Contact: Mark E. Secor

Chief Financial Officer

Phone: (219) 873-2611

Fax: (219) 874-9280

Date: July 27, 2016

FOR IMMEDIATE RELEASE

Horizon Bancorp Announces Record Quarterly and Six-Month Net Income

Michigan City, Indiana (NASDAQ GS: HBNC) – Horizon Bancorp today announced its unaudited financial results for the three and six-month periods ended June 30, 2016.

SUMMARY:

·

Net income for the second quarter of 2016 was $6.3 million or $.52 diluted earnings per share.

·

Excluding acquisition-related expenses and gain on sale of investment securities, net income for the second quarter of 2016 increased 38.9% compared to the same period of 2015 to $7.2 million or $.59 diluted earnings per share.

·

Net income for the first six months of 2016 was $11.7 million or $.96 diluted earnings per share.

·

Excluding acquisition-related expenses, gain on sale of investment securities and the death benefit on bank owned life insurance, net income for the first six months of 2016 increased 24.1% compared to the same period of 2015 to $13.0 million or $1.07 diluted earnings per share.

·

Total loans, excluding mortgage warehouse loans, increased 8.1% on an annualized basis during the second quarter of 2016.

·

Net interest income for the first six months of 2016 increased 17.0% or $5.9 million compared to the same period in 2015.

·

Net interest margin, excluding the impact of acquisitions (“core net interest margin”), was 3.42% for the second quarter of 2016 compared to 3.36% for the prior quarter and 3.51% for the same period in 2015.

·

Non-interest income for the first six months of 2016 increased 24.4% or $3.5 million compared to the same period in 2015.

·

Horizon’s tangible book value per share rose to $17.17 at June 30, 2016, compared to $16.53 at December 31, 2015 and $17.06 at June 30, 2015.

·

Horizon entered Fort Wayne, Indiana in the second quarter of 2016 by establishing a loan production team that will focus on commercial lending in Indiana’s second largest city.

·

On June 1, 2016, Horizon closed the acquisition of Kosciusko Financial, Inc. (“Kosciusko”) and its wholly-owned subsidiary, Farmers State Bank, headquartered in Mentone, Indiana.

·

On July 18, 2016, Horizon closed the acquisition of LaPorte Bancorp, Inc. (“LaPorte

-MORE-

Pg. 2 cont. Horizon Bancorp Announces Record Quarterly and Six-Month Net Income

Bancorp”) and its wholly-owned subsidiary, The LaPorte Savings Bank, headquartered in La

Porte, Indiana. LaPorte Bancorp’s results are not included in Horizon’s June 30, 2016 financial results.

·

On July 12, 2016, Horizon announced the pending acquisition of CNB Bancorp and its wholly-owned subsidiary, The Central National Bank and Trust Company, headquartered in Attica, Indiana.

Craig Dwight, Chairman and CEO, commented: “Horizon’s 2016 second quarter and year-to-date earnings illustrate, once again, our balanced and diversified revenue streams producing strong results.  Core net income, excluding acquisition-related expenses, gain on sale of investment securities and the death benefit on bank owned life insurance, was $7.2 million for the second quarter and $13.0 million for the first six months of 2016. The increase in core net income translated to solid growth in Horizon’s core diluted earnings per share for both the second quarter and the first six months of 2016 compared to 2015.”

