,219    635    330    1,202    660 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Balance at the end of the period

  $15,586   $14,524   $15,586   $14,524   $17,071   $15,027   $17,071   $15,027 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

 

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

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 except1-4 family residential properties and consumer, the Company promptlycharges-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 partialcharge-off is recorded when a loss has been confirmed by an updated appraisal or other appropriate valuation of the collateral.

The Companycharges-off1-4 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 of1-4 family first and junior lien mortgages to the net realizable value less costs to sell when the value is known but no later than when a loan is 180 days past due. Pursuant to such guidelines, the Company alsocharges-off unsecuredopen-end loans when the loan is contractually 90 days past due, and charges down to the net realizable value other secured loans when they are contractually 90 days past due. Loans at these respective delinquency thresholds for which the Company can clearly document that the loan is both well-secured and in the process of collection, such that collection in full will occur regardless of delinquency status, are not charged off.

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

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:

 

          Mortgage           June 30, 2018 
September 30, 2017  Commercial   Real Estate   Warehousing   Consumer   Total 
  Commercial   Real
Estate
   Mortgage
Warehousing
   Consumer   Total 

Allowance For Loan Losses

                    

Ending allowance balance attributable to loans:

                    

Individually evaluated for impairment

  $—     $—     $—     $—     $—     $184   $—     $—     $—     $184 

Collectively evaluated for impairment

   7,877    2,129    1,048    4,532    15,586    8,681    1,761    1,084    5,361    16,887 

Loans acquired with deteriorated credit quality

   —      —      —      —      —      —      —      —      —      —   
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total ending allowance balance

  $7,877   $2,129   $1,048   $4,532   $15,586   $8,865   $1,761   $1,084   $5,361   $17,071 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Loans:

                    

Individually evaluated for impairment

  $3,451   $—     $—     $—     $3,451   $8,999   $—     $—     $—     $8,999 

Collectively evaluated for impairment

   1,274,952    572,905    95,963    486,971    2,430,791    1,669,122    636,503    109,496    509,459    2,924,580 

Loans acquired with deteriorated credit quality

   —      —      —      —      —      —      —      —      —      —   
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total ending loans balance

  $1,278,403   $572,905   $95,963   $486,971   $2,434,242   $1,678,121   $636,503   $109,496   $509,459   $2,933,579 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 
          Mortgage         
December 31, 2016  Commercial   Real Estate   Warehousing   Consumer   Total 

Allowance For Loan Losses

          

Ending allowance balance attributable to loans:

          

Individually evaluated for impairment

  $4   $—     $—     $—     $4 

Collectively evaluated for impairment

   6,575    2,090    1,254    4,914    14,833 

Loans acquired with deteriorated credit quality

   —      —      —      —      —   
  

 

   

 

   

 

   

 

   

 

 

Total ending allowance balance

  $6,579   $2,090   $1,254   $4,914   $14,837 
  

 

   

 

   

 

   

 

   

 

 

Loans:

          

Individually evaluated for impairment

  $2,250   $—     $—     $—     $2,250 

Collectively evaluated for impairment

   1,071,199    533,399    136,207    399,676    2,140,481 

Loans acquired with deteriorated credit quality

   —      —      —      —      —   
  

 

   

 

   

 

   

 

   

 

 

Total ending loans balance

  $1,073,449   $533,399   $136,207   $399,676   $2,142,731 
  

 

   

 

   

 

   

 

   

 

 

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

 

   December 31, 2017 
   Commercial   Real
Estate
   Mortgage
Warehousing
   Consumer   Total 

Allowance For Loan Losses

          

Ending allowance balance attributable to loans:

          

Individually evaluated for impairment

  $184   $—     $—     $—     $184 

Collectively evaluated for impairment

   8,909    2,188    1,030    4,083    16,210 

Loans acquired with deteriorated credit quality

   —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending allowance balance

  $9,093   $2,188   $1,030   $4,083   $16,394 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

          

Individually evaluated for impairment

  $7,187   $—     $—     $—     $7,187 

Collectively evaluated for impairment

   1,667,942    608,575    94,988    462,529    2,834,034 

Loans acquired with deteriorated credit quality

   —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending loans balance

  $1,675,129   $608,575   $94,988   $462,529   $2,841,221 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Note 7 –Non-performing Loans and Impaired Loans

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

 

September 30, 2017  Non-accrual   Loans Past
Due Over 90
Days Still
Accruing
   Non-
Performing
TDRs
   Performing
TDRs
   Total Non-
Performing
Loans
 
  June 30, 2018 
  Non-accrual   Loans Past
Due Over 90
Days Still
Accruing
   Non-peforming
TDRs
   Performing
TDRs
   Total
Non-performing
Loans
 

Commercial

                    

Owner occupied real estate

  $894   $—     $29   $—     $923   $5,629   $—     $—     $—     $5,629 

Non owner occupied real estate

   218    —      483    —      701 

Residential development

   —      —      —      —      —   

Development & Spec Land Loans

   102    —      —      —      102 

Non-owner occupied real estate

   1,038    —      305    —      1,343 

Residential spec homes

   —      —      —      —      —   

Development & spec land

   72    —      —      —      72 

Commercial and industrial

   1,707    —      —      —      1,707    1,943    —      —      —      1,943 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial

   2,921    —      512    —      3,433    8,682    —      305    —      8,987 

Real estate

                    

Residential mortgage

   3,269    119    460    1,473    5,321    1,823    11    440    1,641    3,915 

Residential construction

   —      —      —      224    224    —      —      —      —      —   

Mortgage warehouse

   —      —      —      —      —      —      —      —      —      —   
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total real estate

   3,269    119    460    1,697    5,545    1,823    11    440    1,641    3,915 

Consumer

                    

Direct Installment

   310    —      —      —      310 

Direct Installment Purchased

   —      —      —      —      —   

Indirect Installment

   1,019    15    —      —      1,034 

Home Equity

   1,546    28    220    318    2,112 

Direct installment

   54    —      —      —      54 

Direct installment purchased

   —      —      —      —      —   

Indirect installment

   619    38    —      —      657 

Home equity

   1,377    —      149    270    1,796 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total Consumer

   2,875    43    220    318    3,456 

Total consumer

   2,050    38    149    270    2,507 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total

  $9,065   $162   $1,192   $2,015   $12,434   $12,555   $49   $894   $1,911   $15,409 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 
December 31, 2016  Non-accrual   Loans Past
Due Over 90
Days Still
Accruing
   Non-Performing
TDRs
   Performing
TDRs
   Total Non-
Performing
Loans
 

Commercial

          

Owner occupied real estate

  $1,532   $183   $—     $—     $1,715 

Non owner occupied real estate

   440    —      —      —      440 

Residential development

   —      —      —      —      —   

Development & Spec Land Loans

   118    —      —      —      118 

Commercial and industrial

   159    —      —      —      159 
  

 

   

 

   

 

   

 

   

 

 

Total commercial

   2,249    183    —      —      2,432 

Real estate

          

Residential mortgage

   2,959    —      576    1,254    4,789 

Residential construction

   —      —      233    —      233 

Mortgage warehouse

   —      —      —      —      —   
  

 

   

 

   

 

   

 

   

 

 

Total real estate

   2,959    —      809    1,254    5,022 

Consumer

          

Direct Installment

   512    —      —      —      512 

Direct Installment Purchased

   —      —      —      —      —   

Indirect Installment

   659    49    —      —      708 

Home Equity

   1,557    9    205    238    2,009 
  

 

   

 

   

 

   

 

   

 

 

Total Consumer

   2,728    58    205    238    3,229 
  

 

   

 

   

 

   

 

   

 

 

Total

  $7,936   $241   $1,014   $1,492   $10,683 
  

 

   

 

   

 

   

 

   

 

 

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

 

   December 31, 2017 
   Non-accrual   Loans Past
Due Over 90
Days Still
Accruing
   Non-peforming
TDRs
   Performing
TDRs
   Total
Non-performing
Loans
 

Commercial

          

Owner occupied real estate

  $4,877   $—     $11   $1   $4,889 

Non-owner occupied real estate

   115    —      440    —      555 

Residential spec homes

   —      —      —      —      —   

Development & spec land

   176    —      —      —      176 

Commercial and industrial

   1,734    —      —      —      1,734 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

   6,902    —      451    1    7,354 

Real estate

          

Residential mortgage

   3,693    —      351    1,450    5,494 

Residential construction

   —      —      —      222    222 

Mortgage warehouse

   —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

   3,693    —      351    1,672    5,716 

Consumer

          

Direct installment

   160    —      —      —      160 

Direct installment purchased

   —      —      —      —      —   

Indirect installment

   1,041    167    —      —      1,208 

Home equity

   1,480    —      211    285    1,976 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer

   2,681    167    211    285    3,344 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $13,276   $167   $1,013   $1,958   $16,414 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Included in the $9.1$12.6 million ofnon-accrual loans and the $1.2 million$894,000 ofnon-performing TDRs at SeptemberJune 30, 20172018 were $4.3$2.0 million and $339,000,$0, respectively, of loans acquired for which accretable yield was recognized.

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

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

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

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

Loans for which it is probable that the Company will not collect all principal and interest due according to contractual terms, including TDRs, are measured for impairment. Allowable methods for determining the amount of impairment include the three methods described above.

The Company’s TDRs are considered impaired loans and included in the allowance methodology using the guidance for impaired loans. At SeptemberJune 30, 2017,2018, the type of concessions the Company has made on restructured loans has been temporary rate reductions and/or reductions in monthly payments and there have been no restructured loans with modified recorded balances. Any modification to a loan that is a concession and is not in the normal course of lending is considered a restructured loan. A restructured loan is returned to accruing status after six consecutive payments but is still reported as TDR unless the loan bears interest at a market rate. As of SeptemberJune 30, 2017,2018, the Company had $3.2$2.8 million in TDRs and $2.0$1.9 million were performing according to the restructured terms and $298,000$32,000 in TDRs were returned to accrual status during the first ninesix months of 2017.2018. There were zero$70,000 specific reserves allocated to TDRs at SeptemberJune 30, 20172018 based on the discounted cash flows or when appropriate the fair value of the collateral.

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

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

 

              Three Months Ending   Nine Months Ending   June 30, 2018 
September 30, 2017  Unpaid
Principal
Balance
   Recorded
Investment
   Allowance For
Loan Loss
Allocated
   Average
Balance in
Impaired
Loans
   Cash/Accrual
Interest
Income
Recognized
   Average
Balance in
Impaired
Loans
   Cash/Accrual
Interest
Income
Recognized
 
              Three Months Ended   Six Months Ended 
  Unpaid
Principal
Balance
   Recorded
Investment
   Allowance for
Loan Loss
Allocated
   Average
Balance in
Impaired
Loans
   Cash/Accrual
Interest
Income
Recognized
   Average
Balance in
Impaired
Loans
   Cash/Accrual
Interest
Income
Recognized
 

With no recorded allowance

                            

Commercial

                            

Owner occupied real estate

  $923   $934   $—     $1,167   $4   $1,033   $4   $4,765   $4,762   $—     $5,271   $59   $5,303   $96 

Non owner occupied real estate

   701    701    —      468    —      308    2 

Residential development

   —      —      —      —      —      —      —   

Development & Spec Land Loans

   102    102    —      222    —      230    —   

Non-owner occupied real estate

   1,344    1,360    —      1,591    5    1,559    10 

Residential spec homes

   —      —      —      —      —      —      —   

Development & spec land

   72    70    —      71    —      73    —   

Commercial and industrial

   1,707    1,714    —      2,066    3    1,071    19    1,943    1,943    —      1,916    7    1,886    7 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial

   3,433    3,451    —      3,923    7    2,642    25    8,124    8,135    —      8,849    71    8,821    113 

With an allowance recorded

                            

Commercial

                            

Owner occupied real estate

   —      —      —      —      —      —      —      864    864    184    871    —      885    —   

Non owner occupied real estate

   —      —      —      —      —      —      —   

Residential development

   —      —      —      —      —      —      —   

Development & Spec Land Loans

   —      —      —      —      —      —      —   

Non-owner occupied real estate

   —      —      —      —      —      —      —   

Residential spec homes

   —      —      —      —      —      —      —   

Development & spec land

   —      —      —      —      —      —      —   

Commercial and industrial

   —      —      —      —      —      —      —      —      —      —      —      —      —      —   
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial

   —      —      —      —      —      —      —      864    864    184    871    —      885    —   
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total

  $3,433   $3,451   $—     $3,923   $7 $    2,642   $25   $8,988   $8,999   $184   $9,720   $71   $9,706   $113 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 
              Three Months Ending   Nine Months Ending   June 30, 2017 
September 30, 2016  Unpaid
Principal
Balance
   Recorded
Investment
   Allowance For
Loan Loss
Allocated
   Average
Balance in
Impaired
Loans
   Cash/Accrual
Interest
Income
Recognized
   Average
Balance in
Impaired
Loans
   Cash/Accrual
Interest
Income
Recognized
 
              Three Months Ended   Six Months Ended 
  Unpaid
Principal
Balance
   Recorded
Investment
   Allowance for
Loan Loss
Allocated
   Average
Balance in
Impaired
Loans
   Cash/Accrual
Interest
Income
Recognized
   Average
Balance in
Impaired
Loans
   Cash/Accrual
Interest
Income
Recognized
 

With no recorded allowance

                            

Commercial

                            

Owner occupied real estate

  $994   $995   $—     $1,029   $—     $1,062   $—     $1,591   $1,592   $—     $1,538   $22   $1,233   $22 

Non owner occupied real estate

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

Residential development

   —      —      —      —      —      —      —   

Development & Spec Land Loans

   —      —      —      —      —      —      —   

Non-owner occupied real estate

   467    467    —      471    2    432    2 

Residential spec homes

   —      —      —      —      —      —      —   

Development & spec land

   107    107    —      230    —      234    —   

Commercial and industrial

   1,740    1,740    —      1,984    —      878    —      1,474    1,474    —      1,023    16    619    16 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial

   5,840    5,855    —      6,163    1    5,716    3    3,639    3,640    —      3,262    40    2,518    40 

With an allowance recorded

                            

Commercial

                            

Owner occupied real estate

   —      —      —      —      —      —      —      —      —      —      —      —      —      —   

Non owner occupied real estate

   —      —      —      —      —      —      —   

Residential development

   —      —      —      —      —      —      —   

Development & Spec Land Loans

   —      —      —      —      —      —      —   

Non-owner occupied real estate

   —      —      —      —      —      —      —   

Residential spec homes

   —      —      —      —      —      —      —   

Development & spec land

   —      —      —      —      —      —      —   

Commercial and industrial

   —      —      —      —      —      —      —      —      —      —      —      —      —      —   
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total commercial

   —      —      —      —      —      —      —      —      —      —      —      —      —      —   
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total

  $5,840   $5,855   $—     $6,163   $1   $5,716   $3   $3,639   $3,640   $—     $3,262   $40   $2,518   $40 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

 

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

 

      90 Days or         June 30, 2018 
  30-59 Days 60-89 Days Greater Past Total Past Loans Not     30-59 Days
Past Due
 60-89 Days
Past Due
 90 Days or
Greater
Past Due
 Total
Past Due
 Loans Not
Past Due
 Total 
September 30, 2017  Past Due Past Due Due Due Past Due Total 

Commercial

              

Owner occupied real estate

  $2,282  $—    $—    $2,282  $400,902  $403,184   $897  $138  $—    $1,035  $590,238  $591,273 

Non owner occupied real estate

   132   —     —    132  531,428  531,560 

Residential development

   135   —     —    135  3,896  4,031 

Development & Spec Land Loans

   —     —     —     —    43,299  43,299 

Non-owner occupied real estate

   42  895   —    937  677,976  678,913 

Residential spec homes

   —     —     —     —    11,614  11,614 

Development & spec land

   —     —     —     —    34,384  34,384 

Commercial and industrial

   255  166   —    421  287,665  288,086    175  966   —    1,141  351,072  352,213 
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Total commercial

   2,804  166   —    2,970  1,267,190  1,270,160    1,114  1,999   —    3,113  1,665,284  1,668,397 

Real estate

              

Residential mortgage

   1,012  167  119  1,298  552,153  553,451    822  302  11  1,135  609,736  610,871 

Residential construction

   —     —     —     —    14,825  14,825    —     —     —     —    21,585  21,585 

Mortgage warehouse

   —     —     —     —    95,483  95,483    —     —     —     —    109,016  109,016 
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Total real estate

   1,012  167  119  1,298  662,461  663,759    822  302  11  1,135  740,337  741,472 

Consumer

              

Direct Installment

   67   —     —    67  85,659  85,726 

Direct Installment Purchased

   —     —     —     —    88  88 

Indirect Installment

   1,192  181  15  1,388  205,905  207,293 

Home Equity

   611  84  28  723  193,327  194,050 

Direct installment

   78  26   —    104  38,961  39,065 

Indirect installment

   1,513  256  38  1,807  274,510  276,317 

Home equity

   451  30   —    481  194,156  194,637 
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Total consumer

