1 HORIZON BANCORP FORM 10-Q SECURITIES AND EXCHANGE COMMISSION 450 5th Street N.W. Washington, D.C. 20549 QUARTERLY REPORT UNDER SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarter ended June 30, 1998 commission file number 0-10792 ------------- ------- HORIZON BANCORP --------------- (Exact name of registrant as specified in its charter) Indiana 35-1562417 (State or other jurisdiction of incorporation or (I. R. S. Employer organization) Identification No.) 515 Franklin Square, Michigan City, Indiana 46360 - ------------------------------------------- ----- (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (219) 879-0211 -------------- Securities registered pursuant to Section 12(b) of the Act: NONE ---- Securities registered pursuant to Section 12(g) of the Act: Common Stock, no par value -------------------------- (Title of class) Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No --- --- Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date: 686,977 at July 31, 1998 ------------------------ 2 HORIZON BANCORP FORM 10-Q PART I - FINANCIAL INFORMATION ITEM 1. FINANCIAL INFORMATION REQUIRED BY RULE 10-01 OF REGULATION S-X IS - ------------------------------------------------------------------------- INCLUDED IN THIS FORM 10-Q AS REFERENCED BELOW ---------------------------------------------- FINANCIAL STATEMENTS PAGE -------------------- ---- Consolidated Balance Sheet (Unaudited) 1 Consolidated Statement of Income (Unaudited) 2 Condensed Consolidated Statement of Changes 3 in Stockholders' Equity (Unaudited) Consolidated Statement of Cash Flows (Unaudited) 4 Notes to the Consolidated Financial Statements (Unaudited) 5 - 11 3 CONSOLIDATED BALANCE SHEET (THOUSANDS) (UNAUDITED) June 30 Dec 31 1998 1997 ---- ---- ASSETS Cash and cash equivalents Cash and due from banks $ 19,546 $ 19,506 Money market investment 263 852 Federal funds sold 8,875 0 --------- --------- Total cash and cash equivalents 28,684 20,358 Short-term investments-interest-bearing balances in banks 221 219 Investment securities available for sale, net 54,197 48,638 Investment securities held to maturity, (Estimated market value of $12,990 June 30, 1998 and 12,738 11,447 $11,756 December 31,1997) Loans held for sale 2,119 Total loans 265,149 258,115 Allowance for loan losses (2,832) (2,702) --------- --------- Net loans 262,317 255,413 Premises and equipment, net 16,456 16,144 Accrued interest receivable 2,281 2,264 Other assets 4,166 3,149 --------- --------- Total assets $ 381,060 $ 359,751 ========= ========= LIABILITIES Deposits Noninterest-bearing $ 95,296 $ 61,474 Interest-bearing 205,299 202,939 --------- --------- Total deposits 300,595 264,413 Short-term borrowings 3,000 16,000 Federal Home Loan Bank Advances 41,000 42,000 Accrued interest payable 622 674 Other liabilities 2,721 3,907 --------- --------- Total liabilities 347,938 326,994 --------- --------- Commitments and contingencies Equity received from contributions and dividends to the ESOP 3,764 4,048 STOCKHOLDERS' EQUITY Common stock: $1 stated value, 5,000,000 shares authorized and 1,034,428 shares issued, less ESOP shares of 298,560 at June 30, 1998 and 735 720 307,538 at December 31, 1997 Additional paid-in capital 8,549 7,763 Retained earnings 24,877 24,355 Unrealized gain/loss on securities available for sale (net of tax) 311 400 Less treasury stock, at cost - 156,019 shares at June 30, 1998 and 146,263 shares at December 31, 1997 (5,114) (4,529) --------- --------- Total stockholders' equity 29,358 28,709 --------- --------- Total liabilities and stockholder's equity $ 381,060 $ 359,751 ========= ========= See notes to the consolidated financial statements. Page 1 4 CONSOLIDATED STATEMENTS OF INCOME (THOUSANDS) (UNAUDITED) Three Months Six Months Ended June 30 Ended June 30 ------------- ------------- 1998 1997 1998 1997 ---- ---- ---- ---- INTEREST INCOME Interest and fees on loans $5,978 $6,243 $11,909 $12,262 Interest and dividends on investments Taxable 1,002 1,094 1,935 2,141 Nontaxable 109 98 219 219 ------ ------ ------- ------- Total