10QSB 1 horizonsecond.htm HORIZON BANCORPORATION 6-30-03 SECURITIES AND EXCHANGE COMMISSION

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

____________________

FORM 10-QSB

QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2003
Commission File No. 333-71773

HORIZON BANCORPORATION, INC.
(Exact name of small business issuer as specified in its charter)

Florida
(State of Incorporation)

65-0840565
(I.R.S. Employer Identification No.)


900 53rd Avenue East, Bradenton, Florida 34203
(Address of Principal Executive Offices)

(941) 753-2265
(Issuer's Telephone Number, Including Area Code)

N/A
(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)

Check whether the issuer (1) 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 issuer was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes X No ___

APPLICABLE ONLY TO CORPORATE ISSUERS: Indicate the number of shares outstanding of each of the issuer's classes of common equity as of the latest practicable date.

Common stock, par value $.01 per share, 1,393,448 shares issued and outstanding as of August 6, 2003.

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

Horizon Bancorporation, Inc.
Bradenton, Florida
Balance Sheets

ASSETS

(Unaudited)
June 30,
2003

(Unaudited)
December 31,
2002

Cash and due from banks
Federal funds sold
Total cash and cash equivalents

$2,759,048
_3,125,000
5,884,048

$1,832,187
_2,757,000
4,589,187

Securities:

 

 

Securities available for sale, at fair value
Loans, net
Property and equipment, net
Other assets
Total Assets

8,917,638
61,995,075
1,849,126
__682,614
$79,328,501

9,958,547
55,908,210
1,843,293
__772,713
$73,071,950

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
Non-interest bearing deposits
Interest bearing deposits
Total deposits
Borrowings
Other liabilities
Total Liabilities

$6,824,621
66,382,729
73,207,350
459,813
173,614
$73,840,777

$5,978,433
62,283,753
68,262,186
439,898
108,623
$68,810,707

Commitments and contingencies

 

 

Stockholders' Equity:
Common stock, $.01 par value, 25,000,000 shares authorized, 1,355,443 and 1,147,410 shares issued and outstanding at June 30, 2003 and December 31, 2002, respectively

$13,554

$11,474

Paid-in-capital

7,215,094

5,999,596

Retained (deficit)

(1,758,456)

(1,782,633)

Accumulated other comprehensive income

17,532

32,806

Total Stockholders' Equity

5,487,724

4,261,243

Total Liabilities and Stockholders' Equity

$79,328,501

$73,071,950

Refer to notes to the consolidated financial statements.

Horizon Bancorporation, Inc.
Bradenton, Florida
Statement of Income (Unaudited)

 

For the three months
ended June 30,

 

2003

2002

Interest and fees on loans and investments

$1,160,904

$1,079,781

Interest expense

470,862

496,296

Net interest income

$690,042

$583,485

Provision for loan losses

58,076

45,000

Net interest income after provision for loan losses

$631,966

$538,485

Other income:

 

 

Service fees on deposit accounts

$53,899

$38,554

Other income

28,111

11,044

Gain (loss) on settlement of securities

(19,252)

9,873

Total other income

$62,758

$59,471

Operating expenses:
Salaries
Employee benefits
Depreciation and amortization
Data Processing
Legal and professional
Rent
Regulatory assessments
Insurance expense
Advertising & promotional
Miscellaneous other expenses

$259,657
71,979
45,587
68,264
52,629
25,306
14,621
13,342
9,300
123,332

$233,762
59,797
52,509
56,641
37,097
24,453
9,499
10,259
11,299
93,835

Total operating expenses

$684,017

$589,151

Net income (loss) before taxes

$10,707

$8,805

Income taxes

- -

- -

Net income (loss)

$10,707

$8,805

Basic income (loss) per share

$ .01

$ .01

Diluted income (loss) per share

$ .01

$ .01

Refer to notes to the consolidated financial statements.

