Heartland BancCorp Earns $2.8 Million in 4Q15 and $8.1 Million for Year; Highlighted by 12% Asset Growth, 9% Loan Growth and 12% Deposit Growth Year-Over-Year; Declares Quarterly Cash Dividend of $0.3724 per Share
Globe Newswire

GAHANNA, Ohio, Jan. 19, 2016 (GLOBE NEWSWIRE) -- Heartland BancCorp (“the company,” and “the bank”) (OTCQB:HLAN), today reported that, following a $879,000 life insurance benefit, earnings increased 69.6% to $2.8 million compared to the fourth quarter a year ago.  Heartland’s core earnings (excluding the life insurance benefit) increased 16.3% in the fourth quarter of 2015 to $1.9 million, or $1.21 per diluted share, compared to $1.7 million, or $1.05 per diluted share, in the fourth quarter a year ago.  For the year, Heartland’s earnings increased 33.7% year-over-year to $8.1 million. Core earnings for 2015 (excluding the life insurance benefit) increased 19.1% to $7.2 million, or $4.57 per diluted share, compared to $6.1 million, or $3.87 per diluted share, in 2014. 

The Company also announced its board of directors declared a regular quarterly cash dividend of $0.3724 per share.  The dividend will be payable April 10, 2016, to shareholders of record as of March 25, 2016, providing a 3.1% current yield at current market prices. 

“2015 was a solid year of growth and prosperity for our organization. We produced record annual profits, robust loan growth, double digit deposit growth and sustained a healthy net interest margin at around 4%,” said G. Scott McComb, Chairman, President and CEO.  “The greater Columbus market continues to be one of the healthiest economies, not only in the region, but in the country, and we are well positioned to take advantage of this market with our brand of community banking.”

In November, Heartland completed a private placement to accredited investors of $5.4 million in aggregate principal amount of fixed and variable rate subordinated promissory notes, with a weighted interest rate of 4.896%.  The proceeds will give Heartland the opportunity to build out its business plan and meet the growing demand from clients and the marketplace.  “This capital raise was a cost effective way for us to raise regulatory capital, give a good return to our investors, and did not dilute current shareholders,” added McComb.

Fourth Quarter Financial Highlights (at or for the period ended December 31, 2015)

  • Net income was $2.8 million, up from $1.9 million in the preceding quarter and $1.7 million in the fourth quarter a year ago.
  • Net interest margin remained strong at 3.99% compared to 3.96% in the preceding quarter and 3.89% in the fourth quarter a year ago.
  • Annualized return on average assets was 1.59%.
  • Annualized return on average equity was 17.51%.
  • Total deposits increased 12.0% to $623.0 million from a year ago.
  • Net loans increased 8.5% to $541.0 million from a year ago.
  • Non-performing assets were $5.2 million, or 0.72% of total assets, at December 31, 2015, compared to $4.1 million, or 0.59%, three months earlier and $5.3 million, or 0.82%, one year earlier.
  • Tangible book value per share increased 9.3% to $42.40 per share compared to $38.79 per share one year earlier.
  • Declared a quarterly cash dividend of $0.3724 per share, which represents a 3.31% yield based on the December 31, 2015 stock price. ($45.00).
  • The internal rate of return based on growth in book value and dividends paid was 16.2% in 2015.

Balance Sheet Review

“Loan growth was robust again during the quarter, particularly in the agricultural and commercial and industrial (C&I) portfolios. With the demand we are seeing from new and existing customers, as well as the strength in our loan pipeline, we expect our loan production to remain strong throughout 2016,” said McComb.  Net loans increased 2.1% to $541.0 million at December 31, 2015, compared to $529.7 million at September 30, 2015 and increased 8.5% compared to $498.6 million at December 31, 2014.  

Total deposits increased 2.5% to $623.0 million at year end, compared to $608.0 million three months earlier and increased 12.0% compared to $556.2 million a year ago.  Demand accounts represented 22.3%, savings, NOW and money market accounts represented 35.2%, and CDs comprised 42.5% of the total deposit portfolio, at December 31, 2015. 

Total assets increased 4.2% to $729.6 million at December 31, 2015, compared to $700.5 million three months earlier and increased 12.3% compared to $649.7 million a year earlier.  Shareholders’ equity increased 4.0% to $66.8 million at December 31, 2015, compared to $64.2 million at September 30, 2015 and increased 10.0% compared to $60.7 million one year ago.  At year end, Heartland’s tangible book value increased 3.8% to $42.40 per share compared to $40.84 per share three months earlier and increased 9.3% from $38.79 per share one year earlier.

