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

In this article:
Horizon Bancorp, Inc.Horizon Bancorp, Inc.
Horizon Bancorp, Inc.

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


Advertisement