Non-GAAP Reconciliation of Net Income and Diluted Earnings per Share
(Dollars in Thousands Except per Share Data, Unaudited)
		Three Months Ended June 30								Six Months Ended June 30
Non-GAAP Reconciliation of Net Income		2016				2015				2016				2015
Net income as reported		$	6,326			$	4,728			$	11,707			$	10,086
Merger expenses			1,881				570				2,520				716
Tax effect			(531	)			(132	)			(696	)			(183	)
Net income excluding merger expenses			7,676				5,166				13,531				10,619
Gain on sale of investment securities			(767	)			-				(875	)			(124	)
Tax effect			268				-				306				43
Net income excluding gain on sale of investment securities			7,177				5,166				12,962				10,538
Death benefit on bank owned life insurance ("BOLI")			-				-				-				(145	)
Tax effect			-				-				-				51
Net income excluding death benefit on BOLI			7,177				5,166				12,962				10,444
Acquisition-related purchase accounting adjustments ("PAUs")			(397	)			(797	)			(944	)			(1,880	)
Tax effect			139				279				330				658
Net income excluding PAUs		$	6,919			$	4,648			$	12,348			$	9,222
Non-GAAP Reconciliation of Diluted Earnings per Share
Diluted earnings per share as reported		$	0.52			$	0.49			$	0.96			$	1.04
Merger expenses			0.15				0.06				0.21				0.07
Tax effect			(0.04	)			(0.01	)			(0.06	)			(0.02	)
Diluted earnings per share excluding merger expenses			0.63				0.54				1.11				1.09
Gain on sale of investment securities			(0.06	)			-				(0.07	)			(0.01	)
Tax effect			0.02				-				0.03				0.00
Net income excluding gain on sale of investment securities			0.59				0.54				1.07				1.09
Death benefit on BOLI			-				-				-				(0.02	)
Tax effect			-				-				-				0.01
Net income excluding death benefit on BOLI			0.59				0.54				1.07				1.08
Acquisition-related PAUs			(0.03	)			(0.08	)			(0.09	)			(0.20	)
Tax effect			0.01				0.03				0.03				0.07
Diluted earnings per share excluding PAUs		$	0.57			$	0.49			$	1.01			$	0.95

 

-MORE-

Pg. 3 cont. Horizon Bancorp Announces Record Quarterly and Six-Month Net Income

Mr. Dwight continued, “The second quarter of 2016 was highlighted by strong contributions from our retail and mortgage warehouse operations, an increase in net interest margin over the linked quarter, fee income growth and continued improvement in asset quality. Additionally, Horizon continued to build-out our existing growth markets and entered Fort Wayne, Indiana with a loan production team that will focus on developing our commercial presence in Indiana’s second largest city.”

Loan Growth by Type, Excluding Acquired Loans
Three Months Ended June 30, 2016
(Dollars in Thousands, Unaudited)
																		Excluding Acquired Loans
														Acquired
		June 30				March 31				Amount				Kosciusko				Amount				Percent
		2016				2016				Change				Loans				Change				Change
		(Unaudited)				(Unaudited)
Commercial loans		$	874,580			$	797,754			$	76,826			$	(67,310	)		$	9,516				1.2	%
Residential mortgage loans			493,626				442,806				50,820				(26,244	)			24,576				5.6	%
Consumer loans			363,920				359,636				4,284				(6,319	)			(2,035	)			-0.6	%
Subtotal			1,732,126				1,600,196				131,930				(99,873	)			32,057				2.0	%
Held for sale loans			7,812				3,168				4,644				-				4,644				146.6	%
Mortgage warehouse loans			205,699				119,876				85,823				-				85,823				71.6	%
Total loans		$	1,945,637			$	1,723,240			$	222,397			$	(99,873	)		$	122,524				7.1	%
Loan Growth by Type, Excluding Acquired Loans
Six Months Ended June 30, 2016
(Dollars in Thousands)
																		Excluding Acquired Loans
														Acquired
		June 30				December 31				Amount				Kosciusko				Amount				Percent
			2016				2015			Change				Loans				Change				Change
		(Unaudited)				(Unaudited)
Commercial loans		$	874,580			$	804,995			$	69,585			$	(67,310	)		$	2,275				0.3	%
Residential mortgage loans			493,626				437,144				56,482				(26,244	)			30,238				6.9	%
Consumer loans			363,920				362,300				1,620				(6,319	)			(4,699	)			-1.3	%
Subtotal			1,732,126				1,604,439				127,687				(99,873	)			27,814				1.7	%
Held for sale loans			7,812				7,917				(105	)			-				(105	)			-1.3	%
Mortgage warehouse loans			205,699				144,692				61,007				-				61,007				42.2	%
Total loans		$	1,945,637			$	1,757,048			$	188,589			$	(99,873	)		$	88,716				5.0	%

 

 

“An improved mix of higher yielding interest earning assets and low cost deposits and a $415,000 prepayment penalty received on an investment security during the second quarter of 2016 resulted in an increase in net interest margin from the prior quarter,” Mr. Dwight commented.  Horizon’s core

-MORE-

Pg. 4 cont. Horizon Bancorp Announces Record Quarterly and Six-Month Net Income

net interest margin, excluding income from acquisition-related purchase accounting adjustments, increased 6 basis points from the linked quarter to 3.42% and was down 9 basis points in the first six months of 2016 compared to the same period of 2015.