Operating Results

“Our net interest margin remains healthy and improved modestly during the quarter due to continued loan and deposit pricing discipline,” said McComb.  Heartland’s net interest margin was 3.99% in the fourth quarter of 2015, compared to 3.96% in the preceding quarter and 3.87% in the fourth quarter a year ago.  For the full year 2015, Heartland’s net interest margin was 4.02%, a two basis point improvement compared to a year ago.

Total revenues (net interest income before the provision for loan losses, plus non-interest income) increased 19.5% to $8.2 million in the fourth quarter, compared to $6.9 million in the fourth quarter a year ago, and increased 13.7% compared to $7.3 million in the preceding quarter.  For the year, total revenues increased 13.3% to $29.4 million, compared to $26.0 million in 2014.  Excluding the $879,000 benefit in excess of life insurance value, total revenues were $7.4 million in the fourth quarter and $28.5 million for the year.  Net interest income before the provision for loan loss increased 7.6% to $6.6 million in the fourth quarter of 2015, compared to $6.1 million in the fourth quarter a year ago, and increased 3.2% compared to $6.4 million in the preceding quarter.  For the year, net interest income before the provision for loan losses increased 11.4% to $25.4 million, compared to $22.8 million in 2014.

Heartland’s noninterest income was $1.7 million in the fourth quarter of 2015, compared to $874,000 in the third quarter and $780,000 in the fourth quarter a year ago.  The increase in noninterest income was primarily the result of a $879,000 benefit in excess of life insurance cash value from a policy payout.  For the year, noninterest income was $4.0 million compared to $3.1 million a year ago. In 2014, Heartland had substantial gains from sales of securities and foreclosed assets. 

Fourth quarter noninterest expenses were $4.5 million, compared to $4.3 million in the preceding quarter and $4.4 million in the fourth quarter a year ago.  For the year, noninterest expenses were $17.6 million compared to $16.3 million in 2014.  The year-over-year increase is primarily attributable to costs associated with the new branch in Pickerington, Ohio.  Additionally, the increase in loan production for the year led to overall higher employee and incentive costs.

Credit Quality

"Nonaccrual loans and past due loans still accruing were up slightly during the quarter, primarily due to a few lending relationships that were slow in making payments," said McComb.  “However, there were no foreclosed assets on the books at the end of the year.  We believe these few problematic loans are isolated and not indicative of the overall quality of the loan portfolio.”

Nonaccrual loans were $3.3 million at December 31, 2015, which was a slight increase compared to $3.0 million three months earlier, and a decrease of 25.7% from $4.5 million a year earlier.  Loans past due 90 days and still accruing also increased to $1.9 million from $1.1 million at the end of the third quarter and $745,000 a year ago.  There were no other real estate owned (OREO) and other non-performing assets on the books at December 31, 2015, the same as at the preceding quarter end.  OREO was $108,000 at December 31, 2014.

Nonperforming assets (NPAs), consisting of nonperforming loans, OREO, and loans delinquent 90 days or more, were $5.2 million at December 31, 2015, compared to $4.1 million three months earlier, and decreased slightly when compared to $5.3 million a year ago. 

The fourth quarter provision for loan losses was $120,000, down from $160,000 in the preceding quarter.  This compares to $225,000 in the fourth quarter a year ago.  For the year, the provision for loan losses totaled $760,000 compared to $1.3 million in 2014.  As of December 31, 2015, the allowance for loan losses represented 172.2% of nonaccrual loans compared to 190.8% three months earlier, and 119.7% one year earlier.

Heartland’s net charge-offs were $54,000 in the fourth quarter compared to $8,000 in the preceding quarter, and $238,000 in the fourth quarter a year ago.  The allowance for loan losses was $5.7 million, or 1.04% of total loans at December 31, 2015, compared to $5.7 million, or 1.06% of total loans at September 30, 2015, and $5.4 million, or 1.06% of total loans a year ago.

About Heartland BancCorp

Heartland BancCorp is a registered Ohio bank holding company and the parent of Heartland Bank, which operates twelve full-service banking offices. Heartland Bank, founded in 1911, provides full service commercial, small business, and consumer banking services; alternative investment services; insurance services; and other financial products and services.  Heartland Bank is a member of the Federal Reserve, a member of the FDIC and an Equal Housing Lender. Heartland BancCorp is currently quoted on the OTC Markets (OTCQB) under the symbol HLAN. Learn more about Heartland Bank at HeartlandBank.com.  