   1,870  265  43  2,178  484,979  487,157    2,042  312  38  2,392  507,627  510,019 
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Total

  $5,686  $598  $162  $6,446  $2,414,630  $2,421,076   $3,978  $2,613  $49  $6,640  $2,913,248  $2,919,888 
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Percentage of total loans

   0.23 0.02 0.01 0.27 99.73    0.14 0.09 0.00 0.23 99.77 
      90 Days or         December 31, 2017 
  30-59 Days 60-89 Days Greater Past Total Past Loans Not     30-59 Days
Past Due
 60-89 Days
Past Due
 90 Days or
Greater
Past Due
 Total
Past Due
 Loans Not
Past Due
 Total 
December 31, 2016  Past Due Past Due Due Due Past Due Total 

Commercial

              

Owner occupied real estate

  $1,068  $—    $183  $1,251  $336,297  $337,548   $1,613  $1,950  $—    $3,563  $568,419  $571,982 

Non owner occupied real estate

   357   —     —    357  461,540  461,897 

Residential development

   —     —     —     —    5,006  5,006 

Development & Spec Land Loans

   1   —     —    1  31,227  31,228 

Non-owner occupied real estate

   512  122   —    634  678,311  678,945 

Residential spec homes

   —     —     —     —    16,431  16,431 

Development & spec land

   31   —     —    31  48,807  48,838 

Commercial and industrial

   982   —     —    982  229,538  230,520    520  1   —    521  347,350  347,871 
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Total commercial

   2,408   —    183  2,591  1,063,608  1,066,199    2,676  2,073   —    4,749  1,659,318  1,664,067 

Real estate

              

Residential mortgage

   886  123   —    1,009  507,224  508,233    1,248  49   —    1,297  587,061  588,358 

Residential construction

   —     —     —     —    20,611  20,611    63   —     —    63  15,964  16,027 

Mortgage warehouse

   —     —     —     —    135,727  135,727    —     —     —     —    94,508  94,508 
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Total real estate

   886  123   —    1,009  663,562  664,571    1,311  49   —    1,360  697,533  698,893 

Consumer

              

Direct Installment

   139  4   —    143  71,007  71,150 

Direct Installment Purchased

   —     —     —     —    119  119 

Indirect Installment

   1,339  237  49  1,625  151,579  153,204 

Home Equity

   912  267  9  1,188  173,938  175,126 

Direct installment

   78  10   —    88  37,753  37,841 

Indirect installment

   1,859  244  167  2,270  225,053  227,323 

Home equity

   502  527   —    1,029  196,549  197,578 
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Total consumer

   2,390  508  58  2,956  396,643  399,599    2,439  781  167  3,387  459,355  462,742 
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Total

  $5,684  $631  $241  $6,556  $2,123,813  $2,130,369   $6,426  $2,903  $167  $9,496  $2,816,206  $2,825,702 
  

 

  

 

  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

  

 

  

 

 

Percentage of total loans

   0.27 0.03 0.01 0.31 99.69    0.23 0.10 0.01 0.34 99.66 

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 BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

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 beingre-evaluated for credit quality. The latter usually occurs upon receipt of current financial information or other pertinent data that would trigger a change in the loan grade.

 

For new and renewed commercial loans, the Bank’s Credit Department, which acts independently of the loan officer, assigns the credit quality grade to the loan. Loan grades for loans with an aggregate credit exposure that exceeds the authorities in the respective markets (ranging from $1,000,000 to $3,500,000) are validated by the Loan Committee, which is chaired by the Chief CreditCommercial Banking Officer (CCO)(CCBO).

 

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

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

 

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

 

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

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

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

Risk Grade 1: Excellent (Pass)

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

Risk Grade 2: Good (Pass)

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

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

Risk Grade 3: Satisfactory (Pass)

Loans supported by financial statements (audited or unaudited) that indicate average or slightly below average risk and having some deficiency or vulnerability to changing economic conditions; loans with some weakness but offsetting features of other support are readily available; loans that are meeting the terms of repayment, but which may be susceptible to deterioration if adverse factors are encountered. Loans may be graded Satisfactory when there is no recent information on which to base a current risk evaluation and the following conditions apply:

 

  

At inception, the loan was properly underwritten, didnot 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.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

 

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

Risk Grade 4 Satisfactory/Monitored:

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

Risk Grade 4W Management Watch:

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

Risk Grade 5: Special Mention

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

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

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.

 

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.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

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.

The following table presents loans by credit grades.

   June 30, 2018 
   Pass  Special
Mention
  Substandard  Doubtful  Total 

Commercial

      

Owner occupied real estate

  $569,089  $5,772  $16,412  $—    $591,273 

Non-owner occupied real estate

   667,031   5,888   5,994   —     678,913 

Residential spec homes

   11,614   —     —     —     11,614 

Development & spec land

   34,168   144   72   —     34,384 

Commercial and industrial

   335,442   4,719   12,052   —     352,213 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total commercial

   1,617,344   16,523   34,530   —     1,668,397 

Real estate

      

Residential mortgage

   606,967   —     3,904   —     610,871 

Residential construction

   21,585   —     —     —     21,585 

Mortgage warehouse

   109,016   —     —     —     109,016 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total real estate

   737,568   —     3,904   —     741,472 

Consumer

      

Direct installment

   39,011   —     54   —     39,065 

Indirect installment

   275,660   —     657   —     276,317 

Home equity

   192,841   —     1,796   —     194,637 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total consumer

   507,512   —     2,507   —     510,019 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total

  $2,862,424  $16,523  $40,941  $—    $2,919,888 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Percentage of total loans

   98.03  0.57  1.40  0.00 

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

 

The following table presents loans by credit grades.

      Special          
September 30, 2017  Pass  Mention  Substandard  Doubtful  Total 

Commercial

      

Owner occupied real estate

  $386,856  $5,776  $10,552  $—    $403,184 

Non owner occupied real estate

   523,831   1,008   6,721   —     531,560 

Residential development

   4,031   —     —     —     4,031 

Development & Spec Land Loans

   43,066   —     233   —     43,299 

Commercial and industrial

   272,622   4,969   10,495   —     288,086 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total commercial

   1,230,406   11,753   28,001   —     1,270,160 

Real estate

      

Residential mortgage

   548,249   —     5,202   —     553,451 

Residential construction

   14,601   —     224   —     14,825 

Mortgage warehouse

   95,483   —     —     —     95,483 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total real estate

   658,333   —     5,426   —     663,759 

Consumer

      

Direct Installment

   85,416   —     310   —     85,726 

Direct Installment Purchased

   88   —     —     —     88 

Indirect Installment

   206,259   —     1,034   —     207,293 

Home Equity

   191,938   —     2,112   —     194,050 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total Consumer

   483,701   —     3,456   —     487,157 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total

  $2,372,439  $11,753  $36,883  $—    $2,421,076 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Percentage of total loans

   97.99  0.49  1.52  0.00 
      Special          
December 31, 2016  Pass  Mention  Substandard  Doubtful  Total 

Commercial

      

Owner occupied real estate

  $322,924  $4,960  $9,664  $—    $337,548 

Non owner occupied real estate

   455,648   341   5,908   —     461,897 

Residential development

   5,006   —     —     —     5,006 

Development & Spec Land Loans

   31,057   —     171   —     31,228 

Commercial and industrial

   220,424   3,728   6,368   —     230,520 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total commercial

   1,035,059   9,029   22,111   —     1,066,199 

Real estate

      

Residential mortgage

   503,444   —     4,789   —     508,233 

Residential construction

   20,378   —     233   —     20,611 

Mortgage warehouse

   135,727   —     —     —     135,727 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total real estate

   659,549   —     5,022   —     664,571 

Consumer

      

Direct Installment

   70,638   —     512   —     71,150 

Direct Installment Purchased

   119   —     —     —     119 

Indirect Installment

   152,496   —     708   —     153,204 

Home Equity

   173,117   —     2,009   —     175,126 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total Consumer

   396,370   —     3,229   —     399,599 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total

  $2,090,978  $9,029  $30,362  $—    $2,130,369 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Percentage of total loans

   98.15  0.42  1.43  0.00 

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

   December 31, 2017 
   Pass  Special
Mention
  Substandard  Doubtful  Total 

Commercial

      

Owner occupied real estate

  $545,158  $8,622  $18,202  $—    $571,982 

Non-owner occupied real estate

   670,074   3,864   5,007   —     678,945 

Residential spec homes

   16,431   —     —     —     16,431 

Development & spec land

   47,726   886   226   —     48,838 

Commercial and industrial

   326,756   7,448   13,667   —     347,871 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total commercial

   1,606,145   20,820   37,102   —     1,664,067 

Real estate

      

Residential mortgage

   582,864   —     5,494   —     588,358 

Residential construction

   15,805   —     222   —     16,027 

Mortgage warehouse

   94,508   —     —     —     94,508 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total real estate

   693,177   —     5,716   —     698,893 

Consumer

      

Direct installment

   37,681   —     160   —     37,841 

Indirect installment

   226,115   —     1,208   —     227,323 

Home equity

   195,602   —     1,976   —     197,578 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total consumer

   459,398   —     3,344   —     462,742 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total

  $2,758,720  $20,820  $46,162  $—    $2,825,702 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Percentage of total loans

   97.63  0.74  1.63  0.00 

Note 8 – Repurchase Agreements

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

The following table shows repurchase agreements accounted for as secured borrowings:

 

September 30, 2017

  Remaining Contractual Maturity of the Agreements 
  June 30, 2018 
  Remaining Contractual Maturity of the Agreements 
  Overnight and
Continuous
   Up to one
year
   One to three
years
   Three to
five years
   Five to ten
years
   Beyond ten
years
   Total   Overnight
and
Continuous
   Up to
one
year
   One
to
three
years
   Three
to
five
years
   Five
to ten
years
   Beyond
ten
years
   Total 

Repurchase Agreements andrepurchase-to-maturity transactions

                            

Repurchase Agreements

  $63,081   $—     $—     $—     $—     $—     $63,081   $43,702   $—     $—     $—     $—     $—     $43,702 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Securities pledged for Repurchase Agreements

                            

U.S. Treasury and federal agencies

   —      —      —      —      —      —      —   

Federal agency collateralized mortgage obligations

   40,740    —      —      —      —      —      40,740   $34,344   $—     $—     $—     $—     $—     $34,344 

Federal agency mortgage-backed pools

   38,476    —      —      —      —      —      38,476    31,208    —      —      —      —      —      31,208 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total

  $79,216   $—     $—     $—     $—     $—     $79,216   $65,552   $—     $—     $—     $—     $—     $65,552 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

Note 9 – Derivative Financial Instruments

Cash Flow Hedges

As a strategy to maintain acceptable levels of exposure to the risk of changes in future cash flow due to interest rate fluctuations, the Company entered into interest rate swap agreements for a portion of its floating rate debt. The agreements provide for the Company to receive interest from the counterparty at three month LIBOR and to pay interest to the counterparty at a weighted average fixed rate of 6.14%5.81% on a notional amount of $30.5 million at SeptemberJune 30, 20172018 and December 31, 2016.2017. Under the agreements, the Company pays or receives the net interest amount monthly, with the monthly settlements included in interest expense.

The Company assumed additional interest rate swap agreements as the result of the LaPorte acquisition in July 2016. The agreements provide for the Company to receive interest from the counterparty at one month LIBOR and to pay interest to the counterparty at a weighted average fixed rate of 2.31% on a notional amount of $30.0 million at SeptemberJune 30, 20172018 and December 31, 2016.2017. Under the agreements, the Company pays or receives the net interest amount monthly, with the monthly settlements included in interest expense.

Management has designated the interest rate swap agreement as a cash flow hedging instrument. For derivative instruments that are designated and qualify as a cash flow hedge, the effective portion of the gain or loss on the derivative is reported as a component of other comprehensive income and reclassified into earnings in the same period or periods during which the hedged transaction affects earnings. Gains and losses on the derivative representing either hedge ineffectiveness or hedge components excluded from the assessment of effectiveness are recognized in current earnings. At SeptemberJune 30, 2017,2018, the Company’s cash flow hedge was effective and is not expected to have a significant impact on the Company’s net income over the next 12 months.

Fair Value Hedges

Fair value hedges are intended to reduce the interest rate risk associated with the underlying hedged item. The Company enters into fixed rate loan agreements as part of its lending policy. To mitigate the risk of changes in fair value based on fluctuations in interest rates, the Company has entered into interest rate swap agreements on individual loans, converting the fixed rate loans to a variable rate. For derivative instruments that are designated and qualify as a fair value hedge, the gain or loss on the derivative as well as the offsetting gain or loss on the hedged item attributable to the hedged risk are recognized in current earnings. At SeptemberJune 30, 2017,2018, 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.

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

The change in fair value of both the hedge instruments and the underlying loan agreements are recorded as gains or losses in interest income. The fair value hedges are considered to be highly effective and any hedge ineffectiveness was deemed not material. The notional amounts of the loan agreements being hedged were $152.2$155.7 million at SeptemberJune 30, 20172018 and $122.4$154.6 million at December 31, 2016.2017.

Other Derivative Instruments

The Company enters intonon-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 SeptemberJune 30, 2017,2018, the Company’s fair value of these derivatives were recorded and over the next 12 months are not expected to have a significant impact on the Company’s net income.

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

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

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

 

   Asset Derivatives   Liability Derivatives 
   September 30, 2017   September 30, 2017 
Derivatives designated as hedging instruments (Unaudited)  Balance Sheet
Location
   Fair Value   Balance Sheet
Location
   Fair Value 

Interest rate contracts

   Loans   $—      Other liabilities  $429 

Interest rate contracts

   Other Assets    429    Other liabilities    2,390 
    

 

 

     

 

 

 

Total derivatives designated as hedging instruments

     429      2,819 
    

 

 

     

 

 

 

Derivatives not designated as hedging instruments

        

Mortgage loan contracts

   Other assets    286    Other liabilities    31 
    

 

 

     

 

 

 

Total derivatives not designated as hedging instruments

     286      31 
    

 

 

     

 

 

 

Total derivatives

    $715     $2,850 
    

 

 

     

 

 

 
   Asset Derivatives   Liability Derivatives 
   December 31, 2016   December 31, 2016 
Derivatives designated as hedging instruments  Balance Sheet
Location
   Fair Value   Balance Sheet
Location
   Fair Value 

Interest rate contracts

   Loans   $—      Other liabilities   $6 

Interest rate contracts

   Other Assets    6    Other liabilities    3,132 
    

 

 

     

 

 

 

Total derivatives designated as hedging instruments

     6      3,138 
    

 

 

     

 

 

 

Derivatives not designated as hedging instruments

        

Mortgage loan contracts

   Other assets    602    Other liabilities    22 
    

 

 

     

 

 

 

Total derivatives not designated as hedging instruments

     602      22 
    

 

 

     

 

 

 

Total derivatives

    $608     $3,160 
    

 

 

     

 

 

 

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

   Asset Derivatives   Liability Derivatives 
   June 30, 2018   June 30, 2018 
   Balance Sheet
Location
   Fair
Value
   Balance Sheet
Location
   Fair
Value
 

Derivatives designated as hedging instruments

        

Interest rate contracts

   Loans   $—      Other liabilities   $3,579 

Interest rate contracts

   Other Assets    3,579    Other liabilities    969 
    

 

 

     

 

 

 

Total derivatives desginated as hedging instruments

     3,579      4,548 
    

 

 

     

 

 

 

Derivatives not designated as hedging instruments

        

Mortgage loan contracts

   Other assets    257    Other liabilities    4 
    

 

 

     

 

 

 

Total derivatives not designated as hedging instruments

     257      4 
    

 

 

     

 

 

 

Total derivatives

    $3,836     $4,552 
    

 

 

     

 

 

 
   Asset Derivatives   Liability Derivatives 
   December 31, 2017   December 31, 2017 
   Balance Sheet
Location
   Fair
Value
   Balance Sheet
Location
   Fair
Value
 

Derivatives designated as hedging instruments

        

Interest rate contracts

   Loans   $—      Other liabilities   $811 

Interest rate contracts

   Other Assets    811    Other liabilities    1,728 
    

 

 

     

 

 

 

Total derivatives desginated as hedging instruments

     811      2,539 
    

 

 

     

 

 

 

Derivatives not designated as hedging instruments

        

Mortgage loan contracts

   Other assets    143    Other liabilities    3 
    

 

 

     

 

 

 

Total derivatives not designated as hedging instruments

     143      3 
    

 

 

     

 

 

 

Total derivatives

    $954     $2,542 
    

 

 

     

 

 

 

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

 

   Comprehensive Income on Derivative   Comprehensive Income on Derivative 
   (Effective Portion)   (Effective Portion) 
   Three Months Ended September 30   Nine Months Ended September 30 
Derivative in cash flow  2017   2016   2017   2016 

hedging relationship

  (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 

Interest rate contracts

  $193   $522   $483   $103 
   Amount of Loss Recognized in Other Comprehensive Income on
Derivative
(Effective Portion)
 