 

Non-GAAP Reconciliation of Net Interest Margin
(Dollar in Thousands)
		Three Months Ended												Six Months Ended
		June 30				March 31				June 30				June 30
		2016				2016				2015				2016				2015
Net Interest Margin As Reported		(Unaudited)				(Unaudited)				(Unaudited)				(Unaudited)				(Unaudited)
Net interest income		$	20,869			$	19,774			$	17,850			$	40,643			$	34,736
Average interest-earning assets			2,471,354				2,367,250				2,008,191				2,406,468				1,954,287
Net interest income as a percent of average interest-earning assets ("Net Interest Margin")			3.48	%			3.45	%			3.67	%			3.47	%			3.68	%
Impact of Acquisitions
Interest income from acquisition-related purchase accounting adjustments		$	(397	)		$	(547	)		$	(797	)		$	(944	)		$	(1,880	)
Excluding Impact of Acquisitions
Net interest income		$	20,472			$	19,227			$	17,053			$	39,699			$	32,856
Average interest-earning assets			2,471,354				2,367,250				2,008,191				2,406,468				1,954,287
Core Net Interest Margin			3.42	%			3.36	%			3.51	%			3.40	%			3.49	%

 

Dwight noted, “Asset quality continued to improve during the second quarter of 2016 as non-performing loans to total loans declined to 0.68% at June 30, 2016 from 0.95% at December 31, 2015.  Total non-performing loans decreased $3.5 million during the first half of 2016, while commercial loans saw the largest improvement in non-performing loans to $4.3 million as of June 30, 2016, a decrease of $2.7 million from December 31, 2015.”  Horizon’s loan loss reserve ratio, excluding loans with credit-related purchase accounting adjustments, was 0.89% as of June 30, 2016.  Loan loss reserves and credit-related loan discounts on acquired loans as a percentage of total loans was 1.32% as of June 30, 2016.

 

Non- GAAP Allowance for Loan and Lease Loss Detail
As of June 30, 2016
(Dollars in Thousands, Unaudited)
		Horizon
		Legacy				Heartland				Summit				Peoples				Kosciusko				Total
Pre-discount loan balance		$	1,591,788			$	19,346			$	69,137			$	169,224			$	99,873			$	1,949,368
Allowance for loan losses (ALLL)			14,226				-				-				-				-				14,226
Loan discount			N/A				1,222				2,801				3,694				3,826				11,543
ALLL+loan discount			14,226				1,222				2,801				3,694				3,826				25,769
Loans, net		$	1,577,562			$	18,124			$	66,336			$	165,530			$	96,047			$	1,923,599
ALLL/ pre-discount loan balance			0.89	%			0.00	%			0.00	%			0.00	%			0.00	%			0.73	%
Loan discount/ pre-discount loan balance			N/A				6.32	%			4.05	%			2.18	%			3.83	%			0.59	%
ALLL+loan discount/ pre-discount loan balance			0.89	%			6.32	%			4.05	%			2.18	%			3.83	%			1.32	%

 

-MORE-

Pg. 5 cont. Horizon Bancorp Announces Record Quarterly and Six-Month Net Income

Horizon completed the acquisitions of Kosciusko and LaPorte Bancorp on June 1, 2016 and July 18, 2016, respectively. On July 12, 2016, Horizon announced the signing of a definitive merger agreement with CNB Bancorp in Attica, Indiana, which is expected to be completed in the fourth quarter of 2016.  Dwight concluded, “I could not be more pleased with the dedication and team work of all those involved in these mergers.  Kosciusko fills the gap between Horizon’s central and northeast Indiana locations and adds a seasoned banking team in the growth market of Warsaw, Indiana and Kosciusko County.  The LaPorte Bancorp acquisition is an in-market merger that adds experience and depth to Horizon’s team and cost saves through consolidation of branch office locations.   The CNB Bancorp merger adds a seasoned banking team in Fountain County, Indiana and is a nice lead into the contiguous growth market of Lafayette, Indiana, home of Purdue University.”