Horizon Bancorporation, Inc.
Bradenton, Florida
Statement of Income (Unaudited)

 

For the six months
ended June 30,

 

2003

2002

Interest and fees on loans and investments

$2,334,997

$2,104,296

Interest expense

937,586

981,283

Net interest income

$1,397,411

$1,123,013

Provision for loan losses

102,325

113,545

Net interest income after provision for loan losses

$1,295,086

$1,009,468

Other income:

 

 

Service fees on deposit accounts

$89,638

$75,700

Other income

29,873

28,077

Gain (loss) on settlement of securities

(19,252)

9,873

Total other income

$100,259

$113,650

Operating expenses:
Salaries
Employee benefits
Depreciation and amortization
Data Processing
Legal and professional
Rent
Regulatory assessments
Insurance expense
Advertising & promotional
Miscellaneous other expenses

$510,991
140,892
91,150
133,090
106,247
49,875
36,173
26,019
29,861
246,870

$474,325
119,899
112,988
111,751
53,569
48,358
18,407
18,808
25,502
180,190

Total operating expenses

$1,371,168

$1,163,797

Net income (loss) before taxes

$24,177

$(40,679)

Income taxes

- -

- -

Net income (loss)

$24,177

$(40,679)

Basic income (loss) per share

$ .02

$ (.04)

Diluted (loss) per share

$ .02

$ (.04)

Refer to notes to the consolidated financial statements.

 

HORIZON BANCORPORATION, INC.
Bradenton, Florida
Consolidated Statements of Cash Flows (Unaudited)

 

For the six months
ended June 30,

 

2003

2002

Cash flows provided by operating activities

$366,406

$388,794

Cash flows from investing activities:
Increase in loans, net

$(6,189,190)

$(12,803,167)

Securities available for sale:
Purchases
Maturities and pay downs

(1,416,127)
2,439,823

(1,567,549)
1,291,551

Purchase of fixed assets

(88,708)

(9,390)

Net cash used by investing activities

$(5,254,202)

$(13,088,555)

Cash flows from financing activities:

 

 

Sale of stock
Increase in borrowings
Increase in deposits

$1,217,578
19,915
4,945,164

$ --
1,027,358
13,699,141

Net cash provided by financing activities

$6,182,657

$14,726,499

Net increase in cash and cash equivalents

$1,294,861

$2,026,738

Cash and cash equivalents, beginning of period

4,589,187

1,556,213

Cash and cash equivalents, end of period

$5,884,048

$3,582,951

 

Refer to notes to the consolidated financial statements.

 

Horizon Bancorporation, Inc.
Bradenton, Florida
Consolidated Statements of Changes in Shareholders' Equity (Unaudited)
for the six-month periods ended June 30, 2002 and 2003

 

Common Stock

Paid in
Capital

Retained
Earnings

Accumulated
Other
Comprehensive
Income

 

 

Shares

Par Value

Total

Balance, December 31, 2001

1,146,077

$11,461

$5,992,278

$(1,906,244)

$(35,626)

$4,061,869

Comprehensive Income:
Net income (loss),
six-month period
ended June 30, 2002

- -

- -

- -

(40,680)

- -

(40,680)

Net unrealized gains on securities, six-month period ended June 30, 2002
Total comprehensive income/(loss)

- -
- -

- -
- -

- -
- -


- -
(40,680)

113,095
113,095

113,095
72,415

Balance,
June 30, 2002

1,146,077

$ 11,461

$5,992,278

$(1,946,924)

$77,469

$4,134,284

---------------------------------------------------

 

 

 

 

 

 

Balance, December 31, 2002

1,147,410

$11,474

$5,999,596

$(1,782,633)

$32,806

$4,261,243

Issuance of 208,033 shares through rights offering, net of selling expenses

208,033

$2,080

$1,215,498

 

 

$1,217,578

Comprehensive Income:
Net income, six-month period ended June 30, 2003

- -

- -

- -

24,177

- -

24,177

Net unrealized loss on securities, six-month period ended June 30, 2003
Total comprehensive income/(loss)

- -
- -

- -
- -

- -
- -


- -
24,177

(15,274)
(15,274)

(15,274)
8,903

Balance, June 30, 2003

1,355,443

$ 13,554

$7,215,094

$(1,758,456)

$17,532

$5,487,724

 

Refer to notes to the consolidated financial statements.