   Three Months Ended   Six Months Ended 
   June 30, 2018   June 30, 2017   June 30, 2018   June 30, 2017 

Derivatives in cash flow hedging relationship

        

Interest rate contracts

  $279   $30   $879   $290 

FASB Accounting Standards Codification (“ASC”) Topic820-10-20 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. Topic820-10-55 establishes a fair value hierarchy that emphasizes the use of observable inputs and minimizes the use of unobservable inputs when measuring fair value.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

 

     Amount of Gain (Loss) Recognized on Derivative   

Location of gain (loss)
recognized on derivative

  Amount of Gain (Loss) Recognized
on Derivative
 
     Three Months Ended September 30 Nine Months Ended September 30   Three Months
Ended
 Six Months Ended 
Derivative in fair value  Location of gain (loss)  2017 2016 2017 2016 

hedging relationship

  

recognized on derivative

  (Unaudited) (Unaudited) (Unaudited) (Unaudited) 
  

Location of gain (loss)
recognized on derivative

  June 30,
2018
 June 30,
2017
 June 30,
2018
 June 30,
2017
 

Derivative in fair value hedging relationship

     

Interest rate contracts

  Interest income-loans  $(4 $(830 $423  $2,781   $2,768  $679  $574  $426 

Interest rate contracts

  Interest income-loans   4  830  (423 (2,781  Interest income - loans   (2,768 (679 (574 (426
    

 

  

 

  

 

  

 

     

 

  

 

  

 

  

 

 

Total

    $—    $—    $—    $—       $—    $—    $—    $—   
    

 

  

 

  

 

  

 

     

 

  

 

  

 

  

 

 
     Amount of Gain (Loss) Recognized on Derivative   

Location of gain (loss)
recognized on derivative

  Amount of Gain (Loss) Recognized
on Derivative
 
     Three Months Ended September 30 Nine Months Ended September 30   Three Months
Ended
 Six Months Ended 
Derivative not designated  Location of gain (loss)  2017 2016 2017 2016 

as hedging relationship

  

recognized on derivative

  (Unaudited) (Unaudited) (Unaudited) (Unaudited) 
  

Location of gain (loss)
recognized on derivative

  June 30,
2018
 June 30,
2017
 June 30,
2018
 June 30,
2017
 

Derivative not designated as hedging relationship

     

Mortgage contracts

  Other income-gain on sale of loans  $(112 $(324 $(324 $145   $112  $(153 $195  $(212

Note 10 – Disclosures about Fair Value of Assets and Liabilities

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

 

Level 1

Quoted prices in active markets for identical assets or liabilities

Level 2

Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities

Level 3

Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

Following is a description of the valuation methodologies used for instruments measured at fair value on a recurring basis and recognized in the accompanying condensed consolidated financial statements, as well as the general classification of such instruments pursuant to the valuation hierarchy. There have been no significant changes in the valuation techniques during the period ended SeptemberJune 30, 2017.2018. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below.

Available for sale securities

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

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(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, and therefore, are classified within Level 2 of the valuation hierarchy.

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

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

 

      Quoted Prices in   Significant       June 30, 2018 
      Active Markets   Other   Significant   Fair Value   Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Unobservable
Inputs
(Level 3)
 
      for Identical   Observable   Unobservable 
      Assets   Inputs   Inputs 
  Fair Value   (Level 1)   (Level 2)   (Level 3) 

September 30, 2017

        

Available-for-sale securities

        

Available for sale securities

        

U.S. Treasury and federal agencies

  $17,885   $—     $17,885   $—     $24,219   $—     $24,219   $—   

State and municipal

   143,483    —      143,483    —      134,981    —      134,981    —   

Federal agency collateralized mortgage obligations

   134,202    —      134,202    —      164,134    —      164,134    —   

Federal agency mortgage-backed pools

   212,051    —      212,051    —      196,995    —      196,995    —   

Private labeled mortgage-backed pools

   1,830    —      1,830    —      —      —      —      —   

Corporate notes

   393    —      393    —      5,866    —      5,866    —   
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Totalavailable-for-sale securities

   509,844    —      509,844    —   

Total available for sale securities

   526,195    —      526,195    —   

Hedged loans

   152,216    —      152,216    —      155,742    —      155,742    —   

Forward sale commitments

   286    —      286    —      344    —      344    —   

Interest rate swap agreements

   (2,819   —      (2,819   —      3,939    —      3,939    —   

Commitments to originate loans

   (31   —      (31   —      (21   —      (21   —   

December 31, 2016

        

Available-for-sale securities

        

U.S. Treasury and federal agencies

  $7,989   $—     $7,989   $—   

State and municipal

   116,592    —      116,592    —   

Federal agency collateralized mortgage obligations

   137,195    —      137,195    —   

Federal agency mortgage-backed pools

   176,726    —      176,726    —   

Corporate notes

   1,329    —      1,329    —   
  

 

   

 

   

 

   

 

 

Totalavailable-for-sale securities

   439,831    —      439,831    —   

Hedged loans

   122,345    —      122,345    —   

Forward sale commitments

   602    —      602    —   

Interest rate swap agreements

   (3,138   —      (3,138   —   

Commitments to originate loans

   (22   —      (22   —   

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

   December 31, 2017 
   Fair Value   Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Unobservable
Inputs
(Level 3)
 

Available for sale securities

        

U.S. Treasury and federal agencies

  $19,052   $—     $19,052   $—   

State and municipal

   149,564    —      149,564    —   

Federal agency collateralized mortgage obligations

   130,365    —      130,365    —   

Federal agency mortgage-backed pools

   208,657    —      208,657    —   

Private labeled mortgage-backed pools

   1,642    —      1,642    —   

Corporate notes

   385    —      385    —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total available for sale securities

   509,665    —      509,665    —   

Hedged loans

   154,575    —      154,575    —   

Forward sale commitments

   143    —      143    —   

Interest rate swap agreements

   (917   —      (917   —   

Commitments to originate loans

   (3   —      (3   —   

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

 

   Three Months Ended September 30   Nine Months Ended September 30 
Non Interest Income  2017   2016   2017   2016 
Total gains and losses from:  (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 

Hedged loans

  $(4  $(830  $423   $2,781 

Fair value interest rate swap agreements

   4    830    (423   (2,781

Derivative loan commitments

   (112   (324   (324   145 
  

 

 

   

 

 

   

 

 

   

 

 

 
  $(112  $(324  $(324  $145 
  

 

 

   

 

 

   

 

 

   

 

 

 

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

Non-interest Income  Three Months Ended   Six Months Ended 
   June 30,
2018
   June 30,
2017
   June 30,
2018
   June 30,
2017
 

Total gains and losses from:

        

Hedged loans

  $976   $679   $3,744   $426 

Fair value interest rate swap agreements

   (976   (679   (3,744   (426

Derivative loan commitments

   71    (153   183    (212
  

 

 

   

 

 

   

 

 

   

 

 

 
  $71   $(153  $183   $(212
  

 

 

   

 

 

   

 

 

   

 

 

 

Certain other assets are measured at fair value on anon-recurring 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):

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

 

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

September 30, 2017

        

June 30, 2018

        

Impaired loans

  $3,433   $—     $—     $3,433   $8,804   $—     $—     $8,804 

Mortgage servicing rights

   11,485    —      —      11,485    11,670    —      —      11,670 

December 31, 2016

        

December 31, 2017

        

Impaired loans

  $2,246   $—     $—     $2,246   $6,957   $—     $—     $6,957 

Mortgage servicing rights

   11,174    —      —      11,174    11,602    —      —      11,602 

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

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

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

Mortgage Servicing Rights (MSRs):MSRs do not trade in an active market with readily observable prices. Accordingly, the fair value of these assets is classified as Level 3. The Company determines the fair value of MSRs using an income approach model based upon the Company’smonth-end interest rate curve and prepayment assumptions. The model utilizes assumptions to estimate future net servicing income cash flows, including estimates of time decay, payoffs and changes in valuation inputs and assumptions. The Company reviews the valuation assumptions against this market data for reasonableness and adjusts the assumptions if deemed appropriate. The carrying amount of the MSRs’ fair value due to impairment decreased by $75,000$24,000 during the first ninesix months of 20172018 and decreased by $193,000$23,000 during the first ninesix months of 2016.2017.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

 

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

 

 Fair Value at Valuation Range (Weighted   June 30, 2018
 September 30, 2017 

Technique

 

Unobservable Inputs

 Average)   Fair   Valuation  Unobservable  Range
   

Discount to reflect current market

conditions and ultimate

   Value   

Technique

  

Inputs

  

(Weighted Average)

Impaired loans

 $3,433  Collateral based measurement collectability  11% - 17% (14%  $8,804   Collateral based measurement  Discount to reflect current market
conditions and ultimate
collectability
  0%-54.8% (2.0%)
   Discount rate, Constant  11% - 17% (14%), 
   prepayment rate, Probability of  4% - 8% (5.1%), 

Mortgage servicing rights

 $11,485  Discounted cashflows default  1% - 11% (5.0%   11,670   Discounted cash flows  Discount rate,
Constant prepayment rate,
Probability of default
  10.3%-11.3% (10.3%),
8.3%-16.5% (8.6%),
0.1%-1.7% (0.6%)
 Fair Value at Valuation Range (Weighted   December 31, 2017
 December 31, 2016 

Technique

 

Unobservable Inputs

 Average)   Fair   Valuation  Unobservable  Range
   Discount to reflect current   Value   

Technique

  

Inputs

  

(Weighted Average)

   market conditions and ultimate 

Impaired loans

 $2,246  Collateral based measurement collectability  10% - 16% (13%  $6,957   Collateral based measurement  Discount to reflect current market
conditions and ultimate
collectability
  0%-46.8% (2.6%)
   Discount rate, Constant  10% - 16% (13%), 
   prepayment rate, Probability of  4% - 7% (4.6%), 

Mortgage servicing rights

 $11,174  Discounted cashflows default  1% - 10% (4.5%   11,602   Discounted cash flows  Discount rate,
Constant prepayment rate,
Probability of default
  9.6%-10.8% (9.7%),
9.2%-27.7% (10.5%),
0%-1.5% (0.2%)

Note 11 – Fair Value of Financial Instruments

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

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 SeptemberJune 30, 20172018 and December 31, 2016.2017. These include financial instruments recognized as assets and liabilities on the condensed consolidated balance sheet as well as certainoff-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 LoansTheAt June 30, 2018, the fair value of net loans are estimated on an exit price basis incorporating discounts for credit, liquidity and marketability factors. This is not comparable with the fair values disclosed at December 31, 2017, which were based on an entrance price basis. At December 31, 2017, the fair value of portfolio loans iswere 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.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

 

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

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

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

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

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

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

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

 

  September 30, 2017 
      Quoted Prices         
      in Active   Significant     
      Markets for   Other   Significant 
      Identical   Observable   Unobservable 
  Carrying   Assets   Inputs   Inputs   June 30, 2018 
  Amount   (Level 1)   (Level 2)   (Level 3)   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

  $72,662   $72,662   $—     $—     $69,018   $69,018   $—     $—   

Investment securities, held to maturity

   198,605    —      202,222    —      209,767    —      206,730    —   

Loans held for sale

   3,616    —      —      3,616    3,000    —      —      3,000 

Loans excluding loan level hedges, net

   2,258,023    —      —      2,205,681 

Stock in FHLB and FRB

   15,340    —      15,340    —   

Loans (excluding loan level hedges), net

   2,751,703    —      —      2,585,501 

Stock in FHLB

   18,105    —      18,105    —   

Interest receivable

   14,880    —      14,880    —      12,993    —      12,993    —   

Liabilities

                

Non-interest bearing deposits

  $563,536   $563,536   $—     $—     $615,018   $615,018   $—     $—   

Interest-bearing deposits

   2,044,739    —      1,948,765    —   

Interest bearing deposits

   2,401,145    —      2,263,817    —   

Borrowings

   458,152    —      453,303    —      524,846    —      520,701    —   

Subordinated debentures

   37,607    —      36,241    —      37,745    —      35,682    —   

Interest payable

   700    —      700    —      1,441    —      1,441    —   

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

 

  December 31, 2016 
      Quoted Prices         
      in Active   Significant     
      Markets for   Other   Significant 
      Identical   Observable   Unobservable 
  Carrying   Assets   Inputs   Inputs   December 31, 2017 
  Amount   (Level 1)   (Level 2)   (Level 3)   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

  $70,832   $70,832   $—     $—     $76,441   $76,441   $—     $—   

Investment securities, held to maturity

   193,194    —      194,086    —      200,448    —      201,085    —   

Loans held for sale

   8,087    —      —      8,087    3,094    —      —      3,094 

Loans excluding loan level hedges, net

   1,998,804    —      —      1,965,928 

Stock in FHLB and FRB

   23,932    —      23,932    —   

Loans (excluding loan level hedges), net

   2,661,026    —      —      2,585,879 

Stock in FHLB

   18,105    —      18,105    —   

Interest receivable

   12,713    —      12,713    —      16,244    —      16,244    —   

Liabilities

                

Non-interest bearing deposits

  $496,248   $496,248   $—     $—     $601,805   $601,805   $—     $—   

Interest-bearing deposits

   1,974,962    —      1,839,167    —   

Interest bearing deposits

   2,279,198    —      2,156,487    —   

Borrowings

   267,489    —      261,141    —      564,157    —      560,057    —   

Subordinated debentures

   37,456    —      36,371    —      37,653    —      35,994    —   

Interest payable

   472    —      472    —      886    —      886    —   

Note 12 – Accumulated Other Comprehensive Income

 

  September 30   December 31   June 30   December 31 
  2017   2016   2018   2017 
  (Unaudited)     

Unrealized gain (loss) on securities available for sale

  $(601  $(6,007

Unrealized loss on securities available for sale

  $(12,891  $(3,937

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

   256    456    102    200 

Unrealized loss on derivative instruments

   (2,390   (3,132   (615   (1,728

Tax effect

   958    3,039    2,817    1,914 
  

 

   

 

   

 

   

 

 

Total accumulated other comprehensive income (loss)

  $(1,777  $(5,644

Total accumulated other comprehensive loss

  $(10,587  $(3,551
  

 

   

 

   

 

   

 

 

Note 13 – Regulatory Capital

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

Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios of total and Tier I capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier I capital (as defined) to average assets (as defined), or leverage ratio. For SeptemberJune 30, 2017,2018, Basel III rules require the Bank to maintain minimum amounts and ratios of common equity Tier I capital (as defined in the regulation) to risk-weighted assets (as defined). Additionally, under Basel III rules, the decision was made toopt-out of including accumulated other comprehensive income in regulatory capital.