Income Statement Highlights

Net income for the second quarter of 2016 was $6.3 million or $.52 diluted earnings per share compared to $4.7 million or $.49 diluted earnings per share in the second quarter of 2015.  The increase in net income and earnings per share from the previous year reflects an increase in net interest income and non-interest income of $3.0 million and $2.7 million, respectively, and a decrease in the provision for loan losses of $1.7 million, partially offset by increases in non-interest expense of $4.9 million, income tax expense of $873,000 and the diluted shares outstanding primarily due to the stock issued in the Peoples Bancorp (“Peoples”) and Kosciusko acquisitions.  Excluding acquisition-related expenses and purchase accounting adjustments and gain on sale of investment securities, net income for the second quarter of 2016 was $6.9 million or $.57 diluted earnings per share compared to $4.6 million or $.49 diluted earnings per share in the second quarter of 2015.

Net income for the six months ended June 30, 2016 was $11.7 million or $.96 diluted earnings per share compared to $10.1 million or $1.04 diluted earnings per share for the six months ended June 30, 2015.  The increase in net income from the previous year reflects an increase in net interest income and non-interest income of $5.9 million and $3.5 million, respectively, and a decrease in the provision for loan losses of $1.8 million, partially offset by increases in non-interest expense of $8.6 million and income tax expense of $939,000.  The decrease in diluted earnings per share compared to the same period of 2015 was due to an increase in the diluted shares outstanding primarily due to the stock issued in the Peoples and Kosciusko acquisitions.  Excluding acquisition-related expenses and purchase accounting adjustments, gain on sale of investment securities and the death benefit on bank owned life insurance, net income for the first six months of 2016 was $12.3 million or $1.01 diluted earnings per share compared to $9.2 million or $.95 diluted earnings per share in the same period of 2015.

Horizon’s net interest margin was 3.48% during the second quarter of 2016, up from 3.45% for the prior quarter and down from 3.67% for same period of 2015.  The increase in net interest margin compared to the prior quarter was the result of an improved mix of higher yielding assets and low cost deposits and a $415,000 prepayment penalty received on an investment security during the second quarter of 2016. The decrease in the net interest margin compared to the same period of

-MORE-

Pg. 6 cont. Horizon Bancorp Announces Record Quarterly and Six-Month Net Income

2015 was due to lower yields on new loans and re-pricing earning assets and a decrease in interest income from acquisition-related purchase accounting adjustments, partially offset by lower rates and a change in mix on interest-bearing liabilities.  Excluding acquisition-related purchase accounting

adjustments, the margin would have been 3.42% for the second quarter of 2016 compared to 3.36% for the prior quarter and 3.51% for the same period of 2015.  Interest income from acquisition-related purchase accounting adjustments was $397,000, $547,000 and $797,000 for the three months ended June 30, 2016, March 31, 2016, and June 30 2015, respectively.

Horizon’s net interest margin was 3.47% for the six months ending June 30, 2016, down from 3.68% for same period of 2015.  Excluding interest income from acquisition-related purchase accounting adjustments, the margin would have been 3.40% for the six months ending June 30, 2016 compared to 3.49% for same period of 2015. Interest income from acquisition-related purchase accounting adjustments was $944,000 and $1.9 million for the six months ended June 30, 2016 and June 30, 2015, respectively.

Lending Activity

Total loans increased $188.6 million from $1.8 billion as of December 31, 2015 to $1.9 billion as of June 30, 2016 as commercial loans increased by $69.6 million, mortgage warehouse loans increased by $61.0 million, residential mortgage loans increased by $56.5 million and consumer loans increased by $1.6 million.

Residential mortgage lending activity during the second quarter of 2016 generated $3.5 million in income from the gain on sale of mortgage loans, an increase of $887,000 from the same period of 2015.  Total origination volume in the second quarter of 2016, including loans placed into portfolio, totaled $132.9 million, representing an increase of 16.2% from the same period of 2015.  Purchase money mortgage originations during the second quarter of 2016 represented 78.2% of total originations compared to 65.3% of originations during the previous quarter and 71.8% during the second quarter of 2015.

Loan balances in the Kalamazoo and Indianapolis markets totaled $175.0 million and $175.5 million, respectively, as of June 30, 2016. Combined, these markets contributed $13.4 million in loan growth during the second quarter of 2016 or 15.9% on an annualized basis.

