Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / HBNC - Horizon Bancorp Inc. Reports Solid First Quarter 2024 Results Including EPS of $0.32 Net Interest Margin Expansion Loan Growth and Well-Managed Operating Expenses


HBNC - Horizon Bancorp Inc. Reports Solid First Quarter 2024 Results Including EPS of $0.32 Net Interest Margin Expansion Loan Growth and Well-Managed Operating Expenses

MICHIGAN CITY, Ind., April 24, 2024 (GLOBE NEWSWIRE) -- (NASDAQ GS: HBNC) – Horizon Bancorp, Inc. (“Horizon” or the “Company”), the parent company of Horizon Bank (the “Bank”), announced its unaudited financial results for the three months ended March 31, 2024.

Net income for the first quarter of 2024 was $14.0 million, or $0.32 per diluted share compared to a net loss of $25.2 million, or $0.58, in the linked fourth quarter of 2023. During the fourth quarter of 2023, the Company recognized a net loss on the sale of securities of $31.6 million and the tax effect of the surrender of bank owned life insurance of $8.6 million.

“We are very pleased with our positive first quarter results which included a second consecutive quarter of margin and net interest income expansion. Throughout the quarter, we began to strategically leverage our excess liquidity into higher yielding commercial, equipment finance, residential and consumer loan portfolios. These activities were complimented by the resiliency of our deposit portfolio both in terms of balances and cost,” President and Chief Executive Officer Thomas M. Prame said. “Horizon's first quarter earnings not only reflect continued improvement in our margin, but highlights our disciplined approach to expenses and positive credit metrics through our active portfolio management and conservative lending approach. Even with the current economic outlook of higher rates for longer, we feel confident in our ability to continue to improve our net interest margin and the financial performance of the organization moving forward. We are encouraged by the positive momentum across our diversified operating model and we are experiencing consistent growth in our relationship banking platforms in our local markets. The team had a solid start to the year, and we feel optimistic about our trajectory as we move into the second quarter.”

First Quarter 2024 Highlights

  • Net interest margin increased to 2.50% compared to 2.43% in the linked quarter. Net interest income was $43.3 million compared to $42.3 million in the linked quarter. The net interest margin for the month ended March 31, 2024 was 2.53%.

  • Commercial loans grew 11.2% annualized in the quarter, including $22.8 million in new equipment finance production and a $52.0 million increase in other commercial loans.

  • Total loans were $4.62 billion at period end, increasing by 18.2% annualized during the quarter. Balances included the strategic deployment of excess liquidity into higher yielding and excellent credit quality residential mortgages of $94.7 million and consumer loans with credit protection of $59.1 million.

  • Cash totaled $271.1 million at period end, providing significant flexibility to drive future net interest margin growth through deployment into higher yielding assets throughout 2024.

  • Excellent asset quality with net charge-offs representing only 0.01% of average loans, as well as delinquent and non-performing loans representing 0.33% and 0.41%, respectively, at period end. The Company's first quarter credit loss expense of $805,000 was primarily attributable to loan growth and replacement of net charge-offs.

  • Stable deposit base with continued pricing discipline. Deposits totaled $5.58 billion at quarter end, compared to $5.66 billion on December 31, 2023. Modest outflows were primarily attributed to public fund certificates of deposits.

  • Solid fee income results, even with backdrop of lower BOLI income and mortgage seasonality. Expenses were well-managed in the quarter and at the lower end of guidance.

Summary

For the Three Months Ended
March 31,
December 31,
March 31,
Net Interest Income and Net Interest Margin
2024
2023
2023
Net interest income
$
43,288
$
42,257
$
45,237
Net interest margin
2.50
%
2.43
%
2.67
%
Adjusted net interest margin
2.50
%
2.42
%
2.65
%


For the Three Months Ended
March 31,
December 31,
March 31,
Asset Yields and Funding Costs
2024
2023
2023
Interest earning assets
4.82
%
4.69
%
4.17
%
Interest bearing liabilities
2.84
%
2.74
%
1.85
%


For the Three Months Ended
Non-interest Income and
March 31,
December 31,
March 31,
Mortgage Banking Income
2024
2023
2023
Total non–interest income
$
9,929
$
(20,449
)
$
9,620
Gain on sale of mortgage loans
626
951
785
Mortgage servicing income net of impairment
439
724
713


For the Three Months Ended
March 31,
December 31,
March 31,
Non-interest Expense
2024
2023
2023
Total non–interest expense
$
37,107
$
39,330
$
34,524
Annualized non–interest expense to average assets
1.90
%
1.98
%
1.79
%


For the Three Months Ended
March 31,
December 31,
March 31,
Credit Quality
2024
2023
2023
Allowance for credit losses to total loans
1.09
%
1.13
%
1.17
%
Non–performing loans to total loans
0.41
%
0.46
%
0.47
%
Percent of net charge–offs to average loans outstanding for the period
0.01
%
0.02
%
0.01
%


March 31,
Net Reserve
December 31,
Allowance for Credit Losses
2024
1Q24
2023
Commercial
$
30,514
$
778
$
29,736
Retail Mortgage
2,655
152
2,503
Warehouse
659
178
481
Consumer
16,559
(750
)
17,309
Allowance for Credit Losses (“ACL”)
$
50,387
$
358
$
50,029
ACL / Total Loans
1.09
%
1.13
%
Acquired Loan Discount (“ALD”)
$
4,660
$
(130
)
$
4,790

