Form 10-Q
Table of Contents

 

 

HORIZON BANCORP

 

 

FORM 10-Q

 

 

United States

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

QUARTERLY REPORT UNDER SECTION 13 OR 15 (d)

OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2014

Commission file number 0-10792

 

 

HORIZON BANCORP

(Exact name of registrant as specified in its charter)

 

 

 

Indiana   35-1562417

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification No.)

 

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

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

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

 

 

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

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

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

 

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

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

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 9,210,786 shares of Common Stock, no par value, at November 7, 2014.

 

 

 


Table of Contents

HORIZON BANCORP

FORM 10-Q

INDEX

 

PART I. FINANCIAL INFORMATION

     3   

Item 1.

 

Financial Statements (Unaudited)

     3   
 

Condensed Consolidated Balance Sheets

     3   
 

Condensed Consolidated Statements of Income

     4   
 

Condensed Consolidated Statements of Comprehensive Income (Loss)

     5   
 

Condensed Consolidated Statement of Stockholders’ Equity

     6   
 

Condensed Consolidated Statements of Cash Flows

     7   
 

Notes to Condensed Consolidated Financial Statements

     8   

Item 2.

 

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

     37   

Item 3.

 

Quantitative and Qualitative Disclosures about Market Risk

     53   

Item 4.

 

Controls and Procedures

     53   

PART II. OTHER INFORMATION

     54   

Item 1.

 

Legal Proceedings

     54   

Item 1A.

 

Risk Factors

     54   

Item 2.

 

Unregistered Sales of Equity Securities and Use of Proceeds

     54   

Item 3.

 

Defaults Upon Senior Securities

     54   

Item 4.

 

Mine Safety Disclosures

     54   

Item 5.

 

Other Information

     54   

Item 6.

 

Exhibits

     55   

Signatures

     56   

Index To Exhibits

     57   

 

2


Table of Contents

PART 1 — FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

HORIZON BANCORP AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(Dollar Amounts in Thousands)

 

     September 30
2014
     December 31
2013
 
     (Unaudited)         

Assets

     

Cash and due from banks

   $ 37,318       $ 31,721   

Investment securities, available for sale

     323,492         508,591   

Investment securities, held to maturity (fair value of $175,838 and $9,910)

     172,449         9,910   

Loans held for sale

     4,167         3,281   

Loans, net of allowance for loan losses of $16,160 and $15,992

     1,326,861         1,052,836   

Premises and equipment, net

     50,945         46,194   

Federal Reserve and Federal Home Loan Bank stock

     16,912         14,184   

Goodwill

     28,034         19,748   

Other intangible assets

     4,193         3,288   

Interest receivable

     8,411         7,501   

Cash value life insurance

     39,120         36,190   

Other assets

     25,143         24,832   
  

 

 

    

 

 

 

Total assets

   $ 2,037,045       $ 1,758,276   
  

 

 

    

 

 

 

Liabilities

     

Deposits

     

Non-interest bearing

   $ 278,527       $ 231,096   

Interest bearing

     1,171,136         1,060,424   
  

 

 

    

 

 

 

Total deposits

     1,449,663         1,291,520   

Borrowings

     350,113         256,296   

Subordinated debentures

     32,603         32,486   

Interest payable

     477         506   

Other liabilities

     14,409         12,948   
  

 

 

    

 

 

 

Total liabilities

     1,847,265         1,593,756   
  

 

 

    

 

 

 

Commitments and contingent liabilities

     

Stockholders’ Equity

     

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

     12,500         12,500   

Common stock, no par value Authorized, 22,500,000 shares Issued, 9,280,041 and 8,706,971 shares Outstanding, 9,210,786 and 8,630,966 shares

     —           —     

Additional paid-in capital

     45,729         32,496   

Retained earnings

     130,864         121,253   

Accumulated other comprehensive income (loss)

     687         (1,729
  

 

 

    

 

 

 

Total stockholders’ equity

     189,780         164,520   
  

 

 

    

 

 

 

Total liabilities and stockholders’ equity

   $ 2,037,045       $ 1,758,276   
  

 

 

    

 

 

 

See notes to condensed consolidated financial statements

 

3


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Condensed Consolidated Statements of Income

(Dollar Amounts in Thousands, Except Per Share Data)

 

     Three Months Ended
September 30
    Nine Months Ended
September 30
 
     2014     2013     2014     2013  
     (Unaudited)     (Unaudited)     (Unaudited)     (Unaudited)  

Interest Income

        

Loans receivable

   $ 16,403      $ 14,843      $ 45,988      $ 48,189   

Investment securities

        

Taxable

     2,339        2,084        7,124        6,153   

Tax exempt

     1,109        1,114        3,328        3,105   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest income

     19,851        18,041        56,440        57,447   
  

 

 

   

 

 

   

 

 

   

 

 

 

Interest Expense

        

Deposits

     1,352        1,395        3,984        4,320   

Borrowed funds

     1,593        1,465        4,493        4,369   

Subordinated debentures

     506        512        1,503        1,504   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest expense

     3,451        3,372        9,980        10,193   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Interest Income

     16,400        14,669        46,460        47,254   

Provision for loan losses

     1,741        104        2,080        2,917   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Interest Income after Provision for Loan Losses

     14,659        14,565        44,380        44,337   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-interest Income

        

Service charges on deposit accounts

     1,076        1,083        3,037        2,984   

Wire transfer fees

     151        169        408        562   

Interchange fees

     1,223        1,123        3,436        3,049   

Fiduciary activities

     1,131        953        3,378        3,140   

Gain on sale of investment securities (includes $988 for the three and nine months ended September 30, 2014 and $6 for the three months ended and $374 for the nine months ended September 30, 2013, related to accumulated other comprehensive earnings reclassifications)

     988        6        988        374   

Gain on sale of mortgage loans

     2,153        1,667        6,101        7,580   

Mortgage servicing income net of impairment

     116        348        556        813   

Increase in cash value of bank owned life insurance

     296        278        781        787   

Other income

     256        283        854        930   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-interest income

     7,390        5,910        19,539        20,219   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-interest Expense

        

Salaries and employee benefits

     8,215        7,694        23,991        22,919   

Net occupancy expenses

     1,404        1,172        4,188        3,778   

Data processing

     907        766        2,714        2,184   

Professional fees

     358        357        1,385        1,310   

Outside services and consultants

     595        436        2,554        1,634   

Loan expense

     1,202        1,040        3,489        3,556   

FDIC insurance expense

     313        270        854        821   

Other losses

     (35     55        98        146   

Other expense

     2,394        2,271        7,002        6,487   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-interest expense

     15,353        14,061        46,275        42,835   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income Before Income Tax

     6,696        6,414        17,644        21,721   

Income tax expense (includes $346 for the three and nine months ended September 30, 2014 and $2 for the three months ended and $131 for the nine months ended September 30, 2013 related to income tax expense from reclassification items)

     1,738        1,629        4,491        5,960   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

     4,958        4,785        13,153        15,761   

Preferred stock dividend and discount accretion

     (40     (66     (102     (308
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income Available to Common Shareholders

   $ 4,918      $ 4,719      $ 13,051      $ 15,453   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic Earnings Per Share

   $ 0.53      $ 0.55      $ 1.45      $ 1.79   

Diluted Earnings Per Share

     0.51        0.52        1.39        1.72   

 

See notes to condensed consolidated financial statements

 

4


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Condensed Consolidated Statements of Comprehensive Income

(Dollar Amounts in Thousands)

 

     Three Months Ended September 30     Nine Months Ended September 30  
     2014     2013     2014     2013  
     (Unaudited)     (Unaudited)     (Unaudited)     (Unaudited)  

Net Income

   $ 4,958      $ 4,785      $ 13,153      $ 15,761   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other Comprehensive Income

        

Change in fair value of derivative instruments:

        

Change in fair value of derivative instruments for the period

     373        38        (169     2,058   

Income tax effect

     (131     (13     59        (720
  

 

 

   

 

 

   

 

 

   

 

 

 

Changes from derivative instruments

     242        25        (110     1,338   
  

 

 

   

 

 

   

 

 

   

 

 

 

Change in securities available-for-sale:

        

Unrealized appreciation (depreciation) for the period on available-for-sale securities

     (6,039     (959     723        (15,566

Unrealized appreciation for the period on held-to-maturity (1)

     2,283        —          2,175        —     

Reclassification adjustment for securities gains realized in income

     988        6        988        374   

Income tax effect

     969        334        (1,360     5,318   
  

 

 

   

 

 

   

 

 

   

 

 

 

Unrealized gains (losses) on available-for-sale securities

     (1,799     (619     2,526        (9,874
  

 

 

   

 

 

   

 

 

   

 

 

 

Other Comprehensive Income (Loss), Net of Tax

     (1,557     (594     2,416        (8,536
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive Income

   $ 3,401      $ 4,191      $ 15,569      $ 7,225   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) -  The amortization of the unrealized holding gains in accumulated other comprehensive income at the date of the transfer partially offsets the accretion of the difference between the par value and the fair value of the investment securities at the date of the transfer.