The provision for loan losses was $232,000 for the second quarter and $764,000 for the first six months of 2016, which was $1.7 million and $1.8 million lower than the provision for the second quarter and first six months of 2015, respectively.  The decrease in provision for loan losses in the second quarter and for the first six months of 2016 was due to lower charge-offs and a decrease in non-performing loans.

The ratio of the allowance for loan losses to total loans decreased to 0.73% as of June 30, 2016 from 0.83% as of December 31, 2015 due to an increase in total loans and a decrease in the allowance for loan losses from $14.5 million as of December 31, 2015 to $14.2 million as of June 30, 2016.  The ratio of the allowance for loan losses to total loans, excluding loans with credit-related purchase accounting adjustments, was 0.89% as of June 30, 2016.

-MORE-

Pg. 7 cont. Horizon Bancorp Announces Record Quarterly and Six-Month Net Income

Non-performing loans totaled $13.2 million as of June 30, 2016 and $16.7 million as of December 31, 2015.  Compared to December 31, 2015, non-performing commercial, real estate and consumer loans decreased by $2.7 million, $578,000 and $255,000, respectively.  As a percentage of total loans, non-performing loans were 0.68% at June 30, 2016, down 27 basis points from 0.95% at December 31, 2015.

Expense Management

Total non-interest expense was $4.9 million higher in the second quarter of 2016 compared to the same period of 2015.  The increase was primarily due to an increase in salaries, employee benefits, net occupancy expenses and other expense reflecting overall company growth.  Non-interest expense for the second quarter of 2016 included $1.9 million of one-time merger-related expenses due to the Kosciusko and LaPorte Bancorp acquisitions compared to $570,000 in one-time merger-related expenses during the same period of 2015 due to the Peoples acquisition.

Total non-interest expense was $8.6 million higher in the first six months of 2016 compared to the same period of 2015.  The increase in non-interest expense was due to an increase in salaries expense of $2.5 million, employee benefits of $1.1 million, net occupancy expenses of $911,000, data processing expense of $350,000, professional fees of $391,000, FDIC deposit insurance expense of $138,000, other losses of $298,000 and other expense of $1.3 million due to overall company growth.  Non-interest expense for the first six months of 2016 included $2.5 million of one-time merger-related expenses due to the Kosciusko and LaPorte Bancorp acquisitions compared to $716,000 in one-time merger-related expenses in the same period of 2015 due to the Peoples acquisition.

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 of the net interest margin and the allowance for loan and lease losses excluding the impact of acquisition-related purchase accounting adjustments and net income and diluted earnings per share excluding the impact of one-time costs related to acquisitions, acquisition-related purchase accounting adjustments and other events that are considered to be non-recurring.  Horizon believes that these non-GAAP financial measures are helpful to investors and provide a greater understanding of our business without giving effect to the purchase accounting impacts and one-time costs of acquisitions and non-core items, although these measures are not necessarily comparable to similar measures that may be presented by other companies and should not be considered in isolation or as a substitute for the related GAAP measure.

About Horizon

Horizon Bancorp is a locally owned, independent, commercial bank holding company serving northern and central Indiana and southwest and central Michigan through its commercial banking subsidiary Horizon Bank, NA.  Horizon also offers mortgage-banking services throughout the Midwest. Horizon Bancorp may be reached online at www.horizonbank.com.  Its common stock is

-MORE-

Pg. 8 cont. Horizon Bancorp Announces Record Quarterly and Six-Month Net Income

traded on the NASDAQ Global Select Market under the symbol HBNC.

Forward Looking Statements

This press release may contain forward-looking statements regarding the financial performance, business prospects, growth and operating strategies of Horizon.  For these statements, Horizon claims the protections 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.  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 risk factors relating to the banking industry and the other factors detailed from time to time in Horizon’s reports filed with the Securities and Exchange Commission, including those described in its Form 10-K.  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.