 

Horizon Bancorporation, Inc.
Notes to Consolidated Financial Statements (Unaudited)
June 30, 2003

Note 1 - Basis of Presentation

The accompanying financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-QSB. Accordingly, they do not include all the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and six-month periods ended June 30, 2003 are not necessarily indicative of the results that may be expected for the year ending December 31, 2003. These statements should be read in conjunction with the consolidated financial statements and footnotes thereto included in Form 10-KSB for the year ended December 31, 2002.

Note 2 - Summary of Organization

Horizon Bancorporation, Inc., Bradenton, Florida (the "Company") is a one-bank holding company with respect to Horizon Bank, Bradenton, Florida (the "Bank"). The Company commenced banking operations on October 25, 1999 when the Bank opened for business. The Bank is primarily engaged in the business of obtaining deposits and providing commercial, consumer and real estate loans to the general public. The Bank's depositors are each insured up to $100,000 by the Federal Deposit Insurance Corporation (the "FDIC"), subject to certain limitations imposed by the FDIC.

The Company is authorized to issue up to 25.0 million shares of its $.01 par value per share common stock. Each share is entitled to one vote and shareholders have no preemptive or conversion rights. As of June 30, 2003, and December 31, 2002, there were 1,355,443 and 1,147,410 shares of the Company's common stock issued and outstanding, respectively. Additionally, the Company has authorized the issuance of up to 1.0 million shares of its $.01 par value per share preferred stock. The Company's Board of Directors may, without further action by the shareholders, direct the issuance of preferred stock for any proper corporate purpose with preferences, voting powers, conversion rights, qualifications, special or relative rights and privileges which could adversely affect the voting power or other rights of shareholders of common stock. As of June 30, 2003 and December 31, 2002, there were no shares of the Company's preferred stock issued or outstanding.

Note 3 - Recent Accounting Pronouncements

In December 2001, the American Institute of Certified Public Accountants issued Statement of Position ("SOP") 01-6, "Accounting by Certain Entities (Including Entities With Trade Receivables) That Lend to or Finance the Activities of Others." SOP 01-6 reconciles the specialized accounting and financial reporting guidance in the existing Banks and Savings Institutions Guide, Audits of Credit Unions Guide, and Audits of Finance Companies Guide. The SOP eliminates differences in accounting and disclosure established by the respective guides and carries forward accounting guidance for transactions determined to be unique to certain financial institutions. Adoption of this pronouncement has not had a material impact on the Company's results of operations or financial position.

In October 2002, the Financial Accounting Standards Board ("FASB") issued SFAS No. 147, "Acquisitions of Certain Financial Institutions," which addresses accounting for the acquisition of certain financial institutions. The provisions of SFAS No. 147 rescind the specialized accounting guidance in paragraph 5 of SFAS No. 72 and require unidentifiable intangible assets to be reclassified to goodwill if certain criteria are met. Financial institutions meeting the conditions outlined in SFAS No. 147 will be required to restate previously issued financial statements after September 30, 2002. The adoption of SFAS No. 147 has had no material impact on the Company's results of operations or financial position.

In December 2002, FASB issued SFAS No. 148, "Accounting for Stock-Based Compensation - Transition and Disclosure," which amended SFAS No. 123, "Accounting for Stock-Based Compensation" to provide alternative methods of transition for a voluntary change to the fair value based method of accounting for stock-based compensation. In addition, this statement amended the disclosure requirements of SFAS No. 123 to require prominent disclosures in both annual and interim financial statements about the method of accounting for stock-based employee compensation and the effect of the chosen method on reporting results. The provisions of SFAS No. 148 are effective for annual periods ending December 15, 2002, and for interim periods beginning after December 15, 2002.