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

To be categorized as well capitalized, the Bank must maintain minimum Total risk-based, Tier I risk-based, common equity Tier I risk-based (September 30, 2017) and Tier I leverage ratios as set forth in the table below. As of SeptemberJune 30, 20172018 and December 31, 2016,2017, the Bank met all capital adequacy requirements to be considered well capitalized. There have been no conditions or events since the end of the thirdfirst quarter of 20172018 that management believes have changed the Bank’s classification as well capitalized. There is no threshold for well-capitalized status for bank holding companies.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

Horizon and the Bank’s actual and required capital ratios as of SeptemberJune 30, 20172018 and December 31, 20162017 were as follows:

 

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

As of September 30, 2017

             

Total capital1(to risk-weighted assets)

             

Consolidated

  $347,601    13.22  210,274    8.00  226,833    8.63  N/ A    N/ A 

Bank

   339,596    12.93  210,162    8.00  226,713    8.63 $262,703    10.00

Tier 1 capital1(to risk-weighted assets)

             

Consolidated

   331,962    12.63  157,705    6.00  174,264    6.63  N/ A    N/ A 

Bank

   323,957    12.33  157,622    6.00  174,172    6.63  210,162    8.00

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

             

Consolidated

   293,499    11.17  118,279    4.50  134,838    5.13  N/ A    N/ A 

Bank

   323,957    12.33  118,216    4.50  134,766    5.13  170,757    6.50

Tier 1 capital1(to average assets)

             

Consolidated

   331,962    10.11  131,319    4.00  131,319    4.00  N/ A    N/ A 

Bank

   323,957    9.90  130,877    4.00  130,877    4.00  163,596    5.00

As of December 31, 2016

             

Total capital1(to risk-weighted assets)

             

Consolidated

  $316,576    13.87 $182,596    8.00 $196,976    8.63  N/ A    N/ A 

Bank

   319,013    13.98  182,541    8.00  196,916    8.63 $228,176    10.00

Tier 1 capital1(to risk-weighted assets)

             

Consolidated

   301,739    13.22  136,947    6.00  151,326    6.63  N/ A    N/ A 

Bank

   304,176    13.33  136,905    6.00  151,280    6.63  182,540    8.00

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

             

Consolidated

   263,313    11.50  103,036    4.50  117,460    5.13  N/ A    N/ A 

Bank

   304,176    13.33  102,679    4.50  117,054    5.13  148,314    6.50

Tier 1 capital1(to average assets)

             

Consolidated

   301,739    10.44  115,609    4.00  115,609    4.00  N/ A    N/ A 

Bank

   304,176    9.93  122,521    4.00  122,521    4.00  153,151    5.00

1As defined by regulatory agencies

Note 14 – Preferred Stock Redemption
  Actual  Required for  Capital1
Adequacy
Purposes
  Required For Capital1
Adequacy Purposes
with Capital Buffer
  Well Capitalized Under
Prompt1
Corrective Action
Provisions
 
  Amount  Ratio  Amount  Ratio  Amount  Ratio  Amount  Ratio 

June 30, 2018

        

Total capital1(to risk-weighted assets)

        

Consolidated

 $403,480   13.07  246,952   8.00  285,539   9.25  N/A   N/A 

Bank

  392,814   12.77  246,109   8.00  284,563   9.25 $307,636   10.00

Tier 1 capital1 (to risk-weighted assets)

        

Consolidated

  386,409   12.52  185,214   6.00  223,800   7.25  N/A   N/A 

Bank

  375,684   12.21  184,581   6.00  223,035   7.25  246,108   8.00

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

        

Consolidated

  347,946   11.27  138,910   4.50  177,497   5.75  N/A   N/A 

Bank

  375,684   12.21  138,436   4.50  176,890   5.75  199,963   6.50

Tier 1 capital1 (to average assets)

        

Consolidated

  386,409   9.94  155,556   4.00  155,556   4.00  N/A   N/A 

Bank

  375,684   9.65  155,805   4.00  155,805   4.00  194,756   5.00

December 31, 2017

        

Total capital1(to risk-weighted assets)

        

Consolidated

 $384,800   12.91 $238,543   8.00 $275,816   9.25  N/A   N/A 

Bank

  382,788   12.85  238,386   8.00  275,634   9.25 $297,982   10.00

Tier 1 capital1 (to risk-weighted assets)

        

Consolidated

  368,355   12.35  178,907   6.00  216,180   7.25  N/A   N/A 

Bank

  366,343   12.29  178,790   6.00  216,038   7.25  238,386   8.00

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

        

Consolidated

  329,892   11.06  134,181   4.50  171,454   5.75  N/A   N/A 

Bank

  366,343   12.29  134,092   4.50  171,340   5.75  193,689   6.50

Tier 1 capital1 (to average assets)

        

Consolidated

  368,355   9.92  148,503   4.00  148,503   4.00  N/A   N/A 

Bank

  366,343   9.89  148,116   4.00  148,116   4.00  185,145   5.00

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

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

 

Note 1514 – Future Accounting Matters

Financial Accounting Standards Board (FASB) Accounting Standards Update (ASU)No. 2017-12,Derivatives and Hedging (Topic 815), Targeted Improvements to Accounting for Hedging Activities

The Financial Accounting Standards Board (FASB)FASB has issued Accounting Standards Update (ASU)ASUNo. 2017-12,Derivatives and Hedging (Topic 815), Targeted Improvements to Accounting for Hedging Activities. The new guidance improves the financial reporting of hedging relationships to better portray the economic results of an entity’s risk management activities in its financial statements. The amendments in this ASU also make certain targeted improvements to simplify the application of the hedge accounting guidance in current GAAP. For public entities, the new guidance will be effective for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years. For all other entities, the amendments are effective for fiscal years beginning after December 15, 2019, and interim periods beginning after December 15, 2020. Early application is permitted in any interim period after issuance of the ASU. All transition requirements and elections should be applied to hedging relationships existing (that is, hedging relationships in which the hedging instrument has not expired, been sold, terminated, or exercised or the entity has not removed the designation of the hedging relationship) on the date of adoption. The effect of adoption should be reflected as of the beginning of the fiscal year of adoption (that is, the initial application date).

FASB Accounting Standards UpdateNo. 2017-08,Receivables – Nonrefundable Fees and Other Costs (Subtopic310-20), Premium Amortization on Purchased Callable Debt Securities

The Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU)No. 2017-08,Receivables – Nonrefundable Fees and Other Costs (Subtopic310-20), Premium Amortization on Purchased Callable Debt Securities. These amendments shorten We are currently evaluating the amortization period for certain callable debt securities held at a premium. Specifically,impact of adopting the amendments require the premium to be amortized to the earliest call date. The amendments do not require an accounting change for securities held at a discount; the discount continues to be amortized to maturity. Thenew guidance is effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. Early adoption is permitted, including adoption in an interim period. If an entity early adopts in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period. The amendments should be applied on a modified retrospective basis, with a cumulative-effect adjustment directly to retained earnings as of the beginning of the period of adoption. The amendments in this update were adopted on January 1, 2017 and did not have a material impact on the consolidated financial statements.statements, but it is not expected to have a material impact.

FASB Accounting Standards UpdatesASUNo. 2017-04,Intangibles – Goodwill and Other(Topic 350):Simplifying the Test for Goodwill Impairment

The FASB has issued Accounting Standards Update (ASU)ASUNo. 2017-04,Intangibles – Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment. The new guidance is intended to simplify the subsequent measurement of goodwill by eliminating Step 2 from the goodwill impairment test. The annual, or interim, goodwill impairment test is performed by comparing the fair value of a reporting unit with its carrying amount. An impairment charge should be recognized for the amount by which the carrying amount exceeds the reporting unit’s fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. In addition, the income tax effects of tax deductible goodwill on the carrying amount of the reporting unit should be considered when measuring the goodwill impairment loss, if applicable. The amendments also eliminate the requirements for any reporting unit with a zero or negative carrying amount to perform Step 2 of the goodwill impairment test. An entity still has the option to perform the qualitative assessment for a reporting unit to determine if the qualitative impairment test is necessary. The amendments should be applied on a prospective basis. The nature of and reason for the change in accounting principle should be disclosed upon transition. The amendments in this update should be adopted for annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019. Early adoption is permitted on testing dates after January 1, 2017. We are currently evaluating the impact of adopting the new guidance on the consolidated financial statements, but it is not expected to have a material impact.

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

FASB Accounting Standards UpdatesNo. 2017-01,Business Combinations(Topic 805):Clarifying the Definition of a Business

The FASB has issued Accounting Standards Update (ASU)No. 2017-01,Business Combinations (Topic 805): Clarifying the Definition of a Business. The amendments in this update provide a more robust framework to use in determining when a set of assets and activities is a business. Because the current definition of a business is interpreted broadly and can be difficult to apply, stakeholders indicated that analyzing transactions is inefficient and costly and that the definition does not permit the use of reasonable judgment. The amendments provide more consistency in applying the guidance, reduce the costs of application, and make the definition of a business more operable. The amendments in this update become effective for annual periods and interim periods within those annual periods beginning after December 15, 2017. The amendments in this update became effective on January 1, 2017 and did not have a material impact on the consolidated financial statements.

FASB Accounting Standards UpdatesASUNo. 2016-13,Financial Instruments – Credit Losses (Topic 326):Measurement of Credit Losses on Financial Instruments

The FASB has issued Accounting Standards Update (ASU)ASUNo. 2016-13,Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The main objective of this amendment is to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date. The amendment requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to enhance their credit loss estimates. The amendment requires enhanced disclosures to help investors and other financial statement users better understand significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an organization’s portfolio. In addition, the ASU amends the accounting for credit losses onavailable-for-sale debt securities and purchased financial assets with credit deterioration. The

HORIZON BANCORP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

(Unaudited)

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

amendments in this update become effective for annual periods and interim periods within those annual periods beginning after December 15, 2019. Early adoption will be permitted beginning after December 15, 2018. We have formed a cross functional committee that is assessing our data and system needs and are evaluating the impact of adopting the new guidance. This committee has developed a timeline associated with the Company’s adoption of this ASU. We expect to recognize aone-time cumulative effect adjustment to the allowance for loan losses as of the beginning of the first reporting period in which the new standard is effective, but cannot yet determine the magnitude of any suchone-time adjustment or the overall impact of the new guidance on the consolidated financial statements.

FASB Accounting Standards UpdatesNo. 2016-09,Compensation – Stock Compensation(Topic 718):Improvements to Employee Share-Based Payment Acounting

The FASB has issued Accounting Standards Update (ASU)No. 2016-09,Compensation – Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting.The amendments are intended to improve the accounting for employee share-based payments and affects all organizations that issue share-based payment awards to their employees. Several aspects of the accounting for share-based payment award transactions are simplified, including the income tax consequences, the classification of awards as either equity or liabilities and the classification on the statement of cash flows. The amendments in this update became effective on January 1, 2017 and resulted in a tax benefit of $208,000 and $227,000 for the three and nine months ended September 30, 2017, respectively.

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

FASB Accounting Standards UpdatesNo. 2016-02,Leases(Topic 842)

The FASB has issued Accounting Standards Update (ASU)No. 2016-02,Leases.Under the new guidance, lessees will be required to recognize the following for all leases, with the exception of short-term leases, at the commencement date: (1) a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and (2) aright-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. Under the new guidance, lessor accounting is largely unchanged. The amendments in this update become effective for annual periods and interim periods within those annual periods beginning after December 15, 2018. Based on leases outstanding as of December 31, 2016,2017, we do not expect the new standard to have a material impact on our balance sheet or income statement.

FASB Accounting Standards UpdatesNo. 2016-01,Financial Instruments – Overall (Subtopic825-10):Recognition and Measurement of Financial Assets and Financial Liabilities

The FASB has issued Accounting Standards Update (ASU)No. 2016-01,Financial Instruments – Overall (Subtopic825-10): Recognition and Measurement of Financial Assets and Financial Liabilities. The new guidance is intended to improve the recognition and measurement of financial instruments. The ASU affects public and private companies,not-for-profit organizations, and employee benefit plans that hold financial assets or owe financial liabilities.

The new guidance makes targeted improvements to existing U.S. GAAP by:

Requiring equity investments (except those accounted for under the equity method of accounting, or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income;

Requiring public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes;

Requiring separate presentation of financial assets and financial liabilities by measurement category and form of financial asset (i.e., securities or loans and receivables) on the balance sheet or the accompanying notes to the financial statements;

Eliminating the requirement to disclose the fair value of financial instruments measured at amortized cost for organizations that are not public business entities;

Eliminating the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet; and

Requiring a reporting organization to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk (also referred to as “own credit”) when the organization has elected to measure the liability at fair value in accordance with the fair value option for financial instruments.

The new guidance is effective for public companies for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. The new guidance permits early adoption of the own credit provision. In addition, the new guidance permits early adoption of the provision that exempts private companies andnot-for-profit organizations from having to disclose fair value information about financial instruments measured at amortized cost. Adoption of the ASU is not expected to have a significant effect on the Company’s consolidated financial statements.

FASB Accounting Standards Updates No. 2014-09,Revenue from Contracts with Customers (Topic 606)

The FASB has issued Accounting Standards Update (ASU) No. 2014-09 creating, Revenue from Contracts with Customers (Topic 606). The guidance in this update affects any entity that either enters into contracts with customers to transfer goods or services or enters into contracts for the transfer of nonfinancial assets unless those contracts are within the scope of other standards (for example, insurance contracts or lease contracts). The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The guidance provides steps to follow to achieve the core principle. An entity should disclose sufficient information to enable users of financial statements to understand the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers. The amendments in this update become effective for annual periods and interim periods within those annual periods beginning after December 15, 2017. We do not expect the new standard, or any of the amendments detailed below, to result in a material change from our current accounting for revenue, as recognition of interest income and the larger sources of non-interest income from Horizon’s current financial instruments would not be impacted by the guidance. Additional disclosures regarding the composition of Horizon’s revenue sources will be required.

In May 2016, the FASB issued ASU No. 2016-12,Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients. The amendments do not change the core revenue recognition principle in Topic 606. The amendments provide clarifying guidance in certain narrow areas and some practical expedients.

In December 2016, the FASB issued ASU No. 2016-20,Revenue from Contracts with Customers (Topic 606): Technical Corrections and Improvements. The FASB board decided to issue a separate update for technical corrections and improvements to Topic 606 and other Topics amended by ASU No. 2014-09 to increase awareness of the proposals and to expedite improvements to ASU No. 2014-09. The amendment affects narrow aspects of the guidance issued in ASU No. 2014-09.

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

Note 1615 – General Litigation

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

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and NineSix Months ended SeptemberJune 30, 20172018 and 20162017

 

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, Inc. (“Horizon” or the “Company”) and Horizon Bank N.A. (the “Bank”). Horizon intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Reform Act of 1995, and is including this statement for the purposes of these safe harbor provisions. Statements in this report should be considered in conjunction with the other information available about Horizon, including the information in the other filings we make with the Securities and Exchange Commission. The forward-looking statements are based on management’s expectations and are subject to a number of risks and uncertainties. We have tried, wherever possible, to identify such statements by using words such as “anticipate,” “expect,” “estimate,” “project,” “intend,” “plan,” “believe,” “could,” “will” and similar expressions in connection with any discussion of future operating or financial performance. Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements.

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

 

economic conditions and their impact on Horizon and its customers;

 

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

 

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

 

loss of key Horizon personnel;

 

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

 

loss of fee income, including interchange fees, as new technologiesand emerging alternative payment platforms (e.g. Apple Pay or Bitcoin) take a greater market share of the payment systems;

 

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

 

volatility and disruption in financial markets;

 

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

 

sources of liquidity;

 

potential risk of environmental liability related to lending activities;

 

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

 

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

 

the possible impact of whole or partial dismantling of provisions of the Dodd-Frank Act under the administration of President Donald J. Trump;current federal administration;

 

the potential for additional changes in tax laws, particularly corporate income tax reform, that may affect current returns, Horizon’s deferred tax assets and liabilities, the ability to utilize federal and state net operating loss carryforwards, and the market’s perception on overall value;

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and NineSix Months ended SeptemberJune 30, 20172018 and 2016

2017

 

the impact of the Basel III capital rules;

 

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

 

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

 

rapid technological developments and changes;

 

the risks presented by cyber terrorism and data security breaches;breaches, and the increasing costs of cybersecurity for the Company;

 

containing costs and expenses;

 

��the slowing or failure of economic recovery;

an economic slowdown and/or possible recession;

 

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

 

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

The foregoing list of important factors is not exclusive, and you are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this document or, in the case of documents incorporated by reference, the dates of those documents. We do not undertake to update any forward-looking statements, whether written or oral, that may be made from time to time by us or on our behalf. 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 20162017 Annual Report on Form10-K and in the subsequent reports we file with the SEC.

Overview

Horizon is a registered bank holding company incorporated in Indiana and headquartered in Michigan City, Indiana. Horizon provides a broad range of banking services in Northern and Central regions of Indiana Southwestern and the Southern, Central Michigan and Central OhioGreat Lakes Bay regions of Michigan through its bank subsidiary. Horizon operates as a single segment, which is commercial banking. Horizon’s common stock is traded on the NASDAQ Global Select Market under the symbol HBNC. The Bank was originally chartered as a national banking association in 1873 and has operated continuously since that time and converted to an Indiana state-chartered bank effective on June 23, 2017. 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. Upon approval of a name change by Horizon’s shareholders at the annual meeting on May 3, 2018, Horizon’s full corporate name became “Horizon Bancorp, Inc.”

On October 17, 2017, Horizon completed the acquisition of Wolverine Bancorp, Inc., a Maryland corporation (“Wolverine”) and Horizon Bank’s acquisition of Wolverine Bank, a federally-chartered savings bank and wholly-owned subsidiary of Wolverine, through mergers effective October 17, 2017. Under the terms of the Merger Agreement, shareholders of Wolverine received 1.01521.5228 shares of Horizon common stock and $14.00 in cash for each outstanding share of Wolverine common stock. Wolverine shares outstanding at the closing to be exchanged were 2,129,331 and the shares of Horizon common stock issued to Wolverine shareholders totaled 2,161,610.3,241,045. Based upon the October 16, 2017 closing price of $29.06$19.37 per share of Horizon common stock immediately prior to the effectiveness of the merger, less the consideration used to pay off Wolverine Bancorp’s ESOP loan receivable, the transaction has an implied valuation of approximately $95.1$93.8 million.

On September 1, 2017, Horizon completed the acquisition of Lafayette Community Bancorp, an Indiana corporation (“Lafayette”) and Horizon Bank’s acquisition of Lafayette Community Bank, a state-chartered bank and wholly-owned subsidiary of Lafayette, through mergers effective September 1, 2017. Under the terms of the Merger Agreement, shareholders of Lafayette received 0.58780.8817 shares of Horizon common stock and $1.73 in cash for each outstanding share of Lafayette common stock. Lafayette shareholders owning

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2017 and 2016

fewer than 100 shares of common stock received $17.25 in cash for each common share. Lafayette shares outstanding at the closing to be exchanged were 1,856,679, and the shares of Horizon common stock issued to Lafayette shareholders totaled 1,091,259.1,636,888. Based upon the August 31, 2017 closing price of $26.17$17.45 per share of Horizon common stock immediately prior to the effectiveness of the merger, the transaction has an implied valuation of approximately $34.5 million.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Six Months ended June 30, 2018 and 2017

On February 3, 2017, Horizon completed the purchase and assumption of certain assets and liabilities of a single branch of First Farmers Bank & Trust Company, located in Bargersville, Indiana. Net cash of $11.0 million was received in the transaction, representing the deposit balances assumed at closing, net of amounts paid for loans acquired in the transaction and a premium on deposits assumed in the transaction.