See notes to condensed consolidated financial statements

 

5


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Condensed Consolidated Statement of Stockholders’ Equity

(Unaudited)

(Dollar Amounts in Thousands, Except Per Share Data)

 

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

Balances, January 1, 2014

   $ 12,500       $ 32,496       $ 121,253      $ (1,729   $ 164,520   

Net income

           13,153          13,153   

Other comprehensive income, net of tax

             2,416        2,416   

Amortization of unearned compensation

        271             271   

Exercise of stock options

        128             128   

Stock option expense

        145             145   

Stock issued from acquisition

        12,689             12,689   

Cash dividends on preferred stock (1.00%)

           (102       (102

Cash dividends on common stock ($.37 per share)

           (3,440       (3,440
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balances, September 30, 2014

   $ 12,500       $ 45,729       $ 130,864      $ 687      $ 189,780   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

See notes to condensed consolidated financial statements

 

6


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Dollar Amounts in Thousands)

 

     Nine Months Ended September 30  
     2014     2013  
     (Unaudited)     (Unaudited)  

Operating Activities

    

Net income

   $ 13,153      $ 15,761   

Items not requiring (providing) cash

    

Provision for loan losses

     2,080        2,917   

Depreciation and amortization

     2,806        2,522   

Share based compensation

     145        31   

Mortgage servicing rights recovery

     (28     (208

Premium amortization on securities available for sale, net

     1,733        2,221   

Gain on sale of investment securities

     (988     (374

Gain on sale of mortgage loans

     (6,101     (7,580

Proceeds from sales of loans

     169,858        306,505   

Loans originated for sale

     (164,643     (289,775

Change in cash value of life insurance

     (745     (753

Gain on sale of other real estate owned

     (176     (270

Net change in

    

Interest receivable

     (563     210   

Interest payable

     (50     (72

Other assets

     2,251        8,493   

Other liabilities

     327        326   
  

 

 

   

 

 

 

Net cash provided by operating activities

     19,059        39,954   
  

 

 

   

 

 

 

Investing Activities

    

Purchases of securities available for sale

     (77,164     (152,275

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

     99,805        103,893   

Purchase of securities held to maturity

     (4,839     (9,910

Proceeds from maturities of securities held to maturity

     7,900        —     

Purchase of Federal Reserve Bank stock

     (592     (851

Net change in loans

     (154,677     101,796   

Proceeds on the sale of OREO and repossessed assets

     2,378        2,138   

Purchases of premises and equipment

     (4,086     (3,033

Acquisition of SCB

     7,894        —     

Purchase of Mortgage Company

     (735     —     
  

 

 

   

 

 

 

Net cash provided by (used in) by investing activities

     (124,116     41,758   
  

 

 

   

 

 

 

Financing Activities

    

Net change in

    

Deposits

     37,124        34,167   

Borrowings

     76,944        (103,142

Proceeds from issuance of stock

     128        34   

Dividends paid on common shares

     (3,440     (2,698

Dividends paid on preferred shares

     (102     (308
  

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     110,654        (71,947
  

 

 

   

 

 

 

Net Change in Cash and Cash Equivalents

     5,597        9,765   

Cash and Cash Equivalents, Beginning of Period

     31,721        30,735   
  

 

 

   

 

 

 

Cash and Cash Equivalents, End of Period

   $ 37,318      $ 40,500   
  

 

 

   

 

 

 

Additional Supplemental Information

    

Interest paid

   $ 10,009      $ 10,265   

Income taxes paid

     1,600        3,100   

Transfer of loans to other real estate owned

     3,078        2,528   

Transfer of available-for-sale securities to held-to-maturity

     167,047        —     

The Company purchased all of the capital stock of Summit for $18,896. In conjunction with the acquisition, liabilities were assumed as follows:

    

Fair value of assets acquired

     158,585        —     

Cash paid to retire Summit debt

     6,207        —     

Cash paid for the capital stock

     1,029        —     

Liabilities assumed

     138,660        —     

See notes to condensed consolidated financial statements

 

7


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

Note 1 - Accounting Policies

The accompanying unaudited condensed consolidated financial statements include the accounts of Horizon Bancorp (“Horizon” or the “Company”) and its wholly-owned subsidiaries, including Horizon Bank, N.A. (“Bank”). All inter-company balances and transactions have been eliminated. The results of operations for the periods ended September 30, 2014 are not necessarily indicative of the operating results for the full year of 2014. The accompanying unaudited condensed consolidated financial statements reflect all adjustments that are, in the opinion of Horizon’s management, necessary to fairly present the financial position, results of operations and cash flows of Horizon for the periods presented. Those adjustments consist only of normal recurring adjustments.

Certain information and note disclosures normally included in Horizon’s annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in Horizon’s Annual Report on Form 10-K for 2013 filed with the Securities and Exchange Commission on February 28, 2014. The condensed consolidated balance sheet of Horizon as of December 31, 2013 has been derived from the audited balance sheet as of that date.

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

 

     Three Months Ended
September 30
     Nine Months Ended
September 30
 
     2014      2013      2014      2013  
     (Unaudited)      (Unaudited)      (Unaudited)      (Unaudited)  

Basic earnings per share

           

Net income

   $ 4,958       $ 4,785       $ 13,153       $ 15,761   

Less: Preferred stock dividends and accretion of discount

     40         66         102         308   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

   $ 4,918       $ 4,719       $ 13,051       $ 15,453   

Weighted average common shares outstanding

     9,208,707         8,618,969         9,009,663         8,617,972   

Basic earnings per share

   $ 0.53       $ 0.55       $ 1.45       $ 1.79   
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted earnings per share

           

Net income available to common shareholders

   $ 4,918       $ 4,719       $ 13,051       $ 15,453   

Weighted average common shares outstanding

     9,208,707         8,618,969         9,009,663         8,617,972   

Effect of dilutive securities:

           

Warrants

     309,790         314,353         308,647         299,704   

Restricted stock

     36,387         40,833         37,127         39,883   

Stock options

     33,448         45,056         33,922         41,069   
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted average shares outstanding

     9,588,332         9,019,211         9,389,359         8,998,628   

Diluted earnings per share

   $ 0.51       $ 0.52       $ 1.39       $ 1.72   
  

 

 

    

 

 

    

 

 

    

 

 

 

At September 30, 2014 and 2013, there were 46,766 and no shares, respectively, which were not included in the computation of diluted earnings per share because they were non-dilutive.

 

8


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

Horizon has share-based employee compensation plans, which are described in the notes to the financial statements included in the December 31, 2013 Annual Report on Form 10-K.

Reclassifications

Certain reclassifications have been made to the 2013 condensed consolidated financial statements to be comparable to 2014. These reclassifications had no effect on net income.

