MICHIGAN CITY, Ind., Jan. 26, 2022 (GLOBE NEWSWIRE) -- (NASDAQ GS: HBNC) — Horizon Bancorp, Inc. (“Horizon” or the “Company”) announced its unaudited financial results for the three and twelve months ending December 31, 2021.
“Horizon capped 2021 with record annual earnings and net interest income, as well as continued growth in commercial and consumer loans through the fourth quarter, mortgage production well in–line with our expectations, strong asset quality metrics and continued disciplined expense management,” Chairman and CEO Craig M. Dwight said. “We enter 2022 with strong pipelines to support our loan growth goals for the year, successfully integrated a new team of advisors and customers onboarded through the September acquisition of 14 branches and low–cost deposits to expand Horizon’s Michigan franchise, and a balance sheet that is very well positioned for increasing short term interest rates.”
Fourth Quarter and Full Year 2021 Highlights
- Net income totaled $87.1 million, or $1.98 per diluted share for the 12 months of 2021 and $21.4 million, or $0.49 per diluted share in the fourth quarter. Adjusted diluted earnings per share was $0.54 for the fourth quarter of 2021 compared to $0.52 for the third quarter of 2021 and $0.52 for the fourth quarter of 2020. (See the “Non–GAAP Reconciliation of Diluted Earnings Per Share” table for the definition of this non–GAAP calculation of adjusted diluted earnings per share.)
- Net interest income grew to a record $50.0 million for the quarter, up 7.4% from the third quarter of 2021 and 14.6% from the fourth quarter of 2020. Reported net interest margin (“NIM”) was 2.97% and adjusted NIM was 2.86%, with reported NIM decreasing by 20 basis points and adjusted NIM decreasing by 26 basis points from the third quarter of 2021. (See the “Non–GAAP Reconciliation of Net Interest Margin” table for the definition of this non–GAAP calculation of adjusted NIM.) Approximately 10 basis points of the NIM and adjusted NIM is attributed to Federal Paycheck Protection Program (“PPP”) lending, offset by an estimated 32 basis point compression attributed to excess liquidity during the quarter. During the fourth quarter, Horizon increased the average balance of its investment portfolio by $458.9 million to leverage capital and focus on increasing net interest income.
- The Company was asset sensitive as of December 31, 2021, resulting from the liquidity on the balance sheet, adjustable rate assets and the low beta's on deposit pricing based on expected deposit rates. Based on parallel rate shocks to the balance sheet, at a 100 basis point shock and 200 basis point shock, net interest income increases approximately $10.0 million and $20.0 million, respectively.
- Commercial loans, excluding PPP and acquired loans, grew by 2.4% during the quarter and 2.4% during 2021 to a record $2.13 billion at period end.
- Consumer loans, excluding acquired loans, grew by 1.9% during the fourth quarter and 2.7% during 2021 to a record $727.3 million at period end, with record production of $397.1 million.
- Residential mortgage loans, excluding acquired loans, declined in–line with expectations by 1.5% during the fourth quarter and 13.8% during 2021 to $594.4 million at period end, as the addition of new producers and the launch of a new jumbo mortgage product aimed at second home buyers in Horizon's very attractive second–home markets began to mitigate the impact of the industry–wide slowdown in mortgage lending from recent historic levels. Mortgage loan revenues only constituted 10.8% of total revenue in 2021.
- Non–interest expense was $39.4 million in the quarter, including ongoing operating expenses associated with the Michigan branch acquisition that closed on September 17. Excluding acquisition–related expenses and non–recurring Employee Stock Ownership Plan (“ESOP”) settlement expense, non–interest expense was $36.6 million, representing 1.95% of average assets on an annualized basis in the quarter, compared to $33.6 million, or 2.05%, in the third quarter of 2021 and $36.5 million, or 2.47%, in the fourth quarter of 2020. Acquisition–related expenses totaled approximately $884,000 in the fourth quarter of 2021 and $799,000 in the linked quarter. (See the “Non–GAAP Reconciliation of Non–Interest Expense” table for the definition of this non–GAAP calculation of adjusted non–interest expense.)
- Horizon accrued $1.9 million of expense in December for a mediation settlement related to a dispute with the U.S. Department of Labor (“DOL”) concerning valuations and sale transactions related to Horizon's ESOP trustee business. Horizon is no longer in the ESOP trustee business and sold all accounts to a third party on September 30, 2021 and recorded a $2.3 million gain on the sale in the third quarter.
- The efficiency ratio for the period was 62.69% compared to 54.88% for the third quarter of 2021 and 57.54% for the fourth quarter of 2020. The adjusted efficiency ratio, excluding acquisition–related expense and non–recurring settlement costs, was 58.25% compared to 56.16% for the third quarter of 2021 and 56.48% for the fourth quarter of 2020. (See the “Non-GAAP Calculation and Reconciliation of Efficiency Ratio and Adjusted Efficiency Ratio” table below.)
- Horizon’s in–market consumer and commercial deposit relationships, including those on–boarded as part of its branch acquisition near the end of the third quarter, combined with strategic pricing moves to manage deposit growth and runoff of higher–priced time deposits, contributed to continued improvement in the cost of interest bearing liabilities, which declined to 0.31% in the quarter, compared to 0.38% in the third quarter of 2021 and 0.94% in the fourth quarter of 2020.
- Horizon recorded a provision release of $2.1 million in the quarter, compared to a provision expense of $1.1 million in the third quarter of 2021 and $3.0 million in the fourth quarter of 2020, as non–performing loans declined to $19.0 million, or 0.53% of total loans, on December 31, 2021.
- Horizon’s book value per share and tangible book value increased to all–time highs of $16.61 and $12.58. (See the “Non–GAAP Reconciliation of Tangible Stockholders’ Equity and Tangible Book Value per Share” table below.) Held to Maturity (“HTM”) securities were increased in the fourth quarter through a transfer from Available for Sale (“AFS”) securities and purchases to 57.2% of the investment portfolio. This increase in HTM securities will help manage the impact of unrealized losses to tangible capital in a rising rate environment.
- The integration of 14 branches purchased from TCF National Bank that closed on September 17, 2021 is complete and was very successful. The deposit runoff has stabilized at approximately 8% with the plan to begin to rebuild this runoff as we enter into 2022. The financial impact of this transaction to date is in line with management's projections.
Summary
| For the Three Months Ended | ||||||||||||
| December 31, | September 30, | December 31, | ||||||||||
| Net Interest Income and Net Interest Margin | 2021 | 2021 | 2020 | |||||||||
| Net interest income | $ | 49,976 | $ | 46,544 | $ | 43,622 | ||||||
| Net interest margin | 2.97 | % | 3.17 | % | 3.34 | % | ||||||
| Adjusted net interest margin | 2.86 | % | 3.12 | % | 3.44 | % | ||||||
“Horizon's net interest income of approximately $50.0 million in the fourth quarter was an all–time high and was achieved despite margin compression during the quarter due to pressure from lower yielding investment securities and higher levels of cash,” Mr. Dwight commented. “We are well–positioned for a rising interest rate environment and believe that a 200 basis point increase in the federal funds rate would increase net interest income by approximately $20.0 million.”
| For the Three Months Ended | |||||||||
| December 31, | September 30, | December 31, | |||||||
| Asset Yields and Funding Costs | 2021 | 2021 | 2020 | ||||||
| Interest earning assets | 3.20 | % | 3.46 | % | 4.05 | % | |||
| Interest bearing liabilities | 0.31 | % | 0.38 | % | 0.94 | % | |||
| For the Three Months Ended | |||||||||
| Non–interest Income and | December 31, | September 30, | December 31, | ||||||
| Mortgage Banking Income | 2021 | 2021 | 2020 | ||||||
| Total non–interest income | $ | 12,828 | $ | 16,044 | $ | 19,733 | |||
| Gain on sale of mortgage loans | 4,167 | 4,088 | 7,815 | ||||||
| Mortgage servicing income net of impairment | 300 | 336 | 327 | ||||||
| For the Three Months Ended | ||||||||||||
| December 31, | September 30, | December 31, | ||||||||||
| Non–interest Expense | 2021 | 2021 | 2020 | |||||||||
| Total non–interest expense | $ | 39,370 | $ | 34,349 | $ | 36,453 | ||||||
| Annualized non–interest expense to average assets | 2.09 | % | 2.09 | % | 2.47 | % | ||||||
| For the Three Months Ended | |||||||||
| December 31, | September 30, | December 31, | |||||||
| Credit Quality | 2021 | 2021 | 2020 | ||||||
| Allowance for credit losses to total loans | 1.51 | % | 1.55 | % | 1.47 | % | |||
| Non–performing loans to total loans | 0.53 | % | 0.80 | % | 0.69 | % | |||
| Percent of net charge–offs to average loans outstanding for the period | 0.04 | % | 0.00 | % | 0.01 | % | |||
| Allowance for | December 31, | Net Reserve | December 31, | |||||||||||||||||||||
| Credit Losses | 2020 | 1Q21 | 2Q21 | 3Q21 | 4Q21 | 2021 | ||||||||||||||||||
| Commercial | $ | 42,210 | $ | 770 | $ | (1,214 | ) | $ | 1,355 | $ | (2,346 | ) | $ | 40,775 | ||||||||||
| Retail Mortgage | 4,620 | (391 | ) | (121 | ) | (371 | ) | 119 | 3,856 | |||||||||||||||
| Warehouse | 1,267 | (104 | ) | (8 | ) | (101 | ) | 5 | 1,059 | |||||||||||||||
| Consumer | 8,930 | (116 | ) | (194 | ) | 247 | (271 | ) | 8,596 | |||||||||||||||
| Allowance for Credit Losses (“ACL”) | $ | 57,027 | $ | 159 | $ | (1,537 | ) | $ | 1,130 | $ | (2,493 | ) | $ | 54,286 | ||||||||||
| ACL / Total Loans | 1.47 | % | 1.51 | % | ||||||||||||||||||||
| Acquired Loan Discount (“ALD”) | $ | 11,494 | $ | (221 | ) | $ | (815 | ) | $ | (27 | ) | $ | (1,334 | ) | $ | 9,097 | ||||||||
“We reported strong asset quality metrics, including reductions in non–performing loans from both the linked and year–ago quarter–ends, with non–performing loans making up just 0.53% of total loans at December 31, 2021,” Mr. Dwight said. “We were pleased to be able to make progress on workouts on loans acquired as part of our September branch acquisition and see continued opportunity to work with these new borrowers and sponsors through our hands–on credit–management.”
Income Statement Highlights
Net income for the fourth quarter of 2021 was $21.4 million, or $0.49 diluted earnings per share, compared to $23.1 million, or $0.52, for the linked quarter and $21.9 million, or $0.50, for the prior year period.
Adjusted net income for the fourth quarter of 2021 was $23.7 million, or $0.54 diluted earnings per share, compared to $23.0 million, or $0.52, for the linked quarter and $22.8 million, or $0.52, for the prior year period. Adjusted net income, which is not calculated according to generally accepted accounting principles (“GAAP”), is a measure that Horizon uses to provide a greater understanding of operating profitability.