Income Statement Highlights

Net income for the first quarter of 2024 was $14.0 million, or $0.32 diluted earnings per share. The Company reported a net loss of $25.2 million, or $0.58, for the linked quarter and net income of $18.2 million, or $0.42, for the prior year period. The linked quarter net loss was due primarily to a $31.6 million net loss on the sale of securities resulting from the balance sheet restructuring which occurred in December 2023, income tax expense from the early surrender of bank owned life insurance, extraordinary non-interest expenses associated with staffing changes, the launch of Horizon Equipment Finance and the expansion of the Bank's treasury management capabilities. The change in net income for the first quarter of 2024 when compared to the linked quarter, also reflects growth in net-interest income of $1.0 million and decreases in credit loss expense of $469,000, income tax expense of $5.1 million and non-interest expense of $2.2 million.

Net interest income was $43.3 million in the first quarter of 2024, compared to $42.3 million in the linked quarter.

Total non–interest income was $9.9 million in the first quarter of 2024, compared to negative $20.4 million in the linked quarter when the Company recorded a $31.6 million pre-tax loss on the sale of investment securities associated with the balance sheet restructuring which occurred in December 2023.

Total non–interest expense was $2.2 million lower in the first quarter of 2024 when compared to the linked quarter, primarily due to decreases of $1.6 million in salaries and employee benefits, $626,000 in loan expense, $492,000 in other losses, and $478,000 in data processing, partially offset by increases of $965,000 in outside services and consultants, $286,000 in net occupancy expenses, and $120,000 in FDIC insurance expense.

Horizon's effective tax rate was 8.6% for the first quarter of 2024, with income tax expense of $1.3 million which is $5.1 million lower than the linked quarter when the Company recorded income tax associated with the surrender of bank owned life insurance.

Net Interest Margin

Horizon’s net interest margin (“NIM”) was 2.50% for the first quarter of 2024, compared to 2.43% for the fourth quarter of 2023.

Net interest margin, excluding acquisition–related purchase accounting adjustments (“adjusted net interest margin”), was 2.50% for the first quarter of 2024, compared to 2.42% for the linked quarter. (See the “Non–GAAP Reconciliation of Net Interest Margin” table below).

Lending Activity

Total loan balances and loans held for sale increased to $4.62 billion on March 31, 2024 compared to $4.42 billion on December 31, 2023. Balances at the end of the first quarter of 2024 included deployment of surplus liquidity into $59.1 million in consumer loans with credit protections and $94.7 million in residential mortgages. During the three months ended March 31, 2024, commercial loans grew organically by $74.8 million, including $22.8 million in equipment finance production. During the first quarter of 2024, consumer loans increased $13.3 million, residential mortgage loans increased $100.9 million, and mortgage warehouse loans increased $11.5 million, offset by a decrease in loans held for sale of $496,000.

Loan Growth by Type
(Dollars in Thousands, Unaudited)
March 31,
December 31,
QTD
QTD
Annualized
2024
2023
$ Change
% Change
% Change
Commercial
$
2,749,766
$
2,674,960
$
74,806
2.8
%
11.2
%
Residential mortgage
782,070
681,136
100,934
14.8
%
59.6
%
Mortgage warehouse
56,549
45,078
11,471
25.4
%
102.3
%
Consumer
1,029,790
1,016,456
13,334
1.3
%
5.3
%
Total loans
4,618,175
4,417,630
200,545
4.3
%
18.3
%
Loans held for sale
922
1,418
(496
)
(35.0
)%
(140.7
)%
Total loans and loans held for sale
$
4,619,097
$
4,419,048
$
200,049
4.3
%
18.2
%

Deposit Activity

Total deposit balances of $5.58 billion on March 31, 2024 decreased 1.50% compared to $5.66 billion on December 31, 2023.

The deposit mix at the end of the first quarter of 2024 represented the demand for clients to earn more interest on their excess funds and seasonal fluctuation of commercial balances for taxes and distributions. The Bank's tenured and granular core deposit relationships remain steadfast, reflecting the value of Horizon's relationship banking model and local community engagement.

Deposit Growth by Type
(Dollars in Thousands, Unaudited)
March 31,
December 31,
QTD
QTD
Annualized
2024
2023
$ Change
% Change
% Change
Non–interest bearing
$
1,093,076
$
1,116,005
$
(22,929
)
(2.1
)%
(8.3
)%
Interest bearing
3,350,673
3,369,149
(18,476
)
(0.5
)%
(2.2
)%
Time deposits
1,136,121
1,179,739
(43,618
)
(3.7
)%
(14.9
)%
Total deposits
$
5,579,870
$
5,664,893
$
(85,023
)
(1.5
)%
(6.0
)%

Capital

The capital resources of the Company and the Bank continued to exceed regulatory capital ratios for “well capitalized” banks at March 31, 2024. Stockholders’ equity totaled $721.3 million at March 31, 2024, and the ratio of average stockholders’ equity to average assets was 9.25% for the three months ended March 31, 2024.

Tangible book value, which excludes intangible assets from total equity, per common share (“TBVPS”) was $12.65, increasing $0.05 during the first quarter of 2024. Tangible common equity increased to 7.20% of tangible assets as of March 31, 2024, an increase of 11 basis points during the quarter.