Note 2 – Acquisition

On April 3, 2014 Horizon closed its acquisition of SCB Bancorp, Inc. (“Summit”) and Horizon Bank N.A.’s acquisition of Summit Community Bank, through mergers effective as of that date. Under the final terms of the acquisition, the exchange ratio was 0.4904 shares of Horizon’s common stock and $5.15 in cash for each share of Summit common stock outstanding. Summit shares outstanding at the closing were 1,164,442, and the shares of Horizon common stock issued to Summit shareholders totaled 570,820. Horizon’s stock price was $22.23 per share at the close of business on April 3, 2014. Based upon these numbers, the total value of the consideration for the acquisition was $18.9 million (not including the retirement of Summit debt). For the nine months ended September 30, 2014, the Company had approximately $1.3 million in costs related to the acquisition. These expenses are classified in the other expense section of the income statement and primarily located in the salaries and employee benefits, professional services and other expense line items. As a result of the acquisition, the Company will have an opportunity to increase its deposit base and reduce transaction costs. The Company also expects to reduce cost through economies of scale.

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

 

ASSETS

  

Cash and due from banks

   $ 15,161   

Commercial

     70,441   

Residential mortgage

     43,448   

Consumer

     10,192   
  

 

 

 

Total loans

     124,081   

Premises and equipment, net

     2,548   

FRB and FHLB stock

     2,136   

Goodwill

     8,286   

Core deposit intangible

     822   

Interest receivable

     347   

Cash value life insurance

     2,185   

Other assets

     3,019   
  

 

 

 

Total assets purchased

   $ 158,585   
  

 

 

 

Common shares issued

   $ 12,689   

Cash paid

     6,207   

Retirement of Holding Company Debt

     1,029   
  

 

 

 

Total estimated purchase price

   $ 19,925   
  

 

 

 

LIABILITIES

  

Deposits

  

Non-interest bearing

   $ 27,274   

NOW accounts

     16,332   

Savings and money market

     35,045   

Certificates of deposits

     42,368   
  

 

 

 

Total deposits

     121,019   

Borrowings

     16,990   

Interest payable

     52   

Other liabilities

     599   
  

 

 

 

Total liabilities assumed

   $ 138,660   
  

 

 

 
 

 

9


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

Of the total estimated purchase price of $19.9 million, $822,000 has been allocated to core deposit intangible. Additionally, $8.3 million has been allocated to goodwill and $4.4 million of the purchase price is deductible and was assigned to the business assets. The core deposit intangible will be amortized over seven years on a straight line basis.

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

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

The Company acquired the $130.5 million loan portfolio at a fair value discount of $6.4 million. The performing portion of the portfolio, $106.2 million, had an estimated fair value of $104.6 million. The excess of expected cash flows above the fair value of the performing portion of loans will be accreted to interest income over the remaining lives of the loans in accordance with ASC 310-20.

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

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

 

Contractually required principal and interest at acquisition

   $ 14,460   

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

     3,146   
  

 

 

 

Expected cash flows at acquisition

     11,314   

Interest component of expected cash flows (accretable discount)

     1,688   
  

 

 

 

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

   $ 9,626   
  

 

 

 

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

 

10


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

Note 3 – Securities

The fair value of securities is as follows:

 

September 30, 2014    Amortized
Cost
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
    Fair
Value
 

Available for sale

          

U.S. Treasury and federal agencies

   $ 27,093       $ 67       $ (335   $ 26,825   

State and municipal

     47,006         1,641         (52     48,595   

Federal agency collateralized mortgage obligations

     123,916         970         (1,758     123,128   

Federal agency mortgage-backed pools

     122,393         2,678         (962     124,109   

Private labeled mortgage-backed pools

     763         23         —          786   

Corporate notes

     32         17         —          49   
  

 

 

    

 

 

    

 

 

   

 

 

 

Total available for sale investment securities

   $ 321,203       $ 5,396       $ (3,107   $ 323,492   
  

 

 

    

 

 

    

 

 

   

 

 

 

Held to maturity

          

U.S. Treasury and federal agencies

   $ 9,783       $ 49       $ (4   $ 9,828   

State and municipal

     135,839         2,958         (22     138,775   

Federal agency collateralized mortgage obligations

     4,193         9         —          4,202   

Federal agency mortgage-backed pools

     22,634         399         —          23,033   
  

 

 

    

 

 

    

 

 

   

 

 

 

Total held to maturity investment securities

   $ 172,449       $ 3,415       $ (26   $ 175,838   
  

 

 

    

 

 

    

 

 

   

 

 

 

 

December 31, 2013    Amortized
Cost
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
    Fair
Value
 

Available for sale

          

U.S. Treasury and federal agencies

   $ 43,808       $ 133       $ (807   $ 43,134   

State and municipal

     176,670         4,405         (3,177     177,898   

Federal agency collateralized mortgage obligations

     116,047         1,242         (2,583     114,706   

Federal agency mortgage-backed pools

     170,006         3,172         (2,284     170,894   

Private labeled mortgage-backed pools

     1,188         38         —          1,226   

Corporate notes

     708         25         —          733   
  

 

 

    

 

 

    

 

 

   

 

 

 

Total available for sale investment securities

   $ 508,427       $ 9,015       $ (8,851   $ 508,591   
  

 

 

    

 

 

    

 

 

   

 

 

 

Held to maturity, State and Municipal

   $ 9,910       $ —         $ —        $ 9,910   
  

 

 

    

 

 

    

 

 

   

 

 

 

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

Should the impairment of any of these securities become other than temporary, the cost basis of the investment will be reduced and the resulting loss recognized in net income in the period the other-than-temporary impairment is identified. At September 30, 2014, no individual investment security had an unrealized loss that was determined to be other-than-temporary.

The unrealized losses on the Company’s investments in securities of state and municipal governmental agencies, U.S. Treasury and federal agencies, federal agency collateralized mortgage obligations, and federal agency mortgage-backed pools were caused by interest rate volatility and not a decline in credit quality. The contractual terms of those investments do not permit the issuer to settle the securities at a price less than the amortized cost basis of the investments. The Company expects to recover the amortized cost basis over the term of the securities. Because the Company does not intend to sell the investments and it is not likely that the Company will be required to sell the investments before recovery of their amortized cost basis, which may be at maturity, the Company did not consider those investments to be other-than-temporarily impaired at September 30, 2014.

 

11


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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

The amortized cost and fair value of securities available for sale and held to maturity at September 30, 2014 and December 31, 2013, 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, 2014      December 31, 2013  
     Amortized
Cost
     Fair
Value
     Amortized
Cost
     Fair
Value
 

Available for sale

           

Within one year

   $ 4,623       $ 4,670       $ 3,643       $ 3,663   

One to five years

     45,741         46,156         49,198         49,627   

Five to ten years

     17,166         17,888         106,225         107,424   

After ten years

     6,601         6,755         62,120         61,051   
  

 

 

    

 

 

    

 

 

    

 

 

 
     74,131         75,469         221,186         221,765   

Federal agency collateralized mortgage obligations

     123,916         123,128         116,047         114,706   

Federal agency mortgage-backed pools

     122,393         124,109         170,006         170,894   

Private labeled mortgage-backed pools

     763         786         1,188         1,226   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total available for sale investment securities

   $ 321,203       $ 323,492       $ 508,427       $ 508,591   
  

 

 

    

 

 

    

 

 

    

 

 

 

Held to maturity

           

Within one year

   $ 5,951       $ 6,136       $ 9,910       $ 9,910   

One to five years

     381         382         —           —     

Five to ten years

     93,628         95,216         —           —     

After ten years

     45,662         46,869         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
     145,622         148,603         9,910         9,910   

Federal agency collateralized mortgage obligations

     4,193         4,202         —           —     

Federal agency mortgage-backed pools

     22,634         23,033         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total held to maturity investment securities

   $ 172,449       $ 175,838       $ 9,910       $ 9,910   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

12


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

The following table shows the 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  
September 30, 2014    Fair
Value
     Unrealized
Losses
    Fair
Value
     Unrealized
Losses
    Fair
Value
     Unrealized
Losses
 