In May 2015, Heartland was ranked #77 on the American Banker magazine’s list of Top 200 Publicly Traded Community Banks and Thrifts based on three-year average return on equity (“ROE”) as of 12/31/14.

Safe Harbor Statement

This release contains forward-looking statements that reflect management's current views of future events and operations. These forward-looking statements are based on information currently available to the Company as of the date of this release.  It is important to note that these forward-looking statements are not guarantees of future performance and involve risks and uncertainties, including, but not limited to, the ability of the Company to implement its strategy and expand its lending operations.

  
Heartland BancCorp 
Consolidated Balance Sheets 
  
  
           
Assets  Dec. 31, 2015
  Sept. 30, 2015
  Dec. 31, 2014
 
     Cash and due from banks$  36,994,171 $  29,736,396  $   22,561,068 
 Federal funds sold   -    -    - 
 Cash and cash equivalents   36,994,171    29,736,396    22,561,068 
 Available-for-sale securities   114,638,733    104,061,671    101,479,692 
 Held-to-maturity securities, fair value $6,409,962 and $6,914,231 at December 31, 2015 and 2014, respectively and $6,845,100 at September 30, 2015   6,044,094    6,498,787    6,454,963 
 Loans, net of allowance for loan losses of $5,715,827 and $5,350,637 at December 31, 2015 and 2014, respectively and $5,649,773 at September 30, 2015   540,958,372    529,733,539    498,585,125 
 Premises and equipment   13,506,350    13,458,703    12,653,144 
 Nonmarketable equity securities   2,658,239    2,658,239    2,655,439 
 Foreclosed assets held for sale   -    -    108,082 
 Interest receivable   1,958,082    2,374,220    1,803,108 
 Goodwill   417,353    417,353    417,353 
 Deferred income taxes   1,574,075    1,574,075    1,574,075 
 Life insurance assets   9,327,518    9,337,159    1,215,898 
 Other    1,516,000    629,516    174,341 
   Total assets$  729,592,987 $  700,479,658  $   649,682,288 
           
Liabilities and Shareholders' Equity         
  Liabilities         
 Deposits         
 Demand$  139,226,242 $  119,445,210  $   108,394,566 
 Saving, NOW and money market   219,076,813    217,336,061    203,367,315 
 Time   264,651,203    271,254,619    244,394,645 
   Total deposits   622,954,258    608,035,890    556,156,526 
 Short-term borrowings   29,150,118    23,620,874    28,395,316 
 Long-term debt   5,460,000    -    - 
 Interest payable and other liabilities   5,270,849    4,617,893    4,421,322 
   Total liabilities   662,835,225    636,274,657    588,973,164 
           
  Shareholders' Equity         
 Common stock, without par value; authorized 5,000,000 shares;  issued 2015 -  1,564,581 shares 2014 -  1,554,457 shares and September 2015 - 1,561,781 shares    23,872,599    23,725,023    23,558,806 
 Retained earnings   41,991,488    39,765,320    36,160,565 
 Accumulated other comprehensive income (expense)   893,675    714,658    989,753 
 Treasury stock at Cost, Common; 2014- 1,665 shares   -    -    - 
   Total shareholders' equity   66,757,762    64,205,001    60,709,124 
   Total liabilities and shareholders' equity$  729,592,987  $  700,479,658  $   649,682,288 
   Book value per share$42.67 $41.11 $39.05 
         

 

  
Heartland BancCorp 
Consolidated Statements of Income 
  
   Three Months Ended
September 30, 
  Twelve Months Ended
 
Interest Income Dec. 31, 2015
  Sept. 30, 2015
 Dec. 31, 2014 
 Dec. 31, 2015 
  Dec. 31, 2014
 