In November 2002, FASB issued Interpretation No. 45, "Guarantor's Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others." It addresses the accounting for the stand-ready obligation under guarantees. A guarantor is required to recognize a liability with respect to its stand-ready obligation under the guarantee even if the probability of future payments under the guarantee is remote. The initial liability will be measured as the fair value of the stand-ready obligation. Additionally, the Interpretation addresses the disclosure requirements for guarantees including the nature and terms of the guarantees, maximum potential for future amounts and the carrying amount of the liabilities. The disclosure requirements are effective for interim and annual financial statements ending after December 15, 2002. The initial recognition and measurement provisions are effective for all guarantees within the scope of Interpretation 45 issued or modified after December 31, 2002. Commercial letters of credit and other loan commitments, which are commonly thought of as guarantees of funds were not included in the scope of interpretation. The Bank has made relevant disclosures in the current year financial statements. The Bank does not expect the adoption of Interpretation No. 45 to have a material impact on its financials.

 

Item 2 - Management's Discussion and Analysis of Financial Condition and Results of Operations.

Total assets increased by $6.2 million, to $79.3 million during the six-month period ended June 30, 2003. More specifically, cash and cash equivalents increased by $1.3 million, to $4.6 million; securities decreased by $1.1 million, to $8.9 million; loans increased by $6.1 million, to $62.0 million, and all other assets decreased by $.1 million to $.7 million. To fund the $6.2 million increase in assets, customer deposits were increased by $4.9 million, to $73.2 million, other liabilities increased by $.1 million, to $24 million, and the capital accounts increased by $1.2 million, to $5.5 million.

Liquidity and Sources of Capital

The Company filed a Registration Statement on Form SB-2, which became effective April 29, 2003 (the "Rights Offering"). Under the Rights Offering, the Company offered a minimum of 166,667 and a maximum of 344,223 units solely to its shareholders of record as of April 11, 2003. The Rights Offering expired July 6, 2003. The subscription price of each unit was $6.00. Each unit consists of one share of the Company's common stock plus one warrant to purchase, for $7.00, an additional share of common stock in the next two years. The Company may cancel the warrants after one year unless the holder exercises the warrant within a thirty-day notice period. The Company will use the proceeds to pay offering expenses, to repay a note of approximately $460,000, add capital to the Bank, and retain excess funds, if any, for working capital purposes. As of June 30, 2003, the Company had sold 208,033 units, having collected net proceeds of $1,217,578. On June 17, 2003, the Company injected $1.0 million into the Bank's capital accounts. Upon the expiration of the Rights Offering on July 6, 2003, the Company had sold 246,038 units.

Liquidity is the Company's ability to meet all deposit withdrawals immediately, while also providing for the credit needs of customers. The June 30, 2003 financial statements evidence a satisfactory liquidity position as total cash and cash equivalents amounted to $5.9 million, representing 7.4% of total assets. Investment securities, which amounted to $8.9 million or 11.2% of total assets, provide a secondary source of liquidity because they can be converted into cash in a timely manner. The Bank is a member of the Federal Reserve System and maintains relationships with several correspondent banks and, thus, could obtain funds from these banks on short notice. The Company's management closely monitors and maintains appropriate levels of interest earning assets and interest bearing liabilities, so that maturities of assets can provide adequate funds to meet customer withdrawals and loan demand. The Company knows of no trends, demands, commitments, events or uncertainties that will result in or are reasonably likely to result in its liquidity increasing or decreasing in any material way. The Bank maintains an adequate level of capitalization as measured by the following capital ratios and the respective minimum capital requirements by the Bank's primary regulators.