U.S. Treasury and federal agencies

   $ 3,956       $ (4   $ 23,648       $ (335   $ 27,604       $ (339

State and municipal

     6,200         (35     2,674         (39     8,874         (74

Federal agency collateralized mortgage obligations

     37,987         (318     40,882         (1,440     78,869         (1,758

Federal agency mortgage-backed pools

     7,945         (26     33,870         (936     41,815         (962
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total temporarily impaired securities

   $ 56,088       $ (383   $ 101,074       $ (2,750   $ 157,162       $ (3,133
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

 

     Less than 12 Months     12 Months or More     Total  
December 31, 2013    Fair
Value
     Unrealized
Losses
    Fair
Value
     Unrealized
Losses
    Fair
Value
     Unrealized
Losses
 

U.S. Treasury and federal agencies

   $ 32,099       $ (807   $ —         $ —        $ 32,099       $ (807

State and municipal

     57,078         (2,993     3,206         (184     60,284         (3,177

Federal agency collateralized mortgage obligations

     64,445         (2,121     8,601         (462     73,046         (2,583

Federal agency mortgage-backed pools

     87,919         (2,284     —           —          87,919         (2,284
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total temporarily impaired securities

   $ 241,541       $ (8,205   $ 11,807       $ (646   $ 253,348       $ (8,851
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

 

     Three Months Ended September 30      Nine Months Ended September 30  
     2014     2013      2014     2013  

Sales of securities available for sale (Unaudited)

         

Proceeds

   $ 45,228      $ 648       $ 45,228      $ 23,853   

Gross gains

     1,001        6         1,001        382   

Gross losses

     (13     —           (13     (8

Note 4 Loans

 

     September 30
2014
    December 31
2013
 

Commercial

    

Working capital and equipment

   $ 292,265      $ 241,569   

Real estate, including agriculture

     354,132        245,313   

Tax exempt

     8,899        2,898   

Other

     22,053        15,409   
  

 

 

   

 

 

 

Total

     677,349        505,189   

Real estate

    

1–4 family

     247,196        181,393   

Other

     4,543        4,565   
  

 

 

   

 

 

 

Total

     251,739        185,958   

Consumer

    

Auto

     150,795        139,915   

Recreation

     5,676        4,839   

Real estate/home improvement

     35,240        30,729   

Home equity

     108,608        96,924   

Unsecured

     3,910        3,825   

Other

     4,571        3,293   
  

 

 

   

 

 

 

Total

     308,800        279,525   

Mortgage warehouse

     105,133        98,156   
  

 

 

   

 

 

 

Total loans

     1,343,021        1,068,828   

Allowance for loan losses

     (16,160     (15,992
  

 

 

   

 

 

 

Loans, net

   $ 1,326,861      $ 1,052,836   
  

 

 

   

 

 

 

 

13


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

Commercial

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

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

Real Estate and Consumer

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

Mortgage Warehousing

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

Based on the agreements with each mortgage company, at any time a mortgage company can repurchase from Horizon their outstanding loan balance on an individual mortgage and regain possession of the original note. Horizon also has the option to request that the mortgage company repurchase an individual mortgage.

 

14


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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

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

 

September 30, 2014    Loan
Balance
    Interest Due      Deferred
Fees / (Costs)
    Recorded
Investment
 

Owner occupied real estate

   $ 233,069      $ 390       $ 678      $ 234,137   

Non owner occupied real estate

     298,408        352         545        299,305   

Residential spec homes

     1,289        2         —          1,291   

Development & spec land loans

     12,574        20         37        12,631   

Commercial and industrial

     130,682        842         67        131,591   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total commercial

     676,022        1,606         1,327        678,955   

Residential mortgage

     239,989        1,048         628        241,665   

Residential construction

     11,122        20         —          11,142   

Mortgage warehouse

     105,133        480         —          105,613   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total real estate

     356,244        1,548         628        358,420   

Direct installment

     36,720        111         (380     36,451   

Direct installment purchased

     236        —           —          236   

Indirect installment

     139,138        298         —          139,436   

Home equity

     133,190        565         (104     133,651   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total consumer

     309,284        974         (484     309,774   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total loans

     1,341,550        4,128         1,471        1,347,149   

Allowance for loan losses

     (16,160     —           —          (16,160
  

 

 

   

 

 

    

 

 

   

 

 

 

Net loans

   $ 1,325,390      $ 4,128       $ 1,471      $ 1,330,989   
  

 

 

   

 

 

    

 

 

   

 

 

 

 

December 31, 2013    Loan
Balance
    Interest Due      Deferred
Fees / (Costs)
    Recorded
Investment
 

Owner occupied real estate

   $ 156,262      $ 257       $     207      $ 156,726   

Non owner occupied real estate

     224,713        105         299        225,117   

Residential spec homes

     400        —           —          400   

Development & spec land loans

     21,289        62         42        21,393   

Commercial and industrial

     101,920        737         57        102,714   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total commercial

     504,584        1,161         605        506,350   

Residential mortgage

     176,068        578         382        177,028   

Residential construction

     9,508        14         —          9,522   

Mortgage warehouse

     98,156        480         —          98,636   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total real estate

     283,732        1,072         382        285,186   

Direct installment

     29,983        104         (281     29,806   

Direct installment purchased

     294        —           —          294   

Indirect installment

     131,384        320         —          131,704   

Home equity

     117,958        529         187        118,674   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total consumer

     279,619        953         (94     280,478   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total loans

     1,067,935        3,186         893        1,072,014   

Allowance for loan losses

     (15,992     —           —          (15,992
  

 

 

   

 

 

    

 

 

   

 

 

 

Net loans

   $ 1,051,943      $ 3,186       $ 893      $ 1,056,022   
  

 

 

   

 

 

    

 

 

   

 

 

 

 

15


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

Note 5 – Accounting for Certain Loans Acquired in a Transfer

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

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

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

 

     September 30
2014
Heartland
     September 30
2014

Summit
     September 30
2014

Total
 

Commercial

     18,527         67,646       $ 86,173   

Real estate

     10,055         24,747         34,802   

Consumer

     8,287         9,106         17,393   
  

 

 

    

 

 

    

 

 

 

Outstanding balance

   $ 36,869       $ 101,499       $ 138,368   
  

 

 

    

 

 

    

 

 

 

Carrying amount, net of allowance of $205

         $ 138,163   
        

 

 

 

 

      December 31 
2013
Heartland
      December 31 
2013

Summit
     December 31
2013

Total
 

Commercial

   $ 37,048       $ —         $ 37,048   

Real estate

     11,761         —           11,761   

Consumer

     11,485         —           11,485   
  

 

 

    

 

 

    

 

 

 

Outstanding balance

   $   60,294       $    —         $ 60,294   
  

 

 

    

 

 

    

 

 

 

Carrying amount, net of allowance of $389

         $ 59,905   
        

 

 

 

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

 

     Nine Months Ended September 30, 2014  
     Heartland     Summit     Total  

Balance at January 1

   $ 3,185      $ —        $ 3,185   

Additions

     —          1,688        1,688   

Accretion

     (425     (222     (647

Reclassification from nonaccreatable difference

     —          —          —     

Disposals

     (210     (46     (256
  

 

 

   

 

 

   

 

 

 

Balance at September 30

   $ 2,550      $ 1,420      $   3,970   
  

 

 

   

 

 

   

 

 

 

 

     Nine Months Ended September 30, 2013  
     Heartland     Summit      Total  

Balance at January 1

   $ 6,111      $ —         $ 6,111   

Additions

     —          —           —     

Accretion

     (1,016     —           (1,016

Reclassification from nonaccreatable difference

     —          —           —     

Disposals

     (1,629     —           (1,629
  

 

 

   

 

 

    

 

 

 

Balance at September 30

   $ 3,466      $   —         $ 3,466   
  

 

 

   

 

 

    

 

 

 

 

16


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

During the three and nine months ended September 30, 2014, the Company increased the allowance for loan losses by a charge to the income statement of $0 and $253,000, respectively, and for the three and nine months ended September 30, 2013, $100,000 and $1.5 million, respectively. $134,000 of allowances for loan losses were reversed for the three and nine months ended September 30, 2014 and $0 of allowance for loan losses were reversed for the three and nine months ended September 30, 2013.