interest income 7,089 7,435 14,063 14,622 ------ ------ ------- ------- INTEREST EXPENSE Interest on deposits 2,568 2,617 5,043 5,180 Interest on Federal funds purchased and other short term borrowings 72 59 117 85 Interest on Federal Home Loan Bank advances 612 599 1,201 1,158 ------ ------ ------- ------- Total interest expense 3,252 3,275 6,361 6,423 ------ ------ ------- ------- NET INTEREST INCOME 3,837 4,160 7,702 8,199 PROVISION FOR LOAN LOSSES 225 188 550 200 ------ ------ ------- ------- NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES 3,612 3,972 7,152 7,999 ------ ------ ------- ------- NONINTEREST INCOME Service charges on deposits 534 402 1,130 818 Fiduciary income 599 555 1,129 1,173 Other Income 147 74 315 159 ------ ------ ------- ------- Total noninterest income 1,280 1,031 2 ,574 2,150 ------ ------ ------- ------- NONINTEREST EXPENSE Salaries and employee benefits 2,093 1,975 4,207 4,066 Occupancy expense of Company premises, net of rental income 332 297 624 605 Data processing and equipment expenses 535 564 1,094 1,082 Loss on other real estate owned and repossessed collateral 11 39 30 39 Other expenses 1,091 1,208 2,209 2,327 ------ ------ ------- ------- Total noninterest expense 4,062 4,083 8,164 8,119 ------ ------ ------- ------- INCOME BEFORE INCOME TAXES 830 920 1,562 2,030 PROVISION FOR INCOME TAXES 237 272 418 619 ------ ------ ------- ------- NET INCOME 593 648 1,144 1,411 ------ ------ ------- ------- OTHER COMPREHENSIVE INCOME Change in unrealized gains on securities (40) 603 (89) 300 ------ ------ ------- ------- COMPREHENSIVE INCOME $ 553 $1,251 $ 1,055 $ 1,711 ====== ====== ======= ======= Basic earnings per common share $ 0.80 $ 1.75 $ 1.52 $ 2.38 See notes to the consolidated financial statements. Page 2 5 CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (UNAUDITED) (In thousands) Three Months Six Months Ended June 30 Ended June 30 ------------- ------------- 1998 1997 1998 1997 ---- ---- ---- ---- Balance, beginning of period $ 28,569 $ 29,143 $ 28,709 $ 29,297 Net income 593 648 1,144 1,411 Cash dividends ($.45 for the three months ended June 30, 1998 (311) (341) (623) (682) and $.45 for the three months ended June 30, 1997) Purchase of Treasury Stock (334) (67) (585) (340) Net repurchases and distributions with ESOP 881 25 802 25 Change in unrealized gain (loss) on securities available for sale (40) 603 (89) 300 -------- -------- -------- -------- Balance, June 30 $ 29,358 $ 30,011 $ 29,358 $ 30,011 ======== ======== ======== ======== See notes to the consolidated financial statements. Page 3 6 CONSOLIDATED STATEMENTS OF CASH FLOWS (THOUSANDS) (UNAUDITED) June 30 June 30 1998 1997 ---- ---- CASH FLOWS FROM OPERATING ACTIVITIES Net income $ 1,144 $ 1,411 Adjustments to reconcile net income to net cash from operating activities: Depreciation 557 557 Net (accretion)/amortization 112 83 Additional paid in capital from release of ESOP shares (101) (131) loss on disposal of fixed assets 4 77 Provision for loan losses 550 200 Loss on other real estate owned 30 39 Change in income taxes (427) 23 Change in deferred loan fees (46) (30) Change in unearned income 4 63 Change in interest receivable (17) (306) Change in interest payable (52) (6) Change in other assets 50 279 Change in other liabilities (1,186) (668) -------- -------- Net cash provided by operating activities 622 1,591 -------- -------- CASH FLOWS FROM INVESTING ACTIVITIES: Proceeds from maturities, calls and principal repayments of investment securities-available for sale 8,269 5,874 Proceeds from maturities, calls and principal repayments of investment securities-held to maturity 1,046 1,421 Purchase of investment securities-available for sale (15,078) (1,887) Purchase of investment securities-held to maturity (1,338) (1,000) Increase in short-term investments (2) (3) Change in loans (7,771) (6,931) Proceeds from sales of loans 2,246 5,285 Recoveries on loans previously charged off 232 94 Premises and equipment expenditures (874) (2,280) -------- -------- Net cash provided by (used in) investing