#  #  #

HORIZON BANCORP

Financial Highlights

(Dollars in thousands except share and per share data and ratios, Unaudited)

		June 30				March 31				December 31				September 30				June 30
		2016				2016				2015				2015				2015
Balance sheet:
Total assets		$	2,918,080			$	2,627,918			$	2,652,401			$	2,607,914			$	2,219,307
Investment securities			628,935				642,767				632,611				617,860				493,631
Commercial loans			874,580				797,754				804,995				795,271				709,946
Mortgage warehouse loans			205,699				119,876				144,692				138,974				195,924
Residential mortgage loans			493,626				442,806				437,144				430,946				277,407
Consumer loans			363,920				359,636				362,300				361,298				336,006
Earning assets			2,591,208				2,379,830				2,403,482				2,363,755				2,031,671
Non-interest bearing deposit accounts			397,412				343,025				335,955				338,436				307,215
Interest bearing transaction accounts			1,213,659				1,118,617				1,177,651				1,164,787				983,912
Time deposits			471,190				416,837				366,547				409,852				293,596
Borrowings			492,883				430,507				449,347				373,901				385,236
Subordinated debentures			32,874				32,836				32,797				32,758				32,719
Common stockholders' equity			281,002				261,417				254,332				252,238				189,631
Total stockholders’ equity			281,002				261,417				266,832				264,738				202,131
Income statement:		Three months ended
Net interest income		$	20,869			$	19,774			$	20,222			$	19,776			$	17,850
Provision for loan losses			232				532				342				300				1,906
Non-interest income			9,869				7,864				7,750				8,400				7,186
Non-interest expenses			21,555				19,747				19,240				22,235				16,650
Income tax expense			2,625				1,978				2,215				1,353				1,752
Net income			6,326				5,381				6,175				4,288				4,728
Preferred stock dividend			-				(42	)			(31	)			(31	)			(31	)
Net income available to common shareholders		$	6,326			$	5,339			$	6,144			$	4,257			$	4,697
Per share data:
Basic earnings per share		$	0.52			$	0.45			$	0.51			$	0.37			$	0.51
Diluted earnings per share			0.52				0.44				0.51				0.36				0.49
Cash dividends declared per common share			0.15				0.15				0.15				0.15				0.14
Book value per common share			22.35				21.82				21.30				21.14				20.49
Tangible book value per common share			17.17				17.08				16.53				16.34				17.06
Market value - high			25.14				27.88				28.15				26.15				26.03
Market value - low		$	23.80			$	23.11			$	23.58			$	22.60			$	22.85
Weighted average shares outstanding - Basic			12,179,253				11,949,416				11,937,247				11,605,976				9,240,005
Weighted average shares outstanding - Diluted			12,242,778				12,008,484				12,013,743				11,893,254				9,637,586
Key ratios:
Return on average assets			0.94	%			0.83	%			0.94	%			0.67	%			0.87	%
Return on average common stockholders' equity			9.43				8.26				9.53				6.76				9.88
Net interest margin			3.48				3.45				3.50				3.51				3.67
Loan loss reserve to total loans			0.73				0.83				0.83				0.93				1.08
Non-performing loans to loans			0.68				0.87				0.95				1.21				1.51
Average equity to average assets			9.94				10.16				10.32				10.38				9.32
Bank only capital ratios:
Tier 1 capital to average assets			9.39				8.98				8.77				9.31				8.24
Tier 1 capital to risk weighted assets			12.51				12.33				11.80				12.30				10.76
Total capital to risk weighted assets			13.23				13.10				12.57				13.17				11.76
Loan data:
Substandard loans		$	28,629			$	23,600			$	25,127			$	26,073			$	28,220
30 to 89 days delinquent			2,887				2,149				5,011				4,868				3,326
90 days and greater delinquent - accruing interest		$	24			$	1			$	28			$	100			$	207
Trouble debt restructures - accruing interest			1,256				1,231				1,218				2,948				3,271
Trouble debt restructures - non-accrual			1,466				2,857				3,172				3,994				4,523
Non-accrual loans			10,426				10,895				12,262				13,956				15,050
Total non-performing loans		$	13,172			$	14,984			$	16,680			$	20,998			$	23,051

HORIZON BANCORP

Financial Highlights

(Dollars in thousands except share and per share data and ratios, Unaudited)