Note 6 – Allowance for Loan Losses

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

 

     Three Months Ended     Nine Months Ended  
     September 30     September 30  
     2014     2013     2014     2013  
     (Unaudited)     (Unaudited)     (Unaudited)     (Unaudited)  

Balance at beginning of the period

   $ 15,660      $ 19,565      $ 15,992      $ 18,270   

Loans charged-off:

        

Commercial

        

Owner occupied real estate

     —          6        —          138   

Non owner occupied real estate

     —          45        22        191   

Residential development

     —          —          —          —     

Development & Spec Land Loans

     —          —          173        —     

Commercial and industrial

     1,093        774        1,220        913   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

     1,093        825        1,415        1,242   

Real estate

        

Residential mortgage

     31        416        225        559   

Residential construction

     —          —          —          —     

Mortgage warehouse

     —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

     31        416        225        559   

Consumer

        

Direct Installment

     74        88        151        195   

Direct Installment Purchased

     —          —          —          —     

Indirect Installment

     306        271        874        624   

Home Equity

     37        201        468        639   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer

     417        560        1,493        1,458   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans charged-off

     1,541        1,801        3,133        3,259   

Recoveries of loans previously charged-off:

        

Commercial

        

Owner occupied real estate

     4        14        10        46   

Non owner occupied real estate

     10        1        85        3   

Residential development

     —          —          —          —     

Development & Spec Land Loans

     55        —          55        —     

Commercial and industrial

     18        111        435        147   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

     87        126        585        196   

Real estate

        

Residential mortgage

     12        5        19        8   

Residential construction

     —          —          —          —     

Mortgage warehouse

     —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

     12        5        19        8   

Consumer

        

Direct Installment

     10        54        49        448   

Direct Installment Purchased

     —          —          —          —     

Indirect Installment

     165        202        431        372   

Home Equity

     26        —          137        32   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer

     201        256        617        852   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loan recoveries

     300        387        1,221        1,056   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loans charged-off (recovered)

     1,241        1,414        1,912        2,203   
  

 

 

   

 

 

   

 

 

   

 

 

 

Provision charged to operating expense

        

Commercial

     1,563        (940     1,682        802   

Real estate

     697        675        (290     986   

Consumer

     (519     994        688        1,025   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total provision charged to operating expense

     1,741        729        2,080        2,813   
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance at the end of the period

   $ 16,160      $ 18,880      $ 16,160      $ 18,880   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

17


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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

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

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

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

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

 

September 30, 2014    Commercial      Real Estate      Mortgage
Warehousing
     Consumer      Total  

Allowance For Loan Losses

              

Ending allowance balance attributable to loans:

              

Individually evaluated for impairment

   $ 1,175       $ —         $ —         $ —         $ 1,175   

Collectively evaluated for impairment

     5,846         3,304         1,300         4,041         14,491   

Loans acquired with deteriorated credit quality

     494         —           —           —           494   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total ending allowance balance

   $ 7,515       $ 3,304       $ 1,300       $ 4,041       $ 16,160   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Loans:

              

Individually evaluated for impairment

   $ 8,497       $ —         $ —         $ —         $ 8,497   

Collectively evaluated for impairment

     669,867         252,807         105,613         309,774         1,338,061   

Loans acquired with deteriorated credit quality

     591         —           —           —           591   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total ending loans balance

   $ 678,955       $ 252,807       $ 105,613       $ 309,774       $ 1,347,149   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

December 31, 2013    Commercial      Real Estate      Mortgage
Warehousing
     Consumer      Total  

Allowance For Loan Losses

              

Ending allowance balance attributable to loans:

              

Individually evaluated for impairment

   $ 1,312       $ —         $ —         $ —         $ 1,312   

Collectively evaluated for impairment

     4,963         3,462         1,638         4,228         14,291   

Loans acquired with deteriorated credit quality

     389         —           —           —           389   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total ending allowance balance

   $ 6,664       $ 3,462       $ 1,638       $ 4,228       $ 15,992   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Loans:

              

Individually evaluated for impairment

   $ 7,448       $ —         $ —         $ —         $ 7,448   

Collectively evaluated for impairment

     489,547         186,526         98,636         279,448         1,054,157   

Loans acquired with deteriorated credit quality

     9,355         24         —           1,030         10,409   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total ending loans balance

   $ 506,350       $ 186,550       $   98,636       $ 280,478       $ 1,072,014   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

18


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

Note 7 – Non-performing Loans and Impaired Loans

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

 

September 30, 2014    Non-accrual      Loans Past
Due Over 90
Days Still
Accruing
     Non-
Performing
TDRs
     Performing
TDRs
     Total Non-
Performing
Loans
 

Commercial

              

Owner occupied real estate

   $ 2,715       $ —         $ —         $ 781       $ 3,496   

Non owner occupied real estate

     2,591         —           —           1,563         4,154   

Residential development

     —           —           —           —           —     

Development & Spec Land Loans

     —           —           —           —           —     

Commercial and industrial

     547         —           —           1,125         1,672   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial

     5,853         —           —           3,469         9,322   

Real estate

              

Residential mortgage

     2,471         —           —           —           2,471   

Residential construction

     —           —           —           —           —     

Mortgage warehouse

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate

     2,471         —           —           —           2,471   

Consumer

              

Direct Installment

     259         3         —           —           262   

Direct Installment Purchased

     —           —           —           —           —     

Indirect Installment

     539         59         —           —           598   

Home Equity

     1,706         —           —           —           1,706   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Consumer

     2,504         62         —           —           2,566   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 10,828       $ 62       $ —         $ 3,469       $ 14,359   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

December 31, 2013    Non-accrual      Loans Past
Due Over 90
Days Still
Accruing
     Non-
Performing
TDRs
     Performing
TDRs
     Total Non-
Performing
Loans
 

Commercial

              

Owner occupied real estate

   $ 293       $ —         $ 222       $ 778       $ 1,293   

Non owner occupied real estate

     2,289         45         1,117         518         3,969   

Residential development

     —           —           —           —           —     

Development & Spec Land Loans

     182         —           —           —           182   

Commercial and industrial

     1,250         —           777         —           2,027   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial

     4,014         45         2,116         1,296         7,471   

Real estate

              

Residential mortgage

     2,459         2         719         2,686         5,866   

Residential construction

     —           —           280         —           280   

Mortgage warehouse

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate

     2,459         2         999         2,686         6,146   

Consumer

              

Direct Installment

     202         —           —           —           202   

Direct Installment Purchased

     —           —           —           —           —     

Indirect Installment

     531         2         —           —           533   

Home Equity

     2,542         —           311         1,072         3,925   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Consumer

     3,275         2         311         1,072         4,660   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 9,748       $ 49       $ 3,426       $ 5,054       $ 18,277   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

19


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

Included in the $10.8 million of non-accrual loans and the $3.1 million of non-performing TDRs at September 30, 2014 were $1.3 million and $362,000, respectively, of loans acquired for which accretable yield was recognized.

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

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

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

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

The Company’s TDRs are considered impaired loans and included in the allowance methodology using the guidance for impaired loans. At September 30, 2014, the type of concessions the Company has made on restructured loans has been temporary rate reductions and/or reductions in monthly payments and there have been no restructured loans with modified recorded balances. Any modification to a loan that is a concession and is not in the normal course of lending is considered a restructured loan. A restructured loan is returned to accruing status after six consecutive payments but is still reported as TDR unless the loan bears interest at a market rate. As of September 30, 2014, the Company had $8.9 million in TDRs and $5.8 million were performing according to the restructured terms and no TDRs were returned to accrual status during the first nine months of 2014. There was $1.5 million of specific reserves allocated to TDRs at September 30, 2014 based on the discounted cash flows.