   Loans$   6,645,404   $   6,497,915 $  6,162,060 $  25,775,945 $  22,767,132 
 Securities              
 Taxable     424,204     335,461    324,614    1,376,312    1,256,494 
 Tax-exempt    395,358     383,968    387,701    1,551,627    1,626,882 
 Other    15,888     15,443    17,553    50,925    47,837 
   Total interest income    7,480,854     7,232,787    6,891,928    28,754,809    25,698,345 
Interest Expense                 
 Deposits    851,796     846,062    761,837    3,256,624    2,834,757 
 Borrowings    39,234     3,291    3,970    49,252    16,601 
   Total interest expense    891,030     849,353    765,807    3,305,876    2,851,358 
Net Interest Income    6,589,824     6,383,434    6,126,121    25,448,933    22,846,987 
Provision for Loan Losses    120,000     160,000    225,000    760,000    1,255,000 
Net Interest Income After Provision for Loan Losses      6,469,824     6,223,434    5,901,121    24,688,933    21,591,987 
Noninterest income                 
 Service charges    477,606     500,789    475,385    1,925,467    1,980,529 
 Net Gains and commissions on loan sales     34,621     123,793    32,691    241,742    121,695 
 Net realized gains on available-for-sale securities    1,357     -    -    18,291    136,701 
 Net realized gain/(loss) on sales of foreclosed assets    (0)    5,250    55,828    5,308    209,901 
 Benefit in excess of life insurance cash value    879,488     -    -    879,488    - 
 Other    272,255     244,580    216,095    879,945    657,126 
   Total noninterest income    1,665,326     874,412    779,999    3,950,240    3,105,952 
Noninterest Expense                 
 Salaries and employee benefits    2,800,345     2,501,325    2,576,281    10,331,707    9,294,269 
 Net occupancy and equipment expense    456,349     478,053    415,152    1,842,702    1,706,778 
 Data processing fees    265,293     270,360    319,183    1,082,143    1,018,464 
 Professional fees    64,706     140,972    186,695    498,406    772,812 
 Marketing expense    134,990     135,000    199,286    545,990    598,036 
 Printing and office supplies    31,786     33,805    42,527    158,877    165,248 
 State franchise taxes    105,981     105,982    90,097    423,926    373,224 
 FDIC Insurance premiums    93,000     111,000    91,836    411,000    342,089 
 Other    593,635     564,992    486,753    2,261,155    2,060,441 
   Total noninterest expense    4,546,085     4,341,489    4,407,810    17,555,906    16,331,361 
Income before Income Tax    3,589,065     2,756,357    2,273,310    11,083,267    8,366,578 
Provision for Income Taxes    780,246     813,343    617,225    2,955,567    2,285,364 
Net Income$   2,808,819  $  1,943,014 $  1,656,085 $  8,127,700 $  6,081,214 
Basic Earnings Per Share$   1.80  $  1.25 $  1.07 $5.21 $  3.92 
Diluted Earnings Per Share$   1.77  $  1.22 $1.05 $5.13 $3.87 
                   

 

           
ADDITIONAL FINANCIAL INFORMATION          
(Dollars in thousands except per share amounts)(Unaudited)  Three Months Ended Twelve Months Ended 
 Dec. 31, 2015 Sept. 30, 2015 Dec. 31, 2014 Dec. 31, 2015 Dec. 31, 2014 
Performance Ratios:          
Return on average assets 1.59%  1.14%  1.04%  1.18%  0.99% 
Return on average equity  17.51%  12.47%  11.22%  12.91%  10.57% 
Net interest margin 3.99%  3.96%  3.87%  4.02%  4.00% 
Efficiency ratio 55.08%  59.82%  63.82%  59.75%  63.26% 
           
Asset Quality Ratios and Data:As of or for the Three Months Ended     
 Dec. 31, 2015 Sept. 30, 2015 Dec. 31, 2014     
Non accrual loans$  3,320  $  2,991     4,470      
Loans past due 90 days and still accruing   1,919     1,126     745      
Non-performing investment securities   -      -      -       
OREO and other non-performing assets   -      -      108      
Total non-performing assets$  5,239  $  4,117  $  5,323      
           
Non-performing assets to total assets 0.72%  0.59%  0.82%     
Net charge-offs quarter ending $  54  $  8  $  238      
           
Allowance for loan loss$  5,716  $  5,650  $  5,351      
Non accrual loans$  3,320  $  2,962  $  4,470      
Allowance for loan loss to non accrual loans 172.17%  190.75%  119.71%     
Allowance for loan losses to loans outstanding 1.04%  1.06%  1.06%     
           
Book Values:          
Total shareholders' equity$  66,758  $  64,205  $  60,709      
Less, goodwill   417     417     417      
Shareholders' equity less goodwill$  66,341  $  63,788  $  60,292      
Common shares outstanding   1,564,581     1,561,781     1,554,457      
Less treasury shares   -      -      -       
Common shares as adjusted   1,564,581     1,561,781     1,554,457      
Book value per common share$   42.67   $   41.11   $   39.05       
           
Tangible book value per common share$   42.40   $   40.84   $   38.79       
           


Contacts: G. Scott McComb, Chairman, President & CEO					
Heartland BancCorp  614-337-4600	

Primary Logo

 Top of page