		June 30				June 30
		2016				2015
Balance sheet:
Total assets		$	2,918,080			$	2,219,307
Investment securities			628,935				493,631
Commercial loans			874,580				709,946
Mortgage warehouse loans			205,699				195,924
Residential mortgage loans			493,626				277,407
Consumer loans			363,920				336,006
Earning assets			2,591,208				2,031,671
Non-interest bearing deposit accounts			397,412				307,215
Interest bearing transaction accounts			1,213,659				983,912
Time deposits			471,190				293,596
Borrowings			492,883				385,236
Subordinated debentures			32,874				32,719
Common stockholders' equity			281,002				189,631
Total stockholders’ equity			281,002				202,131
Income statement:		Six Months Ended
Net interest income		$	40,643			$	34,736
Provision for loan losses			764				2,520
Non-interest income			17,733				14,252
Non-interest expenses			41,302				32,718
Income tax expense			4,603				3,664
Net income			11,707				10,086
Preferred stock dividend			(42	)			(63	)
Net income available to common shareholders		$	11,665			$	10,023
Per share data:
Basic earnings per share		$	0.97			$	1.09
Diluted earnings per share			0.96				1.04
Cash dividends declared per common share			0.30				0.28
Book value per common share			22.35				20.49
Tangible book value per common share			17.17				17.06
Market value - high			27.88				26.14
Market value - low		$	23.11			$	22.38
Weighted average shares outstanding - Basic			12,064,335				9,228,075
Weighted average shares outstanding - Diluted			12,127,028				9,615,551
Key ratios:
Return on average assets			0.89	%			0.96	%
Return on average common stockholders' equity			9.26				10.73
Net interest margin			3.47				3.68
Loan loss reserve to total loans			0.73				1.08
Non-performing loans to loans			0.68				1.51
Average equity to average assets			10.05				9.45
Bank only capital ratios:
Tier 1 capital to average assets			9.39				8.18
Tier 1 capital to risk weighted assets			12.51				11.04
Total capital to risk weighted assets			13.23				12.08
Loan data:
Substandard loans		$	28,629			$	28,220
30 to 89 days delinquent			2,887				3,326
90 days and greater delinquent - accruing interest		$	24			$	207
Trouble debt restructures - accruing interest			1,256				3,271
Trouble debt restructures - non-accrual			1,466				4,523
Non-accrual loans			10,426				15,050
Total non-performing loans		$	13,172			$	23,051

HORIZON BANCORP

Allocation of the Allowance for Loan and Lease Losses

(Dollars in Thousands, Unaudited)

 

		June 30				March 31				December 31				September 30				June 30
		2016				2016				2015				2015				2015
Commercial		$	6,051			$	6,460			$	7,195			$	8,842			$	8,386
Real estate			2,102				1,794				2,476				2,297				3,044
Mortgage warehousing			1,080				1,014				1,007				1,015				1,319
Consumer			4,993				4,968				3,856				4,014				3,672
Total		$	14,226			$	14,236			$	14,534			$	16,168			$	16,421

Net Charge-offs (Recoveries)

(Dollars in Thousands, Unaudited)

		Three months ended
		June 30				March 31				December 31				September 30				June 30
		2016				2016				2015				2015				2015
Commercial		$	101			$	403			$	1,595			$	77			$	1,583
Real estate			(31	)			83				(59	)			96				161
Mortgage warehousing			-				-				-				-				-
Consumer			172				344				440				380				375
Total		$	242			$	830			$	1,976			$	553			$	2,119

 

 

Total Non-performing Loans

(Dollars in Thousands, Unaudited)

		June 30				March 31				December 31				September 30				June 30
		2016				2016				2015				2015				2015
Commercial		$	4,330			$	5,774			$	7,005			$	10,832			$	13,384
Real estate			5,659				5,974				6,237				6,315				5,819
Mortgage warehousing			-				-				-				-				-
Consumer			3,183				3,236				3,438				3,851				3,848
Total		$	13,172			$	14,984			$	16,680			$	20,998			$	23,051

 

Other Real Estate Owned and Repossessed Assets

(Dollars in Thousands, Unaudited)

		June 30				March 31				December 31				September 30				June 30
		2016				2016				2015				2015				2015
Commercial		$	542			$	424			$	161			$	324			$	376
Real estate			2,925				3,393				3,046				958				58
Mortgage warehousing			-				-				-				-				-
Consumer			69				-				-				-				37
Total		$	3,536			$	3,817			$	3,207			$	1,282			$	471