 

20


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

Loans transferred and classified as troubled debt restructuring during the three and nine months ended September 30, 2014 and 2013, segregated by class, are shown in the table below.

 

     Three Months Ending      Three Months Ending      Nine Months Ending      Nine Months Ending  
     September 30, 2014      September 30, 2013      September 30, 2014      September 30, 2013  
     Number of
Defaults
     Unpaid
Principal
Balance
     Number of
Defaults
     Unpaid
Principal
Balance
     Number of
Defaults
     Unpaid
Principal
Balance
     Number of
Defaults
     Unpaid
Principal
Balance
 

Commercial

                       

Owner occupied real estate

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

Non owner occupied real estate

     —           —           —           —           —           —           —           —     

Residential development

     —           —           —           —           —           —           —           —     

Development & Spec Land Loans

     —           —           —           —           —           —           —           —     

Commercial and industrial

     —           —           —           —           2         362         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial

     —           —           —           —           2         362         —           —     

Real estate

                       

Residential mortgage

     1         98         2         368         2         322         5         758   

Residential construction

     —           —           —           —           —           —           —           —     

Mortgage warehouse

     —           —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate

     1         98         2         368         2         322         5         758   

Consumer

                       

Direct Installment

     —           —           —           —           —           —           —           —     

Direct Installment Purchased

     —           —           —           —           —           —           —           —     

Indirect Installment

     —           —           —           —           —           —           —           —     

Home Equity

     1         163         1         997         3         358         1         997   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Consumer

     1         163         1         997         3         358         1         997   
     —           —                 —           —           
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     2       $ 261         3       $ 1,365         7       $ 1,042         6       $ 1,755   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Troubled debt restructured loans which had payment defaults during the three and nine months ended September 30, 2014 and 2013, segregated by class, are shown in the table below. Default occurs when a loan is 90 days or more past due or has been transferred to non-accrual.

 

     Three Months Ending      Three Months Ending      Nine Months Ending      Nine Months Ending  
     September 30, 2014      September 30, 2013      September 30, 2014      September 30, 2013  
     Number of
Defaults
     Unpaid
Principal
Balance
     Number of
Defaults
     Unpaid
Principal
Balance
     Number of
Defaults
     Unpaid
Principal
Balance
     Number of
Defaults
     Unpaid
Principal
Balance
 

Commercial

                       

Owner occupied real estate

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

Non owner occupied real estate

     —           —           —           —           —           —           —           —     

Residential development

     —           —           —           —           —           —           —           —     

Development & Spec Land Loans

     —           —           —           —           —           —           —           —     

Commercial and industrial

     —           —           —           —           2         362         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial

     —           —           —           —           2         362         —           —     

Real estate

                       

Residential mortgage

     1         98         —           —           2         246         3         239   

Residential construction

     —           —           —           —           —           —           —           —     

Mortgage warehouse

     —           —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate

     1         98         —           —           2         246         3         239   

Consumer

                       

Direct Installment

     —           —           —           —           —           —           —           —     

Direct Installment Purchased

     —           —           —           —           —           —           —           —     

Indirect Installment

     —           —           —           —           —           —           —           —     

Home Equity

     1         163         1         997         3         358         1         997   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Consumer

     1         163         1         997         3         358         1         997   
     —           —                 —           —           
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     2       $ 261         1       $ 997         7       $ 966         4       $ 1,236   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

21


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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

 

                          Three Months Ending      Nine Months Ending  
September 30, 2014    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

   $ 2,851       $ 2,854       $ —         $ 2,126       $ 85       $ 1,525       $ 129   

Non owner occupied real estate

     3,232         3,235         —           3,257         43         3,274         141   

Residential development

     —           —           —           —           —           —           —     

Development & Spec Land Loans

     —           —           —           —           —           —           —     

Commercial and industrial

     281         281         —           367         —           433         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial

     6,364         6,370         —           5,750         128         5,232         270   

With an allowance recorded

                    

Commercial

                    

Owner occupied real estate

     403         403         13         406         —           274         6   

Non owner occupied real estate

     333         333         150         335         —           343         —     

Residential development

     —           —           —           —           —           —           —     

Development & Spec Land Loans

     —           —           —           —           —           —           —     

Commercial and industrial

     1,391         1,391         1,012         1,560         —           1,567         2   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial

     2,127         2,127         1,175         2,301         —           2,184         8   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 8,491       $ 8,497       $ 1,175       $ 8,051       $ 128       $ 7,416       $ 278   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

                          Three Months Ending      Nine Months Ending  
September 30, 2013    Unpaid
Principal
Balance
     Recorded
Investment
     Allowance For
Loan Loss
Allocated
     Average
Balance in
Impaired Loans
    Cash/Accrual
Interest Income
Recognized
     Average
Balance in
Impaired Loans
     Cash/Accrual
Interest Income
Recognized
 

With no recorded allowance

                   

Commercial

                   

Owner occupied real estate

   $ 1,329       $ 1,331       $ —         $ 1,959      $ 16       $ 2,685       $ 43   

Non owner occupied real estate

     3,167         3,170         —           3,814        8         3,298         21   

Residential development

     —           —           —           —          —           —           —     

Development & Spec Land Loans

     21         21         —           24        —           25         —     

Commercial and industrial

     546         561         —           1,297        —           1,311         —     
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total commercial

     5,063         5,083         —           7,094        24         7,319         64   

With an allowance recorded

                   

Commercial

                   

Owner occupied real estate

     —           —           —           (1     —           —           —     

Non owner occupied real estate

     487         487         302         491        —           502         —     

Residential development

     —           —           —           —          —           —           —     

Development & Spec Land Loans

     149         149         48         173        —           165         —     

Commercial and industrial

     2,188         2,200         966         2,379        —           1,808         23   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total commercial

     2,824         2,836         1,316         3,042        —           2,475         23   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total

   $ 7,887       $ 7,919       $ 1,316       $ 10,136      $ 24       $ 9,794       $ 87   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

22


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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

 

September 30, 2014    30 - 59 Days
Past Due
    60 - 89 Days
Past Due
    Greater than 90
Days Past Due
    Total Past Due     Loans Not Past
Due
    Total  

Commercial

            

Owner occupied real estate

   $ 338      $ —        $ —        $ 338      $ 232,731      $ 233,069   

Non owner occupied real estate

     —          —          —          —          298,408        298,408   

Residential development

     —          —          —          —          1,289        1,289   

Development & Spec Land Loans

     —          —          —          —          12,574        12,574   

Commercial and industrial

     134        —          —          134        130,548        130,682   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

     472        —          —          472        675,550        676,022   

Real estate

            

Residential mortgage

     491        183        —          674        239,315        239,989   

Residential construction

     —          —          —          —          11,122        11,122   

Mortgage warehouse

     —          —          —          —          105,133        105,133   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

     491        183        —          674        355,570        356,244   

Consumer

            

Direct Installment

     139        32        3        174        36,546        36,720   

Direct Installment Purchased

     —          —          —          —          236        236   

Indirect Installment

     986        273        59        1,318        137,820        139,138   

Home Equity

     665        69        —          734        132,456        133,190   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer

     1,790        374        62        2,226        307,058        309,284   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 2,753      $ 557      $ 62      $ 3,372      $ 1,338,178      $ 1,341,550   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Percentage of total loans

     0.21     0.04     0.00     0.25     99.75  

 

December 31, 2013    30 - 59 Days
Past Due
    60 - 89 Days
Past Due
    Greater than 90
Days Past Due
    Total Past Due     Loans Not Past
Due
    Total  

Commercial

            

Owner occupied real estate

   $ 341      $ —        $ —        $ 341      $ 155,921      $ 156,262   

Non owner occupied real estate

     424        —          45        469        224,244        224,713   

Residential development

     —          —          —          —          400        400   

Development & Spec Land Loans

     —          —          —          —          21,289        21,289   

Commercial and industrial

     —          —          —          —          101,920        101,920   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