 

Bank's
June 30, 2003

Minimum Regulatory
Requirement

Leverage ratio
Risk weighted ratio

7.3%
9.7%

4.0%
8.0%

With respect to the leverage ratio, the regulators expect a minimum of 5.0% to 6.0% ratio for banks that are not rated CAMELS 1. The Bank's leverage ratio of 7.3% and risk-weighted ratio of 9.7% are well above the required minimum. As described above, on June 17, 2003, the Company injected $1.0 million into the Bank's capital accounts, thereby significantly improving the Bank's capital position and its ability to grow.

Results of Operations

For the three-month period ended June 30, 2003, net income amounted to $10,707, or $.01 per diluted share. By comparison, net income for the three-month period ended June 30, 2002 amounted to $8,805, or $.01 per diluted share. In general, revenues for the quarter ended June 30, 2003 increased by approximately $110,000 over revenues for the June 30, 2002 quarter, while expenses grew by approximately $108,000 over the same time periods. More specifically,

  1. Net interest income increased from $583,485 for the three-month period ended June 30, 2002 to $690,042 for the three-month period ended June 30, 2003. This increase is due to both higher average earning assets and a higher net interest yield.
  2. Non-interest income for the three-month period ended June 30, 2003 was $62,758, an amount slightly higher than the $59,471 obtained during the three-month period ended June 30, 2002. Note that during the 2003 quarter, loss on settlement of securities amounted to $(19,252) while during the 2002 quarter, there was a gain of $9,873. If one discounts (disregards) the gain/(loss) on the settlement of securities, then non-interest income would have increased by $32,412, from $49,598 for the June 30, 2002 quarter to $82,010 for the June 30, 2003 quarter.
  3. Non-interest expense increased from $589,151 for the three-month period ended June 30, 2002 to $684,017 for the three-month period ended June 30, 2003. The majority of the above increase is due to the expanding asset-base.
  4. Provision for loan losses for the three-month period ended June 30, 2003 and 2002 were $58,076 and $45,000, respectively. The increase in the provision is due to higher loan balances.

Net income for the six-month period ended June 30, 2003 amounted to $24,177, or $.02 per diluted share. By comparison, for the six-month period ended June 30, 2002, net (loss) amounted to $(40,679), or $(.04) per diluted share. Below is a brief discussion concerning the Company's operational results for the six-month period ended June 30, 2003 as compared to the six-month period ended June 30, 2002.

a. Interest income, which represents interest received on interest earning assets, increased from $2,104,296 for the six-month period ended June 30, 2002 to $2,334,997 for the six-month period ended June 30, 2003, an increase of $230,701. The cost of funds, which represents interest paid on deposits and borrowings, decreased from $981,283 for the six-month period ended June 30, 2002 to $937,586 for the six-month period ended June 30, 2003, a decrease of $43,697. The increase in interest income combined with the reduction in interest expense resulted in an increase in the net interest income from $1,123,013 for the six-month period ended June 30, 2002 to $1,397,411 for the six-month period ended June 30, 2003; this represents an increase of $274,398, or 24.4%.

Net interest yield, defined as net interest income divided by average interest earning assets, increased from 3.82% during the six-month period ended June 30, 2002 to 3.95% during the six-month period ended June 30, 2003. This increase is significant in light of the fact that the majority of financial institutions are experiencing a decline in the net interest yield caused primarily by the declining interest rate environment. Below is pertinent information concerning the yield on earning assets and the cost of funds for the six-month period ended June 30, 2003.