On November 7, 2016, Horizon completed the acquisition of CNB Bancorp, an Indiana corporation headquartered in Attica, Indiana (“CNB”) and the Bank’s acquisition of The Central National Bank and Trust Company (“Central National Bank & Trust”), through mergers effective November 7, 2016. Under the terms of the acquisition, shareholders of CNB received merger consideration in the form of cash. The total value of the consideration for the acquisition was $5.3 million.

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

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

Following are some highlights of Horizon’s financial performance through the third quarterfirst six months of 2017:2018:

 

Net income for the third quarter of 2017 increased 23.8% to $8.2ended June 30, 2018 was $14.1 million, or $0.36$0.37 diluted earnings per share, compared to $6.6$9.1 million, or $0.30$0.27 diluted earnings per share, for the third quarter of 2016.

Netended June 30, 2017 resulting in a 37.0% increase in diluted earnings per share. This represents the highest quarterly net income excluding acquisition-related expenses, gain on sale of investment securities and purchase accounting adjustments (“core net income”), for the third quarter of 2017 increased 10.3% to $9.2 million or $0.41 diluted earnings per share in the Company’s145-year history.

Net income for the first six months of 2018 was $26.9 million, or $0.70 diluted earnings per share, compared to $17.3 million, or $0.51 diluted earnings per share, for the first six months of 2017 resulting in a 37.3% increase in diluted earnings per share. This represents the highestyear-to-date net income and diluted earnings per share as of June 30th in the Company’s145-year history.

Return on average assets was 1.41% for the second quarter of 2018 compared to $8.4 million or $0.39 diluted earnings per share1.12% for the same periodsecond quarter of 2016.

Net income2017. Return on average assets for the first ninesix months of 2018 was 1.36% compared to 1.10% for the first six months of 2017.

Return on average equity was 12.15% for the second quarter of 2018 compared to 10.24% for the second quarter of 2017. Return on average equity was 11.72% for the first six months of 2018 compared to 9.96% for the first six months of 2017.

Total loans increased by an annualized rate of 6.6%, or $92.4 million, during the first six months of 2018.

Consumer loans increased by an annualized rate of 20.5%, or $46.9 million, during the first six months of 2018.

Residential mortgage loans increased by an annualized rate of 9.3%, or $27.9 million, during the first six months of 2018.

Total deposits increased by an annualized rate of 9.5%, or $135.2 million, during the first six months of 2018.

Net interest income increased $6.4 million, or 23.4%, to $33.6 million for the three months ended June 30, 2018 compared to $27.2 million for the three months ended June 30, 2017. Net interest income increased $14.2 million, or 26.9%, to $67.0 million for the six months ended June 30, 2018 compared to $52.8 million for the six months ended June 30, 2017.

Net interest margin was 3.78% for the three months ended June 30, 2018 compared to 3.84% for the three months ended June 30, 2017. Net interest margin for the six months ended June 30, 2018 and 2017 was $25.5 million or $1.13 diluted earnings3.81%.

Horizon’s tangible book value per share increased to $8.84 at June 30, 2018 compared to $18.3 million or $0.94 diluted earnings$8.48 and $8.13 at December 31, 2017 and June 30, 2017, respectively. This represents the highest tangible book value per share forin the same period in 2016.Company’s145-year history.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and NineSix Months ended SeptemberJune 30, 20172018 and 2016

2017

 

Core net income for the first nine months of 2017 increased 22.5% to $25.4 million or $1.13 diluted earnings per share compared to $20.7 million or $1.07 diluted earnings per share for the same period of 2016.

Return on average assets was 0.96% for the third quarter of 2017 compared to 0.80% for the same period in 2016.

Return on average assets, excluding acquisition-related expenses, gain on sale of investment securities and purchase accounting adjustments (“core return on average assets”), for the third quarter of 2017 was 1.09% compared to 1.02% for the same period of 2016.

Commercial loans, excluding acquired commercial loans, increased by an annualized rate of 12.8%, or $103.1 million, during the first nine months of 2017.

Consumer loans, excluding acquired consumer loans, increased by an annualized rate of 27.2%, or $81.2 million, during the first nine months of 2017.

Total loans, excluding acquired loans, increased by an annualized rate of 9.2%, or $147.7 million, during the first nine months of 2017.

Net interest income for the third quarter of 2017 increased $3.5 million, or 14.2%, compared to the same period in 2016.

Net interest margin was 3.71% for the third quarter of 2017 compared to 3.84% for the prior quarter and 3.37% for the third quarter of 2016. The improvement in net interest margin from the prior year was due to Horizon executing a strategy to reduce expensive funding costs in the fourth quarter of 2016, an increase in average interest-earning assets and an increase in loan yields.

Net interest margin, excluding the impact of purchase accounting adjustments (“core net interest margin”), was 3.63% for the third quarter of 2017 compared to 3.71% for the prior quarter and 3.31% for the same period in 2016.

Horizon’s tangible book value per share rose to $12.38 at September 30, 2017, compared to $11.48 at December 31, 2016.

On September 1, 2017, Horizon closed the acquisition of Lafayette Community Bancorp (“Lafayette”) and its wholly-owned subsidiary, Lafayette Community Bank, headquartered in Lafayette, Indiana. The system integration of Lafayette was successfully completed on September 22, 2017.

On October 17, 2017, Horizon closed the acquisition of Wolverine Bancorp, Inc. (“Wolverine”) and its wholly-owned subsidiary, Wolverine Bank, headquartered in Midland, Michigan. The system integration of Wolverine is scheduled for November 2017.

Critical Accounting Policies

The notes to the consolidated financial statements included in Item 8 of the Company’s Annual Report on Form10-K for 20162017 contain a summary of the Company’s significant accounting policies. Certain of these policies are important to the portrayal of the Company’s financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. Management has identified as critical accounting policies the allowance for loan losses, goodwill and intangible assets, mortgage servicing rights, hedge accounting and valuation measurements.

Allowance for Loan Losses

An allowance for loan losses is maintained to absorb probable incurred loan losses inherent in the loan portfolio. The determination of the allowance for loan losses is a critical accounting policy that involves management’s ongoing quarterly assessments of the probable incurred losses inherent in the loan portfolio. The identification of loans that have probable incurred losses is subjective; therefore, a general reserve is maintained to cover all probable losses within the entire loan portfolio. Horizon utilizes a loan grading system that helps identify, monitor and address asset quality problems in an adequate and timely manner. Each quarter, various factors affecting the quality of the loan portfolio are reviewed. Large credits are reviewed on

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2017 and 2016

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 ASC350-10 establishes standards for the amortization of acquired intangible assets and impairment assessment of goodwill. At SeptemberJune 30, 2017,2018, Horizon had core deposit intangibles of $9.5$11.4 million subject to amortization and $93.8$119.9 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 ASC350-10 requires an annual evaluation of goodwill for impairment. The evaluation of goodwill for impairment requires the use of estimates and assumptions. Market price at the close of business on SeptemberJune 30, 20172018 was $29.17$20.69 per share compared to a book value of $16.81$12.27 per common share.

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

Mortgage Servicing Rights

Servicing assets are recognized as separate assets when rights are acquired through purchase or through the sale of financial assets on a servicing-retained basis. Capitalized servicing rights are amortized intonon-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

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Six Months ended June 30, 2018 and 2017

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

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2017 and 2016

prepayment activity associated with mortgage loans in the secondary market, current market interest rates and other factors, including Horizon’s own historical prepayment experience. For purposes of model valuation, estimates are made for each product type within the mortgage servicing rights portfolio on a monthly basis. In addition, on a quarterly basis Horizon engages a third party to independently test the value of its servicing asset.

Derivative Instruments

As part of the Company’s asset/liability management program, Horizon utilizes, fromtime-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 ASC815-10. 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 innon-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.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and NineSix Months ended SeptemberJune 30, 20172018 and 2016

2017

 

Financial Condition

On SeptemberJune 30, 2017,2018, Horizon’s total assets were $3.5$4.077 billion, an increase of approximately $378.3$112.3 million compared to December 31, 2016.2017. The increase was primarily in net loans of $289.1$91.8 million, other assets of $6.2 million and investment securities available for sale of $70.0 million, goodwill of $16.8 million and investment securities held to maturity of $5.4$16.5 million and $9.3 million, respectively, which were offset by decreases in Federal Reserve Bank stockcash and due from banks of $8.6 million, other assets of $2.8$7.4 million and loans held for saleinterest receivable of $4.5$3.3 million.

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

 

   September 30, 2017   December 31, 2016 
   Amortized   Fair   Amortized   Fair 
   Cost   Value   Cost   Value 

Available for sale

        

U.S. Treasury and federal agencies

  $17,996   $17,885   $8,051   $7,989 

State and municipal

   141,751    143,483    117,327    116,592 

Federal agency collateralized mortgage obligations

   135,511    134,202    139,040    137,195 

Federal agency mortgage-backed pools

   213,071    212,051    180,183    176,726 

Private labeled mortgage-backed pools

   1,841    1,830    —      —   

Corporate notes

   275    393    1,238    1,329 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total available for sale investment securities

  $510,445   $509,844   $445,839   $439,831 
  

 

 

   

 

 

   

 

 

   

 

 

 

Held to maturity

        

State and municipal

  $177,473   $180,860   $165,607   $165,822 

Federal agency collateralized mortgage obligations

   5,902    5,896    6,530    6,490 

Federal agency mortgage-backed pools

   15,230    15,466    21,057    21,774 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total held to maturity investment securities

  $198,605   $202,222   $193,194   $194,086 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total investment securities increased by approximately $75.4 million at September 30, 2017 compared to December 31, 2016, primarily due to the investing of cash received from the Bargersville branch purchase and the CNB merger and increasing earning assets due to lower mortgage warehouse balances.

   June 30, 2018   December 31, 2017 
   Amortized
Cost
   Fair
Value
   Amortized
Cost
   Fair
Value
 

Available for sale

        

U.S. Treasury and federal agencies

  $24,654   $24,219   $19,277   $19,052 

State and municipal

   136,732    134,981    148,045    149,564 

Federal agency collateralized mortgage obligations

   168,382    164,134    132,871    130,365 

Federal agency mortgage-backed pools

   203,593    196,995    211,487    208,657 

Private labeled mortgage-backed pools

   —      —      1,650    1,642 

Corporate notes

   5,725    5,866    272    385 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total available for sale investment securities

  $539,086   $526,195   $513,602   $509,665 
  

 

 

   

 

 

   

 

 

   

 

 

 

Held to maturity

        

State and municipal

  $190,079   $187,380   $179,836   $180,397 

Federal agency collateralized mortgage obligations

   5,409    5,260    5,734    5,682 

Federal agency mortgage-backed pools

   14,279    14,090    14,878    15,006 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total held to maturity investment securities

  $209,767   $206,730   $200,448   $201,085 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans increased $285.4$92.4 million since December 31, 20162017 to $2.4$2.928 billion as of SeptemberJune 30, 2017.2018. This increase was the result of an increase in commercial loans of $203.8 million, consumer loans of $87.1$46.9 million, and residential mortgage loans of $39.2$27.9 million, offset by a decrease in mortgage warehouse loans of $40.2$14.5 million and commercial loans of $3.3 million, offset by a decrease in loans held for sale of $4.5 million. Total loans increased $134.4 million as a result of the acquisition of Lafayette during the third quarter of 2017.$94,000. The growth markets of Fort Wayne, Grand Rapids, Indianapolis and Kalamazoo contributed total loan growth of $120.1$34.3 million during the first ninesix months of 2017 leading to the increase in commercial loans. The addition of a seasoned2018. Our experienced consumer loan portfolio manager during the fourth quarter of 2016team and an increased focus on the management of direct consumer loans areportfolio have been the main drivers for the increase in consumer loans.

Total deposits increased $137.1$135.2 million since December 31, 20162017 to $2.6$3.016 billion as of SeptemberJune 30, 2017.2018.Non-interest bearing transaction accounts, interest bearing transaction accounts and time deposits increased $67.3 million, $37.0$13.2 million and $32.7$189.4 million, respectively, during the ninesix months ended SeptemberJune 30, 2017. The increase2018 which was offset by a decrease in interest-bearing deposits is primarily attributable to the acquisition of $151.1 million in deposits from Lafayette during the third quarter of 2017.$67.5 million.

The Company’sCompany decreased total borrowings increased $190.7 million from December 31, 2016 to $458.2$564.2 million as of SeptemberDecember 31, 2017 to $524.8 million as of June 30, 2017.2018. At SeptemberJune 30, 2017,2018, the Company had $320.3$366.4 million in short-term funds borrowed compared to $189.0$392.3 million at December 31, 2016.2017. The decrease in borrowings was primarily due to the increase in deposits of $135.2 million from December 31, 2017.

Stockholders’ equity totaled $470.5 million at June 30, 2018 compared to $457.1 million at December 31, 2017. The increase in borrowingsstockholders’ equity during the period was utilizeddue to fund loan growththe generation of $285.4 million sincenet income, net of dividends declared and a decrease in accumulated other comprehensive income. At June 30, 2018, the ratio of average stockholders’ equity to average assets was 11.60% compared to 11.70% at December 31, 2016.2017. Book value per common share at June 30, 2018 increased to $12.27 compared to $11.93 at December 31, 2017.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and NineSix Months ended SeptemberJune 30, 20172018 and 2016

2017

 

Stockholders’ equity totaled $392.1 million at September 30, 2017 compared to $340.9 million at December 31, 2016. The increase in stockholders’ equity during the period was the result of the acquisition of Lafayette, generation of net income, net of dividends declared. At September 30, 2017, the ratio of average stockholders’ equity to average assets was 10.74% compared to 10.59% at December 31, 2016. Book value per common share at September 30, 2017 increased to $16.81 compared to $15.37 at December 31, 2016.

Results of Operations

Overview

Consolidated net income for the three-month period ended SeptemberJune 30, 20172018 was $8.2$14.1 million compared to $6.6$9.1 million for the same period in 2016.2017. Earnings per common share for the three months ended SeptemberJune 30, 20172018 were $0.36$0.37 basic and diluted, compared to $0.31$0.27 basic and $0.30 diluted for the same three-month period in the previous year. The increase in net income and earnings per share from the previous year reflects an increaseincreases in net interest income of $3.5$6.4 million partially offset by a decrease inandnon-interest income of $1.3 million and$720,000, partially offset by increases in provision for loan losses of $255,000,$305,000 andnon-interest expense of $431,000 and the diluted shares outstanding primarily due to the stock issued in the Kosciusko and LaPorte Bancorp acquisitions.$2.5 million.Non-interest expense increased primarily due to an increase in salaries, employee benefits, net occupancy expenses, data processing, loan expense, other losses and other expense. Excluding acquisition-related expenses, gain/lossesloss on sale of investment securities, death benefit on bank owned life insurance and purchase accounting adjustments, net income for the thirdsecond quarter of 20172018 was $9.2$12.7 million or $0.41$0.33 diluted earnings per share compared to $8.4$8.6 million or $0.39$0.26 diluted earnings per share in the same period of 2016.2017.

Consolidated net income for the nine-monthsix-month period ended SeptemberJune 30, 20172018 was $25.5$26.9 million compared to $18.3$17.3 million for the same period in 2016.of 2017. Earnings per common share for the ninesix months ended SeptemberJune 30, 20172018 were $1.14$0.70 basic and $1.13 diluted, compared to $0.95$0.52 basic and $0.94$0.51 diluted for the same nine-monthsix-month period in the previous year. The increase in net income and earnings per share from the previous year reflects an increaseincreases in net interest income of $15.6$14.2 million andnon-interest income of $1.5 million, partially offset by a decrease innon-interest income of $2.2 million and increases in provision for loan losses of $542,000 andnon-interest expense of $4.2 million, income tax expense of $1.9 million and the diluted shares outstanding primarily due to the stock issued in the Kosciusko and LaPorte Bancorp acquisitions.$6.8 million.Non-interest expense increased primarily due to an increase in salaries, employee benefits, net occupancy expenses, data processing, loan expense, other losses and other expense. Excluding acquisition-related expenses, gains/lossesgains on sale of investment securities, death benefit on bank owned life insurance and purchase accounting adjustments, net income for the ninesix months ended SeptemberJune 30, 20172018 was $25.4$23.9 million or $1.13$0.62 diluted earnings per share compared to $20.7$16.1 million or $1.07$0.47 diluted earnings per share in the same period of 2016.2017.