activities (13,270) 573 -------- -------- CASH FLOWS FROM FINANCING ACTIVITIES: Net increase/(decrease) in deposits 36,182 (4,810) Dividends paid (623) (682) Change in short-term borrowings (13,000) (12,849) Purchase of treasury stock (585) (340) Change in Federal Home Loan Bank advance (1,000) 23,500 -------- -------- Net cash provided by (used in) financing activities 20,974 4,819 -------- -------- NET CHANGE IN CASH AND CASH EQUIVALENTS 8,326 6,983 -------- -------- CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR 20,358 20,340 -------- -------- CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 28,684 $ 27,323 ======== ======== CASH PAID DURING THE YEAR FOR: Interest $ 6,309 $ 6,417 Income taxes 590 456 See notes to the consolidated financial statements. Page 4 7 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - ---------------------------------------------------------- NOTE 1 - BASIS OF PRESENTATION - ------------------------------ The accompanying consolidated financial statements include the accounts of Horizon Bancorp (Horizon) and its wholly-owned subsidiaries, Horizon Bank, N.A. (Bank), HBC Insurance Group, Inc. (Insurance Company) and The Loan Store, Inc. All intercompany balances and transactions have been eliminated. The results of operations for the period ended June 30, 1998 and June 30, 1997 are not necessarily indicative of the operating results for the full year of 1998 or 1997. These interim financial statements are prepared without audit and reflect all adjustments (consisting of normal recurring adjustments) which, in the opinion of management, are necessary to present fairly the consolidated position of Horizon Bancorp at June 30, 1998 and its results of operations and cash flows for the periods presented. The accompanying consolidated financial statements do not purport to contain all the necessary financial disclosure required by generally accepted accounting principals that might otherwise be necessary in the circumstances and should be read in conjunction with the 1997 Horizon Bancorp consolidated financial statements and related notes thereto included in its Annual Report for the year ended December 31, 1997. Page 5 8 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED) - ---------------------------------------------------------------------- NOTE 2 - INVESTMENT SECURITIES AVAILABLE FOR SALE AND HELD TO MATURITY - ---------------------------------------------------------------------- The amortized cost and estimated fair value of investment securities available for sale and held to maturity are as follows: (Thousands) Gross Gross Amortized unrealized unrealized Cost gains losses Fair Value ---- ----- ------ ---------- AVAILABLE FOR SALE AT JUNE 30, 1998: U. S. Treasury and U. S. Government agency securities $ 8,947 $ 47 $ 0 $ 8,994 FHLMC 10,698 173 (5) 10,866 FNMA 24,987 200 (20) 25,167 GNMA 5,021 103 (7) 5,117 ------- ----- -------- ------- Total mortgage-backed securities 40,706 476 (32) 41,150 Total debt securities 49,653 523 (32) 50,144 Equity securities 4,024 29 4,053 ------- ----- -------- ------- Total investment securities available for sale $53,677 $ 552 $ (32) $54,197 ======= ===== ======== ======= HELD TO MATURITY AT JUNE 30, 1998: U. S. Government agency securities $ 1,889 $ 56 $ 0 $ 1,945 Obligations of states and political subdivisions 10,849 197 (1) 11,045 ------- ----- -------- ------- Total debt securities held to maturity $12,738 $ 253 $ (1) $12,990 ======= ===== ======== ======= AVAILABLE FOR SALE AT DECEMBER 31 1997: U. S. Treasury and U. S. Government agency securities $ 3,965 $ 60 $ 0 $ 4,025 FHLMC 13,126 244 13,370 FNMA 20,811 229 21,040 GNMA 6,048 140 6,188 ------- ----- -------- ------- Total mortgage-backed securities 39,985 613 40,598 Total debt securities 43,950 673 44,623 Equity securities 4,020 (5) 4,015 ------- ----- -------- ------- Total investment securities available for sale $47,970 $ 673 $ (5) $48,638 ======= ===== ======== ======= HELD TO MATURITY AT DECEMBER 31, 1997: U. S. Government agency securities $ 2,040 $ 104 $ 