The following table presents the actual regulatory capital dollar amounts and ratios of the Company and the Bank as of March 31, 2024.

Actual
Required for Capital
Adequacy Purposes
Required for Capital
Adequacy Purposes
with Capital Buffer
Well Capitalized
Under Prompt
Corrective Action Provisions
$
Ratio
$
Ratio
$
Ratio
$
Ratio
Total capital (to risk–weighted assets)
Consolidated
$
793,832
13.82
%
$
459,403
8.00
%
$
602,967
10.50
%
N/A
N/A
Bank
721,280
12.59
%
458,163
8.00
%
601,338
10.50
%
$
572,703
10.00
%
Tier 1 capital (to risk–weighted assets)
Consolidated
742,695
12.93
%
344,553
6.00
%
488,116
8.50
%
N/A
N/A
Bank
670,143
11.70
%
343,622
6.00
%
486,798
8.50
%
458,163
8.00
%
Common equity tier 1 capital (to risk–weighted assets)
Consolidated
625,965
10.90
%
258,414
4.50
%
401,978
7.00
%
N/A
N/A
Bank
670,143
11.70
%
257,716
4.50
%
400,892
7.00
%
372,257
6.50
%
Tier 1 capital (to average assets)
Consolidated
742,695
9.68
%
306,779
4.00
%
306,779
4.00
%
N/A
N/A
Bank
670,143
8.63
%
310,602
4.00
%
310,602
4.00
%
388,253
5.00
%

Liquidity

The Bank maintains a stable base of core deposits provided by long–standing and new relationships with individuals and local businesses. These deposits are the principal source of liquidity for Horizon. Other sources of liquidity for Horizon include earnings, loan repayments, investment security cash flows, proceeds from the sale of residential mortgage loans, unpledged investment securities and borrowing relationships with correspondent banks, including the Federal Home Loan Bank of Indianapolis (the “FHLB”). On March 31, 2024, in addition to liquidity available from the normal operating, funding, and investing activities of Horizon, the Bank had approximately $1.56 billion in unused credit lines with various money center banks, including the FHLB and the Federal Reserve Bank. The Bank had approximately $581.1 million of unpledged investment securities on March 31, 2024.

Forward Looking Statements

This press release may contain forward–looking statements regarding the financial performance, business prospects, growth and operating strategies of Horizon Bancorp, Inc. and its affiliates (collectively, “Horizon”). For these statements, Horizon claims the protection of the safe harbor for forward–looking statements contained in the Private Securities Litigation Reform Act of 1995. Statements in this press release should be considered in conjunction with the other information available about Horizon, including the information in the filings we make with the Securities and Exchange Commission (the “SEC”). Forward–looking statements provide current expectations or forecasts of future events and are not guarantees of future performance. The forward–looking statements are based on management’s expectations and are subject to a number of risks and uncertainties. We have tried, wherever possible, to identify such statements by using words such as “anticipate,” “estimate,” “project,” “intend,” “plan,” “believe,” “will” and similar expressions in connection with any discussion of future operating or financial performance.

Although management believes that the expectations reflected in such forward–looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements. Risks and uncertainties that could cause actual results to differ materially include: current financial conditions within the banking industry, including the effects of recent failures of other financial institutions, liquidity levels, and responses by the Federal Reserve, Department of the Treasury, and the Federal Deposit Insurance Corporation to address these issues; changes in the level and volatility of interest rates, changes in spreads on earning assets and changes in interest bearing liabilities; increased interest rate sensitivity; the ability of Horizon to remediate its material weaknesses in its internal control over financial reporting; continuing increases in inflation; loss of key Horizon personnel; increases in disintermediation; potential loss of fee income, including interchange fees, as new and emerging alternative payment platforms take a greater market share of the payment systems; estimates of fair value of certain of Horizon’s assets and liabilities; changes in prepayment speeds, loan originations, credit losses, market values, collateral securing loans and other assets; changes in sources of liquidity; economic conditions and their impact on Horizon and its customers, including local and global economic recovery from the pandemic; legislative and regulatory actions and reforms; changes in accounting policies or procedures as may be adopted and required by regulatory agencies; litigation, regulatory enforcement, and legal compliance risk and costs; rapid technological developments and changes; cyber terrorism and data security breaches; the rising costs of cybersecurity; the ability of the U.S. federal government to manage federal debt limits; climate change and social justice initiatives; the inability to realize cost savings or revenues or to effectively implement integration plans and other consequences associated with mergers, acquisitions, and divestitures; acts of terrorism, war and global conflicts, such as the Russia and Ukraine conflict and the Israel and Hamas conflict; and supply chain disruptions and delays. These and additional factors that could cause actual results to differ materially from those expressed in the forward–looking statements are discussed in Horizon’s reports (such as the Annual Report on Form 10–K, Quarterly Reports on Form 10–Q, and Current Reports on Form 8–K) filed with the SEC and available at the SEC’s website ( www.sec.gov ). Undue reliance should not be placed on the forward–looking statements, which speak only as of the date hereof. Horizon does not undertake, and specifically disclaims any obligation, to publicly release the result of any revisions that may be made to update any forward–looking statement to reflect the events or circumstances after the date on which the forward–looking statement is made, or reflect the occurrence of unanticipated events, except to the extent required by law.