Net Interest Income

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

Net interest income during the three months ended SeptemberJune 30, 20172018 was $27.9$33.6 million, an increase of $3.5$6.4 million from the $24.4$27.2 million earned during the same period in 2016.2017. Yields on the Company’s interest-earning assets increased by 3424 basis points to 3.71%4.57% for the three months ending SeptemberJune 30, 20172018 from 3.37%4.33% for the three months ended SeptemberJune 30, 2016.2017. Interest income increased $3.1$9.9 million from $29.0$30.8 million for the three months ended SeptemberJune 30, 20162017 to $32.1$40.7 million for the same period in 2017.2018. This was due to an increase in average interest-earning assets through organic and acquisition-related growth. Interest income from acquisition-related purchase accounting adjustments was $661,000$1.6 million for the three months ending SeptemberJune 30, 20172018 compared to $459,000$939,000 for the same period of 2016.2017.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and NineSix Months ended SeptemberJune 30, 20172018 and 2016

Rates paid on interest-bearing liabilities decreased by 6 basis points for the three-month period ended September 30, 2017 compared to the same period in 2016 due to the continued low interest rate environment and shift in mix on interest-bearing liabilities. Interest expense decreased $361,000 compared to the three-month period ended September 30, 2016 to $4.2 million for the same period in 2017. This decrease was due to lower average balances of borrowings in addition to lower rates paid on borrowings, partially offset by higher average balances of interest-bearing deposits. The rates paid on borrowings decreased as a result of Horizon executing a strategy to reduce expensive funding costs in the fourth quarter of 2016.

The net interest margin increased 34 basis points from 3.37% for the three-month period ended September 30, 2016 to 3.71% for the same period in 2017. The increase in the margin for the three-month period ended September 30, 2017 compared to the same period in 2016 was due to an increase in the yield on interest-earning assets and a reduction in the cost on interest-bearing liabilities. Excluding the interest income recognized from the acquisition-related purchase accounting adjustments, the margin would have been 3.63% for the three-month period ending September 30, 2017 compared to 3.31% for the same period in 2016.

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2017 and 2016

 

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

 

  Three Months Ended Three Months Ended   Three Months Ended Three Months Ended 
  September 30, 2017 September 30, 2016   June 30, 2018 June 30, 2017 
  Average     Average Average     Average   Average
Balance
 Interest   Average
Rate
 Average
Balance
 Interest   Average
Rate
 
  Balance Interest   Rate Balance Interest   Rate 

ASSETS

         

Assets

         

Interest-earning assets

                  

Federal funds sold

  $6,770  $24    1.41 $35,492  $20    0.22  $3,367  $15    1.79 $1,728  $6    1.39

Interest-earning deposits

   20,157  49    0.96 55,047  32    0.23   25,946  107    1.65 27,677  83    1.20

Investment securities - taxable

   426,145  2,094    1.95 530,228  2,446    1.84   416,182  2,441    2.35 423,815  2,155    2.04

Investment securities -non-taxable (1)

   296,716  1,790    3.36 186,074  1,151    3.73   307,219  1,870    3.15 290,494  1,766    3.40

Loans receivable (2)(3)

   2,328,823  28,113    4.82 2,151,103  25,313    4.69   2,886,087  36,308    5.08 2,199,913  26,795    4.94
  

 

  

 

    

 

  

 

     

 

  

 

    

 

  

 

   

Total interest-earning assets (1)

   3,078,611  32,070    4.25 2,957,944  28,962    3.98   3,638,801  40,741    4.57 2,943,627  30,805    4.33

Non-interest-earning assets

                  

Cash and due from banks

   41,465     39,875       44,213     42,331    

Allowance for loan losses

   (15,135    (14,301      (16,617    (15,131   

Other assets

   278,721     290,100       351,154     279,024    
  

 

     

 

      

 

     

 

    

Total average assets

  $4,017,551     $3,249,851    
  $3,383,662     $3,273,618      

 

     

 

    
  

 

     

 

    

LIABILITIES AND SHAREHOLDERS’ EQUITY

         

Liabilities and Stockholders’ Equity

         

Interest-bearing liabilities

                  

Interest-bearing deposits

  $1,961,998  $1,841    0.37 $1,896,156  $1,875    0.39  $2,403,780  $3,920    0.65 $1,980,025  $1,721    0.35

Borrowings

   460,878  1,753    1.51 510,738  2,128    1.66   489,608  2,679    2.19 359,462  1,338    1.49

Subordinated debentures

   36,386  597    6.51 37,092  549    5.89   36,525  592    6.50 36,340  548    6.05
  

 

  

 

    

 

  

 

     

 

  

 

    

 

  

 

   

Total interest-bearing liabilities

   2,459,262  4,191    0.68 2,443,986  4,552    0.74   2,929,913  7,191    0.98 2,375,827  3,607    0.61

Non-interest-bearing liabilities

                  

Demand deposits

   540,109     462,253       605,188     499,446    

Accrued interest payable and other liabilities

   20,915     34,144       16,482     19,143    

Stockholders’ equity

   363,376     333,235       465,968     355,435    
  

 

     

 

      

 

     

 

    

Total average liabilities and stockholders’ equity

  $4,017,551     $3,249,851    
  $3,383,662     $3,273,618      

 

  

 

    

 

  

 

   

Net interest income/spread

   $33,550    3.59  $27,198    3.73
  

 

     

 

       

 

     

 

   

Net interest income/ spread

   $27,879    3.58  $24,410    3.24
   

 

     

 

   

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

      3.71     3.37

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

      3.78     3.84

 

(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. InterestThe average rate is presented on a tax equivalent basis.

(2)

Includes loan fees and late fees.on loans. The inclusion of theseloan 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 loansloan fees. The average rate is presented on a tax equivalent basis.

Rates paid on interest-bearing liabilities increased by 37 basis points for the three-month period ended June 30, 2018 compared to the same period in 2017 due to increases in the cost of interest-bearing deposits and borrowings. Interest expense increased $3.6 million compared to the three-month period ended June 30, 2017 to $7.2 million for the same period in 2018. This increase was due to higher average balances of interest-bearing deposits and borrowings in addition to the higher rates paid on both. Average balances of interest-bearing deposits increased $423.8 million and were due to the acquisitions of Lafayette and Wolverine during the third and fourth quarters of 2017, as well as organic growth during the first six months of 2018.

The net interest margin decreased 6 basis points from 3.84% for the three-month period ended June 30, 2017 to 3.78% for the same period in 2018. The decrease in the margin for the three-month period ended June 30, 2018 compared to the same period in 2017 was due to an increase in the cost of interest-bearing liabilities and the impact of the lower income tax rate onnon-taxable interest-earning assets, offset by an increase in the yield of taxable interest-earning assets.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Six Months ended June 30, 2018 and 2017

Excluding the interest income recognized from the acquisition-related purchase accounting adjustments, the margin would have been 3.60% for the three-month period ending June 30, 2018 compared to 3.71% for the same period in 2017.

Net interest income during the ninesix months ended SeptemberJune 30, 20172018 was $80.6$67.0 million, an increase of $15.6$14.2 million from the $65.1$52.8 million earned during the same period in 2016.2017. Yields on the Company’s interest-earning assets increased by 3426 basis points to 3.77%4.55% for the ninesix months ending SeptemberJune 30, 20172018 from 3.43%4.29% for the ninesix months ended SeptemberJune 30, 2016.2017. Interest income increased $14.6$20.5 million from $77.1$59.6 million for the ninesix months ended SeptemberJune 30, 20162017 to $91.7$80.2 million for the same period in 2017.2018. This was due to an increase in average interest-earning assets through organic and acquisition-related growth. Interest income from acquisition-related purchase accounting adjustments was $2.6$3.7 million for the ninesix months ending SeptemberJune 30, 20172018 compared to $1.4$2.0 million for the same period of 2016.

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2017 and 2016

Rates paid on interest-bearing liabilities decreased by 12 basis points for the nine-month period ended September 30, 2017 compared to the same period in 2016 due to the continued low interest rate environment and shift in mix on interest-bearing liabilities. Interest expense decreased $1.0 million compared to the nine-month period ended September 30, 2016 to $11.1 million for the same period in 2017. This decrease was due to lower average balances of borrowings in addition to lower rates paid on borrowings, partially offset by higher average balances of interest-bearing deposits. The rates paid on borrowings decreased as a result of Horizon executing a strategy to reduce expensive funding costs in the fourth quarter of 2016.

The net interest margin increased 34 basis points from 3.43% for the nine-month period ended September 30, 2016 to 3.77% for the same period in 2017. The increase in the margin for the nine-month period ended September 30, 2017 compared to the same period in 2016 was due to an increase in the yield on interest-earning assets and a reduction in the cost on interest-bearing liabilities. Excluding the interest income recognized from the acquisition-related purchase accounting adjustments, the margin would have been 3.65% for the nine-month period ending September 30, 2017 compared to 3.36% for the same period in 2016.

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

 

  Nine Months Ended Nine Months Ended   Six Months Ended Six Months Ended 
  September 30, 2017 September 30, 2016   June 30, 2018 June 30, 2017 
  Average     Average Average     Average   Average
Balance
 Interest   Average
Rate
 Average
Balance
 Interest   Average
Rate
 
  Balance Interest   Rate Balance Interest   Rate 

ASSETS

         

Assets

         

Interest-earning assets

                  

Federal funds sold

  $3,857  $35    1.21 $13,812  $23    0.22  $3,560  $29    1.64 $2,377  $11    0.93

Interest-earning deposits

   24,177  201    1.11 34,624  59    0.23   24,749  197    1.61 26,220  152    1.17

Investment securities - taxable

   416,323  6,581    2.11 486,374  7,621    2.09   409,669  4,767    2.35 411,417  4,487    2.20

Investment securities -non-taxable (1)

   286,007  5,193    3.39 183,142  3,583    3.63   307,462  3,735    3.13 280,563  3,403    3.40

Loans receivable (2)(3)

   2,210,295  79,699    4.83 1,873,614  65,854    4.70   2,855,236  71,439    5.05 2,150,307  51,586    4.85
  

 

  

 

    

 

  

 

     

 

  

 

    

 

  

 

   

Total interest-earning assets (1)

   2,940,659  91,709    4.27 2,591,566  77,140    4.05   3,600,676  80,167    4.55 2,870,884  59,639    4.29

Non-interest-earning assets

                  

Cash and due from banks

   42,004     36,220       43,984     41,788    

Allowance for loan losses

   (15,069    (14,334      (16,480    (15,035   

Other assets

   279,706     243,021       352,684     279,497    
  

 

     

 

      

 

     

 

    

Total average assets

  $3,980,864     $3,177,134    
  $3,247,300     $2,856,473      

 

     

 

    
  

 

     

 

    

LIABILITIES AND SHAREHOLDERS’ EQUITY

         

Liabilities and Stockholders’ Equity

         

Interest-bearing liabilities

                  

Interest-bearing deposits

  $1,967,457  $5,315    0.36 $1,680,560  $4,923    0.39  $2,354,578  $6,791    0.58 $1,970,235  $3,474    0.36

Borrowings

   357,932  4,028    1.50 438,324  5,608    1.71   508,731  5,251    2.08 305,116  2,275    1.50

Subordinated debentures

   36,339  1,721    6.33 34,144  1,556    6.09   37,695  1,164    6.23 36,315  1,124    6.24
  

 

  

 

    

 

  

 

     

 

  

 

    

 

  

 

   

Total interest-bearing liabilities

   2,361,728  11,064    0.63 2,153,028  12,087    0.75   2,901,004  13,206    0.92 2,311,666  6,873    0.60

Non-interest-bearing liabilities

                  

Demand deposits

   510,230     387,768       600,214     495,262    

Accrued interest payable and other liabilities

   20,220     26,397       16,490     19,901    

Stockholders’ equity

   355,121     289,280       463,156     350,305    
  

 

     

 

      

 

     

 

    
  $3,247,299     $2,856,473    

Total average liabilities and stockholders’ equity

  $3,980,864     $3,177,134    
  

 

     

 

      

 

  

 

    

 

  

 

   

Net interest income/spread

   $80,645    3.64  $65,053    3.30   $66,961    3.64  $52,766    3.69
   

 

     

 

      

 

     

 

   

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

      3.77     3.43

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

      3.81     3.81

 

(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. InterestThe average rate is presented on a tax equivalent basis.

(2)

Includes loan fees and late fees.on loans. The inclusion of theseloan 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 loansloan fees. The average rate is presented on a tax equivalent basis.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and NineSix Months ended SeptemberJune 30, 2018 and 2017

Rates paid on interest-bearing liabilities increased by 32 basis points for thesix-month period ended June 30, 2018 compared to the same period in 2017 due to increases in the cost of interest-bearing deposits and borrowings. Interest expense increased $6.3 million compared to thesix-month period ended June 30, 2017 to $13.2 million for the same period in 2018. This increase was due to higher average balances of interest-bearing deposits and borrowings in addition to the higher rates paid on both. Average balances of interest-bearing deposits increased $384.3 million and were due to the acquisitions of Lafayette and Wolverine during the third and fourth quarters of 2017, as well as organic growth during the first six months of 2018.

The net interest margin remained at 3.81% for thesix-month periods ended June 30, 2018 and 2017, respectively. The increase in the cost of interest-bearing liabilities and the impact of the lower income tax rate onnon-taxable interest-earning assets was offset by an increase in the yield of taxable interest-earning assets when comparing thesix-month periods ended June 30, 2017 and 2016

2018. Excluding the interest income recognized from the acquisition-related purchase accounting adjustments, the margin would have been 3.61% for thesix-month period ending June 30, 2018 compared to 3.67% for the same period in 2017.

Provision for Loan Losses

Horizon assesses the adequacy of its Allowance for Loan and Lease Losses (“ALLL”) by regularly reviewing the performance of its loan portfolio. During the three-month period ended SeptemberJune 30, 2017,2018, a provision of $710,000$635,000 was required to adequately fund the ALLL compared to $455,000$330,000 for the same period of 2016.2017. Commercial loan net charge-offs during the three-month period ended SeptemberJune 30, 20172018 were $169,000,negative $40,000, residential mortgage loan net charge-offs were $24,000negative $2,000 and consumer loan net charge-offs were negative $42,000.$80,000. The increase in the provision for loan losses in the thirdsecond quarter of 20172018 compared to the same period of 20162017 was due to increased additional general andnon-specificallocations to loans originatedfor loan growth in new markets, higher than anticipated growth of the indirect loan portfolio and an increase in allocation for agriculturalother economic factors.factors, including the potential of a recession. The ALLL balance at SeptemberJune 30, 20172018 was $15.6$17.1 million or 0.64%0.58% of total loans. This compares to an ALLL balance of $14.8$16.4 million at December 31, 20162017 or 0.69%0.58% of total loans. The decrease in the ratio at September 30, 2017 compared to December 31, 2016 was due to an increase in loan balances, excluding acquired loans and loans held for sale, of $187.9 million.

For the nine-monthsix-month period ended SeptemberJune 30, 2017,2018, the provision for loan losses totaled $1.4$1.2 million compared to $1.2 million$660,000 in the same period of 2016.2017. The higherincrease in the provision for loan losses for the nine months ended September 30, 2017 compared to the same period of 2016 was due to an increase inadditional general andnon-specific allocations for loan balances, along with additional allocations to loans originatedgrowth in new markets, higher than anticipated growth of the indirect loan portfolio and an increase in allocation for agriculturalother economic factors.factors, including the potential of a recession.

Horizon’s loan loss reserve ratio, excluding loans with credit-related purchase accounting adjustments, stood at 0.82%0.75% as of SeptemberJune 30, 2017.2018. Loan loss reserves and credit-related loan discounts on acquired loans as a percentage of total loans was 1.24%1.08% as of SeptemberJune 30, 2017.2018. The table below illustrates Horizon’s loan loss reserve ratio composition as of SeptemberJune 30, 2017.2018.