0 $ 2,144 Obligations of states and political subdivisions 9,407 205 9,612 ------- ----- -------- ------- Total debt securities held to maturity $11,447 $ 309 $ 0 $11,756 ======= ===== ======== ======= Page 6 9 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED) - ---------------------------------------------------------------------- NOTE 2 - INVESTMENT SECURITIES AVAILABLE FOR SALE AND HELD TO MATURITY - ---------------------------------------------------------------------- (CONTINUED) - ----------- The amortized cost and estimated fair value of debt securities at June 30, 1998, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. (Thousands) Amortized Fair Cost Value ---- ----- AVAILABLE FOR SALE: Due after one year through five years $ 6,696 $ 6,728 Due after five years through ten years 251 252 Due after ten years 2,000 2,014 ------- ------- Subtotal 8,947 8,994 Mortgage-backed securities 40,706 41,150 ------- ------- Total debt securities available for sale $49,653 $50,144 ======= ======= HELD TO MATURITY: Due in one year or less $ 1,664 $ 1,665 Due after one year through five years 1,822 1,832 Due after five years through ten years 6,566 6,755 Due after ten years 2,686 2,738 ------- ------- Total debt securities held to maturity $12,738 $12,990 ======= ======= Page 7 10 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED) - ---------------------------------------------------------------------- NOTE 3 - LOANS AVAILABLE FOR SALE AND HELD TO MATURITY - ----------------------------------------------------------- Loans held to maturity are comprised of the following classifications: June 30 Dec 31 1998 1997 ---- ---- Commercial $ 74,566 $ 73,177 Real estate mortgage 129,952 120,345 Installment 60,631 64,593 -------- -------- Total loans held to maturity $265,149 $258,115 ======== ======== NOTE 4 - ALLOWANCE FOR LOAN LOSSES - ---------------------------------- The following is an analysis of the activity in the allowance for loan losses account: June 30 Dec 31 1998 1997 ---- ---- Balance, beginning of period $2,702 $ 2,435 Provision charged to expense 550 1,325 Recoveries 232 383 Loan charge-offs (652) (1,441) ------ -------- Balance, end of period $2,832 $ 2,702 ====== ======== NOTE 5 - NONPERFORMING ASSETS: - ------------------------------ The following is a summary of nonperforming loans and Other Real Estate Owned (OREO). June 30 Dec 31 OREO is presented before the allowance for OREO losses: 1998 1997 ---- ---- Nonperforming Loans $1,249 $1,181 OREO before allowance for OREO losses 128 125 ----- ------ Total nonperforming assets $1,377 $1,306 ====== ====== Horizon adopted Statement of Financial Accounting Standards FAS 114 "Accounting by Creditors for Impairment of a Loan" as of January 1, 1995. At June 30, 1998 there were no impaired loans outstanding. Page 8 11 FOR THE SIX MONTHS ENDED JUNE 30, 1998 -------------------------------------- ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND - ------- --------------------------------------------------------------- RESULTS OF OPERATIONS - --------------------- INTRODUCTION - ------------ The purpose of this discussion is to focus on Horizon's financial condition, changes in financial condition and the results of operations in order to provide a better understanding of the consolidated financial statements included elsewhere herein. This discussion should be read in conjunction with the consolidated financial statements and the related notes. FINANCIAL CONDITION - ------------------- LIQUIDITY - --------- The Bank maintains a stable base of core deposits provided by long standing relationships with consumers and local businesses. These deposits are the principal source of liquidity for Horizon. Other sources of liquidity for Horizon include earnings, loan repayment, investment security sales and maturities, sale of real estate loans and borrowing relationships with correspondent banks, including the Federal Home Loan Bank (FHLB). During the six months ended June 30, 1998 cash flows were generated from earnings of $1.144 million and a $36 million increase in deposits. Cash flows were used for a $6.9 million increase in investment securities, a $7 million increase in total loans, $13 million decrease in short term borrowings, and a $1 million decrease in FHLB Advances. The net cash position increased $8.3 million, primarily in cash and due from banks. In addition to liquidity provided from the normal operating, funding and investing activities of Horizon, at June 30, 1998, Bank has available approximately $77.5 million in unused credit lines with various money center banks. There have been no other material changes in the liquidity of Horizon from December 31, 1997 to June 30, 1998. Page 9 12 FOR THE SIX MONTHS ENDED JUNE 30, 1998 -------------------------------------- CAPITAL RESOURCES - ----------------- The capital resources of Horizon and Bank remain strong and exceed regulatory capital ratios for "well capitalized" banks at June 30, 1998. Stockholders' equity totaled $33.122 million ($3.764 million from ESOP) as of June 30, 1998 compared to $32.757 million ($4.048 million from ESOP) as of December 31, 1997. The change in stockholders' equity during the six months ended June 30,1998 is the result of the decrease in the market value of investment securities available for sale accounted for as an addition/reduction of stockholders' equity, and net income, net of dividends paid. At June 30, 1998, the ratio of stockholders' equity to assets was 8.69% compared to 9.11% at December 31, 1997. Horizon has selectively purchased shares that became available in the market from time to time. During the six months ended June 30,1998, management purchased 9,756 shares at a cost of $585 thousand. The decrease in equity received from contributions and dividends to the ESOP and the corresponding increase in additional paid in capital is related to the expiration of the obligation to repurchase ESOP shares that were distributed to participants who exited the plan. There have been no other material changes in Horizon's capital resources from December 31, 1997 to June 30, 1998. MATERIAL CHANGES IN FINANCIAL CONDITION - JUNE 30, 1998 COMPARED TO ------------------------------------------------------------------- DECEMBER 31, 1997 ----------------- Because of the nature of its activities, Horizon is subject to pending and threatened legal actions that arise in the normal course of business. In management's opinion, after consultation with counsel, none of the litigation to which Horizon or any of its subsidiaries is a party will have a material effect on the consolidated financial position or results of operations of Horizon. As of April 1, 1998, Horizon's wholly owned subsidiary, Horizon Bank, N.A. consummated the acquisition of the assets of Phoenix Insurance Services, Inc. (Phoenix). Phoenix is an independent insurance agency offering a full line of commercial and personal insurance products, located in LaPorte county, Indiana. As of July 1, 1998, Horizon's wholly owned subsidiary, Horizon Bank, N.A. consummated the acquisition of the assets of the Trowbridge Insurance Agency. Trowbridge is an independent insurance agency offering a full line of commercial and personal insurance products, located in Porter county, Indiana. FOR THE SIX MONTHS ENDED JUNE 30, 1998 -------------------------------------- On June 30, 1998, noninterest bearing deposits increased approximately $30 million and certificates of deposits decreased by a like amount. These changes are primarily related to one municipal deposit account that traditionally redeems a large amount of certificates of deposits at mid year. Noninterest bearing deposits and certificates of deposits returned to normal levels in mid June, 1998. Page 10 13 As of June 30, 1998, the Employee Stock Ownership Plan (ESOP) owned 34.02% of the outstanding shares of Horizon and is subject to regulation and review by the Federal Reserve Bank as a bank holding company. Also, shares owned in the ESOP are subject to the voting decisions of the individual employees and are not otherwise voted by management. Through