Financial Highlights
(Dollars in Thousands, Unaudited)
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Balance sheet:
Total assets
$
7,855,707
$
7,931,195
$
7,959,434
$
7,963,353
$
7,897,995
Interest earning deposits & federal funds sold
170,882
413,744
76,293
119,637
30,221
Interest earning time deposits
1,715
2,205
2,207
2,452
3,098
Investment securities
2,461,044
2,492,889
2,831,651
2,889,309
2,958,978
Commercial loans
2,749,766
2,674,960
2,589,244
2,506,279
2,505,459
Mortgage warehouse loans
56,549
45,078
65,923
82,345
52,957
Residential mortgage loans
782,070
681,136
675,399
674,751
662,459
Consumer loans
1,029,790
1,016,456
1,028,436
1,002,885
1,026,076
Total loans
4,618,175
4,417,630
4,359,002
4,266,260
4,246,951
Earning assets
7,306,564
7,362,395
7,306,490
7,319,100
7,273,921
Non–interest bearing deposit accounts
1,093,076
1,116,005
1,126,703
1,170,055
1,231,845
Interest bearing transaction accounts
3,350,673
3,369,149
3,322,788
3,289,474
3,402,525
Time deposits
1,136,121
1,179,739
1,250,606
1,249,803
1,067,575
Total deposits
5,579,870
5,664,893
5,700,097
5,709,332
5,701,945
Borrowings
1,359,121
1,353,050
1,356,510
1,352,039
1,311,927
Subordinated notes
55,634
55,543
59,007
58,970
58,933
Junior subordinated debentures issued to capital trusts
57,315
57,258
57,201
57,143
57,087
Total stockholders’ equity
721,250
718,812
693,369
709,243
702,559


Financial Highlights
(Dollars in Thousands Except Share and Per Share Data and Ratios, Unaudited)
Three Months Ended
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Income statement:
Net interest income
$
43,288
$
42,257
$
42,090
$
46,160
$
45,237
Credit loss expense (recovery)
805
1,274
263
680
242
Non–interest income
9,929
(20,449
)
11,830
10,997
9,620
Non–interest expense
37,107
39,330
36,168
36,262
34,524
Income tax expense
1,314
6,419
1,284
1,452
1,863
Net income
$
13,991
$
(25,215
)
$
16,205
$
18,763
$
18,228
Per share data:
Basic earnings per share
$
0.32
$
(0.58
)
$
0.37
$
0.43
$
0.42
Diluted earnings per share
0.32
(0.58
)
0.37
0.43
0.42
Cash dividends declared per common share
0.16
0.16
0.16
0.16
0.16
Book value per common share
16.49
16.47
15.89
16.25
16.11
Tangible book value per common share
12.65
12.60
12.00
12.34
12.17
Market value – high
14.44
14.65
12.68
11.10
16.32
Market value – low
$
11.75
$
9.33
$
9.90
$
7.75
$
10.31
Weighted average shares outstanding – Basis
43,663,610
43,649,585
43,646,609
43,639,987
43,583,554
Weighted average shares outstanding – Diluted
43,874,036
43,649,585
43,796,069
43,742,588
43,744,721
Key ratios:
Return on average assets
0.72
%
(1.27)        %
0.81
%
0.96
%
0.94
%
Return on average common stockholders’ equity
7.76
(14.23
)
8.99
10.59
10.66
Net interest margin
2.50
2.43
2.41
2.69
2.67
Allowance for credit losses to total loans
1.09
1.13
1.14
1.17
1.17
Average equity to average assets
9.25
8.92
9.03
9.07
8.86
Efficiency ratio
69.73
180.35
67.08
63.44
62.93
Annualized non–interest expense to average assets
1.90
1.98
1.81
1.86
1.79
Bank only capital ratios:
Tier 1 capital to average assets
8.63
8.41
8.77
8.72
8.86
Tier 1 capital to risk weighted assets
11.70
11.96
12.22
12.12
12.65
Total capital to risk weighted assets
12.59
12.87
13.11
13.03
13.56


Financial Highlights
(Dollars in Thousands Except Ratios, Unaudited)
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Loan data:
Substandard loans
$
43,672
$
49,526
$
47,563
$
41,484
$
49,804
30 to 89 days delinquent
15,272
16,595
13,089
10,913
13,971
Non–performing loans:
90 days and greater delinquent – accruing interest
108
559
392
1,313
137
Non–accrual loans
19,053
19,710
19,056
20,796
19,660
Total non–performing loans
$
19,161
$
20,269
$
19,448
$
22,109
$
19,797
Non–performing loans to total loans
0.41
%
0.46
%
0.45
%
0.52
%
0.47
%


Allocation of the Allowance for Credit Losses
(Dollars in Thousands, Unaudited)
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Commercial
$
30,514
$
29,736
$
29,472
$
30,354
$
31,156
Residential mortgage
2,655
2,503
2,794
3,648
4,447
Mortgage warehouse
659
481
714
893
798
Consumer
16,559
17,309
16,719
15,081
13,125
Total
$
50,387
$
50,029
$
49,699
$
49,976
$
49,526


Net Charge–offs (Recoveries)
(Dollars in Thousands Except Ratios, Unaudited)
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Commercial
$
(57
)
$
233
$
142
$
101
$
104
Residential mortgage
(5
)
21
(39
)
(10
)
(6
)
Mortgage warehouse
Consumer
488
531
619
183
281
Total
$
426
$
785
$
722
$
274
$
379
Percent of net charge–offs (recoveries) to average loans outstanding for the period
0.01
%
0.02
%
0.02
%
0.01
%
0.01
%