The decrease in net income for the fourth quarter of 2021 when compared to the third quarter of 2021 reflects an increase in non–interest expense of $5.0 million and a decrease in non–interest income of $3.2 million, offset by an increase in net interest income of $3.4 million and a decrease in credit loss expense of $3.2 million.
Interest income includes the recognition of PPP interest and net loan processing fees totaling $2.1 million in the fourth quarter of 2021, compared to $3.5 million in the linked quarter. On December 31, 2021, the Company had $561,000 in net deferred PPP loan processing fees outstanding and $25.8 million in PPP loans outstanding. PPP net deferred fees and loans outstanding at September 30, 2021 were $2.5 million and $92.3 million, respectively. The processing fees are deferred and recognized over the contractual life of the loan, or accelerated at forgiveness.
Fourth quarter 2021 income from the gain on sale of mortgage loans totaled $4.2 million, up from $4.1 million in the linked quarter and down from $7.8 million in the prior year period.
Non–interest expense of $39.4 million in the fourth quarter of 2021 reflected a $1.9 million increase in other losses, an increase of $1.6 million in salaries and employee benefits expense, an increase of $519,000 in FDIC deposit insurance expense, an increase of $518,000 in other expense, an increase of $269,000 in net occupancy expense, an increase of $158,000 in loan expense and an increase of $146,000 in data processing, offset by a decrease in outside services and consultants expense of $133,000, from the linked quarter. Acquisition related expenses in the fourth quarter of 2021 increased $85,000 from the linked quarter.
The decrease in net income for the fourth quarter of 2021 when compared to the same prior year period reflects a decrease in non–interest income of $6.9 million, an increase in non–interest expense of $2.9 million and an increase in income tax expense of $2.1 million, offset by an increase in net interest income of $6.4 million and a decrease in credit loss expense of $5.1 million.
Net income for the year ended December 31, 2021 was $87.1 million, or $1.98 diluted earnings per share, compared to $68.5 million, or $1.55 diluted earnings per share, for the year ended December 31, 2020. Adjusted net income for the year ended December 31, 2021 was $88.6 million, or $2.00 diluted earnings per share, compared to $67.8 million, or $1.53 diluted earnings per share, for the year ended December 31, 2020. The increase in net income for the year ended December 31, 2021 when compared to the same prior year period reflects a decrease in credit loss expense of $22.8 million and an increase in net interest income of $10.8 million, offset by an increase in non–interest expense of $7.8 million, an increase in income tax expense of $5.5 million and a decrease in non–interest income of $1.7 million.
| Non–GAAP Reconciliation of Net Income | ||||||||||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | ||||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | December 31, | December 31, | ||||||||||||||||||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||
| Net income as reported | $ | 21,425 | $ | 23,071 | $ | 22,173 | $ | 20,422 | $ | 21,893 | $ | 87,091 | $ | 68,499 | ||||||||||||||
| Acquisition expenses | 884 | 799 | 242 | — | — | 1,925 | — | |||||||||||||||||||||
| Tax effect | (184 | ) | (166 | ) | (51 | ) | — | — | (401 | ) | — | |||||||||||||||||
| Net income excluding acquisition expenses | 22,125 | 23,704 | 22,364 | 20,422 | 21,893 | 88,615 | 68,499 | |||||||||||||||||||||
| Credit loss expense acquired loans | — | 2,034 | — | — | — | 2,034 | — | |||||||||||||||||||||
| Tax effect | — | (427 | ) | — | — | — | (427 | ) | — | |||||||||||||||||||
| Net income excluding credit loss expense acquired loans | 22,125 | 25,311 | 22,364 | 20,422 | 21,893 | 90,222 | 68,499 | |||||||||||||||||||||
| Gain on sale of ESOP trustee accounts | — | (2,329 | ) | — | — | — | (2,329 | ) | — | |||||||||||||||||||
| Tax effect | — | 489 | — | — | — | 489 | — | |||||||||||||||||||||
| Net income excluding gain on sale of ESOP trustee accounts | 22,125 | 23,471 | 22,364 | 20,422 | 21,893 | 88,382 | 68,499 | |||||||||||||||||||||
| ESOP settlement expenses | 1,900 | — | — | — | — | 1,900 | — | |||||||||||||||||||||
| Tax effect | (315 | ) | — | — | — | — | (315 | ) | — | |||||||||||||||||||
| Net income excluding ESOP settlement expenses | 23,710 | 23,471 | 22,364 | 20,422 | 21,893 | 89,967 | 68,499 | |||||||||||||||||||||
| (Gain) / loss on sale of investment securities | — | — | — | (914 | ) | (2,622 | ) | (914 | ) | (4,297 | ) | |||||||||||||||||
| Tax effect | — | — | — | 192 | 551 | 192 | 902 | |||||||||||||||||||||
| Net income excluding (gain) / loss on sale of investment securities | 23,710 | 23,471 | 22,364 | 19,700 | 19,822 | 89,245 | 65,104 | |||||||||||||||||||||
| Death benefit on bank owned life insurance (“BOLI”) | — | (517 | ) | (266 | ) | — | — | (783 | ) | (264 | ) | |||||||||||||||||
| Net income excluding death benefit on BOLI | 23,710 | 22,954 | 22,098 | 19,700 | 19,822 | 88,462 | 64,840 | |||||||||||||||||||||
| Prepayment penalties on borrowings | — | — | 125 | — | 3,804 | 125 | 3,804 | |||||||||||||||||||||
| Tax effect | — | — | (26 | ) | — | (799 | ) | (26 | ) | (799 | ) | |||||||||||||||||
| Net income excluding prepayment penalties on borrowings | 23,710 | 22,954 | 22,197 | 19,700 | 22,827 | 88,561 | 67,845 | |||||||||||||||||||||
| Adjusted net income | $ | 23,710 | $ | 22,954 | $ | 22,197 | $ | 19,700 | $ | 22,827 | $ | 88,561 | $ | 67,845 | ||||||||||||||
| Non–GAAP Reconciliation of Diluted Earnings per Share | ||||||||||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | ||||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | December 31, | December 31, | ||||||||||||||||||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||
| Diluted earnings per share (“EPS”) as reported | $ | 0.49 | $ | 0.52 | $ | 0.50 | $ | 0.46 | $ | 0.50 | $ | 1.98 | $ | 1.55 | ||||||||||||||
| Acquisition expenses | 0.02 | 0.02 | 0.01 | — | — | 0.04 | — | |||||||||||||||||||||
| Tax effect | — | — | — | — | — | — | — | |||||||||||||||||||||
| Diluted EPS excluding acquisition expenses | 0.51 | 0.54 | 0.51 | 0.46 | 0.50 | 2.02 | 1.55 | |||||||||||||||||||||
| Credit loss expense acquired loans | — | 0.05 | — | — | — | 0.05 | — | |||||||||||||||||||||
| Tax effect | — | (0.01 | ) | — | — | — | (0.01 | ) | — | |||||||||||||||||||
| Diluted EPS excluding credit loss expense acquired loans | 0.51 | 0.58 | 0.51 | 0.46 | 0.50 | 2.06 | 1.55 | |||||||||||||||||||||
| Gain on sale of ESOP trustee accounts | — | (0.05 | ) | — | — | — | (0.05 | ) | — | |||||||||||||||||||
| Tax effect | — | 0.01 | — | — | — | 0.01 | — | |||||||||||||||||||||
| Diluted EPS excluding gain on sale of ESOP trustee accounts | 0.51 | 0.54 | 0.51 | 0.46 | 0.50 | 2.02 | 1.55 | |||||||||||||||||||||
| ESOP settlement expenses | 0.04 | — | — | — | — | 0.04 | — | |||||||||||||||||||||
| Tax effect | (0.01 | ) | — | — | — | — | (0.01 | ) | — | |||||||||||||||||||
| Diluted EPS excluding ESOP settlement expenses | 0.54 | 0.54 | 0.51 | 0.46 | 0.50 | 2.05 | 1.55 | |||||||||||||||||||||
| (Gain) / loss on sale of investment securities | — | — | — | (0.02 | ) | (0.06 | ) | (0.02 | ) | (0.10 | ) | |||||||||||||||||
| Tax effect | — | — | — | — | 0.01 | — | 0.02 | |||||||||||||||||||||
| Diluted EPS excluding (gain) / loss on sale of investment securities | 0.54 | 0.54 | 0.51 | 0.44 | 0.45 | 2.03 | 1.47 | |||||||||||||||||||||
| Death benefit on bank owned life insurance (“BOLI”) | — | (0.02 | ) | (0.01 | ) | — | — | (0.03 | ) | (0.01 | ) | |||||||||||||||||
| Diluted EPS excluding death benefit on BOLI | 0.54 | 0.52 | 0.50 | 0.44 | 0.45 | 2.00 | 1.46 | |||||||||||||||||||||
| Prepayment penalties on borrowings | — | — | — | — | 0.09 | — | 0.09 | |||||||||||||||||||||
| Tax effect | — | — | — | — | (0.02 | ) | — | (0.02 | ) | |||||||||||||||||||
| Diluted EPS excluding prepayment penalties on borrowings | 0.54 | 0.52 | 0.50 | 0.44 | 0.52 | 2.00 | 1.53 | |||||||||||||||||||||
| Adjusted diluted EPS | $ | 0.54 | $ | 0.52 | $ | 0.50 | $ | 0.44 | $ | 0.52 | $ | 2.00 | $ | 1.53 | ||||||||||||||
| Non–GAAP Reconciliation of Pre–Tax, Pre–Provision Income | ||||||||||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | ||||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | December 31, | December 31, | ||||||||||||||||||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||
| Pre–tax income | $ | 25,505 | $ | 27,127 | $ | 25,943 | $ | 23,872 | $ | 23,860 | $ | 102,447 | $ | 78,369 | ||||||||||||||
| Credit loss expense | (2,071 | ) | 1,112 | (1,492 | ) | 367 | 3,042 | (2,084 | ) | 20,751 | ||||||||||||||||||
| Pre–tax, pre–provision income | $ | 23,434 | $ | 28,239 | $ | 24,451 | $ | 24,239 | $ | 26,902 | $ | 100,363 | $ | 99,120 | ||||||||||||||
| Pre–tax, pre–provision income | $ | 23,434 | $ | 28,239 | $ | 24,451 | $ | 24,239 | $ | 26,902 | $ | 100,363 | $ | 99,120 | ||||||||||||||
| Acquisition expenses | 884 | 799 | 242 | — | — | 1,925 | — | |||||||||||||||||||||
| Gain on sale of ESOP trustee accounts | — | (2,329 | ) | — | — | — | (2,329 | ) | — | |||||||||||||||||||
| ESOP settlement expenses | 1,900 | — | — | — | — | 1,900 | — | |||||||||||||||||||||
| (Gain) / loss on sale of investment securities | — | — | — | (914 | ) | (2,622 | ) | (914 | ) | (4,297 | ) | |||||||||||||||||
| Death benefit on BOLI | — | (517 | ) | (266 | ) | — | — | (783 | ) | (264 | ) | |||||||||||||||||
| Prepayment penalties on borrowings | — | — | 125 | — | 3,804 | 125 | 3,804 | |||||||||||||||||||||
| Adjusted pre–tax, pre–provision income | $ | 26,218 | $ | 26,192 | $ | 24,552 | $ | 23,325 | $ | 28,084 | $ | 100,162 | $ | 94,559 | ||||||||||||||
Horizon’s net interest margin decreased to 2.97% for the fourth quarter of 2021 compared to 3.17% for the third quarter of 2021. The decrease in net interest margin reflects a decrease in the yield on interest earning assets of 26 basis points, offset by a decrease in the cost of interest bearing liabilities of seven basis points. Interest income from acquisition–related purchase accounting adjustments was $944,000 higher during the fourth quarter of 2021 when compared to the third quarter of 2021.