their Visions and Values document, the employees have indicated that it is their intent to maintain their ownership in Horizon as an independent community bank. They are committed to doing those things necessary to make it a strong financial institution which brings high value to its stakeholders - its customers, shareholders, employees and communities. Horizon Bancorp articles of incorporation require the affirmative vote of the holders of not less the 70% of the outstanding common stock of the Corporation to approve any merger or consolidation of the Corporation with or into any other corporation which: (i) is not recommended by the vote of 70% of the Corporation's directors; or (ii) is proposed by a person, whether an individual, partnership, corporation, group, or otherwise, who separately or in association with one or more other persons holds at the date of the proposal 10% or more of the then outstanding common stock of the Corporation and such proposal does not offer to all shareholders of the Corporation consideration for their shares which is at least equal to the highest percent over book value paid by such person for the shares of the Corporation held by it at the date of the proposal. All other business combinations will require the affirmative vote of a majority of the outstanding common stock of the Corporation. This Article shall not be altered, amended or repealed except by an affirmative vote of at least seventy percent (70%) of the total number of shares of the Corporation entitled to vote on such matter. There have been no other material changes in the financial condition of Horizon from December 31, 1997 to June 30, 1998. RESULTS OF OPERATIONS --------------------- MATERIAL CHANGES IN RESULTS OF OPERATIONS - JUNE 30, 1998 COMPARED TO --------------------------------------------------------------------- JUNE 30, 1997 ------------- During the six months ended June 30, 1998 earnings totaled $1.144 million or $1.52 per share compared to $1.411 million or $2.38 per share for the same period in 1997. Net interest income was $7.152 million for the six months ended June 30, 1998 compared to $7.999 million for the same period 1997. The decline in net interest income is related to a combination of rate and volume in the installment loan portfolio and rate in the mortgage portfolio. Total noninterest income for the six months ended June 30, 1998 increased $424 thousand or 20% from the same period in 1997. The largest component of the change was in the service charge income which increased $312 thousand or 38% from the same period in 1997. This increase is primarily related to service charges on ATM transactions. Noninterest expense increased $45 thousand or 1% to $8.164 million for the six months ended June 30, 1998, compared to the same period in 1997. There have been no other material changes in the results of operations of Horizon from June 30, 1997 to June 30, 1998. Page 11 14 PART II - OTHER INFORMATION --------------------------- For the six months ended June 30, 1998 ITEM 1. LEGAL PROCEEDINGS - ------- ----------------- See Management's Discussion and Analysis ITEM 2. CHANGES IN SECURITIES - ------- --------------------- Not Applicable ITEM 3. DEFAULTS UPON SENIOR SECURITIES - ------- ------------------------------- Not Applicable ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS - ------- --------------------------------------------------- Not Applicable ITEM 5. OTHER INFORMATION - ------- ----------------- Not Applicable ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K - ------- -------------------------------- a. Financial Data Schedule Page 12 15 SIGNATURES ---------- Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. HORIZON BANCORP 8/13/98 /s/ LARRY E. REED - ------------------------- ----------------------------------------------- Date: BY: Larry E. Reed Chairman and Chief Executive Officer 8/13/98 /s/ DIANA E. TAYLOR - ------------------------- ---------------------------------------------- Date: BY: Diana E. Taylor Vice President and Chief Financial Officer Page 13