Total Non–performing Loans
(Dollars in Thousands Except Ratios, Unaudited)
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Commercial
$
5,493
$
7,362
$
6,969
$
8,275
$
8,523
Residential mortgage
8,725
8,058
7,777
8,168
6,926
Mortgage warehouse
Consumer
4,943
4,849
4,702
5,666
4,348
Total
$
19,161
$
20,269
$
19,448
$
22,109
$
19,797
Non–performing loans to total loans
0.41
%
0.46
%
0.45
%
0.52
%
0.47
%


Other Real Estate Owned and Repossessed Assets
(Dollars in Thousands, Unaudited)
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Commercial
$
1,124
$
1,124
$
1,287
$
1,567
$
1,567
Residential mortgage
182
32
107
203
Mortgage warehouse
Consumer
50
205
72
7
78
Total
$
1,174
$
1,511
$
1,391
$
1,681
$
1,848


Average Balance Sheets
(Dollars in Thousands, Unaudited)
Three Months Ended
Three Months Ended
March 31, 2024
March 31, 2023
Average
Balance
Interest
Average
Rate
Average
Balance
Interest
Average
Rate
Assets
Interest earning assets
Federal funds sold
$
322,058
$
4,387
5.48
%
$
7,767
$
83
4.33
%
Interest earning deposits
9,025
110
4.90
%
8,780
70
3.23
%
Investment securities – taxable
1,364,195
7,362
2.17
%
1,727,369
8,725
2.05
%
Investment securities – non–taxable (1)
1,149,957
6,451
2.86
%
1,314,129
7,556
2.95
%
Loans receivable (2) (3)
4,448,324
66,954
6.09
%
4,143,221
55,364
5.44
%
Total interest earning assets
7,293,559
85,264
4.82
%
7,201,266
71,798
4.17
%
Non–interest earning assets
Cash and due from banks
105,795
103,563
Allowance for credit losses
(49,960
)
(50,337
)
Other assets
486,652
576,614
Total average assets
$
7,836,046
$
7,831,106
Liabilities and Stockholders’ Equity
Interest bearing liabilities
Interest bearing deposits
$
4,500,148
$
27,990
2.50
%
$
4,502,199
$
14,819
1.33
%
Borrowings
1,200,728
10,904
3.65
%
1,053,317
9,268
3.57
%
Repurchase agreements
138,052
1,026
2.99
%
138,749
503
1.47
%
Subordinated notes
55,558
831
6.02
%
58,910
880
6.06
%
Junior subordinated debentures issued to capital trusts
57,279
1,225
8.60
%
57,048
1,091
7.76
%
Total interest bearing liabilities
5,951,765
41,976
2.84
%
5,810,223
26,561
1.85
%
Non–interest bearing liabilities
Demand deposits
1,077,183
1,255,697
Accrued interest payable and other liabilities
82,015
71,714
Stockholders’ equity
725,083
693,472
Total average liabilities and stockholders’ equity
$
7,836,046
$
7,831,106
Net interest income / spread
$
43,288
1.98
%
$
45,237
2.32
%
Net interest income as a percent of average interest earning assets (1)
2.50
%
2.67
%
(1) Securities balances represent daily average balances for the fair value of securities. The average rate is calculated based on the daily average balance for the amortized cost of securities. The average rate is presented on a tax equivalent basis.
(2) Includes fees on loans. The inclusion of loan fees does not have a material effect on the average interest rate.
(3) Non–accruing loans for the purpose of the computation above are included in the daily average loan amounts outstanding. Loan totals are shown net of unearned income and deferred loan fees. The average rate is presented on a tax equivalent basis.


Condensed Consolidated Balance Sheets
(Dollars in Thousands)
March 31,
2024
December 31,
2023
(Unaudited)
Assets
Cash and due from banks
$
271,088
$
526,515
Interest earning time deposits
1,715
2,205
Investment securities, available for sale
535,319
547,251
Investment securities, held to maturity (fair value $1,627,853 and $1,668,758)
1,925,725
1,945,638
Loans held for sale
922
1,418
Loans, net of allowance for credit losses of $50,387 and $50,029
4,567,788
4,367,601
Premises and equipment, net
94,303
94,583
Federal Home Loan Bank stock
53,826
34,509
Goodwill
155,211
155,211
Other intangible assets
12,754
13,626
Interest receivable
40,008
38,710
Cash value of life insurance
36,455
36,157
Other assets
160,593
177,061
Total assets
$
7,855,707
$
7,940,485
Liabilities
Deposits
Non–interest bearing
$
1,093,076
$
1,116,005
Interest bearing
4,486,794
4,548,888
Total deposits
5,579,870
5,664,893
Borrowings
1,359,121
1,353,050
Subordinated notes
55,634
55,543
Junior subordinated debentures issued to capital trusts
57,315
57,258
Interest payable
7,853
22,249
Other liabilities
74,664
68,680
Total liabilities
7,134,457
7,221,673
Commitments and contingent liabilities
Stockholders’ equity
Preferred stock, Authorized, 1,000,000 shares, Issued 0 shares
Common stock, no par value, Authorized 99,000,000 shares
Issued and outstanding 44,115,840 and 44,106,174 shares
Additional paid–in capital
356,599
356,400
Retained earnings
435,927
429,021
Accumulated other comprehensive income (loss)
(71,276
)
(66,609
)
Total stockholders’ equity
721,250
718,812
Total liabilities and stockholders’ equity
$
7,855,707
$
7,940,485