     765        —          45        810        503,774        504,584   

Real estate

            

Residential mortgage

     445        87        2        534        175,534        176,068   

Residential construction

     —          —          —          —          9,508        9,508   

Mortgage warehouse

     —          —          —          —          98,156        98,156   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

     445        87        2        534        283,198        283,732   

Consumer

            

Direct Installment

     120        24        —          144        29,839        29,983   

Direct Installment Purchased

     —          —          —          —          294        294   

Indirect Installment

     1,011        175        2        1,188        130,196        131,384   

Home Equity

     767        58        —          825        117,133        117,958   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consumer

     1,898        257        2        2,157        277,462        279,619   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 3,108      $ 344      $ 49      $ 3,501      $ 1,064,434      $ 1,067,935   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Percentage of total loans

     0.29     0.03     0.00     0.33     99.67  

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

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

 

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

 

23


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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

 

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

 

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

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

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

Risk Grade 1:    Excellent (Pass)

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

Risk Grade 2:    Good (Pass)

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

Risk Grade 3:    Satisfactory (Pass)

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

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

 

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

 

24


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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

 

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

 

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

Risk Grade 4    Satisfactory/Monitored:

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

Risk Grade 4W    Management Watch:

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

Risk Grade 5:    Special Mention

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

Risk Grade 6:    Substandard

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

 

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

 

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

 

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

 

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

 

25


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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

 

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

 

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

 

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

 

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

 

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

Risk Grade 7:    Doubtful

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

 

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

 

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

 

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

Risk Grade 8:    Loss

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

 

26


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

The following table presents loans by credit grades.

 

September 30, 2014    Pass     Special
Mention
    Substandard     Doubtful     Total  

Commercial

          

Owner occupied real estate

   $ 221,514      $ 4,753      $ 6,802      $ —        $ 233,069   

Non owner occupied real estate

     278,452        6,668        13,288        —          298,408   

Residential development

     1,030        259        —          —          1,289   

Development & Spec Land Loans

     11,379        82        1,113        —          12,574   

Commercial and industrial

     125,423        1,906        3,353        —          130,682   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

     637,798        13,668        24,556        —          676,022   

Real estate

          

Residential mortgage

     237,518        —          2,471        —          239,989   

Residential construction

     11,122        —          —          —          11,122   

Mortgage warehouse

     105,133        —          —          —          105,133   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

     353,773        —          2,471        —          356,244   

Consumer

          

Direct Installment

     36,458        —          262        —          36,720   

Direct Installment Purchased

     236        —          —          —          236   

Indirect Installment

     138,540        —          598        —          139,138   

Home Equity

     131,484        —          1,706        —          133,190   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Consumer

     306,718        —          2,566        —          309,284   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 1,298,289      $ 13,668      $ 29,593      $ —        $ 1,341,550   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Percentage of total loans

     96.78     1.02     2.21     0.00  
December 31, 2013    Pass     Special
Mention
    Substandard     Doubtful     Total  

Commercial

          

Owner occupied real estate

   $ 146,085      $ 2,231      $ 7,946      $ —        $ 156,262   

Non owner occupied real estate

     208,625        5,047        11,041        —          224,713   

Residential development

     400        —          —          —          400   

Development & Spec Land Loans

     19,858        91        1,340        —          21,289   

Commercial and industrial

     91,852        6,492        3,576        —          101,920   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

     466,820        13,861        23,903        —          504,584   

Real estate

          

Residential mortgage

     170,202        —          5,866        —          176,068   

Residential construction

     9,228        —          280        —          9,508   

Mortgage warehouse

     98,156        —          —          —          98,156   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

     277,586        —          6,146        —          283,732   

Consumer

          

Direct Installment

     29,781        —          202        —          29,983   

Direct Installment Purchased

     294        —          —          —          294   

Indirect Installment

     130,851        —          533        —          131,384   

Home Equity

     114,033        —          3,925        —          117,958   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Consumer

     274,959        —          4,660        —          279,619   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 1,019,365      $ 13,861      $ 34,709      $ —        $ 1,067,935   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Percentage of total loans

     95.45     1.30     3.25     0.00  

 

27


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

Note 8 – Derivative Financial Instruments

Cash Flow Hedges

As a strategy to maintain acceptable levels of exposure to the risk of changes in future cash flow due to interest rate fluctuations, the Company entered into interest rate swap agreements for a portion of its floating rate debt. The agreements provide for the Company to receive interest from the counterparty at three month LIBOR and to pay interest to the counterparty at a weighted average fixed rate of 6.14% on a notional amount of $30.5 million at September 30, 2014 and December 31, 2013. Under the agreements, the Company pays or receives the net interest amount monthly, with the monthly settlements included in interest expense.

Management has designated the interest rate swap agreement as a cash flow hedging instrument. For derivative instruments that are designated and qualify as a cash flow hedge, the effective portion of the gain or loss on the derivative is reported as a component of other comprehensive income and reclassified into earnings in the same period or periods during which the hedged transaction affects earnings. Gains and losses on the derivative representing either hedge ineffectiveness or hedge components excluded from the assessment of effectiveness are recognized in current earnings. At September 30, 2014 the Company’s cash flow hedge was effective and is not expected to have a significant impact on the Company’s net income over the next 12 months.

Fair Value Hedges

Fair value hedges are intended to reduce the interest rate risk associated with the underlying hedged item. The Company enters into fixed rate loan agreements as part of its lending policy. To mitigate the risk of changes in fair value based on fluctuations in interest rates, the Company has entered into interest rate swap agreements on individual loans, converting the fixed rate loans to a variable rate. For derivative instruments that are designated and qualify as a fair value hedge, the gain or loss on the derivative as well as the offsetting gain or loss on the hedged item attributable to the hedged risk are recognized in current earnings. At September 30, 2014, the Company’s fair value hedges were effective and are not expected to have a significant impact on the Company’s net income over the next 12 months.

The change in fair value of both the hedge instruments and the underlying loan agreements are recorded as gains or losses in interest income. The fair value hedges are considered to be highly effective and any hedge ineffectiveness was deemed not material. The notional amounts of the loan agreements being hedged were $102.4 million at September 30, 2014 and $95.3 million at December 31, 2013.

Other Derivative Instruments

The Company enters into non-hedging derivatives in the form of mortgage loan forward sale commitments with investors and commitments to originate mortgage loans as part of its mortgage banking business. At September 30, 2014, the Company’s fair value of these derivatives were recorded and over the next 12 months are not expected to have a significant impact on the Company’s net income.

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

 

28


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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

 

     Asset Derivative      Liability Derivatives  
     September 30, 2014      September 30, 2014  
Derivatives designated as hedging instruments (Unaudited)    Balance Sheet
Location
   Fair Value      Balance Sheet
Location
   Fair Value  

Interest rate contracts

   Loans    $  —         Other liabilities    $ 372   

Interest rate contracts

   Other Assets      372       Other liabilities      2,996   
     

 

 

       

 

 

 

Total derivatives designated as hedging instruments

        372            3,368   
     

 

 

       

 

 

 
Derivatives not designated as hedging instruments                        

Mortgage loan contracts

   Other assets      469       Other liabilities      22   
     

 

 

       

 

 

 

Total derivatives not designated as hedging instruments

        469            22   
     

 

 

       

 

 

 

Total derivatives

      $ 841          $ 3,390   
     

 

 

       

 

 

 

 

     Asset Derivative     Liability Derivatives  
     December 31, 2013     December 31, 2013  
Derivatives designated as hedging instruments (Unaudited)    Balance Sheet
Location
   Fair Value     Balance Sheet
Location
   Fair Value  

Interest rate contracts

   Loans    $ 7      Other liabilities    $ (53

Interest rate contracts

   Other Assets      (60   Other liabilities      2,826   
     

 

 

      

 

 

 