Horizon’s net interest margin decreased to 2.97% for the fourth quarter of 2021 compared to 3.34% for the fourth quarter of 2020. The decrease in net interest margin reflects a decrease in the yield on interest earning assets of 85 basis points offset by a decrease in the cost of interest bearing liabilities of 63 basis points.
Horizon’s net interest margin decreased to 3.13% for the year ended December 31, 2021 compared to 3.44% for the same prior year period. The decrease in net interest margin reflects a decrease in the yield on interest earning assets of 68 basis points offset by a decrease in the cost of interest bearing liabilities of 95 basis points.
The net interest margin was impacted during the fourth and third quarters of 2021 by PPP loans that were originated. Horizon estimates that the PPP loans increased the net interest margin by 10 and 16 basis points for the fourth and third quarters of 2021, respectively. This assumes these PPP loans were not included in average interest earning assets or interest income and were primarily funded by the growth in non–interest bearing deposits.
The net interest margin was also impacted during the fourth and third quarters of 2021 by excess liquidity carried on the balance sheet through increased deposits. Horizon estimates that the excess liquidity compressed the net interest margin by 32 and 16 basis points for the fourth and third quarters of 2021, respectively. This assumes that the excess liquidity was not included in average interest earning assets or interest income and was excluded from non–interest bearing deposits.
| Non–GAAP Reconciliation of Net Interest Margin | ||||||||||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | ||||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | December 31, | December 31, | ||||||||||||||||||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||
| Net interest income as reported | $ | 49,976 | $ | 46,544 | $ | 42,632 | $ | 42,538 | $ | 43,622 | $ | 181,690 | $ | 170,940 | ||||||||||||||
| Average interest earning assets | 6,938,258 | 6,033,088 | 5,659,384 | 5,439,634 | 5,365,888 | 6,021,740 | 5,120,106 | |||||||||||||||||||||
| Net interest income as a percentage of average interest earning assets (“Net Interest Margin”) | 2.97 | % | 3.17 | % | 3.14 | % | 3.29 | % | 3.34 | % | 3.13 | % | 3.44 | % | ||||||||||||||
| Net interest income as reported | $ | 49,976 | $ | 46,544 | $ | 42,632 | $ | 42,538 | $ | 43,622 | $ | 181,690 | $ | 170,940 | ||||||||||||||
| Acquisition–related purchase accounting adjustments (“PAUs”) | (1,819 | ) | (875 | ) | (230 | ) | (1,579 | ) | (2,461 | ) | (4,503 | ) | (6,936 | ) | ||||||||||||||
| Prepayment penalties on borrowings | — | — | 125 | — | 3,804 | 125 | 3,804 | |||||||||||||||||||||
| Adjusted net interest income | $ | 48,157 | $ | 45,669 | $ | 42,527 | $ | 40,959 | $ | 44,965 | $ | 177,187 | $ | 164,004 | ||||||||||||||
| Adjusted net interest margin | 2.86 | % | 3.12 | % | 3.13 | % | 3.17 | % | 3.44 | % | 3.06 | % | 3.38 | % | ||||||||||||||
Net interest margin, excluding acquisition–related purchase accounting adjustments (“adjusted net interest margin”), was 2.86% for the fourth quarter of 2021, compared to 3.12% for the linked quarter and 3.44% for the fourth quarter of 2020. Interest income from acquisition–related purchase accounting adjustments was $1.8 million, $875,000 and $2.5 million for the three months ended December 31, 2021, September 30, 2021 and December 31, 2020, respectively.
The adjusted net interest margin was 3.06% for the year ended December 31, 2021 compared to 3.38% for the same prior year period. Interest income from acquisition–related purchase accounting adjustments was $4.5 million and $6.9 million for the year ended December 31, 2021 and 2020, respectively.
Lending Activity
Total loan balances were $3.60 billion, or $3.57 billion excluding PPP loans, on December 31, 2021. Total loans were $3.66 billion, or $3.57 billion excluding PPP loans, on September 30, 2021. During the three months ended December 31, 2021, commercial loans, excluding PPP loans, increased $50.7 million, consumer loans increased $13.8 million and loans held for sale increased $7.8 million, offset by decreases in PPP loans of $66.4 million, mortgage warehouse loans of $60.9 million and residential mortgage loans of $9.2 million.
| Loan Growth by Type, Excluding Acquired Loans | ||||||||||||||||
| (Dollars in Thousands, Unaudited) | ||||||||||||||||
| December 31, | September 30, | Amount | QTD | Annualized | ||||||||||||
| 2021 | 2021 | Change | % Change | % Change | ||||||||||||
| Commercial, excluding PPP loans | $ | 2,131,644 | $ | 2,080,943 | $ | 50,701 | 2.4 | % | 9.7 | % | ||||||
| PPP loans | 25,844 | 92,257 | (66,413 | ) | (72.0 | )% | (285.6 | )% | ||||||||
| Residential mortgage | 594,382 | 603,540 | (9,158 | ) | (1.5 | )% | (6.0 | )% | ||||||||
| Consumer | 727,259 | 713,432 | 13,827 | 1.9 | % | 7.7 | % | |||||||||
| Subtotal | 3,479,129 | 3,490,172 | (11,043 | ) | (0.3 | )% | (1.3 | )% | ||||||||
| Loans held for sale | 12,579 | 4,811 | 7,768 | 161.5 | % | 640.6 | % | |||||||||
| Mortgage warehouse | 109,031 | 169,909 | (60,878 | ) | (35.8 | )% | (142.2 | )% | ||||||||
| Total loans | $ | 3,600,739 | $ | 3,664,892 | $ | (64,153 | ) | (1.8 | )% | (6.9 | )% | |||||
| Total loans, excluding PPP loans | $ | 3,574,895 | $ | 3,572,635 | $ | 2,260 | 0.1 | % | 0.3 | % | ||||||
Total loan balances were $3.60 billion, or $3.57 billion excluding PPP loans, on December 31, 2021. Total loans were $3.88 billion, or $3.67 billion excluding PPP loans, on December 31, 2020. During the year ended December 31, 2021, commercial loans, excluding PPP and acquired loans, increased $46.9 million and consumer loans, excluding acquired loans, increased $17.8 million, offset by decreases in mortgage warehouse loans of $286.6 million, PPP loans of $183.0 million and residential mortgage loans, excluding acquired loans, of $86.4 million.
| Loan Growth by Type, Excluding Acquired Loans | |||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | |||||||||||||||||||||
| December 31, | December 31, | Amount | Acquired | Amount | YTD | ||||||||||||||||
| 2021 | 2020 | Change | Loans | Change | % Change | ||||||||||||||||
| Commercial, excluding PPP loans | $ | 2,131,644 | $ | 1,983,389 | $ | 148,255 | $ | (101,327 | ) | $ | 46,928 | 2.4 | % | ||||||||
| PPP loans | 25,844 | 208,882 | (183,038 | ) | — | (183,038 | ) | (87.6 | )% | ||||||||||||
| Residential mortgage | 594,382 | 624,286 | (29,904 | ) | (56,499 | ) | (86,403 | ) | (13.8 | )% | |||||||||||
| Consumer | 727,259 | 655,200 | 72,059 | (54,212 | ) | 17,847 | 2.7 | % | |||||||||||||
| Subtotal | 3,479,129 | 3,471,757 | 7,372 | (212,038 | ) | (204,666 | ) | (5.9 | )% | ||||||||||||
| Loans held for sale | 12,579 | 13,538 | (959 | ) | — | (959 | ) | (7.1 | )% | ||||||||||||
| Mortgage warehouse | 109,031 | 395,626 | (286,595 | ) | — | (286,595 | ) | (72.4 | )% | ||||||||||||
| Total loans | $ | 3,600,739 | $ | 3,880,921 | $ | (280,182 | ) | $ | (212,038 | ) | $ | (492,220 | ) | (12.7 | )% | ||||||
| Total loans, excluding PPP loans | $ | 3,574,895 | $ | 3,672,039 | $ | (97,144 | ) | $ | (212,038 | ) | $ | (309,182 | ) | (8.4 | )% | ||||||
Residential mortgage lending activity for the three months ended December 31, 2021 generated $4.2 million in income from the gain on sale of mortgage loans, increasing $79,000 from the third quarter of 2021 and decreasing $3.6 million from the fourth quarter of 2020. Total origination volume for the fourth quarter of 2021, including loans placed into the portfolio, totaled $150.3 million, representing an increase of 4.1% from third quarter 2021 levels, and a decrease of 19.2% from the fourth quarter of 2020. As a percentage of total originations, 48% of the volume was from refinances and 52% was from new purchases during the fourth quarter of 2021. Total origination volume of loans sold to the secondary market totaled $95.9 million, representing a decrease of 7.0% from the third quarter of 2021 and a decrease of 39.2% from the fourth quarter of 2020.
The percentage of revenue derived from Horizon's residential mortgage and mortgage warehouse lending activities was 9% for the three months ended December 31, 2021, compared to 9% for the linked quarter and 16% for the three months ended December 31, 2020.