HORIZON BANCORP AND SUBSIDIARIES

Average Balance Sheets

(Dollar Amounts in Thousands, Unaudited)

		Three Months Ended												Three Months Ended
		June 30, 2016												June 30, 2015
		Average								Average				Average								Average
		Balance				Interest				Rate				Balance				Interest				Rate
ASSETS
Interest-earning assets
Federal funds sold		$	3,309			$	4				0.49	%		$	3,597			$	2				0.22	%
Interest-earning deposits			28,045				59				0.85	%			8,608				5				0.23	%
Investment securities - taxable			469,925				2,598				2.22	%			363,919				2,060				2.27	%
Investment securities - non-taxable (1)			182,886				1,195				3.70	%			141,784				1,079				4.24	%
Loans receivable (2)(3)			1,787,189				20,794				4.69	%			1,490,283				17,981				4.87	%
Total interest-earning assets (1)			2,471,354				24,650				4.10	%			2,008,191				21,127				4.33	%
Non-interest-earning assets
Cash and due from banks			35,435												31,783
Allowance for loan losses			(14,350	)											(16,756	)
Other assets			223,258												157,795
		$	2,715,697											$	2,181,013
LIABILITIES AND SHAREHOLDERS' EQUITY
Interest-bearing liabilities
Interest-bearing deposits		$	1,625,024			$	1,557				0.39	%		$	1,255,123			$	1,237				0.40	%
Borrowings			400,585				1,721				1.73	%			381,782				1,539				1.62	%
Subordinated debentures			32,854				503				6.16	%			32,699				501				6.15	%
Total interest-bearing liabilities			2,058,463				3,781				0.74	%			1,669,604				3,277				0.79	%
Non-interest-bearing liabilities
Demand deposits			364,822												294,425
Accrued interest payable and other liabilities			22,574												13,770
Stockholders' equity			269,838												203,214
		$	2,715,697											$	2,181,013
Net interest income/spread						$	20,869				3.36	%						$	17,850				3.54	%
Net interest income as a percent of average interest earning assets (1)											3.48	%											3.67	%

HORIZON BANCORP AND SUBSIDIARIES

Average Balance Sheets

(Dollar Amounts in Thousands, Unaudited)

		Six Months Ended												Six Months Ended
		June 30, 2016												June 30, 2015
		Average								Average				Average								Average
		Balance				Interest				Rate				Balance				Interest				Rate
ASSETS
Interest-earning assets
Federal funds sold		$	2,853			$	4				0.28	%		$	4,198			$	11				0.53	%
Interest-earning deposits			24,300				109				0.90	%			9,684				10				0.21	%
Investment securities - taxable			464,209				5,092				2.21	%			362,250				4,200				2.34	%
Investment securities - non-taxable (1)			181,660				2,432				3.64	%			141,269				2,156				4.27	%
Loans receivable (2)(3)			1,733,446				40,541				4.71	%			1,436,886				34,843				4.90	%
Total interest-earning assets (1)			2,406,468				48,178				4.10	%			1,954,287				41,220				4.35	%
Non-interest-earning assets
Cash and due from banks			34,246												30,396
Allowance for loan losses			(14,350	)											(16,623	)
Other assets			217,797												157,669
		$	2,644,161											$	2,125,729
LIABILITIES AND SHAREHOLDERS' EQUITY
Interest-bearing liabilities
Interest-bearing deposits		$	1,571,579			$	3,048				0.39	%		$	1,235,601			$	2,469				0.40	%
Borrowings			401,594				3,480				1.74	%			359,436				3,018				1.69	%
Subordinated debentures			32,653				1,007				6.20	%			32,678				997				6.15	%
Total interest-bearing liabilities			2,005,826				7,535				0.76	%			1,627,715				6,484				0.80	%
Non-interest-bearing liabilities
Demand deposits			350,157												282,796
Accrued interest payable and other liabilities			22,465												14,374
Stockholders' equity			265,713												200,844
		$	2,644,161											$	2,125,729
Net interest income/spread						$	40,643				3.34	%						$	34,736				3.55	%
Net interest income as a percent of average interest earning assets (1)											3.47	%											3.68	%