Condensed Consolidated Statements of Income
(Dollars in Thousands Except Per Share Data, Unaudited)
Three Months Ended
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Interest income
Loans receivable
$
66,954
$
65,583
$
63,003
$
60,594
$
55,364
Investment securities – taxable
7,362
8,157
8,788
8,740
8,725
Investment securities – non–taxable
6,451
6,767
7,002
7,059
7,556
Other
4,497
3,007
1,332
475
153
Total interest income
85,264
83,514
80,125
76,868
71,798
Interest expense
Deposits
27,990
27,376
24,704
18,958
14,819
Borrowed funds
11,930
11,765
11,224
9,718
9,771
Subordinated notes
831
870
880
881
880
Junior subordinated debentures issued capital trusts
1,225
1,246
1,227
1,151
1,091
Total interest expense
41,976
41,257
38,035
30,708
26,561
Net interest income
43,288
42,257
42,090
46,160
45,237
Credit loss expense (recovery)
805
1,274
263
680
242
Net interest income after credit loss expense
42,483
40,983
41,827
45,480
44,995
Non–interest Income
Service charges on deposit accounts
3,214
3,092
3,086
3,021
3,028
Wire transfer fees
101
103
120
116
109
Interchange fees
3,109
3,224
3,186
3,584
2,867
Fiduciary activities
1,315
1,352
1,206
1,247
1,275
Gain (loss) on sale of investment securities
(31,572
)
20
(500
)
Gain on sale of mortgage loans
626
951
1,582
1,005
785
Mortgage servicing income net of impairment
439
724
631
640
713
Increase in cash value of bank owned life insurance
298
658
1,055
1,015
981
Other income
827
1,019
964
349
362
Total non–interest income
9,929
(20,449
)
11,830
10,997
9,620
Non–interest expense
Salaries and employee benefits
20,268
21,877
20,058
20,162
18,712
Net occupancy expenses
3,546
3,260
3,283
3,249
3,563
Data processing
2,464
2,942
2,999
3,016
2,669
Professional fees
607
772
707
633
533
Outside services and consultants
3,359
2,394
2,316
2,515
2,717
Loan expense
719
1,345
1,120
1,397
1,118
FDIC insurance expense
1,320
1,200
1,300
840
540
Core deposit intangible amortization
872
903
903
903
903
Other losses
16
508
188
134
221
Other expenses
3,936
4,129
3,294
3,413
3,548
Total non–interest expense
37,107
39,330
36,168
36,262
34,524
Income before income taxes
15,305
(18,796
)
17,489
20,215
20,091
Income tax expense
1,314
6,419
1,284
1,452
1,863
Net income
$
13,991
$
(25,215
)
$
16,205
$
18,763
$
18,228
Basic earnings per share
$
0.32
$
(0.58
)
$
0.37
$
0.43
$
0.42
Diluted earnings per share
0.32
(0.58
)
0.37
0.43
0.42

Use of Non–GAAP Financial Measures

Certain information set forth in this press release refers to financial measures determined by methods other than in accordance with GAAP. Specifically, we have included non–GAAP financial measures relating to net income, diluted earnings per share, pre–tax, pre–provision net income, net interest margin, tangible stockholders’ equity and tangible book value per share, efficiency ratio, the return on average assets, the return on average common equity, and return on average tangible equity. In each case, we have identified special circumstances that we consider to be non–recurring and have excluded them. We believe that this shows the impact of such events as acquisition–related purchase accounting adjustments and swap termination fees, among others we have identified in our reconciliations. Horizon believes these non–GAAP financial measures are helpful to investors and provide a greater understanding of our business and financial results without giving effect to the purchase accounting impacts and one–time costs of acquisitions and non–recurring items. These measures are not necessarily comparable to similar measures that may be presented by other companies and should not be considered in isolation or as a substitute for the related GAAP measure. See the tables and other information below and contained elsewhere in this press release for reconciliations of the non–GAAP information identified herein and its most comparable GAAP measures.

Non–GAAP Reconciliation of Net Income
(Dollars in Thousands, Unaudited)
Three Months Ended
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Net income as reported
$
13,991
$
(25,215
)
$
16,205
$
18,763
$
18,228
Swap termination fee
(1,453
)
Tax effect
305
Net income excluding swap termination fee
13,991
(25,215
)
16,205
17,615
18,228
(Gain) / loss on sale of investment securities
31,572
(20
)
500
Tax effect
(6,630
)
4
(105
)
Tax valuation reserve
5,201
Net income excluding (gain) / loss on sale of investment securities
13,991
4,928
16,205
17,599
18,623
Extraordinary expenses
705
Tax effect
(148
)
Net income excluding extraordinary expenses
13,991
5,485
16,205
17,599
18,623
BOLI tax expense and excise tax
8,597
Net income excluding BOLI tax expense and excise tax
13,991
14,082
16,205
17,599
18,623
Adjusted net income
$
13,991
$
14,082
$
16,205
$
17,599
$
18,623