Non-GAAP Allowance for Loan and Lease Loss Detail

As of SeptemberJune 30, 20172018

(Dollars in Thousands, Unaudited)

 

   Horizon                         
   Legacy  Heartland  Summit  Peoples  Kosciusko  LaPorte  CNB  Lafayette  Total 

Pre-discount loan balance

  $1,903,322  $12,861  $44,649  $123,332  $64,450  $158,099  $7,694  $125,981  $2,440,388 

Allowance for loan losses (ALLL)

   15,515   71   —     —     —     —     —     —     15,586 

Loan discount

   N/A   846   2,365   2,944   810   4,036   206   3,356   14,563 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

ALLL+ loan discount

   15,515   917   2,365   2,944   810   4,036   206   3,356   30,149 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Loans, net

  $1,887,807  $11,944  $42,284  $120,388  $63,640  $154,063  $7,488  $122,625  $2,410,239 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

ALLL/pre-discount loan balance

   0.82  0.55  0.00  0.00  0.00  0.00  0.00  0.00  0.64

Loan discount/pre-discount loan balance

   N/A   6.58  5.30  2.39  1.26  2.55  2.68  2.66  0.60

ALLL+ loan discount/pre-discount loan balance

   0.82  7.13  5.30  2.39  1.26  2.55  2.68  2.66  1.24
   Pre-discount
Loan
Balance
   Allowance
for Loan
Losses
(ALLL)
   Loan
Discount
   ALLL
+
Loan
Discount
   Loans, net   ALLL/
Pre-discount
Loan Balance
  Loan
Discount/
Pre-discount
Loan Balance
  ALLL+Loan
Discount/
Pre-discount
Loan Balance
 

Horizon Legacy

  $2,280,089   $17,071    N/A   $17,071   $2,263,018    0.75  0.00  0.75

Heartland

   10,290    —      725    725    9,565    0.00  7.05  7.05

Summit

   31,357    —      1,858    1,858    29,499    0.00  5.93  5.93

Peoples

   99,586    —      2,259    2,259    97,327    0.00  2.27  2.27

Kosciusko

   46,070    —      700    700    45,370    0.00  1.52  1.52

LaPorte

   108,429    —      3,283    3,283    105,146    0.00  3.03  3.03

CNB

   5,293    —      144    144    5,149    0.00  2.72  2.72

Lafayette

   112,352    —      2,036    2,036    110,316    0.00  1.81  1.81

Wolverine

   234,050    —      3,447    3,447    230,603    0.00  1.47  1.47
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

Total

  $2,927,516   $17,071   $14,452   $31,523   $2,895,993    0.58  0.49  1.08
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Six Months ended June 30, 2018 and 2017

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 SeptemberJune 30, 2017.2018.

Non-performing loans totaled $12.4$15.4 million as of SeptemberJune 30, 2017, up2018, down from $10.7$16.4 million as of December 31, 2016.2017.Non-performing commercial, real estate and consumer loans increaseddecreased by $1.0$1.8 million $523,000 and $227,000,$837,000, respectively, at SeptemberJune 30, 20172018 compared to December 31, 2016.2017.Non-performing commercial loans increased $1.6 million at June 30, 2018 compared to December 31, 2017.

Other Real Estate Owned (OREO) and repossessed assets totaled $1.8$3.0 million at SeptemberJune 30, 20172018 compared to $3.2 million$838,000 on December 31, 20162017 and $3.7$2.2 million on SeptemberJune 30, 2016.

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion2017. The majority of this increase was due to several bank owned properties acquired through acquisitions and Analysislisted for sale beingre-classified to other real estate owned and recorded at fair value during the second quarter of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2017 and 2016

2018.

Non-interest Income

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

 

  Three Months Ended         
  September 30   September 30   Amount   Percent 
  2017   2016   Change   Change   Three Months Ended     

Non-interest Income

          June 30
2018
   June 30
2017
   Amount
Change
   Percent
Change
 

Service charges on deposit accounts

  $1,672   $1,605   $67    4.2  $1,907   $1,566   $341    21.8

Wire transfer fees

   175    292    (117   -40.1   180    178    2    1.1

Interchange fees

   1,251    1,156    95    8.2   1,555    1,382    173    12.5

Fiduciary activities

   1,887    1,653    234    14.2   1,818    1,943    (125   -6.4

Gain on sale of investment securities

   6    —      6    NM    —      (3   3    -100.0

Gain on sale of mortgage loans

   1,950    3,528    (1,578   -44.7   1,896    2,054    (158   -7.7

Mortgage servicing net of impairment

   369    409    (40   -9.8   511    359    152    42.3

Increase in cash surrender value of bank owned life insurance

   474    449    25    5.6   442    408    34    8.3

Death benefit on bank owned life insurance

   154    —      154    0.0

Other income

   237    226    11    4.9   469    325    144    44.3
  

 

   

 

   

 

     

 

   

 

   

 

   

Totalnon-interest income

  $8,021   $9,318   $(1,297   -13.9  $8,932   $8,212   $720    8.8
  

 

   

 

   

 

     

 

   

 

   

 

   

Totalnon-interest income was $1.3 million lower$720,000 higher during the thirdsecond quarter of 20172018 compared to the same period of 2016.2017. Service charges on deposit accounts increased $67,000,$341,000 and interchange fees increased by $95,000, and fiduciary activities increased $234,000$173,000 primarily due to overall company growth and increased volume. Residential mortgage loan activity during the thirdsecond quarter of 20172018 generated $1.9 million of income from the gain on sale of mortgage loans, down $1.6 million$158,000 from the same period in 2016.2017. The decrease in the gain on sale of mortgage loans was due to a decrease in the volume of mortgage loans sold from $98.3$57.5 million in the thirdsecond quarter of 20162017 to $56.4$51.0 million in the same period of 2017. Wire transfer fee income2018. Total mortgage loan originations, including mortgage loans sold, decreased $117,000 duringto $109.0 million for the thirdsecond quarter of 2017 when2018 compared to $110.4 million for the same periodsecond quarter of 2016 due to a decrease in mortgage warehouse activity2017.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and related wire transfer fees.Analysis of Financial Condition

And Results of Operations

For the Three and Six Months ended June 30, 2018 and 2017

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

 

  Nine Months Ended         
  September 30   September 30   Amount   Percent 
  2017   2016   Change   Change   Six Months Ended     

Non-interest Income

          June 30
2018
   June 30
2017
   Amount
Change
   Percent
Change
 

Service charges on deposit accounts

  $4,638   $4,310   $328    7.6  $3,795   $2,966   $829    28.0

Wire transfer fees

   503    588    (85   -14.5   330    328    2    0.6

Interchange fees

   3,809    3,065    744    24.3   2,883    2,558    325    12.7

Fiduciary activities

   5,752    4,753    999    21.0   3,743    3,865    (122   -3.2

Gain on sale of investment securities

   38    875    (837   -95.7   11    32    (21   -65.6

Gain on sale of mortgage loans

   5,918    9,171    (3,253   -35.5   3,319    3,968    (649   -16.4

Mortgage servicing net of impairment

   1,175    1,356    (181   -13.3   860    806    54    6.7

Increase in cash surrender value of bank owned life insurance

   1,346    1,145    201    17.6   877    872    5    0.6

Death benefit on bank owned life insurance

   154    —      154    0.0

Other income

   613    708    (95   -13.4   1,278    376    902    239.9
  

 

   

 

   

 

     

 

   

 

   

 

   

Totalnon-interest income

  $23,792   $25,971   $(2,179   -8.4  $17,250   $15,771   $1,479    9.4
  

 

   

 

   

 

     

 

   

 

   

 

   

Totalnon-interest income was $2.2$1.5 million lower inhigher during the first ninesix months of 2017 when2018 compared to the same period of 2016.2017. Service charges on deposit accounts increased $328,000,$829,000 and interchange fees increased $744,000 and fiduciary activities increased $999,000,by $325,000 primarily due to overall company growth and increased volume. Gain on sale of investment securities decreased $837,000 due to gains realized in the first nine months of 2016 as a result of an analysis that determined market conditions provided the opportunity to add

HORIZON BANCORP AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and Nine Months ended September 30, 2017 and 2016

gains to capital without negatively impacting loan-term earnings. Residential mortgage loan activity during the first ninesix months of 20172018 generated $5.9$3.3 million of income from the gain on sale of mortgage loans, down $3.3 million$649,000 from the same period in 2016.2017. The decrease in the gain on sale of mortgage loans was due to a decrease in the volume of mortgage loans sold from $236.7$107.5 million induring the first ninesix months of 20162017 to $163.9$86.8 million induring the same period of 2018. Total mortgage loan originations, including mortgage loans sold, increased to $181.3 million for the first six months of 2018 compared to $176.3 million for the same period of 2017.

Non-interest Expense

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

 

  Three Months Ended           Three Months Ended     
  September 30   September 30   Amount   Percent 
  2017   2016   Change   Change 

Non-interest expense

        
Non-interest Expense  June 30
2018
   June 30
2017
   Amount
Change
   Percent
Change
 

Salaries

  $9,245   $8,349   $896    10.7  $10,043   $9,116   $927    10.2

Commission and bonuses

   1,413    1,799    (386   -21.5   1,509    1,389    120    8.6

Employee benefits

   2,253    2,062    191    9.3   2,257    1,961    296    15.1

Net occupancy expenses

   2,400    2,174    226    10.4   2,520    2,196    324    14.8

Data processing

   1,502    1,616    (114   -7.1   1,607    1,502    105    7.0

Professional fees

   649    612    37    6.0   376    535    (159   -29.7

Outside services and consultants

   2,504    2,686    (182   -6.8   1,267    1,265    2    0.2

Loan expense

   1,215    1,482    (267   -18.0   1,525    1,250    275    22.0

FDIC deposit insurance

   270    465    (195   -41.9   345    243    102    42.0

Other losses

   58    107    (49   -45.8   269    78    191    244.9

Other expense

   3,004    2,730    274    10.0

Other expenses

   3,224    2,953    271    9.2
  

 

   

 

   

 

     

 

   

 

   

 

   

Totalnon-interest expense

  $24,513   $24,082   $431    1.8  $24,942   $22,488   $2,454    10.9
  

 

   

 

   

 

     

 

   

 

   

 

   

Totalnon-interest expense was $431,000$2.5 million higher in the thirdsecond quarter of 20172018 compared to the same period of 2016. Excluding merger-related expenses of $2.0 million and $3.0 million recorded during the three months ended September 30, 2017 and 2016, respectively, totalnon-interest expense increased $1.4 million, or 6.5%. Salaries increased by $896,000 due to a larger employee base. Net occupancy expense increased $226,000 due to Horizon’s investment in growth markets and the LaPorte Bancorp, CNB and Lafayette acquisitions. Other expense increased $274,0002017. The increase was primarily due to higher amortizationan increase in salaries and employee benefits of $1.3 million, net occupancy expenses of $324,000, loan expense related to coreof $275,000, other expenses of $271,000, other losses of $191,000, data processing of $105,000 and FDIC deposit intangibles. Outside serviceinsurance of $102,000. The increase in salaries and consultant, professional fees andemployee benefits, net occupancy expense, other expense, decreased $182,000 indata processing and FDIC deposit insurance reflect overall company growth and the acquisitions of Lafayette Community Bancorp and Wolverine Bancorp, Inc. during the third quarterand fourth quarters of 2017 when compared to the same period of 2016 primarily due to lower merger-related expenses. FDIC insurance expense was $195,000 lower in the third quarter of 2017 when compared to the same period of 2016 as the assessment rate schedule was reduced effective for assessment payments due in the fourth quarter of 2016 and during 2017. Loan expenses decreased $267,000 primarily due to a decrease in loan collection expenses. Data processing expense decreased $114,000 in the third quarter of 2017 when compared to the same period in 2016.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and NineSix Months ended SeptemberJune 30, 20172018 and 2016

2017

 

2017. Loan expense increased due to a higher level of loan originations and loan collection expenses when compared to the second quarter of 2017. Other losses increased primarily due to write-downs on other bank owned properties and an accrual for a potential loss on a fiduciary account recorded during the second quarter of 2018.

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

 

  Nine Months Ended         
  September 30   September 30   Amount   Percent 
  2017   2016   Change   Change   Six Months Ended     

Non-interest Expense

          June 30
2018
   June 30
2017
   Amount
Change
   Percent
Change
 

Salaries

  $26,867   $22,485   $4,382    19.5  $20,117   $17,622   $2,495    14.2

Commission and bonuses

   3,863    4,064    (201   -4.9   2,856    2,450    406    16.6

Employee benefits

   6,356    6,043    313    5.2   5,209    4,103    1,106    27.0

Net occupancy expenses

   7,048    6,011    1,037    17.3   5,486    4,648    838    18.0

Data processing

   4,311    3,855    456    11.8   3,303    2,809    494    17.6

Professional fees

   1,797    2,190    (393   -17.9   877    1,148    (271   -23.6

Outside services and consultants

   4,991    5,983    (992   -16.6   2,531    2,487    44    1.8

Loan expense

   3,572    4,086    (514   -12.6   2,782    2,357    425    18.0

FDIC deposit insurance

   776    1,279    (503   -39.3   655    506    149    29.4

Other losses

   186    510    (324   -63.5   415    128    287    224.2

Other expense

   8,755    9,616    (861   -9.0

Other expenses

   6,548    5,751    797    13.9
  

 

   

 

   

 

     

 

   

 

   

 

   

Totalnon-interest expense

  $68,522   $66,122   $2,400    3.6  $50,779   $44,009   $6,770    15.4
  

 

   

 

   

 

     

 

   

 

   

 

   

Totalnon-interest expense was $2.4$6.8 million higher for the ninesix months ended SeptemberJune 30, 2017 compared to the same period of 2016. Excluding merger-related expenses of $2.2 million and $5.5 million recorded during the nine months of September 30, 2017 and 2016, respectively, totalnon-interest expense increased $5.7 million, or 9.3%. Salaries increased by $4.4 million due to a larger employee base. Net occupancy expenses increased $1.0 million due to Horizon’s investment in growth markets and the Kosciusko, LaPorte Bancorp, CNB and Lafayette acquisitions. Data processing expenses increased $456,000 primarily due to company growth. Outside services and consultants, professional fees and other expenses decreased $992,000, $393,000 and $861,000, respectively, for the nine months ended September 30, 2017 compared to the same period of 2016 primarily due toone-time expenses related to the Kosciusko and LaPorte Bancorp acquisitions. FDIC deposit insurance expense was $503,000 lower for the first nine months of 20172018 when compared to the same period in 2016 as the assessment rate schedule was reduced effective for assessment payments due in the fourth quarter of 2016 and in 2017. Other losses decreased $324,000 for the ninesix months ended SeptemberJune 30, 2017 when compared to the same period in 2016,2017. The increase was primarily due to a decreaseincreases in debit card related expense.salaries and employee benefits of $4.0 million, net occupancy expenses of $838,000, other expense of $797,000, data processing of $494,000 and loan expense of $425,000. The increase in salaries and employee benefits, net occupancy expense, other expense and data processing expense reflect overall company growth and recent acquisitions. Loan expense decreased $514,000 asincreased due to a higher level of loan originations and collection expenses were lower during the first ninesix months of 2017ended June 30, 2018 when compared to the same period of 2016.2017. Offsetting these increases was a decrease of $271,000 in professional fees primarily due to a lack of acquisition-related expenses in 2018.

Income Taxes

Income tax expense totaled $2.8 million for the thirdsecond quarter of 2017 was $2.5 million2018, a decrease of $730,000 when compared to $2.6the second quarter of 2017. The decrease was primarily due to the impact of the new corporate tax rate which was signed into law at the end of 2017 reducing the effective federal tax rate from 35% to 21% and the benefits from the exercising of stock options. This decrease was offset by an increase in income before income taxes of $4.3 million forwhen comparing the second quarter of 2018 to the same period of 2016.2017.

Income tax expense totaled $5.3 million for the six months ended June 30, 2018, a decrease of $1.3 million when compared to the six months ended June 30, 2017. The effectivedecrease was primarily due to the impact of the new corporate tax rate forwhich was signed into law at the third quarterend of 2017 reducing the effective federal tax rate from 35% to 21% and the benefits from the exercising of stock options. This decrease was 23.5% comparedoffset by an increase in income before income taxes of $8.4 million when comparing the first six months of 2018 to 28.2% in the same period of 2016. The decrease in the effective tax rate for the third quarter of 2017 was primarily due to tax benefits related to the exercise of stock options.2017.

Income tax expense for the nine months ended September 30, 2017 was $9.1 million compared to $7.2 million for the same period of 2016. The effective tax rate for the first nine months of 2017 was 26.3% compared to 28.2% in the same period of 2016. The decrease in the effective tax rate for the nine months ended September 30, 2017 was primarily due to tax benefits related to the exercise of stock options.    

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and NineSix Months ended SeptemberJune 30, 20172018 and 2016

2017

 

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, unpledged investment securities and borrowing relationships with correspondent banks, including the FHLB. During the ninesix months ended SeptemberJune 30, 2017,2018, cash and cash equivalents increaseddecreased by approximately $1.8$7.4 million. At SeptemberJune 30, 2017,2018, in addition to liquidity available from the normal operating, funding, and investing activities of Horizon, the Bank had approximately $236.3$207.3 million in unused credit lines with various money center banks, including the FHLB and the FRB Discount Window compared to $453.9$127.2 million at December 31, 20162017 and $278.2$181.2 million at SeptemberJune 30, 2016.2017. The Bank had approximately $561.3 million of unpledged investment securities at June 30, 2018 compared to $518.2 million at December 31, 2017 and $545.0 million at June 30, 2017.

Capital Resources

The capital resources of Horizon and the Bank exceeded regulatory capital ratios for “well capitalized” banks at SeptemberJune 30, 2017.2018. Stockholders’ equity totaled $392.1$470.5 million as of SeptemberJune 30, 2017,2018, compared to $340.9$457.1 million as of December 31, 2016.2017. For the ninesix months ended SeptemberJune 30, 2017,2018, the ratio of average stockholders’ equity to average assets was 10.94%11.63% compared to 10.22%11.15% for the twelve months ended December 31, 2016.2017. The increase in stockholders’ equity during the period was the result of the generation of net income, net of dividends declared, as well as the stock issued in the Lafayette acquisition.