Deposit Activity
Total deposit balances were $5.80 billion on December 31, 2021 compared to $5.98 billion on September 30, 2021, a decrease of $176.9 million primarily due to lower municipal deposit balances.
| Deposit Growth by Type, Excluding Acquired Deposits | |||||||||||||||
| (Dollars in Thousands, Unaudited) | |||||||||||||||
| December 31, | September 30, | Amount | QTD | Annualized | |||||||||||
| 2021 | 2021 | Change | % Change | % Change | |||||||||||
| Non–interest bearing | $ | 1,360,338 | $ | 1,324,757 | $ | 35,581 | 2.7 | % | 10.7 | % | |||||
| Interest bearing | 3,711,767 | 3,875,882 | (164,115 | ) | (4.2 | )% | (16.8 | )% | |||||||
| Time deposits | 730,886 | 779,260 | (48,374 | ) | (6.2 | )% | (24.6 | )% | |||||||
| Total deposits | $ | 5,802,991 | $ | 5,979,899 | $ | (176,908 | ) | (3.0 | )% | (11.7 | )% | ||||
Expense Management
| Non–GAAP Reconciliation of Non–Interest Expense | |||||||||||||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | |||||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||||
| December 31, | September 30, | ||||||||||||||||||||||||||||||
| 2021 | 2021 | Adjusted | |||||||||||||||||||||||||||||
| Non–interest Expense | Actual | Acquisition & Non–Recurring Expenses | Adjusted | Actual | Acquisition & Non–Recurring Expenses | Adjusted | Amount Change | Percent Change | |||||||||||||||||||||||
| Salaries and employee benefits | $ | 20,549 | $ | (202 | ) | $ | 20,347 | $ | 18,901 | $ | (25 | ) | $ | 18,876 | $ | 1,471 | 7.8 | % | |||||||||||||
| Net occupancy expenses | 3,204 | — | 3,204 | 2,935 | (13 | ) | 2,922 | 282 | 9.7 | % | |||||||||||||||||||||
| Data processing | 2,672 | (1 | ) | 2,671 | 2,526 | (17 | ) | 2,509 | 162 | 6.5 | % | ||||||||||||||||||||
| Professional fees | 562 | (45 | ) | 517 | 522 | (53 | ) | 469 | 48 | 10.2 | % | ||||||||||||||||||||
| Outside services and consultants | 2,197 | (162 | ) | 2,035 | 2,330 | (401 | ) | 1,929 | 106 | 5.5 | % | ||||||||||||||||||||
| Loan expense | 2,803 | (83 | ) | 2,720 | 2,645 | — | 2,645 | 75 | 2.8 | % | |||||||||||||||||||||
| FDIC insurance expense | 798 | (6 | ) | 792 | 279 | — | 279 | 513 | 183.9 | % | |||||||||||||||||||||
| Other losses | 1,925 | (1,904 | ) | 21 | 69 | (1 | ) | 68 | (47 | ) | (69.1 | )% | |||||||||||||||||||
| Other expense | 4,660 | (381 | ) | 4,279 | 4,142 | (289 | ) | 3,853 | 426 | 11.1 | % | ||||||||||||||||||||
| Total non–interest expense | $ | 39,370 | $ | (2,784 | ) | $ | 36,586 | $ | 34,349 | $ | (799 | ) | $ | 33,550 | $ | 3,036 | 9.0 | % | |||||||||||||
| Annualized non–interest expense to average assets | 2.09 | % | 1.95 | % | 2.09 | % | 2.05 | % | |||||||||||||||||||||||
Total non–interest expense was $5.0 million higher in the fourth quarter of 2021 when compared to the third quarter of 2021. The increase in expenses was primarily due to an increase in other losses of $1.9 million from the ESOP settlement, an increase in salaries and employee benefits of $1.6 million due to the addition of revenue producing lenders, increasing the incentive bonus accrual and a full quarter of cost for the acquired branches, an increase in FDIC insurance expense of $519,000 and an increase in other expense of $518,000. Excluding acquisition expenses and non–recurring ESOP settlement expenses, total non–interest expense increased by $3.0 million in the fourth quarter of 2021 when compared to the third quarter of 2021.
Horizon accrued $1.9 million of expense in December for a mediation settlement related to a dispute with the U.S. Department of Labor (“DOL”) concerning valuations and sale transactions related to Horizon's ESOP trustee business. Horizon is no longer in the ESOP trustee business and sold all accounts to a third party on September 30, 2021.
| Non–GAAP Reconciliation of Non–Interest Expense | ||||||||||||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | ||||||||||||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||||||||||||
| December 31, | December 31, | |||||||||||||||||||||||||||||
| 2021 | 2020 | Adjusted | ||||||||||||||||||||||||||||
| Non–interest Expense | Actual | Acquisition & Non–Recurring Expenses | Adjusted | Actual | Acquisition & Non–Recurring Expenses | Adjusted | Amount Change | Percent Change | ||||||||||||||||||||||
| Salaries and employee benefits | $ | 20,549 | $ | (202 | ) | $ | 20,347 | $ | 20,030 | $ | — | $ | 20,030 | $ | 317 | 1.6 | % | |||||||||||||
| Net occupancy expenses | 3,204 | — | 3,204 | 3,262 | — | 3,262 | (58 | ) | (1.8 | )% | ||||||||||||||||||||
| Data processing | 2,672 | (1 | ) | 2,671 | 2,126 | — | 2,126 | 545 | 25.6 | % | ||||||||||||||||||||
| Professional fees | 562 | (45 | ) | 517 | 691 | — | 691 | (174 | ) | (25.2 | )% | |||||||||||||||||||
| Outside services and consultants | 2,197 | (162 | ) | 2,035 | 2,083 | — | 2,083 | (48 | ) | (2.3 | )% | |||||||||||||||||||
| Loan expense | 2,803 | (83 | ) | 2,720 | 2,961 | — | 2,961 | (241 | ) | (8.1 | )% | |||||||||||||||||||
| FDIC insurance expense | 798 | (6 | ) | 792 | 900 | — | 900 | (108 | ) | (12.0 | )% | |||||||||||||||||||
| Other losses | 1,925 | (1,904 | ) | 21 | 735 | — | 735 | (714 | ) | (97.1 | )% | |||||||||||||||||||
| Other expense | 4,660 | (381 | ) | 4,279 | 3,665 | — | 3,665 | 614 | 16.8 | % | ||||||||||||||||||||
| Total non–interest expense | $ | 39,370 | $ | (2,784 | ) | $ | 36,586 | $ | 36,453 | $ | — | $ | 36,453 | $ | 133 | 0.4 | % | |||||||||||||
| Annualized non–interest expense to average assets | 2.09 | % | 1.95 | % | 2.47 | % | 2.47 | % | ||||||||||||||||||||||
Total non–interest expense was $2.9 million higher in the fourth quarter of 2021 when compared to the fourth quarter of 2020. The increase in expenses was primarily due to an increase in other losses of $1.2 million, an increase in other expense of $995,000, an increase in data processing of $546,000 and an increase in salaries and employee benefits of $519,000, offset by a decrease in loan expense of $158,000 and a decrease in professional fees of $129,000. Excluding acquisition expenses and non–recurring ESOP settlement expenses, total non–interest expense increased by $133,000 in the fourth quarter when compared to the same prior year period.
| Non–GAAP Reconciliation of Non–Interest Expense | ||||||||||||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | ||||||||||||||||||||||||||||||
| Twelve Months Ended | ||||||||||||||||||||||||||||||
| December 31, | December 31, | |||||||||||||||||||||||||||||
| 2021 | 2020 | Adjusted | ||||||||||||||||||||||||||||
| Non–interest Expense | Actual | Acquisition & Non–Recurring Expenses | Adjusted | Actual | Acquisition & Non–Recurring Expenses | Adjusted | Amount Change | Percent Change | ||||||||||||||||||||||
| Salaries and employee benefits | $ | 74,051 | $ | (227 | ) | $ | 73,824 | $ | 71,082 | $ | — | $ | 71,082 | $ | 2,742 | 3.9 | % | |||||||||||||
| Net occupancy expenses | 12,541 | (13 | ) | 12,528 | 12,811 | — | 12,811 | (283 | ) | (2.2 | )% | |||||||||||||||||||
| Data processing | 9,962 | (18 | ) | 9,944 | 9,200 | — | 9,200 | 744 | 8.1 | % | ||||||||||||||||||||
| Professional fees | 2,216 | (149 | ) | 2,067 | 2,433 | — | 2,433 | (366 | ) | (15.0 | )% | |||||||||||||||||||
| Outside services and consultants | 8,449 | (750 | ) | 7,699 | 7,318 | — | 7,318 | 381 | 5.2 | % | ||||||||||||||||||||
| Loan expense | 11,377 | (83 | ) | 11,294 | 10,628 | — | 10,628 | 666 | 6.3 | % | ||||||||||||||||||||
| FDIC insurance expense | 2,377 | (6 | ) | 2,371 | 1,855 | — | 1,855 | 516 | 27.8 | % | ||||||||||||||||||||
| Other losses | 2,283 | (1,905 | ) | 378 | 1,162 | — | 1,162 | (784 | ) | (67.5 | )% | |||||||||||||||||||
| Other expense | 16,023 | (674 | ) | 15,349 | 14,952 | — | 14,952 | 397 | 2.7 | % | ||||||||||||||||||||
| Total non–interest expense | $ | 139,279 | $ | (3,825 | ) | $ | 135,454 | $ | 131,441 | $ | — | $ | 131,441 | $ | 4,013 | 3.1 | % | |||||||||||||
| Annualized non–interest expense to average assets | 2.14 | % | 2.08 | % | 2.34 | % | 2.34 | % | ||||||||||||||||||||||
Total non–interest expense was $7.8 million higher for the year ended December 31, 2021 when compared to the same prior year period. The year–over–increase was due to increases in salaries and employee benefits, outside services and consultants, other losses, other expense, data processing and loan expense. Excluding acquisition expenses and non–recurring ESOP settlement expenses, total non–interest expense increased $4.0 million for the year ended December 31, 2021 when compared to the same prior year period.
Annualized non–interest expense as a percent of average assets was 2.09%, 2.09% and 2.47% for the three months ended December 31, 2021, September 30, 2021 and December 31, 2020, respectively. Annualized non–interest expense, excluding acquisition expenses and non–recurring ESOP settlement expenses, as a percent of average assets was 1.95%, 2.05% and 2.47% for the three months ended December 31, 2021, September 30, 2021 and December 31, 2020, respectively.
Annualized non–interest expense as a percent of average assets was 2.14% and 2.34% for the year ended December 31, 2021 and 2020, respectively. Annualized non–interest expense, excluding acquisition expenses and non–recurring ESOP settlement expenses, as a percentage of average assets was 2.08% and 2.34% for the year ended December 31, 2021 and 2020, respectively.
Income tax expense totaled $4.1 million for the fourth and third quarters of 2021. Income tax expense was $2.1 million higher when compared to the fourth quarter of 2020. The increase in income tax expense when compared to the fourth quarter of 2020 was primarily due to timing of certain tax credits.
Income tax expense totaled $15.4 million for the year ended December 31, 2021, an increase of $5.5 million when compared to the year ended December 31, 2020. The increase in income tax expense was primarily due to an increase in income before taxes of $24.1 million.
Capital
The capital resources of the Company and the Company’s wholly–owned subsidiary bank, Horizon Bank (the “Bank”) exceeded regulatory capital ratios for “well capitalized” banks at December 31, 2021. Stockholders’ equity totaled $723.2 million at December 31, 2021 and the ratio of average stockholders’ equity to average assets was 11.61% for the year ended December 31, 2021.