Total derivatives designated as hedging instruments

        (53        2,773   
     

 

 

      

 

 

 
Derivatives not designated as hedging instruments                       

Mortgage loan contracts

   Other assets      212      Other liabilities      22   
     

 

 

      

 

 

 

Total derivatives not designated as hedging instruments

        212           22   
     

 

 

      

 

 

 

Total derivatives

      $ 159         $ 2,795   
     

 

 

      

 

 

 

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

 

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

Derivative in cash flow hedging relationship

   2014
(Unaudited)
     2013
(Unaudited)
     2014
(Unaudited)
    2013
(Unaudited)
 

Interest rate contracts

   $ 240       $ 25       $ (110   $ 1,338   

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

 

29


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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

Derivative in fair value hedging
relationship

  

Location of gain (loss)
recognized on derivative

   2014
(Unaudited)
    2013
(Unaudited)
    2014
(Unaudited)
    2013
(Unaudited)
 

Interest rate contracts

   Interest income - loans    $ (326   $ 211      $ 425      $ (1,635

Interest rate contracts

   Interest income - loans      326        (211     (425     1,635   
     

 

 

   

 

 

   

 

 

   

 

 

 

Total

      $ —        $ —        $ —        $ —     
     

 

 

   

 

 

   

 

 

   

 

 

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

Derivative not designated as hedging
relationship

  

Location of gain (loss)
recognized on derivative

   2014
(Unaudited)
    2013
(Unaudited)
    2014
(Unaudited)
    2013
(Unaudited)
 

Mortgage contracts

   Other income - gain on sale of loans    $ (22   $ 169      $ (1   $ (239

Note 9 – Disclosures about Fair Value of Assets and Liabilities

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

 

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

Following is a description of the valuation methodologies used for instruments measured at fair value on a recurring basis and recognized in the accompanying condensed consolidated financial statements, as well as the general classification of such instruments pursuant to the valuation hierarchy. There have been no significant changes in the valuation techniques during the period ended September 30, 2014. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below.

Available for sale securities

When quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics or discounted cash flows. Level 2 securities include U.S. Treasury and federal agency securities, state and municipal securities, federal agency mortgage obligations and mortgage-backed pools, private-label mortgage-backed pools and corporate notes. Level 2 securities are valued by a 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.

 

30


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

Hedged loans

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

Interest rate swap agreements

The fair value of the Company’s interest rate swap agreements is estimated by a 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.

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

 

     Fair Value     Quoted Prices in
Active Markets
for Identical
Assets

(Level 1)
     Significant
Other
Observable
Inputs
(Level 2)
    Significant
Unobservable
Inputs
(Level 3)
 

September 30, 2014

         

Available-for-sale securities

         

U.S. Treasury and federal agencies

   $ 26,825      $ —         $ 26,825      $ —     

State and municipal

     48,595        —           48,595        —     

Federal agency collateralized mortgage obligations

     123,128        —           123,128        —     

Federal agency mortgage-backed pools

     124,109        —           124,109        —     

Private labeled mortgage-backed pools

     786        —           786        —     

Corporate notes

     49        —           49        —     
  

 

 

   

 

 

    

 

 

   

 

 

 

Total available-for-sale securities

     323,492        —           323,492        —     

Hedged loans

     102,450        —           102,450        —     

Forward sale commitments

     641        —           641        —     

Interest rate swap agreements

     (3,368     —           (3,368     —     

Commitments to originate loans

     (22     —           (22     —     

December 31, 2013

         

Available-for-sale securities

         

U.S. Treasury and federal agencies

   $ 43,134      $ —         $ 43,134      $ —     

State and municipal

     177,898        —           177,898        —     

Federal agency collateralized mortgage obligations

     114,706        —           114,706        —     

Federal agency mortgage-backed pools

     170,894        —           170,894        —     

Private labeled mortgage-backed pools

     1,226        —           1,226        —     

Corporate notes

     733        —           733        —     
  

 

 

   

 

 

    

 

 

   

 

 

 

Total available-for-sale securities

     508,591        —           508,591        —     

Hedged loans

     95,372        —           95,372        —     

Forward sale commitments

     212        —           212        —     

Interest rate swap agreements

     (2,773     —           (2,773     —     

Commitments to originate loans

     (22     —           (22     —     

 

31


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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

 

     Three Months Ended September 30     Nine Months Ended September 30  
Non Interest Income    2014     2013     2014     2013  
Total gains and losses from:    (Unaudited)     (Unaudited)     (Unaudited)     (Unaudited)  

Hedged loans

   $ (326   $ 211      $ 425      $ (1,635

Fair value interest rate swap agreements

     326        (211     (425     1,635   

Derivative loan commitments

     (22     169        (1     (239
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ (22   $ 169      $ (1   $ (239
  

 

 

   

 

 

   

 

 

   

 

 

 

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

 

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

(Level 2)
     Significant
Unobservable
Inputs
(Level 3)
 

September 30, 2014

           

Impaired loans

   $ 7,316       $ —         $ —         $ 7,316   

Mortgage servicing rights

     7,472         —           —           7,472   

December 31, 2013

           

Impaired loans

   $ 6,114       $ —         $ —         $ 6,114   

Mortgage servicing rights

     7,039         —           —           7,039   

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

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

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

Mortgage Servicing Rights (MSRs): MSRs do not trade in an active market with readily observable prices. Accordingly, the fair value of these assets is classified as Level 3. The Company determines the fair value of MSRs using an income approach model based upon the Company’s month-end interest rate curve and prepayment assumptions. The model utilizes assumptions to estimate future net servicing income cash flows, including estimates of time decay, payoffs and changes in valuation inputs and assumptions. The Company reviews the valuation assumptions against this market data for reasonableness and adjusts the assumptions if deemed appropriate. The carrying amount of the MSR’s fair value increased by $28,000 during the first nine months of 2014 and increased by $208,000 during the first nine months of 2013.

 

32


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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

 

    Fair Value at
September 30, 2014
   

Valuation

Technique

 

Unobservable Inputs

  Range (Weighted
Average)

Impaired loans

  $ 7,316      Collateral based measurement   Discount to reflect current market conditions and ultimate collectability   10% - 15% (12%)

Mortgage servicing rights

  $ 7,472      Discounted cashflows   Discount rate, Constant prepayment rate, Probably of default   10% - 15% (12%),
4% - 7% (4.6%),
1% - 10% (4.5%)
    Fair Value at
December 31, 2013
   

Valuation

Technique

 

Unobservable Inputs

  Range (Weighted
Average)

Impaired loans

  $ 6,114      Collateral based measurement   Discount to reflect current market conditions and ultimate collectability   10% - 15% (12%)

Mortgage servicing rights

  $ 7,039      Discounted cashflows   Discount rate, Constant prepayment rate, Probably of default   10% - 15% (12%),
4% - 7% (4.6%),
1% - 10% (4.5%)

Note 10 – Fair Value of Financial Instruments

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

The estimated fair values of financial instruments, as shown below, are not intended to reflect the estimated liquidation or market value of Horizon taken as a whole. The disclosed fair value estimates are limited to Horizon’s significant financial instruments at September 30, 2014 and December 31, 2013. These include financial instruments recognized as assets and liabilities on the condensed consolidated balance sheet as well as certain off-balance sheet financial instruments. The estimated fair values shown below do not include any valuation of assets and liabilities, which are not financial instruments as defined by the FASB ASC fair value hierarchy.

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

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

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

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

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

 

33


Table of Contents

HORIZON BANCORP AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

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

 

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

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

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

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

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

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

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

 

     September 30, 2014  
     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

   $ 37,318       $ 37,318       $ —         $ —     

Investment securities, held to maturity

     172,449         —           —           175,838   

Loans held for sale

     4,167         —           —           4,167   

Loans excluding loan level hedges, net

     1,224,411         —           —           1,238,805   

Stock in FHLB and FRB

     16,912         —           16,912         —     

Interest receivable

     8,411         —           8,411         —