Non–GAAP Reconciliation of Diluted Earnings per Share
(Dollars in Thousands, Unaudited)
Three Months Ended
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Diluted earnings per share (“EPS”) as reported
$
0.32
$
(0.58
)
$
0.37
$
0.43
$
0.42
Swap termination fee
(0.03
)
Tax effect
0.01
Diluted EPS excluding swap termination fee
0.32
(0.58
)
0.37
0.41
0.42
(Gain) / loss on sale of investment securities
0.72
0.01
Tax effect
(0.15
)
Tax valuation reserve
0.12
Diluted EPS excluding (gain) / loss on sale of investment securities
0.32
0.11
0.37
0.41
0.43
Extraordinary expenses
0.02
Tax effect
Diluted EPS excluding extraordinary expenses
0.32
0.13
0.37
0.41
0.43
BOLI tax expense and excise tax
0.20
Diluted EPS excluding BOLI tax expense and excise tax
0.32
0.33
0.37
0.41
0.43
Adjusted diluted EPS
$
0.32
$
0.33
$
0.37
$
0.41
$
0.43


Non–GAAP Reconciliation of Pre–Tax, Pre–Provision Net Income
(Dollars in Thousands, Unaudited)
Three Months Ended
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Pre–tax income
$
15,305
$
(18,796
)
$
17,489
$
20,215
$
20,091
Credit loss expense (recovery)
805
1,274
263
680
242
Pre–tax, pre–provision net income
$
16,110
$
(17,522
)
$
17,752
$
20,895
$
20,333
Pre–tax, pre–provision net income
$
16,110
$
(17,522
)
$
17,752
$
20,895
$
20,333
Swap termination fee
(1,453
)
(Gain) / loss on sale of investment securities
31,572
(20
)
500
Extraordinary expenses
705
Adjusted pre–tax, pre–provision net income
$
16,110
$
14,755
$
17,752
$
19,422
$
20,833


Non–GAAP Reconciliation of Net Interest Margin
(Dollars in Thousands, Unaudited)
Three Months Ended
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Net interest income as reported
$
43,288
$
42,257
$
42,090
$
46,160
$
45,237
Average interest earning assets
7,293,559
7,239,034
7,286,611
7,212,640
7,201,266
Net interest income as a percentage of average interest earning assets (“Net Interest Margin”)
2.50
%
2.43
%
2.41
%
2.69
%
2.67
%
Net interest income as reported
$
43,288
$
42,257
$
42,090
$
46,160
$
45,237
Acquisition–related purchase accounting adjustments (“PAUs”)
(13
)
(175
)
(435
)
(651
)
(367
)
Swap termination fee
(1,453
)
Adjusted net interest income
$
43,275
$
42,082
$
41,655
$
44,056
$
44,870
Adjusted net interest margin
2.50
%
2.42
%
2.38
%
2.57
%
2.65
%


Non–GAAP Reconciliation of Tangible Stockholders’ Equity and Tangible Book Value per Share
(Dollars in Thousands, Unaudited)
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Total stockholders’ equity
$
721,250
$
718,812
$
693,369
$
709,243
$
702,559
Less: Intangible assets
167,965
168,837
169,741
170,644
171,547
Total tangible stockholders’ equity
$
553,285
$
549,975
$
523,628
$
538,599
$
531,012
Common shares outstanding
43,726,380
43,652,063
43,648,501
43,645,216
43,621,422
Book value per common share
$
16.49
$
16.47
$
15.89
$
16.25
$
16.11
Tangible book value per common share
$
12.65
$
12.60
$
12.00
$
12.34
$
12.17


Non–GAAP Calculation and Reconciliation of Efficiency Ratio and Adjusted Efficiency Ratio
(Dollars in Thousands, Unaudited)
Three Months Ended
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Non–interest expense as reported
$
37,107
$
39,330
$
36,168
$
36,262
$
34,524
Net interest income as reported
43,288
42,257
42,090
46,160
45,237
Non–interest income as reported
$
9,929
$
(20,449
)
$
11,830
$
10,997
$
9,620
Non–interest expense / (Net interest income + Non–interest income)
(“Efficiency Ratio”)
69.73
%
180.35
%
67.08
%
63.44
%
62.93
%
Non–interest expense as reported
$
37,107
$
39,330
$
36,168
$
36,262
$
34,524
Extraordinary expenses
(705
)
Non–interest expense excluding extraordinary expenses
37,107
38,625
36,168
36,262
34,524
Net interest income as reported
43,288
42,257
42,090
46,160
45,237
Swap termination fee
(1,453
)
Net interest income excluding swap termination fee
43,288
42,257
42,090
44,707
45,237
Non–interest income as reported
9,929
(20,449
)
11,830
10,997
9,620
(Gain) / loss on sale of investment securities
31,572
(20
)
500
Non–interest income excluding (gain) / loss on sale of investment securities
$
9,929
$
11,123
$
11,830
$
10,977
$
10,120
Adjusted efficiency ratio
69.73
%
72.36
%
67.08
%
65.12
%
62.37
%