The following table presents the actual regulatory capital dollar amounts and ratios of the Company and the Bank as of December 31, 2021.
| Actual | Required for Capital Adequacy Purposes | Required for Capital Adequacy Purposes with Capital Buffer | Well Capitalized Under Prompt Corrective Action Provisions | |||||||||||||||||||||
| Amount | Ratio | Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||
| Total capital (to risk–weighted assets) | ||||||||||||||||||||||||
| Consolidated | $ | 716,171 | 15.39 | % | $ | 372,279 | 8.00 | % | $ | 488,616 | 10.50 | % | N/A | N/A | ||||||||||
| Bank | 667,881 | 14.37 | % | 371,820 | 8.00 | % | 488,013 | 10.50 | % | $ | 464,775 | 10.00 | % | |||||||||||
| Tier 1 capital (to risk–weighted assets) | ||||||||||||||||||||||||
| Consolidated | 657,976 | 14.14 | % | 279,198 | 6.00 | % | 395,530 | 8.50 | % | N/A | N/A | |||||||||||||
| Bank | 609,686 | 13.11 | % | 279,032 | 6.00 | % | 395,296 | 8.50 | % | 372,043 | 8.00 | % | ||||||||||||
| Common equity tier 1 capital (to risk–weighted assets) | ||||||||||||||||||||||||
| Consolidated | 543,726 | 11.68 | % | 209,483 | 4.50 | % | 325,863 | 7.00 | % | N/A | N/A | |||||||||||||
| Bank | 609,686 | 13.11 | % | 209,274 | 4.50 | % | 325,538 | 7.00 | % | 302,285 | 6.50 | % | ||||||||||||
| Tier 1 capital (to average assets) | ||||||||||||||||||||||||
| Consolidated | 657,976 | 9.21 | % | 285,766 | 4.00 | % | 285,766 | 4.00 | % | N/A | N/A | |||||||||||||
| Bank | 609,686 | 8.54 | % | 285,567 | 4.00 | % | 285,567 | 4.00 | % | 356,959 | 5.00 | % | ||||||||||||
Liquidity
The Bank maintains a stable base of core deposits provided by long–standing relationships with individuals and local businesses. These deposits are the principal source of liquidity for Horizon. Other sources of liquidity for Horizon include earnings, loan repayments, investment security sales and maturities, 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”). At December 31, 2021, in addition to liquidity available from the normal operating, funding, and investing activities of Horizon, the Bank had approximately $672.7 million in unused credit lines with various money center banks, including the FHLB and the Federal Reserve Discount Window. The Bank also had approximately $2.0 billion of unpledged investment securities at December 31, 2021.
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, net interest margin, total loans and loan growth, the allowance for credit losses, tangible stockholders’ equity, tangible book value per share, efficiency ratio, the return on average assets, the return on average equity and pre–tax, pre–provision income. 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, 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 Tangible Stockholders’ Equity and Tangible Book Value per Share | |||||||||||||||
| (Dollars in Thousands, Unaudited) | |||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | |||||||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | |||||||||||
| Total stockholders’ equity | $ | 723,209 | $ | 708,542 | $ | 710,374 | $ | 689,379 | $ | 692,216 | |||||
| Less: Intangible assets | 175,513 | 183,938 | 172,398 | 173,296 | 174,193 | ||||||||||
| Total tangible stockholders’ equity | $ | 547,696 | $ | 524,604 | $ | 537,976 | $ | 516,083 | $ | 518,023 | |||||
| Common shares outstanding | 43,547,942 | 43,520,694 | 43,950,720 | 43,949,189 | 43,880,562 | ||||||||||
| Book value per common share | $ | 16.61 | $ | 16.28 | $ | 16.16 | $ | 15.69 | $ | 15.78 | |||||
| Tangible book value per common share | $ | 12.58 | $ | 12.05 | $ | 12.24 | $ | 11.74 | $ | 11.81 | |||||
| Non–GAAP Calculation and Reconciliation of Efficiency Ratio and Adjusted Efficiency Ratio | ||||||||||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | ||||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | December 31, | December 31, | ||||||||||||||||||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||
| Non–interest expense as reported | $ | 39,370 | $ | 34,349 | $ | 33,388 | $ | 32,172 | $ | 36,453 | $ | 139,279 | $ | 131,441 | ||||||||||||||
| Net interest income as reported | 49,976 | 46,544 | 42,632 | 42,538 | 43,622 | 181,690 | 170,940 | |||||||||||||||||||||
| Non–interest income as reported | $ | 12,828 | $ | 16,044 | $ | 15,207 | $ | 13,873 | $ | 19,733 | $ | 57,952 | $ | 59,621 | ||||||||||||||
| Non–interest expense / (Net interest income + Non–interest income) (“Efficiency Ratio”) | 62.69 | % | 54.88 | % | 57.73 | % | 57.03 | % | 57.54 | % | 58.12 | % | 57.01 | % | ||||||||||||||
| Non–interest expense as reported | $ | 39,370 | $ | 34,349 | $ | 33,388 | $ | 32,172 | $ | 36,453 | $ | 139,279 | $ | 131,441 | ||||||||||||||
| Acquisition expenses | (884 | ) | (799 | ) | (242 | ) | — | — | (1,925 | ) | — | |||||||||||||||||
| ESOP settlement expenses | (1,900 | ) | — | — | — | — | (1,900 | ) | — | |||||||||||||||||||
| Non–interest expense excluding acquisition expenses and ESOP settlement expenses | 36,586 | 33,550 | 33,146 | 32,172 | 36,453 | 135,454 | 131,441 | |||||||||||||||||||||
| Net interest income as reported | 49,976 | 46,544 | 42,632 | 42,538 | 43,622 | 181,690 | 170,940 | |||||||||||||||||||||
| Prepayment penalties on borrowings | — | — | 125 | — | 3,804 | 125 | 3,804 | |||||||||||||||||||||
| Net interest income excluding prepayment penalties on borrowings | 49,976 | 46,544 | 42,757 | 42,538 | 47,426 | 181,815 | 174,744 | |||||||||||||||||||||
| Non–interest income as reported | 12,828 | 16,044 | 15,207 | 13,873 | 19,733 | 57,952 | 59,621 | |||||||||||||||||||||
| Gain on sale of ESOP trustee accounts | — | (2,329 | ) | — | — | — | (2,329 | ) | — | |||||||||||||||||||
| (Gain) / loss on sale of investment securities | — | — | — | (914 | ) | (2,622 | ) | (914 | ) | (4,297 | ) | |||||||||||||||||
| Death benefit on BOLI | — | (517 | ) | (266 | ) | — | — | (783 | ) | (264 | ) | |||||||||||||||||
| Non–interest income excluding (gain) / loss on sale of investment securities and death benefit on BOLI | $ | 12,828 | $ | 13,198 | $ | 14,941 | $ | 12,959 | $ | 17,111 | $ | 53,926 | $ | 55,060 | ||||||||||||||
| Adjusted efficiency ratio | 58.25 | % | 56.16 | % | 57.45 | % | 57.97 | % | 56.48 | % | 57.46 | % | 57.20 | % | ||||||||||||||
| Non–GAAP Reconciliation of Return on Average Assets | ||||||||||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | ||||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | December 31, | December 31, | ||||||||||||||||||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||
| Average assets | $ | 7,461,343 | $ | 6,507,673 | $ | 6,142,507 | $ | 5,936,149 | $ | 5,864,086 | $ | 6,514,251 | $ | 5,628,783 | ||||||||||||||
| Return on average assets (“ROAA”) as reported | 1.14 | % | 1.41 | % | 1.45 | % | 1.40 | % | 1.49 | % | 1.34 | % | 1.22 | % | ||||||||||||||
| Acquisition expenses | 0.05 | 0.05 | 0.02 | — | — | 0.03 | — | |||||||||||||||||||||
| Tax effect | (0.01 | ) | (0.01 | ) | — | — | — | (0.01 | ) | — | ||||||||||||||||||
| ROAA excluding acquisition expenses | 1.18 | 1.45 | 1.47 | 1.40 | 1.49 | 1.36 | 1.22 | |||||||||||||||||||||
| Credit loss expense acquired loans | — | 0.12 | — | — | — | 0.03 | — | |||||||||||||||||||||
| Tax effect | — | (0.03 | ) | — | — | — | (0.01 | ) | — | |||||||||||||||||||
| ROAA excluding credit loss expense on acquired loans | 1.18 | 1.54 | 1.47 | 1.40 | 1.49 | 1.38 | 1.22 | |||||||||||||||||||||
| Gain on sale of ESOP trustee accounts | — | (0.14 | ) | — | — | — | (0.04 | ) | — | |||||||||||||||||||
| Tax effect | — | 0.03 | — | — | — | 0.01 | — | |||||||||||||||||||||
| ROAA excluding gain on sale of ESOP trustee accounts | 1.18 | 1.43 | 1.47 | 1.40 | 1.49 | 1.35 | 1.22 | |||||||||||||||||||||
| ESOP settlement expenses | 0.10 | — | — | — | — | 0.03 | — | |||||||||||||||||||||
| Tax effect | (0.02 | ) | — | — | — | — | — | — | ||||||||||||||||||||
| ROAA excluding ESOP settlement expenses | 1.26 | 1.43 | 1.47 | 1.40 | 1.49 | 1.38 | 1.22 | |||||||||||||||||||||
| (Gain) / loss on sale of investment securities | — | — | — | (0.06 | ) | (0.18 | ) | (0.01 | ) | (0.08 | ) | |||||||||||||||||
| Tax effect | — | — | — | 0.01 | 0.04 | — | 0.02 | |||||||||||||||||||||
| ROAA excluding (gain) / loss on sale of investment securities | 1.26 | 1.43 | 1.47 | 1.35 | 1.35 | 1.37 | 1.16 | |||||||||||||||||||||
| Death benefit on BOLI | — | (0.03 | ) | (0.02 | ) | — | — | (0.01 | ) | — | ||||||||||||||||||
| ROAA excluding death benefit on BOLI | 1.26 | 1.40 | 1.45 | 1.35 | 1.35 | 1.36 | 1.16 | |||||||||||||||||||||
| Prepayment penalties on borrowings | — | — | 0.01 | — | 0.26 | — | 0.07 | |||||||||||||||||||||
| Tax effect | — | — | — | — | (0.05 | ) | — | (0.01 | ) | |||||||||||||||||||
| ROAA excluding prepayment penalties on borrowings | 1.26 | 1.40 | 1.46 | 1.35 | 1.56 | 1.36 | 1.22 | |||||||||||||||||||||
| Adjusted ROAA | 1.26 | % | 1.40 | % | 1.46 | % | 1.35 | % | 1.56 | % | 1.36 | % | 1.22 | % | ||||||||||||||
| Non–GAAP Reconciliation of Return on Average Common Equity | ||||||||||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | ||||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | December 31, | December 31, | ||||||||||||||||||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||
| Average common equity | $ | 719,643 | $ | 724,412 | $ | 706,652 | $ | 697,401 | $ | 680,857 | $ | 712,122 | $ | 665,466 | ||||||||||||||
| Return on average common equity (“ROACE”) as reported | 11.81 | % | 12.64 | % | 12.59 | % | 11.88 | % | 12.79 | % | 12.23 | % | 10.29 | % | ||||||||||||||
| Acquisition expenses | 0.49 | 0.44 | 0.14 | — | — | 0.27 | — | |||||||||||||||||||||
| Tax effect | (0.10 | ) | (0.09 | ) | (0.03 | ) | — | — | (0.06 | ) | — | |||||||||||||||||
| ROACE excluding acquisition expenses | 12.20 | 12.99 | 12.70 | 11.88 | 12.79 | 12.44 | 10.29 | |||||||||||||||||||||
| Credit loss expense acquired loans | — | 1.11 | — | — | — | 0.29 | — | |||||||||||||||||||||
| Tax effect | — | (0.23 | ) | — | — | — | (0.06 | ) | — | |||||||||||||||||||
| ROACE excluding credit loss expense acquired loans | 12.20 | 13.87 | 12.70 | 11.88 | 12.79 | 12.67 | 10.29 | |||||||||||||||||||||
| Gain on sale of ESOP trustee accounts | — | (1.28 | ) | — | — | — | (0.33 | ) | — | |||||||||||||||||||
| Tax effect | — | 0.27 | — | — | — | 0.07 | — | |||||||||||||||||||||
| ROACE excluding gain on sale of ESOP trustee accounts | 12.20 | 12.86 | 12.70 | 11.88 | 12.79 | 12.41 | 10.29 | |||||||||||||||||||||
| ESOP settlement expenses | 1.05 | — | — | — | — | 0.27 | — | |||||||||||||||||||||
| Tax effect | (0.17 | ) | — | — | — | — | (0.04 | ) | — | |||||||||||||||||||
| ROACE excluding ESOP settlement expenses | 13.08 | 12.86 | 12.70 | 11.88 | 12.79 | 12.64 | 10.29 | |||||||||||||||||||||
| (Gain) / loss on sale of investment securities | — | — | — | (0.53 | ) | (1.53 | ) | (0.13 | ) | (0.65 | ) | |||||||||||||||||
| Tax effect | — | — | — | 0.11 | 0.32 | 0.03 | 0.14 | |||||||||||||||||||||
| ROACE excluding (gain) / loss on sale of investment securities | 13.08 | 12.86 | 12.70 | 11.46 | 11.58 | 12.54 | 9.78 | |||||||||||||||||||||
| Death benefit on BOLI | — | (0.28 | ) | (0.15 | ) | — | — | (0.11 | ) | (0.04 | ) | |||||||||||||||||
| ROACE excluding death benefit on BOLI | 13.08 | 12.58 | 12.55 | 11.46 | 11.58 | 12.43 | 9.74 | |||||||||||||||||||||
| Prepayment penalties on borrowings | — | — | 0.07 | — | 2.22 | 0.02 | 0.57 | |||||||||||||||||||||
| Tax effect | — | — | (0.01 | ) | — | (0.47 | ) | — | (0.12 | ) | ||||||||||||||||||
| ROACE excluding prepayment penalties on borrowings | 13.08 | % | 12.58 | % | 12.61 | % | 11.46 | % | 13.33 | % | 12.45 | % | 10.19 | % | ||||||||||||||
| Adjusted ROACE | 13.08 | % | 12.58 | % | 12.61 | % | 11.46 | % | 13.33 | % | 12.45 | % | 10.19 | % | ||||||||||||||
Earnings Conference Call
As previously announced, Horizon will host a conference call to review its fourth quarter and full year 2021 financial results and operating performance.