(Dollars in '000s)

Description

Avg. Assets/
Liabilities

Interest
Income/Expense

Yield/
Cost

Federal funds

$ 1,804

$ 10

1.16%

Securities

9,130

194

4.25%

Loans

59,727

2,131

7.14%

Total

$70,661

$2,335

6.61%

Borrowings

$ 382

$ 10

5.24%

Transactional accounts

16,752

99

1.18%

Savings

4,306

32

1.49%

CD's

42,769

797

3.73%

Total

$64,209

$ 938

2.92%

Net interest income

 

$1,397

 

Net yield on earning assets

 

3.95%

b. For the six-month period ended June 30, 2003, non-interest income amounted to $100,259, or .26% of average assets. By comparison, non-interest income for the six-month period ended June 30, 2002 amounted to $113,650, or .35% of average assets. If one discounts the gain/(loss) on settlement of securities (because they are non-recurring), then non-interest income would have increased from $103,777 for the 2002 period to $119,511 for the 2003 period; as a percent of average assets, however, non-interest income would have decreased from .32% (2002) to .31% (2003).

c. For the six-month period ended June 30, 2003, non-interest expense amounted to $1,371,168, or 3.56% of average assets. By comparison, for the six-month period ended June 30, 2002, non-interest expense amounted to $1,163,797, or 3.60% of average assets. This decrease (on a percentage basis) is primarily due to the improvement of operational efficiencies.

During the six-month period ended June 30, 2003, the allowance for loan losses increased by $70,000, to $575,000. The allowance for loan losses, as a percent of gross loans, increased from .90% at December 31, 2002 to .92% at June 30, 2003. Management considers the allowance for loan losses to be adequate and sufficient to absorb possible future losses; however, there can be no assurance that charge-offs in future periods will not exceed the allowance for loan losses or that additional provisions to the allowance will not be required.

The Company is not aware of any current recommendation by the regulatory authorities that, if it was to be implemented, would have a material effect on the Company's liquidity, capital resources, or results of operations.

The Company cautions readers of this report that such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of the Company to be materially different from those expressed or implied by such forward-looking statements. Although the Company's management believes that their expectations of future performance are based on reasonable assumptions within the bounds of their knowledge of their business and operations, there can be no assurance that actual results will not differ materially from their expectations.

 

PART II - OTHER INFORMATION

Item 1.

Legal Proceedings.

 

There are no material pending legal proceedings to which the Company or the Bank is a party or of which any of their property is the subject.

Item 2.

Changes in Securities.

 

None.

Item 3.

Defaults Upon Senior Securities.

 

None.

Item 4.

Submission of Matters to a Vote of Security Holders.

 

The 2003Annual Meeting of Shareholders of the Company was held on May 22 2003. The following table sets forth the name of each individual elected at the 2003 Annual Meeting to serve a three-year term as a Class I director, and the results of voting with respect to each director:

 


Charles S. Conoley
Michael S. Glasgow
Barclay Kirkland
Bruce E. Shackelford

Votes For
806,572
806,572
806,572
806,572

Votes Withheld
51,597
51,597
51,597
51,597

 

No other matters were presented or voted on at the Annual Meeting.

The following persons did not stand for reelection at the 2003 Annual Meeting of Shareholders as their term of office continued after the Annual Meeting: David K. Scherer, Elizabeth Thomason, Mary Ann P. Turner, Clarence R. Urban, Thomas C. Bennett, Jr., and C. Donald Miller, Jr.

Item 5.

Other Information.

 

None

Item 6.

Exhibits and Reports on Form 8-K.

 

A. Exhibits:

 

31.1 - Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

31.2 - Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

32.1 - Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350 as adopted by Section 906 of the Sarbanes-Oxley Act of 2002.

 

32.2 - Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted by Section 906 of the Sarbanes-Oxley Act of 2002.

 

B. Reports on Form 8-K: There were no reports on Form 8-K filed during the quarter ended June 30, 2003.

 

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 BANCORPORATION, INC.
(Registrant)

By: /S/ Charles S. Conoley
Charles S. Conoley
President and Chief Executive Officer
(Principal Executive Officer)

 

By: /S/ James J. Bazata
James J. Bazata
Senior Vice President and Chief
Financial Officer (Principal Financial
and Accounting Officer)

Date: August 11, 2003