Non–GAAP Reconciliation of Return on Average Assets
(Dollars in Thousands, Unaudited)
Three Months Ended
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Average assets
$
7,836,046
$
7,880,816
$
7,924,751
$
7,840,026
$
7,831,106
Return on average assets (“ROAA”) as reported
0.72
%
(1.27)%
0.81
%
0.96
%
0.94
%
Swap termination fee
(0.07
)
Tax effect
0.02
ROAA excluding swap termination fee
0.72
(1.27
)
0.81
0.91
0.94
(Gain) / loss on sale of investment securities
1.59
0.03
Tax effect
(0.33
)
(0.01
)
Tax valuation reserve
0.26
ROAA excluding (gain) / loss on sale of investment securities
0.72
0.25
0.81
0.91
0.96
Extraordinary expenses
0.04
Tax effect
(0.01
)
ROAA excluding extraordinary expenses
0.72
0.28
0.81
0.91
0.96
BOLI tax expense and excise tax
0.43
ROAA excluding BOLI tax expense and excise tax
0.72
0.71
0.81
0.91
0.96
Adjusted ROAA
0.72
%
0.71
%
0.81
%
0.91
%
0.96
%


Non–GAAP Reconciliation of Return on Average Common Equity
(Dollars in Thousands, Unaudited)
Three Months Ended
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Average common equity
$
725,083
$
702,793
$
715,485
$
710,953
$
693,472
Return on average common equity (“ROACE”) as reported
7.76
%
(14.23)%
8.99
%
10.59
%
10.66
%
Swap termination fee
(0.82
)
Tax effect
0.17
ROACE excluding swap termination fee
7.76
(14.23
)
8.99
9.94
10.66
(Gain) / loss on sale of investment securities
17.82
(0.01
)
0.29
Tax effect
(3.74
)
(0.06
)
Tax valuation reserve
2.94
ROACE excluding (gain) / loss on sale of investment securities
7.76
2.79
8.99
9.93
10.89
Extraordinary expenses
0.40
Tax effect
(0.08
)
ROACE excluding extraordinary expenses
7.76
3.11
8.99
9.93
10.89
BOLI tax expense and excise tax
4.85
ROACE excluding BOLI tax expense and excise tax
7.76
7.96
8.99
9.93
10.89
Adjusted ROACE
7.76
%
7.96
%
8.99
%
9.93
%
10.89
%


Non–GAAP Reconciliation of Return on Average Tangible Equity
(Dollars in Thousands, Unaudited)
Three Months Ended
March 31,
December 31,
September 30,
June 30,
March 31,
2024
2023
2023
2023
2023
Average common equity
$
725,083
$
702,793
$
715,485
$
710,953
$
693,472
Less: Average intangible assets
168,519
169,401
170,301
171,177
172,139
Average tangible equity
$
556,564
$
533,392
$
545,184
$
539,776
$
521,333
Return on average tangible equity (“ROATE”) as reported
10.11
%
(18.76)        %
11.79
%
13.94
%
14.18
%
Swap termination fee
(1.08
)
Tax effect
0.23
ROATE excluding swap termination fee
10.11
(18.76
)
11.79
13.09
14.18
(Gain) / loss on sale of investment securities
23.48
(0.01
)
0.39
Tax effect
(4.93
)
(0.08
)
Tax valuation reserve
3.87
ROATE excluding (gain) / loss on sale of investment securities
10.11
3.66
11.79
13.08
14.49
Extraordinary expenses
0.52
Tax effect
(0.11
)
ROATE excluding extraordinary expenses
10.11
4.07
11.79
13.08
14.49
BOLI tax expense and excise tax
6.39
ROATE excluding BOLI tax expense and excise tax
10.11
10.46
11.79
13.08
14.49
Adjusted ROATE
10.11
%
10.46
%
11.79
%
13.08
%
14.49
%

Earnings Conference Call

As previously announced, Horizon will host a conference call to review its first quarter financial results and operating performance.

Participants may access the live conference call on April 25, 2024 at 7:30 a.m. CT (8:30 a.m. ET) by dialing 833–974–2379 from the United States, 866–450–4696 from Canada or 1–412–317–5772 from international locations and requesting the “Horizon Bancorp Call.” Participants are asked to dial in approximately 10 minutes prior to the call.

A telephone replay of the call will be available approximately one hour after the end of the conference through May 3, 2024. The replay may be accessed by dialing 877–344–7529 from the United States, 855–669–9658 from Canada or 1–412–317–0088 from other international locations, and entering the access code 4319315.

About Horizon Bancorp, Inc.

Horizon Bancorp, Inc. (NASDAQ GS: HBNC) is the $7.9 billion–asset commercial bank holding company for Horizon Bank, which serve customers across diverse and economically attractive Midwestern markets through convenient digital and virtual tools, as well as its Indiana and Michigan branches. Horizon's retail offerings include prime residential, indirect auto, and other secured consumer lending to in-market customers, as well as a range of personal banking and wealth management solutions. Horizon also provides a comprehensive array of in-market business banking and treasury management services, as well as equipment financing solutions for customers regionally and nationally, with commercial lending representing over half of total loans. More information on Horizon, headquartered in Northwest Indiana's Michigan City, is available at horizonbank.com and investor.horizonbank.com.

Contact:
Mark E. Secor
Chief Financial Officer
Phone:
(219) 873–2611
Fax:
(219) 874–9280
Date:
April 24, 2024


Stock Information

Company Name: Horizon Bancorp Inc.
Stock Symbol: HBNC
Market: NASDAQ
Website: horizonbank.com

Menu

HBNC HBNC Quote HBNC Short HBNC News HBNC Articles HBNC Message Board
Get HBNC Alerts

News, Short Squeeze, Breakout and More Instantly...