On February 1, 2016, the Company paid off the $12.5 million in funds received through the Small Business Lending Fund with cash from the holding company, thereby ending its participation in the program, pursuant to which it issued preferred stock to the US Treasury. The funds were paid off due to an increase in the dividend cost that would have gone in effect at the end of February 2016.declared.

Horizon declared common stock dividends in the amount of $0.37$0.20 per share during the first ninesix months of 20172018 and $0.30$0.16 per share for the same period of 2016.2017. The dividend payout ratio (dividends as a percent of basic earnings per share) was 32.4%28.5% and 31.6%30.8% for the first ninesix months of 20172018 and 2016,2017, respectively. For additional information regarding dividends, see Horizon’s Annual Report on Form10-K for 2016.2017.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and NineSix Months ended SeptemberJune 30, 20172018 and 2016

2017

 

Use ofNon-GAAP Financial Measures

Certain information set forth in this quarterly report on Form10-Q refers to financial measures determined by methods other than in accordance with GAAP. Specifically, we have includednon-GAAP financial measures of therelating to net income, diluted earnings per share, net interest margin, and the allowance for loan and lease losses, excludingtangible stockholders’ equity, tangible book value per share, the return on average assets and the return on average common equity. In each case, we have identified special circumstances that we consider to benon-recurring and have excluded them, to show the impact of such events as acquisition-related purchase accounting adjustments and net income and diluted earnings per share excluding the impact ofone-time costs related to acquisitions, acquisition-related purchase accounting adjustments and other events that are considered to benon-recurring.tax reform bill, among others we have identified in our reconciliations. Horizon believes that thesenon-GAAP financial measures are helpful to investors and provide a greater understanding of our business without giving effect to the purchase accounting impacts andone-time costs of acquisitions andnon-core items, although theseitems. These measures are not necessarily comparable to similar measures that may be presented by other companies and should not be considered in isolation or as a substitute for the related GAAP measure. See the tables and other information below and contained elsewhere in this Report on Form10-Q for reconciliations of thenon-GAAP figures identified herein and their most comparable GAAP measures.

Non-GAAP Reconciliation of Net Interest Margin

(Dollars in Thousands, Unaudited)

 

   Three Months Ended  Nine Months Ended 
   September 30  June 30  September 30  September 30 
   2017  2017  2016  2017  2016 

Net Interest Margin As Reported

      

Net interest income

  $27,879  $27,198  $24,410  $80,645  $65,053 

Average interest-earning assets

   3,078,611   2,943,627   2,957,944   2,940,659   2,591,566 

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

   3.71  3.84  3.37  3.77  3.43

Impact of Acquisitions

      

Interest income from acquisition-related purchase accounting adjustments

  $(661 $(939 $(459 $(2,616 $(1,404

Excluding Impact of Prepayment Penalties and Acquisitions

      

Net interest income

  $27,218  $26,259  $23,951  $78,029  $63,649 

Average interest-earning assets

   3,078,611   2,943,627   2,957,944   2,940,659   2,591,566 

Core Net Interest Margin

   3.63  3.71  3.31  3.65  3.36
   Three Months Ended  Six Months Ended 
   June 30  March 31  June 30  June 30  June 30 
   2018  2018  2017  2018  2017 

Non-GAAP Reconciliation of Net Interest Margin

      

Net interest income as reported

  $33,550  $33,411  $27,198  $66,961  $52,766 

Average interest-earning assets

   3,638,801   3,580,143   2,943,627   3,600,676   2,870,884 

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

   3.78  3.81  3.84  3.81  3.81

Acquisition-related purchase accounting adjustments (“PAUs”)

  $(1,634 $(2,037 $(939  (3,671  (1,955
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Core net interest income

  $31,916  $31,374  $26,259   63,290   50,811 
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Core net interest margin

   3.60  3.55  3.71  3.61  3.67
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and NineSix Months ended SeptemberJune 30, 20172018 and 2016

2017

 

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

(Dollars in Thousands, Except per Share Data)Data, Unaudited)

 

  Three Months Ended   Nine Months Ended 
  September 30   September 30   Three Months Ended Six Months Ended 
  2017   2016   2017   2016   June 30 March 31 June 30 June 30 June 30 
  (Unaudited)   (Unaudited)   2018 2018 2017 2018 2017 

Non-GAAP Reconciliation of Net Income

              

Net income as reported

  $8,171   $6,602   $25,467   $18,309   $14,115  $12,804  $9,072  $26,919  $17,296 

Merger expenses

   2,013    2,953    2,213    5,472    —     —    200   —    200 

Tax effect

   (516   (886   (586   (1,582   —     —    (70  —    (70
  

 

   

 

   

 

   

 

   

 

  

 

  

 

  

 

  

 

 

Net income excluding merger expenses

   9,668    8,669    27,094    22,199    14,115  12,804  9,202  26,919  17,426 

Gain on sale of investment securities

   (6   —      (38   (875   —    (11 3  (11 (32

Tax effect

   2    —      13    306    —    2  (1 2  11 
  

 

   

 

   

 

   

 

   

 

  

 

  

 

  

 

  

 

 

Net income excluding gain on sale of investment securities

   9,664    8,669    27,069    21,630    14,115  12,795  9,204  26,910  17,405 

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

   (154  —     —    (154  —   

Tax effect

   32   —     —    32   —   
  

 

  

 

  

 

  

 

  

 

 

Net income excluding death benefit on BOLI

   13,993  12,795  9,204  26,788  17,405 

Acquisition-related purchase accounting adjustments (“PAUs”)

   (661   (459   (2,616   (1,404   (1,634 (2,037 (939 (3,671 (1,955

Tax effect

   231    161    916    491    343  428  329  771  684 
  

 

   

 

   

 

   

 

   

 

  

 

  

 

  

 

  

 

 

Net income excluding PAUs

  $9,234   $8,371   $25,369   $20,717 

Core Net Income

  $12,702  $11,186  $8,594  $23,888  $16,134 
  

 

   

 

   

 

   

 

   

 

  

 

  

 

  

 

  

 

 

Non-GAAP Reconciliation of Diluted Earnings per Share

              

Diluted earnings per share as reported

  $0.36   $0.30   $1.13   $0.94 

Diluted earnings per share (“EPS”) as reported

  $0.37  $0.33  $0.27  $0.70  $0.51 

Merger expenses

   0.09    0.14    0.10    0.28    —     —    0.01   —    0.01 

Tax effect

   (0.02   (0.04   (0.02   (0.08   —     —     —     —     —   
  

 

   

 

   

 

   

 

   

 

  

 

  

 

  

 

  

 

 

Diluted earnings per share excluding merger expenses

   0.43    0.40    1.21    1.14 

Diluted EPS excluding merger expenses

   0.37  0.33  0.28  0.70  0.52 

Gain on sale of investment securities

   (0.00   —      (0.00   (0.05   —     —     —     —     —   

Tax effect

   0.00    —      0.00    0.02    —     —     —     —     —   
  

 

   

 

   

 

   

 

   

 

  

 

  

 

  

 

  

 

 

Net income excluding gain on sale of investment securities

   0.43    0.40    1.21    1.11 

Diluted EPS excluding gain on sale of investment securities

   0.37  0.33  0.28  0.70  0.52 

Death benefit on BOLI

   —     —     —     —     —   

Tax effect

   —     —     —     —     —   
  

 

  

 

  

 

  

 

  

 

 

Diluted EPS excluding death benefit on BOLI

   0.37  0.33  0.28  0.70  0.52 

Acquisition-related PAUs

   (0.03   (0.02   (0.12   (0.07   (0.04 (0.05 (0.03 (0.10 (0.06

Tax effect

   0.01    0.01    0.04    0.03    —    0.01  0.01  0.02  0.01 
  

 

   

 

   

 

   

 

   

 

  

 

  

 

  

 

  

 

 

Diluted earnings per share excluding PAUs

  $0.41   $0.39   $1.13   $1.07 

Core Diluted EPS

  $0.33  $0.29  $0.26  $0.62  $0.47 
  

 

   

 

   

 

   

 

   

 

  

 

  

 

  

 

  

 

 

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

(Dollars in Thousands Except per Share Data)Data, Unaudited)

 

  September 30   June 30   March 31   December 31   September 30 
  2017   2017   2017   2016   2016   June 30   March 31   December 31   September 30   June 30 
  (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)   2018   2018   2017   2017   2017 

Total stockholders’ equity

  $392,055   $357,259   $348,575   $340,855   $345,736   $470,535   $460,416   $457,078   $392,055   $357,259 

Less: Intangible assets

   103,244    86,726    87,094    86,307    83,891    131,239    131,724    132,282    103,244    86,726 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total tangible stockholders’ equity

  $288,811   $270,533   $261,481   $254,548   $261,845   $339,296   $328,692   $324,796   $288,811   $270,533 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Common shares outstanding

   23,325,459    22,176,465    22,176,465    22,171,596    22,143,228    38,362,640    38,332,853    38,294,729    34,988,189    33,264,698 

Tangible book value per common share

  $12.38   $12.20   $11.79   $11.48   $11.83   $8.84   $8.57   $8.48   $8.25   $8.13 

HORIZON BANCORP, INC. AND SUBSIDIARIES

Management’s Discussion and Analysis of Financial Condition

And Results of Operations

For the Three and NineSix Months ended SeptemberJune 30, 20172018 and 2016

2017

 

Non-GAAP Reconciliation of Return on Average Assets and Return on Average Common Equity

(Dollars in Thousands)Thousands, Unaudited)

 

   Three Months Ended  Nine Months Ended 
   September 30  September 30 
   2017  2016  2017  2016 
   (Unaudited)  (Unaudited) 

Non-GAAP Reconciliation of Net Income

     

Average Assets

  $3,383,662  $3,273,618  $3,247,300  $2,856,473 

Net income as reported

   8,171   6,602   25,467   18,309 

Merger expenses

   2,013   2,953   2,213   5,472 

Tax effect

   (516  (886  (586  (1,582
  

 

 

  

 

 

  

 

 

  

 

 

 

Net income excluding merger expenses

   9,668   8,669   27,094   22,199 

Gain on sale of investment securities

   (6  —     (38  (875

Tax effect

   2   —     13   306 
  

 

 

  

 

 

  

 

 

  

 

 

 

Net income excluding gain on sale of investment securities

   9,664   8,669   27,069   21,630 

Acquisition-related purchase accounting adjustments (“PAUs”)

   (661  (459  (2,616  (1,404

Tax effect

   231   161   916   491 
  

 

 

  

 

 

  

 

 

  

 

 

 

Net income excluding PAUs

  $9,234  $8,371  $25,369  $20,717 
  

 

 

  

 

 

  

 

 

  

 

 

 

Non-GAAP Reconciliation Return on Average Assets

     

Return on average assets as reported

   0.96  0.80  1.05  0.86

Merger expenses

   0.24  0.37  0.09  0.25

Tax effect

   -0.06  -0.11  -0.03  -0.07
  

 

 

  

 

 

  

 

 

  

 

 

 

Return on average assets excluding merger expenses

   1.14  1.06  1.11  1.04

Gain on sale of investment securities

   0.00  0.00  0.00  -0.04

Tax effect

   0.00  0.00  0.00  0.01
  

 

 

  

 

 

  

 

 

  

 

 

 

Return on average assets excluding gain on sale of investment securities

   1.14  1.06  1.11  1.01

Acquisition-related PAUs

   -0.08  -0.06  -0.11  -0.06

Tax effect

   0.03  0.02  0.04  0.02
  

 

 

  

 

 

  

 

 

  

 

 

 

Return on average assets excluding PAUs

   1.09  1.02  1.04  0.97
  

 

 

  

 

 

  

 

 

  

 

 

 
  
  
   Three Months Ended  Six Months Ended 
   June 30  March 31  June 30  June 30  June 30 
   2018  2018  2017  2018  2017 

Non-GAAP Reconciliation of Return on Average Assets

      

Average assets

  $4,017,551  $3,942,837  $3,249,851  $3,980,864  $3,177,134 

Return on average assets (“ROAA”) as reported

   1.41  1.32  1.12  1.36  1.10

Merger expenses

   0.00  0.00  0.02  0.00  0.01

Tax effect

   0.00  0.00  -0.01  0.00  0.00
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

ROAA excluding merger expenses

   1.41  1.32  1.13  1.36  1.11

Gain on sale of investment securities

   0.00  0.00  0.00  0.00  0.00

Tax effect

   0.00  0.00  0.00  0.00  0.00
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

ROAA excluding gain on sale of investment securities

   1.41  1.32  1.13  1.36  1.11

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

   -0.02  0.00  0.00  -0.01  0.00

Tax effect

   0.00  0.00  0.00  0.00  0.00
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

ROAA excluding death benefit on BOLI

   1.39  1.32  1.13  1.35  1.11

Acquisition-related purchase accounting adjustments (“PAUs”)

   -0.16  -0.21  -0.12  -0.19  -0.12

Tax effect

   0.03  0.04  0.04  0.04  0.04
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Core ROAA

   1.26  1.15  1.05  1.20  1.03
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Non-GAAP Reconciliation of Return on Average Common Equity

      

Average Common Equity

  $465,968  $460,076  $355,435  $463,156  $350,305 

Return on average common equity (“ROACE”) as reported

   12.15  11.29  10.24  11.72  9.96

Merger expenses

   0.00  0.00  0.23  0.00  0.12

Tax effect

   0.00  0.00  -0.08  0.00  -0.04
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

ROACE excluding merger expenses

   12.15  11.29  10.39  11.72  10.04

Gain on sale of investment securities

   0.00  -0.01  0.00  0.00  -0.02

Tax effect

   0.00  0.00  0.00  0.00  0.01
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

ROACE excluding gain on sale of investment securities

   12.15  11.28  10.39  11.72  10.03

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

   -0.13  0.00  0.00  -0.07  0.00

Tax effect

   0.03  0.00  0.00  0.01  0.00
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

ROACE excluding death benefit on BOLI

   12.05  11.28  10.39  11.66  10.03

Acquisition-related purchase accounting adjustments (“PAUs”)

   -1.41  -1.80  -1.06  -1.60  -1.13

Tax effect

   0.30  0.38  0.37  0.34  0.39
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Core ROACE

   10.94  9.86  9.70  10.40  9.29
  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

HORIZON BANCORP, INC. AND SUBSIDIARIES

Quantitative and Qualitative Disclosures About Market Risk

For the Three and NineSix Months ended SeptemberJune 30, 20172018 and 20162017

 

ITEM 3.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We refer you to Horizon’s 20162017 Annual Report on Form10-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 20162017 Annual Report on Form10-K.

 

ITEM 4.

CONTROLS AND PROCEDURES

Evaluation Ofof Disclosure Controls Andand Procedures

Based on an evaluation of disclosure controls and procedures as of SeptemberJune 30, 2017,2018, Horizon’s Chief Executive Officer and Chief Financial Officer have evaluated the effectiveness of Horizon’s disclosure controls (as defined in Exchange Act Rule13a-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 Inin 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 SeptemberJune 30, 2017,2018, 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.

HORIZON BANCORP, INC. AND SUBSIDIARIES

Part II – Other Information

For the Three and NineSix Months ended SeptemberJune 30, 20172018 and 20162017

 

ITEM 1.

LEGAL PROCEEDINGS

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

 

ITEM 1A.

RISK FACTORS

There have been no material changes from the factors previously disclosed under Item 1A of Horizon’s Annual Report on Form10-K for 2016.2017.

 

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

HORIZON BANCORP, INC. AND SUBSIDIARIES

Part II – Other Information

For the Three and NineSix Months ended SeptemberJune 30, 20172018 and 2016

2017

 

ITEM 6.

EXHIBITS

(a) Exhibits

Exhibit Index

 

Exhibit
No.
  DescriptionLocation
    3.1Amended and Restated Articles of Incorporation of Horizon Bancorp, Inc., as amended by the Articles of Amendment effective May  16, 2018Incorporated by reference to Exhibit 3.1 to Registrant’s Form8-K filed May 16, 2018
  10.1Horizon Bancorp Amended and Restated 2013 Omnibus Equity Incentive Plan (effective February  1, 2013; amended and restated as of December 19, 2017; approved by shareholders effective May 3, 2018Incorporated by reference to Appendix B to Registrant’s Definitive Proxy Statement for its 2018 Annual Meeting of Shareholders
  31.1  Certification of Craig M. DwightAttached
  31.2  Certification of Mark E. SecorAttached
  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 2002Attached
101  Interactive Data FilesAttached

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:HORIZON BANCORP November 8, 2017
Dated: August 7, 2018 

/s/ Craig M. Dwight

 
  Craig M. Dwight 
  Chief Executive Officer 
Dated: August 7, 2018 November 8, 2017 

/s/ Mark E. Secor

 
  Mark E. Secor 
  Chief Financial Officer 

 

7266