Participants may access the live conference call on January 27, 2022 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 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 February 3, 2022. The replay may be accessed by dialing 877–344–7529 from the United States, 855–669–9658 from Canada or 412–317–0088 from other international locations, and entering the access code 8295135.
About Horizon Bancorp, Inc.
Horizon Bancorp, Inc. (NASDAQ GS: HBNC) is the $7.4 billion–asset bank holding company for Horizon Bank, which serves 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, 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.
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. 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 Horizon’s Annual Report on Form 10–K and its quarterly reports on Form 10–Q. Further, statements about the effects of the COVID–19 pandemic on our business, operations, financial performance, and prospects may constitute forward–looking statements and are subject to the risk that the actual impacts may differ, possibly materially, from what is reflected in those forward–looking statements due to factors and future developments that are uncertain, unpredictable, and in many cases beyond our control, including the scope and duration of the pandemic, actions taken by governmental authorities in response to the pandemic, and the direct and indirect impact of the pandemic on our customers, third parties, and us. 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.
| Contact: | Mark E. Secor |
| Chief Financial Officer | |
| Phone: | (219) 873-2611 |
| Fax: | (219) 874-9280 |
| Date: | January 26, 2022 |
| Financial Highlights | |||||||||||||||
| (Dollars in Thousands, Unaudited) | |||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | |||||||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | |||||||||||
| Balance sheet: | |||||||||||||||
| Total assets | $ | 7,355,432 | $ | 7,534,240 | $ | 6,109,227 | $ | 6,055,528 | $ | 5,886,614 | |||||
| Interest earning deposits & federal funds sold | 502,364 | 872,540 | 209,304 | 444,239 | 158,979 | ||||||||||
| Interest earning time deposits | 4,782 | 5,767 | 6,994 | 7,983 | 8,965 | ||||||||||
| Investment securities | 2,713,255 | 2,438,874 | 1,844,470 | 1,423,825 | 1,302,701 | ||||||||||
| Commercial loans | 2,157,488 | 2,173,200 | 2,104,627 | 2,177,858 | 2,192,271 | ||||||||||
| Mortgage warehouse loans | 109,031 | 169,909 | 205,311 | 266,246 | 395,626 | ||||||||||
| Residential mortgage loans | 594,382 | 603,540 | 559,437 | 581,929 | 624,286 | ||||||||||
| Consumer loans | 727,259 | 713,432 | 650,144 | 638,403 | 655,200 | ||||||||||
| Earning assets | 6,845,580 | 7,006,513 | 5,610,538 | 5,571,304 | 5,374,589 | ||||||||||
| Non–interest bearing deposit accounts | 1,360,338 | 1,324,757 | 1,102,950 | 1,133,412 | 1,053,242 | ||||||||||
| Interest bearing transaction accounts | 3,711,767 | 3,875,882 | 3,105,328 | 2,947,438 | 2,802,673 | ||||||||||
| Time deposits | 730,886 | 779,260 | 573,348 | 640,966 | 675,218 | ||||||||||
| Borrowings | 656,282 | 670,753 | 439,094 | 481,488 | 475,000 | ||||||||||
| Subordinated notes | 58,750 | 58,713 | 58,676 | 58,640 | 58,603 | ||||||||||
| Junior subordinated debentures issued to capital trusts | 56,785 | 56,722 | 56,662 | 56,604 | 56,548 | ||||||||||
| Total stockholders’ equity | 723,209 | 708,542 | 710,374 | 689,379 | 692,216 | ||||||||||
| Financial Highlights | ||||||||||||||||||||
| (Dollars in Thousands Except Share and Per Share Data and Ratios, Unaudited) | ||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||||||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | ||||||||||||||||
| Income statement: | ||||||||||||||||||||
| Net interest income | $ | 49,976 | $ | 46,544 | $ | 42,632 | $ | 42,538 | $ | 43,622 | ||||||||||
| Credit loss expense (recovery) | (2,071 | ) | 1,112 | (1,492 | ) | 367 | 3,042 | |||||||||||||
| Non–interest income | 12,828 | 16,044 | 15,207 | 13,873 | 19,733 | |||||||||||||||
| Non–interest expense | 39,370 | 34,349 | 33,388 | 32,172 | 36,453 | |||||||||||||||
| Income tax expense | 4,080 | 4,056 | 3,770 | 3,450 | 1,967 | |||||||||||||||
| Net income | $ | 21,425 | $ | 23,071 | $ | 22,173 | $ | 20,422 | $ | 21,893 | ||||||||||
| Per share data: | ||||||||||||||||||||
| Basic earnings per share | $ | 0.49 | $ | 0.53 | $ | 0.50 | $ | 0.46 | $ | 0.50 | ||||||||||
| Diluted earnings per share | 0.49 | 0.52 | 0.50 | 0.46 | 0.50 | |||||||||||||||
| Cash dividends declared per common share | 0.15 | 0.15 | 0.13 | 0.13 | 0.12 | |||||||||||||||
| Book value per common share | 16.61 | 16.28 | 16.16 | 15.69 | 15.78 | |||||||||||||||
| Tangible book value per common share | 12.58 | 12.05 | 12.24 | 11.74 | 11.81 | |||||||||||||||
| Market value – high | 21.14 | 18.47 | 19.13 | 19.94 | 15.86 | |||||||||||||||
| Market value – low | $ | 18.01 | $ | 15.83 | $ | 16.98 | $ | 15.43 | $ | 10.16 | ||||||||||
| Weighted average shares outstanding – Basis | 43,534,298 | 43,810,729 | 43,950,501 | 43,919,549 | 43,862,435 | |||||||||||||||
| Weighted average shares outstanding – Diluted | 43,733,416 | 43,958,870 | 44,111,103 | 44,072,581 | 43,903,881 | |||||||||||||||
| Key ratios: | ||||||||||||||||||||
| Return on average assets | 1.14 | % | 1.41 | % | 1.45 | % | 1.40 | % | 1.49 | % | ||||||||||
| Return on average common stockholders’ equity | 11.81 | 12.64 | 12.59 | 11.88 | 12.79 | |||||||||||||||
| Net interest margin | 2.97 | 3.17 | 3.14 | 3.29 | 3.34 | |||||||||||||||
| Allowance for credit losses to total loans | 1.51 | 1.55 | 1.58 | 1.56 | 1.47 | |||||||||||||||
| Average equity to average assets | 9.64 | 11.13 | 11.50 | 11.75 | 11.61 | |||||||||||||||
| Efficiency ratio | 62.69 | 54.88 | 57.73 | 57.03 | 57.54 | |||||||||||||||
| Annualized non–interest expense to average assets | 2.09 | 2.09 | 2.18 | 2.20 | 2.47 | |||||||||||||||
| Bank only capital ratios: | ||||||||||||||||||||
| Tier 1 capital to average assets | 8.54 | 8.38 | 8.79 | 8.81 | 8.71 | |||||||||||||||
| Tier 1 capital to risk weighted assets | 13.11 | 11.86 | 12.80 | 12.71 | 11.29 | |||||||||||||||
| Total capital to risk weighted assets | 14.37 | 12.97 | 14.09 | 13.86 | 12.21 | |||||||||||||||
| Financial Highlights | ||||||||
| (Dollars in Thousands Except Share and Per Share Data and Ratios, Unaudited) | ||||||||
| Twelve Months Ended | ||||||||
| December 31, | December 31, | |||||||
| 2021 | 2020 | |||||||
| Income statement: | ||||||||
| Net interest income | $ | 181,690 | $ | 170,940 | ||||
| Credit loss expense (recovery) | (2,084 | ) | 20,751 | |||||
| Non–interest income | 57,952 | 59,621 | ||||||
| Non–interest expense | 139,279 | 131,441 | ||||||
| Income tax expense | 15,356 | 9,870 | ||||||
| Net income | $ | 87,091 | $ | 68,499 | ||||
| Per share data: | ||||||||
| Basic earnings per share | $ | 1.99 | $ | 1.56 | ||||
| Diluted earnings per share | 1.98 | 1.55 | ||||||
| Cash dividends declared per common share | 0.56 | 0.48 | ||||||
| Book value per common share | 16.61 | 15.78 | ||||||
| Tangible book value per common share | 12.58 | 11.81 | ||||||
| Market value – high | 21.14 | 18.79 | ||||||
| Market value – low | $ | 15.43 | $ | 7.97 | ||||
| Weighted average shares outstanding – Basis | 43,802,733 | 44,044,737 | ||||||
| Weighted average shares outstanding – Diluted | 43,955,280 | 44,123,208 | ||||||
| Key ratios: | ||||||||
| Return on average assets | 1.34 | % | 1.22 | % | ||||
| Return on average common stockholders’ equity | 12.23 | 10.29 | ||||||
| Net interest margin | 3.13 | 3.44 | ||||||
| Allowance for credit losses to total loans | 1.51 | 1.47 | ||||||
| Average equity to average assets | 10.93 | 11.82 | ||||||
| Efficiency ratio | 58.12 | 57.01 | ||||||
| Annualized non–interest expense to average assets | 2.14 | 2.34 | ||||||
| Bank only capital ratios: | ||||||||
| Tier 1 capital to average assets | 8.54 | 8.71 | ||||||
| Tier 1 capital to risk weighted assets | 13.11 | 11.29 | ||||||
| Total capital to risk weighted assets | 14.37 | 12.21 | ||||||
| Financial Highlights | ||||||||||||||||||||
| (Dollars in Thousands Except Ratios, Unaudited) | ||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||||||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | ||||||||||||||||
| Loan data: | ||||||||||||||||||||
| Substandard loans | $ | 56,968 | $ | 91,317 | $ | 82,488 | $ | 86,472 | $ | 98,874 | ||||||||||
| 30 to 89 days delinquent | 8,536 | 3,997 | 3,336 | 5,099 | 6,938 | |||||||||||||||
| Non–performing loans: | ||||||||||||||||||||
| 90 days and greater delinquent – accruing interest | 146 | 200 | — | 267 | 262 | |||||||||||||||
| Trouble debt restructures – accruing interest | 2,390 | 2,433 | 1,853 | 1,828 | 1,793 | |||||||||||||||
| Trouble debt restructures – non–accrual | 1,522 | 1,604 | 2,294 | 2,271 | 2,610 | |||||||||||||||
| Non–accrual loans | 14,961 | 25,137 | 18,175 | 20,700 | 22,142 | |||||||||||||||
| Total non–performing loans | $ | 19,019 | $ | 29,374 | $ | 22,322 | $ | 25,066 | $ | 26,807 | ||||||||||
| Non–performing loans to total loans | 0.53 | % | 0.80 | % | 0.63 | % | 0.68 | % | 0.69 | % | ||||||||||
| Allocation of the Allowance for Credit Losses | |||||||||||||||
| (Dollars in Thousands, Unaudited) | |||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | |||||||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | |||||||||||
| Commercial | $ | 40,775 | $ | 43,121 | $ | 41,766 | $ | 42,980 | $ | 42,210 | |||||
| Residential mortgage | 3,856 | 3,737 | 4,108 | 4,229 | 4,620 | ||||||||||
| Mortgage warehouse | 1,059 | 1,054 | 1,155 | 1,163 | 1,267 | ||||||||||
| Consumer | 8,596 | 8,867 | 8,620 | 8,814 | 8,930 | ||||||||||
| Total | $ | 54,286 | $ | 56,779 | $ | 55,649 | $ | 57,186 | $ | 57,027 | |||||
| Net Charge–offs (Recoveries) | ||||||||||||||||||||
| (Dollars in Thousands Except Ratios, Unaudited) | ||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||||||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | ||||||||||||||||
| Commercial | $ | 926 | $ | (25 | ) | $ | 40 | $ | 158 | $ | 23 | |||||||||
| Residential mortgage | 126 | (29 | ) | (23 | ) | (65 | ) | (10 | ) | |||||||||||
| Mortgage warehouse | — | — | — | — | — | |||||||||||||||
| Consumer | 360 | 36 | 22 | 115 | 216 | |||||||||||||||
| Total | $ | 1,412 | $ | (18 | ) | $ | 39 | $ | 208 | $ | 229 | |||||||||
| Percent of net charge–offs (recoveries) to average loans outstanding for the period | 0.04 | % | 0.00 | % | 0.00 | % | 0.01 | % | 0.01 | % | ||||||||||
| Total Non–performing Loans | ||||||||||||||||||||
| (Dollars in Thousands Except Ratios, Unaudited) | ||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||||||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | ||||||||||||||||
| Commercial | $ | 7,509 | $ | 16,121 | $ | 10,345 | $ | 12,802 | $ | 14,348 | ||||||||||
| Residential mortgage | 8,005 | 8,641 | 7,841 | 7,916 | 7,994 | |||||||||||||||
| Mortgage warehouse | — | — | — | — | — | |||||||||||||||
| Consumer | 3,505 | 4,612 | 4,136 | 4,348 | 4,465 | |||||||||||||||
| Total | $ | 19,019 | $ | 29,374 | $ | 22,322 | $ | 25,066 | $ | 26,807 | ||||||||||
| Non–performing loans to total loans | 0.53 | % | 0.80 | % | 0.63 | % | 0.68 | % | 0.69 | % | ||||||||||
| Other Real Estate Owned and Repossessed Assets | |||||||||||||||
| (Dollars in Thousands, Unaudited) | |||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | |||||||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | |||||||||||
| Commercial | $ | 2,861 | $ | 2,861 | $ | 1,400 | $ | 1,696 | $ | 1,908 | |||||
| Residential mortgage | 695 | 117 | 37 | 37 | — | ||||||||||
| Mortgage warehouse | — | — | — | — | — | ||||||||||
| Consumer | 5 | 29 | 46 | — | — | ||||||||||
| Total | $ | 3,561 | $ | 3,007 | $ | 1,483 | $ | 1,733 | $ | 1,908 | |||||
| Average Balance Sheets | ||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | ||||||||||||||||||||
| Three Months Ended | Three Months Ended | |||||||||||||||||||
| December 31, 2021 | December 31, 2020 | |||||||||||||||||||
| Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | |||||||||||||||
| Assets | ||||||||||||||||||||
| Interest earning assets | ||||||||||||||||||||
| Federal funds sold | $ | 654,225 | $ | 251 | 0.15 | % | $ | 112,139 | $ | 29 | 0.10 | % | ||||||||
| Interest earning deposits | 22,537 | 32 | 0.56 | % | 28,507 | 52 | 0.73 | % | ||||||||||||
| Investment securities – taxable | 1,405,689 | 6,208 | 1.75 | % | 408,412 | 1,489 | 1.45 | % | ||||||||||||
| Investment securities – non–taxable (1) | 1,224,911 | 6,456 | 2.65 | % | 866,182 | 4,919 | 2.86 | % | ||||||||||||
| Loans receivable (2) (3) | 3,630,896 | 41,171 | 4.52 | % | 3,950,648 | 46,745 | 4.72 | % | ||||||||||||
| Total interest earning assets | 6,938,258 | 54,118 | 3.20 | % | 5,365,888 | 53,234 | 4.05 | % | ||||||||||||
| Non–interest earning assets | ||||||||||||||||||||
| Cash and due from banks | 102,273 | 79,753 | ||||||||||||||||||
| Allowance for credit losses | (56,540 | ) | (56,657 | ) | ||||||||||||||||
| Other assets | 477,352 | 475,102 | ||||||||||||||||||
| Total average assets | $ | 7,461,343 | $ | 5,864,086 | ||||||||||||||||
| Liabilities and Stockholders’ Equity | ||||||||||||||||||||
| Interest bearing liabilities | ||||||||||||||||||||
| Interest bearing deposits | $ | 4,543,989 | $ | 1,663 | 0.15 | % | $ | 3,450,824 | $ | 2,718 | 0.31 | % | ||||||||
| Borrowings | 663,506 | 1,061 | 0.63 | % | 511,306 | 5,456 | 4.25 | % | ||||||||||||
| Subordinated notes | 58,728 | 881 | 5.95 | % | 58,581 | 871 | 5.91 | % | ||||||||||||
| Junior subordinated debentures issued to capital trusts | 56,745 | 537 | 3.75 | % | 56,512 | 567 | 3.99 | % | ||||||||||||
| Total interest bearing liabilities | 5,322,968 | 4,142 | 0.31 | % | 4,077,223 | 9,612 | 0.94 | % | ||||||||||||
| Non–interest bearing liabilities | ||||||||||||||||||||
| Demand deposits | 1,366,621 | 1,037,232 | ||||||||||||||||||
| Accrued interest payable and other liabilities | 52,111 | 68,774 | ||||||||||||||||||
| Stockholders’ equity | 719,643 | 680,857 | ||||||||||||||||||
| Total average liabilities and stockholders’ equity | $ | 7,461,343 | $ | 5,864,086 | ||||||||||||||||
| Net interest income / spread | $ | 49,976 | 2.89 | % | $ | 43,622 | 3.11 | % | ||||||||||||
| Net interest income as a percent of average interest earning assets (1) | 2.97 | % | 3.34 | % | ||||||||||||||||
| (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. | ||||||||||||||||||||
| Average Balance Sheets | ||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | ||||||||||||||||||||
| Twelve Months Ended | Twelve Months Ended | |||||||||||||||||||
| December 31, 2021 | December 31, 2020 | |||||||||||||||||||
| Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | |||||||||||||||
| Assets | ||||||||||||||||||||
| Interest earning assets | ||||||||||||||||||||
| Federal funds sold | $ | 398,528 | $ | 535 | 0.13 | % | $ | 61,408 | $ | 154 | 0.25 | % | ||||||||
| Interest earning deposits | 25,993 | 160 | 0.62 | % | 25,943 | 268 | 1.03 | % | ||||||||||||
| Investment securities – taxable | 884,244 | 14,437 | 1.63 | % | 459,551 | 8,071 | 1.76 | % | ||||||||||||
| Investment securities – non–taxable (1) | 1,086,942 | 23,246 | 2.71 | % | 706,092 | 17,213 | 3.09 | % | ||||||||||||
| Loans receivable (2) (3) | 3,626,033 | 161,617 | 4.47 | % | 3,867,112 | 179,672 | 4.66 | % | ||||||||||||
| Total interest earning assets | 6,021,740 | 199,995 | 3.43 | % | 5,120,106 | 205,378 | 4.11 | % | ||||||||||||
| Non–interest earning assets | ||||||||||||||||||||
| Cash and due from banks | 89,993 | 84,065 | ||||||||||||||||||
| Allowance for credit losses | (56,798 | ) | (46,329 | ) | ||||||||||||||||
| Other assets | 459,316 | 470,941 | ||||||||||||||||||
| Total average assets | $ | 6,514,251 | $ | 5,628,783 | ||||||||||||||||
| Liabilities and Stockholders’ Equity | ||||||||||||||||||||
| Interest bearing liabilities | ||||||||||||||||||||
| Interest bearing deposits | $ | 3,897,750 | $ | 7,867 | 0.20 | % | $ | 3,327,917 | $ | 18,556 | 0.56 | % | ||||||||
| Borrowings | 548,889 | 4,701 | 0.86 | % | 559,953 | 11,430 | 2.04 | % | ||||||||||||
| Subordinated notes | 58,672 | 3,522 | 6.00 | % | 30,610 | 1,824 | 5.96 | % | ||||||||||||
| Junior subordinated debentures issued to capital trusts | 56,657 | 2,215 | 3.91 | % | 56,427 | 2,628 | 4.66 | % | ||||||||||||
| Total interest bearing liabilities | 4,561,968 | 18,305 | 0.40 | % | 3,974,907 | 34,438 | 0.87 | % | ||||||||||||
| Non–interest bearing liabilities | ||||||||||||||||||||
| Demand deposits | 1,188,275 | 919,449 | ||||||||||||||||||
| Accrued interest payable and other liabilities | 51,886 | 68,961 | ||||||||||||||||||
| Stockholders’ equity | 712,122 | 665,466 | ||||||||||||||||||
| Total average liabilities and stockholders’ equity | $ | 6,514,251 | $ | 5,628,783 | ||||||||||||||||
| Net interest income / spread | $ | 181,690 | 3.03 | % | $ | 170,940 | 3.24 | % | ||||||||||||
| Net interest income as a percent of average interest earning assets (1) | 3.13 | % | 3.44 | % | ||||||||||||||||
| (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) | ||||||
| December 31, 2021 | December 31, 2020 | |||||
| (Unaudited) | ||||||
| Assets | ||||||
| Cash and due from banks | $ | 593,508 | $ | 249,711 | ||
| Interest earning time deposits | 4,782 | 8,965 | ||||
| Investment securities, available for sale | 1,160,812 | 1,134,025 | ||||
| Investment securities, held to maturity (fair value $1,558,981 and $179,990) | 1,552,443 | 168,676 | ||||
| Loans held for sale | 12,579 | 13,538 | ||||
| Loans, net of allowance for credit losses of $54,286 and $57,027 | 3,533,874 | 3,810,356 | ||||
| Premises and equipment, net | 93,441 | 92,416 | ||||
| Federal Home Loan Bank stock | 24,440 | 23,023 | ||||
| Goodwill | 154,572 | 151,238 | ||||
| Other intangible assets | 20,941 | 22,955 | ||||
| Interest receivable | 26,137 | 21,396 | ||||
| Cash value of life insurance | 97,150 | 96,751 | ||||
| Other assets | 80,753 | 93,564 | ||||
| Total assets | $ | 7,355,432 | $ | 5,886,614 | ||
| Liabilities | ||||||
| Deposits | ||||||
| Non–interest bearing | $ | 1,360,338 | $ | 1,053,242 | ||
| Interest bearing | 4,442,653 | 3,477,891 | ||||
| Total deposits | 5,802,991 | 4,531,133 | ||||
| Borrowings | 656,282 | 475,000 | ||||
| Subordinated notes | 58,750 | 58,603 | ||||
| Junior subordinated debentures issued to capital trusts | 56,785 | 56,548 | ||||
| Interest payable | 2,235 | 2,712 | ||||
| Other liabilities | 55,180 | 70,402 | ||||
| Total liabilities | 6,632,223 | 5,194,398 | ||||
| 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 43,636,784 and 43,905,631 shares, Outstanding 43,547,942 and 43,880,562 shares | — | — | ||||
| Additional paid–in capital | 352,122 | 362,945 | ||||
| Retained earnings | 363,742 | 301,419 | ||||
| Accumulated other comprehensive income | 7,345 | 27,852 | ||||
| Total stockholders’ equity | 723,209 | 692,216 | ||||
| Total liabilities and stockholders’ equity | $ | 7,355,432 | $ | 5,886,614 | ||
| Condensed Consolidated Statements of Income | |||||||||||||||||
| (Dollars in Thousands Except Per Share Data, Unaudited) | |||||||||||||||||
| Three Months Ended | |||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | |||||||||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | |||||||||||||
| Interest income | |||||||||||||||||
| Loans receivable | $ | 41,171 | $ | 40,392 | $ | 39,236 | $ | 40,818 | $ | 46,745 | |||||||
| Investment securities – taxable | 6,491 | 4,565 | 2,528 | 1,548 | 1,570 | ||||||||||||
| Investment securities – non–taxable | 6,456 | 5,911 | 5,656 | 5,223 | 4,919 | ||||||||||||
| Total interest income | 54,118 | 50,868 | 47,420 | 47,589 | 53,234 | ||||||||||||
| Interest expense | |||||||||||||||||
| Deposits | 1,663 | 1,808 | 2,053 | 2,343 | 2,718 | ||||||||||||
| Borrowed funds | 1,061 | 1,075 | 1,296 | 1,269 | 5,456 | ||||||||||||
| Subordinated notes | 881 | 880 | 881 | 880 | 871 | ||||||||||||
| Junior subordinated debentures issued to capital trusts | 537 | 561 | 558 | 559 | 567 | ||||||||||||
| Total interest expense | 4,142 | 4,324 | 4,788 | 5,051 | 9,612 | ||||||||||||
| Net interest income | 49,976 | 46,544 | 42,632 | 42,538 | 43,622 | ||||||||||||
| Credit loss expense (recovery) | (2,071 | ) | 1,112 | (1,492 | ) | 367 | 3,042 | ||||||||||
| Net interest income after credit loss expense (recovery) | 52,047 | 45,432 | 44,124 | 42,171 | 40,580 | ||||||||||||
| Non–interest Income | |||||||||||||||||
| Service charges on deposit accounts | 2,510 | 2,291 | 2,157 | 2,234 | 2,360 | ||||||||||||
| Wire transfer fees | 205 | 210 | 222 | 255 | 301 | ||||||||||||
| Interchange fees | 3,082 | 2,587 | 2,892 | 2,340 | 2,645 | ||||||||||||
| Fiduciary activities | 1,591 | 2,124 | 1,961 | 1,743 | 2,747 | ||||||||||||
| Gains / (losses) on sale of investment securities | — | — | — | 914 | 2,622 | ||||||||||||
| Gain on sale of mortgage loans | 4,167 | 4,088 | 5,612 | 5,296 | 7,815 | ||||||||||||
| Mortgage servicing income net of impairment | 300 | 336 | 1,503 | 213 | 327 | ||||||||||||
| Increase in cash value of bank owned life insurance | 547 | 534 | 502 | 511 | 566 | ||||||||||||
| Death benefit on bank owned life insurance | — | 517 | 266 | — | — | ||||||||||||
| Other income | 426 | 3,357 | 92 | 367 | 350 | ||||||||||||
| Total non–interest income | 12,828 | 16,044 | 15,207 | 13,873 | 19,733 | ||||||||||||
| Non–interest expense | |||||||||||||||||
| Salaries and employee benefits | 20,549 | 18,901 | 17,730 | 16,871 | 20,030 | ||||||||||||
| Net occupancy expenses | 3,204 | 2,935 | 3,084 | 3,318 | 3,262 | ||||||||||||
| Data processing | 2,672 | 2,526 | 2,388 | 2,376 | 2,126 | ||||||||||||
| Professional fees | 562 | 522 | 588 | 544 | 691 | ||||||||||||
| Outside services and consultants | 2,197 | 2,330 | 2,220 | 1,702 | 2,083 | ||||||||||||
| Loan expense | 2,803 | 2,645 | 3,107 | 2,822 | 2,961 | ||||||||||||
| FDIC insurance expense | 798 | 279 | 500 | 800 | 900 | ||||||||||||
| Other losses | 1,925 | 69 | 6 | 283 | 735 | ||||||||||||
| Other expenses | 4,660 | 4,142 | 3,765 | 3,456 | 3,665 | ||||||||||||
| Total non–interest expense | 39,370 | 34,349 | 33,388 | 32,172 | 36,453 | ||||||||||||
| Income before income taxes | 25,505 | 27,127 | 25,943 | 23,872 | 23,860 | ||||||||||||
| Income tax expense | 4,080 | 4,056 | 3,770 | 3,450 | 1,967 | ||||||||||||
| Net income | $ | 21,425 | $ | 23,071 | $ | 22,173 | $ | 20,422 | $ | 21,893 | |||||||
| Basic earnings per share | $ | 0.49 | $ | 0.52 | $ | 0.50 | $ | 0.46 | $ | 0.50 | |||||||
| Diluted earnings per share | 0.49 | 0.52 | 0.50 | 0.46 | 0.50 | ||||||||||||
| Condensed Consolidated Statements of Income | ||||||||
| (Dollars in Thousands Except Per Share Data, Unaudited) | ||||||||
| Twelve Months Ended | ||||||||
| December 31, | December 31, | |||||||
| 2021 | 2020 | |||||||
| Interest income | ||||||||
| Loans receivable | $ | 161,617 | $ | 179,672 | ||||
| Investment securities – taxable | 15,132 | 8,493 | ||||||
| Investment securities – non–taxable | 23,246 | 17,213 | ||||||
| Total interest income | 199,995 | 205,378 | ||||||
| Interest expense | ||||||||
| Deposits | 7,867 | 18,556 | ||||||
| Borrowed funds | 4,701 | 11,430 | ||||||
| Subordinated notes | 3,522 | 1,824 | ||||||
| Junior subordinated debentures issued to capital trusts | 2,215 | 2,628 | ||||||
| Total interest expense | 18,305 | 34,438 | ||||||
| Net interest income | 181,690 | 170,940 | ||||||
| Credit loss expense (recovery) | (2,084 | ) | 20,751 | |||||
| Net interest income after credit loss expense (recovery) | 183,774 | 150,189 | ||||||
| Non–interest Income | ||||||||
| Service charges on deposit accounts | 9,192 | 8,848 | ||||||
| Wire transfer fees | 892 | 1,000 | ||||||
| Interchange fees | 10,901 | 9,306 | ||||||
| Fiduciary activities | 7,419 | 9,145 | ||||||
| Gains / (losses) on sale of investment securities | 914 | 4,297 | ||||||
| Gain on sale of mortgage loans | 19,163 | 26,721 | ||||||
| Mortgage servicing income net of impairment | 2,352 | (3,716 | ) | |||||
| Increase in cash value of bank owned life insurance | 2,094 | 2,243 | ||||||
| Death benefit on bank owned life insurance | 783 | 264 | ||||||
| Other income | 4,242 | 1,513 | ||||||
| Total non–interest income | 57,952 | 59,621 | ||||||
| Non–interest expense | ||||||||
| Salaries and employee benefits | 74,051 | 71,082 | ||||||
| Net occupancy expenses | 12,541 | 12,811 | ||||||
| Data processing | 9,962 | 9,200 | ||||||
| Professional fees | 2,216 | 2,433 | ||||||
| Outside services and consultants | 8,449 | 7,318 | ||||||
| Loan expense | 11,377 | 10,628 | ||||||
| FDIC insurance expense | 2,377 | 1,855 | ||||||
| Other losses | 2,283 | 1,162 | ||||||
| Other expenses | 16,023 | 14,952 | ||||||
| Total non–interest expense | 139,279 | 131,441 | ||||||
| Income before income taxes | 102,447 | 78,369 | ||||||
| Income tax expense | 15,356 | 9,870 | ||||||
| Net income | $ | 87,091 | $ | 68,499 | ||||
| Basic earnings per share | $ | 1.99 | $ | 1.56 | ||||
| Diluted earnings per share | 1.98 | 1.55 | ||||||
